|
|
Delaware
|
|
84-0608431
|
(State of Incorporation or Organization)
|
|
(I.R.S. Employer Identification No.)
|
Title of each class
|
|
Name of each exchange on which registered
|
Common Stock, $.05 Par Value
|
|
The Nasdaq National Market
|
Large accelerated filer
o
|
|
Accelerated filer
x
|
|
|
|
Non-accelerated filer
o
(Do not check if smaller reporting company)
|
|
Smaller reporting company
o
|
|
|
|
Page
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
Item 1A. "Risk Factors";
|
•
|
Item 6. "Selected Financial Data";
|
•
|
Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations”;
|
•
|
Item 8. “Financial Statements and Supplementary Data”, Note 3 “Restatement of Previously-Issued Financial Statements”; and
Note 13
“Selected Quarterly Financial Data (unaudited)”;
|
•
|
Item 9A. “Controls and Procedures”
|
|
|
(Dollars in Thousands)
|
||||||||||
|
|
For the years ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
United States
|
|
$
|
91,009
|
|
|
$
|
88,532
|
|
|
$
|
71,155
|
|
Canada
|
|
23,532
|
|
|
18,142
|
|
|
21,083
|
|
|||
Iraq
|
|
11,348
|
|
|
4,243
|
|
|
1,756
|
|
|||
Russia
|
|
7,992
|
|
|
5,992
|
|
|
6,472
|
|
|||
Germany
|
|
7,721
|
|
|
9,208
|
|
|
13,992
|
|
|||
India
|
|
7,617
|
|
|
8,888
|
|
|
3,874
|
|
|||
South Korea
|
|
7,362
|
|
|
11,642
|
|
|
9,469
|
|
|||
France
|
|
5,478
|
|
|
3,756
|
|
|
6,249
|
|
|||
China
|
|
1,800
|
|
|
606
|
|
|
7,986
|
|
|||
Kazakhstan
|
|
1,551
|
|
|
2,513
|
|
|
2,359
|
|
|||
Rest of the world
|
|
37,151
|
|
|
48,538
|
|
|
48,342
|
|
|||
|
|
|
|
|
|
|
||||||
Total
|
|
$
|
202,561
|
|
|
$
|
202,060
|
|
|
$
|
192,737
|
|
Location
|
|
Facility Type
|
|
Facility Size
|
|
Owned/Leased
|
|
Expiration Date of Lease
(if applicable)
|
Boulder, Colorado
|
|
Corporate and Sales Office
|
|
14,630 sq. ft.
|
|
Leased
|
|
November 30, 2022
|
Location
|
|
Facility Type
|
|
Facility Size
|
|
Owned/Leased
|
|
Expiration Date of Lease
(if applicable)
|
Mt. Braddock, Pennsylvania (a)
|
|
Clad Plate Manufacturing
|
|
48,000 sq. ft.
|
|
Owned
|
|
|
Dunbar, Pennsylvania
|
|
Clad Plate Shooting Site
|
|
322 acres
|
|
Leased
|
|
December 15, 2015, with renewal options through December 15, 2029
|
Rivesaltes, France
|
|
Clad Plate Manufacturing
|
|
6.6 acres
|
|
Owned
|
|
|
Rivesaltes, France
|
|
Clad Plate Manufacturing, Sales and Administration Office
|
|
49,643 sq. ft.
|
|
Owned
|
|
|
Rivesaltes, France (b)
|
|
Clad Plate Manufacturing
|
|
Land around building: 61,354 sq. ft.
|
|
Leased
|
|
June 30, 2020, with renewal options
|
Rivesaltes, France (b)
|
|
|
|
Building: 11,302 sq. ft.
|
|
Leased
|
|
|
Tautavel, France
|
|
Clad Shooting Site
|
|
116 acres
|
|
109 acres owned, 7 acres leased
|
|
December 31, 2016, with renewal options
|
Dillenburg, Germany
|
|
Clad Plate Shooting Site
|
|
11.4 acres
|
|
Owned
|
|
|
|
|
|
|
25,791 sq. ft.
|
|
Leased
|
|
August 31, 2016, with renewal options through August 31, 2021
|
Würgendorf, Germany (b)
|
|
Manufacturing
|
|
Land: 24.6 acres
|
|
Owned
|
|
|
|
|
|
|
Shooting site: 56,038 sq. ft.
|
|
Leased
|
|
August 31, 2016, with renewal options
|
|
|
|
|
Building: 34,251 sq. ft.
|
|
Owned
|
|
|
Würgendorf, Germany (b)
|
|
Sales and Administration Office
|
|
3,880 sq. ft.
|
|
Leased
|
|
March 31, 2016
|
Liebenscheid, Germany
|
|
Manufacturing
|
|
10.47 acres
|
|
Owned
|
|
|
Location
|
|
Facility Type
|
|
Facility Size
|
|
Owned/Leased
|
|
Expiration Date of Lease
(if applicable)
|
Troisdorf, Germany
|
|
Manufacturing
|
|
263,201 sq. ft.
|
|
Leased
|
|
February 29, 2016, with renewal options through February 28, 2026
|
Troisdorf, Germany
|
|
Office
|
|
2,033 sq. ft.
|
|
Leased
|
|
February 29, 2016
|
Troisdorf, Germany
|
|
Office
|
|
6,135 sq. ft.
|
|
Leased
|
|
February 29, 2016
|
Edmonton, Alberta
|
|
Sales office and warehouse
|
|
24,000 sq. ft.
|
|
Leased
|
|
January 31, 2019
|
Edmonton, Alberta
|
|
Storage magazines
|
|
759 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Grande Prairie, Alberta
|
|
Sales office and warehouse
|
|
3,000 sq. ft.
|
|
Leased
|
|
December 31, 2015, with five year renewal options
|
Grande Prairie, Alberta
|
|
Storage magazines
|
|
144 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Lloydminster, Alberta (c)
|
|
Sales office and warehouse
|
|
5,460 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Lloydminster, Alberta (c)
|
|
Storage magazines
|
|
160 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Red Deer, Alberta
|
|
Sales office and warehouse
|
|
6,583 sq. ft.
|
|
Leased
|
|
October 31, 2016
|
Red Deer, Alberta
|
|
Storage magazines
|
|
168 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Bonnyville, Alberta
|
|
Sales office and warehouse
|
|
5,355 sq. ft.
|
|
Leased
|
|
April 30, 2019
|
Bonnyville, Alberta
|
|
Storage magazines
|
|
95 sq. ft.
|
|
Leased
|
|
April 30, 2015
|
Andrews, Texas
|
|
Office and warehouse
|
|
4,000 sq. ft.
|
|
Leased
|
|
December 31, 2016
|
Andrews, Texas
|
|
Land for magazines
|
|
600 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Austin, Texas
|
|
Office
|
|
2,400 sq. ft.
|
|
Leased
|
|
April 30, 2017
|
Lakeway, Texas
|
|
Office
|
|
5,412 sq. ft.
|
|
Leased
|
|
March 31, 2021
|
Blum, Texas
|
|
Office, warehouse, and manufacturing
|
|
16,800 sq. ft.
|
|
Owned
|
|
|
Blum, Texas
|
|
Land for magazines
|
|
206.3 acres
|
|
Owned
|
|
|
Bridgeport, Texas
|
|
Office and warehouse
|
|
4,000 sq. ft.
|
|
Leased
|
|
June 30, 2015
|
Bridgeport, Texas
|
|
Land for magazines
|
|
100 acres
|
|
Leased
|
|
Month to month agreement
|
Corpus Christi, Texas
|
|
Office and warehouse
|
|
6,000 sq. ft.
|
|
Leased
|
|
August 31, 2018
|
Rosharon, Texas
|
|
Office and warehouse
|
|
5,000 sq. ft.
|
|
Leased
|
|
August 31, 2015
|
Location
|
|
Facility Type
|
|
Facility Size
|
|
Owned/Leased
|
|
Expiration Date of Lease
(if applicable)
|
Rosharon, Texas
|
|
Land for magazines
|
|
.25 acres
|
|
Leased
|
|
August 31, 2015
|
Spicewood, Texas
|
|
Land for magazines
|
|
500 acres
|
|
Leased
|
|
December 31, 2015
|
Tyler, Texas
|
|
Office and warehouse
|
|
4,000 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Victoria, Texas
|
|
Office and warehouse
|
|
4,000 sq. ft.
|
|
Leased
|
|
June 30, 2015
|
Victoria, Texas
|
|
Storage magazine
|
|
4,000 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Whitney, Texas
|
|
Office, warehouse, and manufacturing
|
|
36,000 sq. ft.
|
|
Owned
|
|
|
East Camden, Arkansas
|
|
Storage magazine
|
|
6,000 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Lafayette, Louisiana
|
|
Office and warehouse
|
|
6,800 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Beaux Bridge, Louisiana
|
|
Storage magazine
|
|
600 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Hobbs, New Mexico (c)
|
|
Office and warehouse
|
|
5,000 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Hobbs, New Mexico (c)
|
|
Storage magazines
|
|
600 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Dunbar, Pennsylvania
|
|
Storage magazines
|
|
400 sq. ft.
|
|
Owned
|
|
|
Mt. Braddock, Pennsylvania
|
|
Storage magazines
|
|
120 sq. ft.
|
|
Owned
|
|
|
Neiva, Colombia
|
|
Warehouse
|
|
54 sq. ft.
|
|
Leased
|
|
Month to month agreement
|
Russia, Nizhnetavdinskiy District
|
|
Land
|
|
59.7 acres
|
|
Leased
|
|
October 10, 2015
|
|
|
|
|
1.6 acres
|
|
Leased
|
|
August 8, 2016
|
Russia, Nizhnetavdinskiy District
|
|
Office
|
|
9,860 sq. ft.
|
|
Owned
|
|
|
Russia, Nizhnetavdinskiy District
|
|
Manufacturing
|
|
58,216 sq. ft.
|
|
Owned
|
|
|
Moscow, Russia
|
|
Sales office
|
|
939 sq. ft.
|
|
Leased
|
|
June 30, 2014, subject for prolongation every year
|
Chapaevsk, Russia
|
|
Warehouse
|
|
3,000 sq. ft.
|
|
Leased
|
|
December 31, 2015
|
Noyabrsk, Russia
|
|
Warehouse
|
|
3,229 sq. ft.
|
|
Leased
|
|
December 31, 2015
|
Nizhnevartovsk, Russia
|
|
Warehouse
|
|
7,750 sq. ft.
|
|
Leased
|
|
March 31, 2015
|
Sheremetyevo, Russia (Mezdunarodnoye Shosse 9)
|
|
Warehouse
|
|
Any shipped quantity of goods
|
|
Leased
|
|
Not limited
|
Aktobe, Kazakhstan
|
|
Sales Office
|
|
548 sq. ft.
|
|
Owned
|
|
|
Aktobe, Kazakhstan
|
|
Land (sales office)
|
|
0.09 acres
|
|
Owned
|
|
|
Aktobe, Kazakhstan
|
|
Storage
|
|
1,076 sq. ft.
|
|
Leased
|
|
Subject for prolongation every year
|
Location
|
|
Facility Type
|
|
Facility Size
|
|
Owned/Leased
|
|
Expiration Date of Lease
(if applicable)
|
Aktobe, Kazakhstan
|
|
Bunker
|
|
2,273 sq. ft.
|
|
Owned
|
|
|
Aktobe, Kazakhstan
|
|
Land
|
|
19.76 acres
|
|
Leased
|
|
Year 2050
|
Aktobe, Kazakhstan
|
|
Land (power line)
|
|
0.5 acres
|
|
Leased
|
|
Year 2050
|
2014
|
|
High
|
|
Low
|
||||
First Quarter
|
|
$
|
24.00
|
|
|
$
|
18.61
|
|
Second Quarter
|
|
$
|
22.97
|
|
|
$
|
18.12
|
|
Third Quarter
|
|
$
|
23.45
|
|
|
$
|
18.65
|
|
Fourth Quarter
|
|
$
|
19.11
|
|
|
$
|
14.84
|
|
2013
|
|
High
|
|
Low
|
||||
First Quarter
|
|
$
|
18.87
|
|
|
$
|
13.89
|
|
Second Quarter
|
|
$
|
17.40
|
|
|
$
|
15.19
|
|
Third Quarter
|
|
$
|
24.09
|
|
|
$
|
16.48
|
|
Fourth Quarter
|
|
$
|
23.63
|
|
|
$
|
20.91
|
|
Total Return Analysis
|
12/31/09
|
12/31/10
|
12/30/11
|
12/31/12
|
12/31/13
|
12/31/14
|
Dynamic Materials Corp
|
$100
|
$112.57
|
$98.65
|
$69.33
|
$108.43
|
$79.9
|
Nasdaq Non-Financial Stocks
|
$100
|
$120.14
|
$124.54
|
$147.39
|
$201.81
|
$240.97
|
Nasdaq Composite (US)
|
$100
|
$117.55
|
$117.91
|
$137.29
|
$183.26
|
$206.09
|
•
|
The application of governmental regulation and oversight of our operations and products and the industries in which our customers operate;
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change
|
|||||||
Net sales
|
|
$
|
202,561
|
|
|
$
|
202,060
|
|
|
$
|
501
|
|
|
0.2
|
%
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change
|
|||||||
Gross profit
|
|
$
|
61,419
|
|
|
$
|
58,134
|
|
|
$
|
3,285
|
|
|
5.7
|
%
|
Consolidated gross profit margin rate
|
|
30.3
|
%
|
|
28.8
|
%
|
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change
|
|||||||
General and administrative expenses
|
|
$
|
23,766
|
|
|
$
|
24,672
|
|
|
$
|
(906
|
)
|
|
(3.7
|
)%
|
Percentage of net sales
|
|
11.7
|
%
|
|
12.2
|
%
|
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change
|
|||||||
Selling and distribution expenses
|
|
$
|
18,104
|
|
|
$
|
16,136
|
|
|
$
|
1,968
|
|
|
12.2
|
%
|
Percentage of net sales
|
|
8.9
|
%
|
|
8.0
|
%
|
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change
|
|||||||
Amortization of purchased intangible assets
|
|
$
|
6,103
|
|
|
$
|
6,348
|
|
|
$
|
(245
|
)
|
|
(3.9
|
)%
|
Percentage of net sales
|
|
3.0
|
%
|
|
3.1
|
%
|
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change |
||||||
Restructuring expenses
|
|
$
|
6,781
|
|
|
$
|
—
|
|
|
$
|
6,781
|
|
|
N/A
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change
|
|||||||
Operating income
|
|
$
|
6,665
|
|
|
$
|
10,978
|
|
|
$
|
(4,313
|
)
|
|
(39.3
|
)%
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change
|
|||||||
Other income (expense), net
|
|
$
|
(313
|
)
|
|
$
|
(528
|
)
|
|
$
|
215
|
|
|
(40.7
|
)%
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change
|
|||||||
Interest income (expense), net
|
|
$
|
(513
|
)
|
|
$
|
(641
|
)
|
|
$
|
128
|
|
|
(20.0
|
)%
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change
|
|||||||
|
|
|
|
Restated
|
|
|
|
|
|||||||
Income tax provision
|
|
$
|
3,913
|
|
|
$
|
3,736
|
|
|
$
|
177
|
|
|
4.7
|
%
|
Effective tax rate
|
|
67.0
|
%
|
|
38.1
|
%
|
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change |
|||||||
Income from operations of discontinued operations, net of tax
|
|
$
|
641
|
|
|
$
|
478
|
|
|
$
|
163
|
|
|
34.1
|
%
|
|
|
2014
|
|
2013
|
|
Change
|
|
Percentage
Change
|
|||||||
Adjusted EBITDA
|
|
$
|
30,188
|
|
|
$
|
26,555
|
|
|
$
|
3,633
|
|
|
13.7
|
%
|
|
|
2014
|
|
2013
|
||
|
|
|
|
Restated
|
||
Net income attributable to DMC
|
|
2,567
|
|
|
6,459
|
|
Income from discontinued operations
|
|
(641
|
)
|
|
(478
|
)
|
Interest expense
|
|
551
|
|
|
648
|
|
Interest income
|
|
(38
|
)
|
|
(7
|
)
|
Provision for income taxes
|
|
3,913
|
|
|
3,736
|
|
Depreciation
|
|
7,051
|
|
|
5,920
|
|
Amortization of purchased intangible assets
|
|
6,103
|
|
|
6,348
|
|
EBITDA
|
|
19,506
|
|
|
22,626
|
|
Restructuring charges
|
|
6,781
|
|
|
—
|
|
Stock-based compensation
|
|
3,588
|
|
|
3,401
|
|
Other (income) expense, net
|
|
313
|
|
|
528
|
|
Adjusted EBITDA
|
|
30,188
|
|
|
26,555
|
|
|
|
2013
|
|
2012
|
|
Change
|
|
Percentage
Change
|
|||||||
Net sales
|
|
$
|
202,060
|
|
|
$
|
192,737
|
|
|
$
|
9,323
|
|
|
4.8
|
%
|
|
|
2013
|
|
2012
|
|
Change
|
|
Percentage
Change
|
|||||||
Gross profit
|
|
$
|
58,134
|
|
|
$
|
57,652
|
|
|
$
|
482
|
|
|
0.8
|
%
|
Consolidated gross profit margin rate
|
|
28.8
|
%
|
|
29.9
|
%
|
|
|
|
|
|
|
|
|
2013
|
|
2012
|
|
Change
|
|
Percentage
Change
|
|||||||
General and administrative expenses
|
|
$
|
24,672
|
|
|
$
|
18,489
|
|
|
$
|
6,183
|
|
|
33.4
|
%
|
Percentage of net sales
|
|
12.2
|
%
|
|
9.6
|
%
|
|
|
|
|
|
|
|
|
2013
|
|
2012
|
|
Change
|
|
Percentage
Change
|
|||||||
Selling and distribution expenses
|
|
$
|
16,136
|
|
|
$
|
16,954
|
|
|
$
|
(818
|
)
|
|
(4.8
|
)%
|
Percentage of net sales
|
|
8.0
|
%
|
|
8.8
|
%
|
|
|
|
|
|
|
|
|
2013
|
|
2012
|
|
Change
|
|
Percentage
Change
|
|||||||
Amortization of purchased intangible assets
|
|
$
|
6,348
|
|
|
$
|
6,210
|
|
|
$
|
138
|
|
|
2.2
|
%
|
Percentage of net sales
|
|
3.1
|
%
|
|
3.2
|
%
|
|
|
|
|
|
|
|
|
2013
|
|
2012
|
|
Change
|
|
Percentage
Change
|
|||||||
Operating income
|
|
$
|
10,978
|
|
|
$
|
15,999
|
|
|
$
|
(5,021
|
)
|
|
(31.4
|
)%
|
|
|
2013
|
|
2012
|
|
Change
|
|
Percentage
Change
|
|||||||
Other income (expense), net
|
|
$
|
(528
|
)
|
|
$
|
(32
|
)
|
|
$
|
(496
|
)
|
|
1,550.0
|
%
|
|
|
2013
|
|
2012
|
|
Change
|
|
Percentage
Change
|
|||||||
Interest income (expense), net
|
|
$
|
(641
|
)
|
|
$
|
(819
|
)
|
|
$
|
178
|
|
|
(21.7
|
)%
|
|
|
2013
|
|
2012
|
|
Change
|
|
Percentage
Change
|
|||||||
|
|
Restated
|
|
Restated
|
|
|
|
|
|||||||
Income tax provision
|
|
$
|
3,736
|
|
|
$
|
5,316
|
|
|
$
|
(1,580
|
)
|
|
(29.7
|
)%
|
Effective tax rate
|
|
38.1
|
%
|
|
35.1
|
%
|
|
|
|
|
|
|
|
|
2013
|
|
2012
|
|
Change
|
|
Percentage
Change |
|||||||
Income from operations of discontinued operations, net of tax
|
|
$
|
478
|
|
|
$
|
943
|
|
|
$
|
(465
|
)
|
|
(49.3
|
)%
|
|
|
2013
|
|
2012
|
|
Change
|
|
Percentage
Change
|
|||||||
Adjusted EBITDA
|
|
$
|
26,555
|
|
|
$
|
31,672
|
|
|
$
|
(5,117
|
)
|
|
(16.2
|
)%
|
|
|
2013
|
|
2012
|
||
|
|
Restated
|
|
Restated
|
||
Net income attributable to DMC
|
|
6,459
|
|
|
10,777
|
|
Income from discontinued operations
|
|
(478
|
)
|
|
(943
|
)
|
Interest expense
|
|
648
|
|
|
832
|
|
Interest income
|
|
(7
|
)
|
|
(13
|
)
|
Provision for income taxes
|
|
3,736
|
|
|
5,316
|
|
Depreciation
|
|
5,920
|
|
|
5,018
|
|
Amortization of purchased intangible assets
|
|
6,348
|
|
|
6,210
|
|
EBITDA
|
|
22,626
|
|
|
27,197
|
|
Stock-based compensation
|
|
3,401
|
|
|
4,443
|
|
Other (income) expense, net
|
|
528
|
|
|
32
|
|
Adjusted EBITDA
|
|
26,555
|
|
|
31,672
|
|
|
|
Payment Due by Period
As of December 31, 2014
|
||||||||||||||||||
|
|
Less than
|
|
|
|
|
|
More than
|
|
|
||||||||||
Contractual Obligations
|
|
1 Year
|
|
1-3 Years
|
|
3-5 Years
|
|
5 Years
|
|
Total
|
||||||||||
Operating lease obligations (1)
|
|
1,880
|
|
|
2,334
|
|
|
1,360
|
|
|
940
|
|
|
6,514
|
|
|||||
License agreements obligations (2)
|
|
398
|
|
|
796
|
|
|
398
|
|
|
—
|
|
|
1,592
|
|
|||||
Purchase obligations (3)
|
|
16,779
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,779
|
|
|||||
Total
|
|
$
|
19,057
|
|
|
$
|
3,130
|
|
|
$
|
1,758
|
|
|
$
|
940
|
|
|
$
|
24,885
|
|
|
Page
|
Financial Statements:
|
|
|
/s/ Ernst & Young LLP
|
|
2014
|
|
2013
|
||||
|
|
|
Restated
|
||||
ASSETS
|
|
|
|
|
|
||
CURRENT ASSETS:
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
9,400
|
|
|
$
|
10,598
|
|
Accounts receivable, net of allowance for doubtful accounts of $542 and $419, respectively
|
35,501
|
|
|
37,785
|
|
||
Inventory, net
|
40,101
|
|
|
41,191
|
|
||
Prepaid expenses and other
|
6,123
|
|
|
4,277
|
|
||
Current deferred tax assets
|
3,971
|
|
|
3,456
|
|
||
Assets held for sale
|
—
|
|
|
6,299
|
|
||
|
|
|
|
||||
Total current assets
|
95,096
|
|
|
103,606
|
|
||
|
|
|
|
||||
PROPERTY, PLANT AND EQUIPMENT
|
109,733
|
|
|
98,573
|
|
||
Less - accumulated depreciation
|
(45,898
|
)
|
|
(38,358
|
)
|
||
|
|
|
|
||||
Property, plant and equipment, net
|
63,835
|
|
|
60,215
|
|
||
|
|
|
|
||||
GOODWILL, net
|
32,762
|
|
|
37,970
|
|
||
|
|
|
|
||||
PURCHASED INTANGIBLE ASSETS, net
|
26,734
|
|
|
36,458
|
|
||
|
|
|
|
||||
DEFERRED TAX ASSETS
|
587
|
|
|
403
|
|
||
|
|
|
|
||||
OTHER ASSETS, net
|
315
|
|
|
1,893
|
|
||
|
|
|
|
||||
TOTAL ASSETS
|
$
|
219,329
|
|
|
$
|
240,545
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
Restated
|
|
Restated
|
||||||
NET SALES
|
$
|
202,561
|
|
|
$
|
202,060
|
|
|
$
|
192,737
|
|
COST OF PRODUCTS SOLD
|
141,142
|
|
|
143,926
|
|
|
135,085
|
|
|||
Gross profit
|
61,419
|
|
|
58,134
|
|
|
57,652
|
|
|||
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
||||
General and administrative expenses
|
23,766
|
|
|
24,672
|
|
|
18,489
|
|
|||
Selling and distribution expenses
|
18,104
|
|
|
16,136
|
|
|
16,954
|
|
|||
Amortization of purchased intangible assets
|
6,103
|
|
|
6,348
|
|
|
6,210
|
|
|||
Restructuring expenses
|
6,781
|
|
|
—
|
|
|
—
|
|
|||
Total costs and expenses
|
54,754
|
|
|
47,156
|
|
|
41,653
|
|
|||
INCOME FROM OPERATIONS
|
6,665
|
|
|
10,978
|
|
|
15,999
|
|
|||
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
||||
Other income (expense), net
|
(313
|
)
|
|
(528
|
)
|
|
(32
|
)
|
|||
Interest expense
|
(551
|
)
|
|
(648
|
)
|
|
(832
|
)
|
|||
Interest income
|
38
|
|
|
7
|
|
|
13
|
|
|||
INCOME BEFORE INCOME TAXES, DISCONTINUED OPERATIONS AND NON-CONTROLLING INTEREST
|
5,839
|
|
|
9,809
|
|
|
15,148
|
|
|||
INCOME TAX PROVISION
|
3,913
|
|
|
3,736
|
|
|
5,316
|
|
|||
INCOME FROM CONTINUING OPERATIONS
|
1,926
|
|
|
6,073
|
|
|
9,832
|
|
|||
DISCONTINUED OPERATIONS:
|
|
|
|
|
|
||||||
Income (loss) from operations of discontinued operations, net of tax
|
(77
|
)
|
|
478
|
|
|
943
|
|
|||
Gain on sale of discontinued operations, net of tax
|
718
|
|
|
—
|
|
|
—
|
|
|||
Income from discontinued operations
|
641
|
|
|
478
|
|
|
943
|
|
|||
NET INCOME
|
2,567
|
|
|
6,551
|
|
|
10,775
|
|
|||
Less: Net income (loss) attributable to non-controlling interest
|
—
|
|
|
92
|
|
|
(2
|
)
|
|||
NET INCOME ATTRIBUTABLE TO DYNAMIC MATERIALS CORPORATION
|
$
|
2,567
|
|
|
$
|
6,459
|
|
|
$
|
10,777
|
|
|
|
|
|
|
|
||||||
INCOME PER SHARE - BASIC:
|
|
|
|
|
|
|
|
||||
Continuing operations
|
$
|
0.13
|
|
|
$
|
0.44
|
|
|
$
|
0.73
|
|
Discontinued operations
|
$
|
0.05
|
|
|
$
|
0.03
|
|
|
$
|
0.07
|
|
Net income
|
$
|
0.18
|
|
|
$
|
0.47
|
|
|
$
|
0.80
|
|
INCOME PER SHARE - DILUTED:
|
|
|
|
|
|
||||||
Continuing operations
|
$
|
0.13
|
|
|
$
|
0.44
|
|
|
$
|
0.73
|
|
Discontinued operations
|
$
|
0.05
|
|
|
$
|
0.03
|
|
|
$
|
0.07
|
|
Net income
|
$
|
0.18
|
|
|
$
|
0.47
|
|
|
$
|
0.80
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
|
|
|
|
|
|
|
|
||||
Basic
|
13,687,485
|
|
|
13,533,566
|
|
|
13,264,636
|
|
|||
Diluted
|
13,689,707
|
|
|
13,537,525
|
|
|
13,268,713
|
|
|||
|
|
|
|
|
|
||||||
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.16
|
|
|
$
|
0.16
|
|
|
$
|
0.16
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
Restated
|
|
Restated
|
||||||
Net income including non-controlling interest
|
$
|
2,567
|
|
|
$
|
6,551
|
|
|
$
|
10,775
|
|
|
|
|
|
|
|
||||||
Change in cumulative foreign currency translation adjustment
|
(22,612
|
)
|
|
2,619
|
|
|
2,606
|
|
|||
|
|
|
|
|
|
||||||
Total comprehensive income (loss)
|
(20,045
|
)
|
|
9,170
|
|
|
13,381
|
|
|||
|
|
|
|
|
|
||||||
Comprehensive income attributable to non-controlling interest
|
—
|
|
|
96
|
|
|
1
|
|
|||
|
|
|
|
|
|
||||||
Comprehensive income (loss) attributable to Dynamic Materials Corporation
|
$
|
(20,045
|
)
|
|
$
|
9,074
|
|
|
$
|
13,380
|
|
|
Dynamic Materials Corporation Stockholders
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|||||||||||||
|
|
|
|
|
Additional
|
|
|
|
Cumulative
|
|
Non-
|
|
|
|||||||||||||
|
Common Stock
|
|
Paid-In
|
|
Retained
|
|
Comprehensive
|
|
Controlling
|
|
|
|||||||||||||||
|
Shares
|
|
Amount
|
|
Capital
|
|
Earnings
|
|
Loss
|
|
Interest
|
|
Total
|
|||||||||||||
Balances, December 31, 2011 (Restated)
|
13,367,169
|
|
|
$
|
668
|
|
|
$
|
55,983
|
|
|
$
|
100,511
|
|
|
$
|
(9,202
|
)
|
|
$
|
83
|
|
|
$
|
148,043
|
|
Net income (loss) *
|
—
|
|
|
—
|
|
|
—
|
|
|
10,777
|
|
|
—
|
|
|
(2
|
)
|
|
10,775
|
|
||||||
Change in cumulative foreign currency translation adjustment *
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,603
|
|
|
3
|
|
|
2,606
|
|
||||||
Shares issued in connection with stock compensation plans
|
152,386
|
|
|
8
|
|
|
185
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
193
|
|
||||||
Tax impact of stock-based compensation
|
—
|
|
|
—
|
|
|
(453
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(453
|
)
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
4,443
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,443
|
|
||||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,160
|
)
|
|
—
|
|
|
—
|
|
|
(2,160
|
)
|
||||||
Balances, December 31, 2012 (Restated)
|
13,519,555
|
|
|
$
|
676
|
|
|
$
|
60,158
|
|
|
$
|
109,128
|
|
|
$
|
(6,599
|
)
|
|
$
|
84
|
|
|
$
|
163,447
|
|
Net income *
|
—
|
|
|
—
|
|
|
—
|
|
|
6,459
|
|
|
—
|
|
|
92
|
|
|
6,551
|
|
||||||
Change in cumulative foreign currency translation adjustment *
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,615
|
|
|
4
|
|
|
2,619
|
|
||||||
Shares issued in connection with stock compensation plans
|
252,769
|
|
|
13
|
|
|
282
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
295
|
|
||||||
Tax impact of stock-based compensation
|
—
|
|
|
—
|
|
|
(907
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(907
|
)
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
3,401
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,401
|
|
||||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,197
|
)
|
|
—
|
|
|
—
|
|
|
(2,197
|
)
|
||||||
Acquisition of minority interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(180
|
)
|
|
(180
|
)
|
||||||
Balances, December 31, 2013 (Restated)
|
13,772,324
|
|
|
$
|
689
|
|
|
$
|
62,934
|
|
|
$
|
113,390
|
|
|
$
|
(3,984
|
)
|
|
$
|
—
|
|
|
$
|
173,029
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
2,567
|
|
|
—
|
|
|
—
|
|
|
2,567
|
|
||||||
Change in cumulative foreign currency translation adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22,612
|
)
|
|
—
|
|
|
(22,612
|
)
|
||||||
Shares issued in connection with stock compensation plans
|
224,752
|
|
|
11
|
|
|
348
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
359
|
|
||||||
Tax impact of stock-based compensation
|
—
|
|
|
—
|
|
|
106
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
106
|
|
||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
3,700
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,700
|
|
||||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,234
|
)
|
|
—
|
|
|
—
|
|
|
(2,234
|
)
|
||||||
Balances, December 31, 2014
|
13,997,076
|
|
|
$
|
700
|
|
|
$
|
67,088
|
|
|
$
|
113,723
|
|
|
$
|
(26,596
|
)
|
|
$
|
—
|
|
|
$
|
154,915
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
Restated
|
|
Restated
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
2,567
|
|
|
$
|
6,551
|
|
|
$
|
10,775
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
Loss (income) from discontinued operations, net of tax
|
77
|
|
|
(478
|
)
|
|
(943
|
)
|
|||
Gain on sale of discontinued operations, net of tax
|
(718
|
)
|
|
—
|
|
|
—
|
|
|||
Depreciation (including capital lease amortization)
|
7,051
|
|
|
5,920
|
|
|
5,018
|
|
|||
Amortization of purchased intangible assets
|
6,103
|
|
|
6,348
|
|
|
6,210
|
|
|||
Amortization of deferred debt issuance costs
|
102
|
|
|
102
|
|
|
124
|
|
|||
Stock-based compensation
|
3,588
|
|
|
3,401
|
|
|
4,443
|
|
|||
Excess tax benefit from stock-based compensation
|
(156
|
)
|
|
—
|
|
|
—
|
|
|||
Deferred income tax benefit
|
(255
|
)
|
|
(521
|
)
|
|
(470
|
)
|
|||
Loss on disposal of property, plant and equipment
|
12
|
|
|
50
|
|
|
—
|
|
|||
Restructuring and impairment charges
|
6,781
|
|
|
756
|
|
|
—
|
|
|||
Cash payments for restructuring charges
|
(305
|
)
|
|
—
|
|
|
—
|
|
|||
Change in:
|
|
|
|
|
|
|
|
||||
Accounts receivable, net
|
(427
|
)
|
|
(2,185
|
)
|
|
717
|
|
|||
Inventory, net
|
(3,459
|
)
|
|
6,750
|
|
|
(2,380
|
)
|
|||
Prepaid expenses and other
|
(3,004
|
)
|
|
89
|
|
|
551
|
|
|||
Accounts payable
|
(932
|
)
|
|
2,228
|
|
|
(3,616
|
)
|
|||
Customer advances
|
2,782
|
|
|
(360
|
)
|
|
(556
|
)
|
|||
Accrued expenses and other liabilities
|
3,267
|
|
|
1,588
|
|
|
(409
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash flows provided by continuing operations
|
23,074
|
|
|
30,239
|
|
|
19,464
|
|
|||
Net cash flows provided by discontinued operations
|
239
|
|
|
1,777
|
|
|
1,092
|
|
|||
Net cash provided by operating activities
|
23,313
|
|
|
32,016
|
|
|
20,556
|
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Acquisition of property, plant and equipment
|
(21,403
|
)
|
|
(16,223
|
)
|
|
(15,133
|
)
|
|||
Net proceeds on sale of AMK Technical Services
|
6,830
|
|
|
—
|
|
|
—
|
|
|||
Acquisition of TRX Industries
|
—
|
|
|
—
|
|
|
(10,294
|
)
|
|||
Acquisition of minority interest
|
—
|
|
|
(180
|
)
|
|
—
|
|
|||
Change in other non-current assets
|
1,310
|
|
|
(489
|
)
|
|
(224
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash flows used in continuing operations
|
(13,263
|
)
|
|
(16,892
|
)
|
|
(25,651
|
)
|
|||
Net cash flows used in discontinued operations
|
(120
|
)
|
|
(1,348
|
)
|
|
(514
|
)
|
|||
Net cash used in investing activities
|
(13,383
|
)
|
|
(18,240
|
)
|
|
(26,165
|
)
|
|||
|
|
|
|
|
|
||||||
The accompanying notes are an integral part of these Consolidated Financial Statements.
|
|||||||||||
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
Restated
|
|
Restated
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Borrowings (repayments) on bank lines of credit, net
|
(6,069
|
)
|
|
(9,592
|
)
|
|
12,174
|
|
|||
Payment on loans with former owners of LRI
|
(50
|
)
|
|
(63
|
)
|
|
(1,176
|
)
|
|||
Payment on capital lease obligations
|
(24
|
)
|
|
(40
|
)
|
|
(66
|
)
|
|||
Payment of dividends
|
(2,226
|
)
|
|
(2,187
|
)
|
|
(2,155
|
)
|
|||
Excess tax benefit from stock-based compensation
|
156
|
|
|
—
|
|
|
—
|
|
|||
Other
|
359
|
|
|
295
|
|
|
(260
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash provided by (used in) financing activities
|
(7,854
|
)
|
|
(11,587
|
)
|
|
8,517
|
|
|||
|
|
|
|
|
|
||||||
EFFECTS OF EXCHANGE RATES ON CASH
|
(3,274
|
)
|
|
191
|
|
|
(8
|
)
|
|||
|
|
|
|
|
|
||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(1,198
|
)
|
|
2,380
|
|
|
2,900
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, beginning of the period
|
10,598
|
|
|
8,218
|
|
|
5,318
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, end of the period
|
$
|
9,400
|
|
|
$
|
10,598
|
|
|
$
|
8,218
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
|
|
|
||||||
Cash paid during the period for -
|
|
|
|
|
|
||||||
Interest
|
$
|
514
|
|
|
$
|
631
|
|
|
$
|
746
|
|
Income taxes, net
|
$
|
3,586
|
|
|
$
|
1,938
|
|
|
$
|
7,395
|
|
|
2014
|
|
2013
|
||||
Raw materials
|
$
|
15,208
|
|
|
$
|
13,119
|
|
Work-in-process
|
11,528
|
|
|
9,985
|
|
||
Finished goods
|
12,782
|
|
|
17,273
|
|
||
Supplies
|
583
|
|
|
814
|
|
||
|
|
|
|
||||
|
$
|
40,101
|
|
|
$
|
41,191
|
|
Buildings and improvements
|
15-30 years
|
Manufacturing equipment and tooling
|
3-15 years
|
Furniture, fixtures, and computer equipment
|
3-10 years
|
Other
|
3-10 years
|
|
|
2014
|
|
2013
|
||||
Land
|
|
$
|
3,344
|
|
|
$
|
2,693
|
|
Buildings and improvements
|
|
39,489
|
|
|
31,774
|
|
||
Manufacturing equipment and tooling
|
|
40,433
|
|
|
37,844
|
|
||
Furniture, fixtures and computer equipment
|
|
14,813
|
|
|
14,079
|
|
||
Other
|
|
3,425
|
|
|
4,909
|
|
||
Construction in process
|
|
$
|
8,229
|
|
|
$
|
7,274
|
|
|
|
|
|
|
||||
|
|
$
|
109,733
|
|
|
$
|
98,573
|
|
|
NobelClad
|
|
DynaEnergetics
|
|
Total
|
||||||
Goodwill balance at December 31, 2012
|
$
|
21,734
|
|
|
$
|
15,697
|
|
|
$
|
37,431
|
|
Adjustment due to recognition of tax benefit of tax amortization of certain goodwill
|
$
|
(353
|
)
|
|
$
|
(598
|
)
|
|
$
|
(951
|
)
|
Adjustment due to exchange rate differences
|
$
|
857
|
|
|
$
|
633
|
|
|
$
|
1,490
|
|
|
|
|
|
|
|
||||||
Goodwill balance at December 31, 2013
|
$
|
22,238
|
|
|
$
|
15,732
|
|
|
$
|
37,970
|
|
Adjustment due to recognition of tax benefit of tax amortization of certain goodwill
|
(318
|
)
|
|
(547
|
)
|
|
(865
|
)
|
|||
Adjustment due to exchange rate differences
|
(2,502
|
)
|
|
(1,841
|
)
|
|
(4,343
|
)
|
|||
|
|
|
|
|
|
||||||
Goodwill balance at December 31, 2014
|
$
|
19,418
|
|
|
$
|
13,344
|
|
|
$
|
32,762
|
|
Core technology
|
20 years
|
Customer relationships
|
9 years
|
Trademarks / Trade names
|
9 years
|
|
Gross
|
|
Accumulated
Amortization
|
|
Net
|
||||||
Core technology
|
$
|
20,667
|
|
|
$
|
(7,360
|
)
|
|
$
|
13,307
|
|
Customer relationships
|
40,195
|
|
|
(27,270
|
)
|
|
12,925
|
|
|||
Trademarks / Trade names
|
2,216
|
|
|
(1,714
|
)
|
|
502
|
|
|||
|
|
|
|
|
|
||||||
Total intangible assets
|
$
|
63,078
|
|
|
$
|
(36,344
|
)
|
|
$
|
26,734
|
|
|
Gross
|
|
Accumulated
Amortization
|
|
Net
|
||||||
Core technology
|
$
|
23,391
|
|
|
$
|
(7,155
|
)
|
|
$
|
16,236
|
|
Customer relationships
|
45,269
|
|
|
(25,813
|
)
|
|
19,456
|
|
|||
Trademarks / Trade names
|
2,510
|
|
|
(1,744
|
)
|
|
766
|
|
|||
|
|
|
|
|
|
||||||
Total intangible assets
|
$
|
71,170
|
|
|
$
|
(34,712
|
)
|
|
$
|
36,458
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
Numerator:
|
|
|
|
|
|
||||||
Income from continuing operations, net of non-controlling interest
|
$
|
1,926
|
|
|
$
|
5,981
|
|
|
$
|
9,834
|
|
Less income allocated to RSAs
|
(52
|
)
|
|
(102
|
)
|
|
(193
|
)
|
|||
Income from continuing operations allocated to common stock for EPS calculation
|
1,874
|
|
|
5,879
|
|
|
9,641
|
|
|||
Income from discontinued operations
|
641
|
|
|
478
|
|
|
943
|
|
|||
Net income allocated to common stock for EPS calculation
|
$
|
2,515
|
|
|
$
|
6,357
|
|
|
$
|
10,584
|
|
|
|
|
|
|
|
||||||
Denominator:
|
|
|
|
|
|
||||||
Weighted average common shares outstanding - basic
|
13,687,485
|
|
|
13,533,566
|
|
|
13,264,636
|
|
|||
Dilutive stock-based compensation plans
|
2,222
|
|
|
3,959
|
|
|
4,077
|
|
|||
Weighted average common shares outstanding - diluted
|
13,689,707
|
|
|
13,537,525
|
|
|
13,268,713
|
|
|||
|
|
|
|
|
|
||||||
Income per share - Basic:
|
|
|
|
|
|
||||||
Continuing operations
|
$
|
0.13
|
|
|
$
|
0.44
|
|
|
$
|
0.73
|
|
Discontinued operations
|
0.05
|
|
|
0.03
|
|
|
0.07
|
|
|||
Net income allocated to common stock for EPS calculation
|
$
|
0.18
|
|
|
$
|
0.47
|
|
|
$
|
0.80
|
|
|
|
|
|
|
|
||||||
Income per share - Diluted:
|
|
|
|
|
|
||||||
Continuing operations
|
$
|
0.13
|
|
|
$
|
0.44
|
|
|
$
|
0.73
|
|
Discontinued operations
|
0.05
|
|
|
0.03
|
|
|
0.07
|
|
|||
Net income allocated to common stock for EPS calculation
|
$
|
0.18
|
|
|
$
|
0.47
|
|
|
$
|
0.80
|
|
|
Year Ended December 31, 2013
|
|
Year Ended December 31, 2012
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
NET SALES
|
$
|
202,060
|
|
|
$
|
—
|
|
|
$
|
202,060
|
|
|
$
|
192,737
|
|
|
$
|
—
|
|
|
$
|
192,737
|
|
COST OF PRODUCTS SOLD
|
143,926
|
|
|
—
|
|
|
143,926
|
|
|
135,085
|
|
|
—
|
|
|
135,085
|
|
||||||
Gross profit
|
58,134
|
|
|
—
|
|
|
58,134
|
|
|
57,652
|
|
|
—
|
|
|
57,652
|
|
||||||
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General and administrative expenses
|
24,672
|
|
|
—
|
|
|
24,672
|
|
|
18,489
|
|
|
—
|
|
|
18,489
|
|
||||||
Selling and distribution expenses
|
16,136
|
|
|
—
|
|
|
16,136
|
|
|
16,954
|
|
|
—
|
|
|
16,954
|
|
||||||
Amortization of purchased intangible assets
|
6,348
|
|
|
—
|
|
|
6,348
|
|
|
6,210
|
|
|
—
|
|
|
6,210
|
|
||||||
Total costs and expenses
|
47,156
|
|
|
—
|
|
|
47,156
|
|
|
41,653
|
|
|
—
|
|
|
41,653
|
|
||||||
INCOME FROM OPERATIONS
|
10,978
|
|
|
—
|
|
|
10,978
|
|
|
15,999
|
|
|
—
|
|
|
15,999
|
|
||||||
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other income (expense), net
|
(528
|
)
|
|
—
|
|
|
(528
|
)
|
|
(32
|
)
|
|
—
|
|
|
(32
|
)
|
||||||
Interest expense
|
(648
|
)
|
|
—
|
|
|
(648
|
)
|
|
(832
|
)
|
|
—
|
|
|
(832
|
)
|
||||||
Interest income
|
7
|
|
|
—
|
|
|
7
|
|
|
13
|
|
|
—
|
|
|
13
|
|
||||||
INCOME BEFORE INCOME TAXES, DISCONTINUED OPERATIONS AND NON-CONTROLLING INTEREST
|
9,809
|
|
|
—
|
|
|
9,809
|
|
|
15,148
|
|
|
—
|
|
|
15,148
|
|
||||||
INCOME TAX PROVISION
|
2,700
|
|
|
1,036
|
|
|
3,736
|
|
|
4,397
|
|
|
919
|
|
|
5,316
|
|
||||||
INCOME FROM CONTINUING OPERATIONS
|
7,109
|
|
|
(1,036
|
)
|
|
6,073
|
|
|
10,751
|
|
|
(919
|
)
|
|
9,832
|
|
||||||
DISCONTINUED OPERATIONS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from operations of discontinued operations, net of tax
|
478
|
|
|
—
|
|
|
478
|
|
|
943
|
|
|
—
|
|
|
943
|
|
||||||
NET INCOME
|
7,587
|
|
|
(1,036
|
)
|
|
6,551
|
|
|
11,694
|
|
|
(919
|
)
|
|
10,775
|
|
||||||
Less: Net income (loss) attributable to non-controlling interest
|
92
|
|
|
—
|
|
|
92
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
||||||
NET INCOME ATTRIBUTABLE TO DYNAMIC MATERIALS CORPORATION
|
$
|
7,495
|
|
|
$
|
(1,036
|
)
|
|
$
|
6,459
|
|
|
$
|
11,696
|
|
|
$
|
(919
|
)
|
|
$
|
10,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
INCOME PER SHARE - BASIC:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations
|
$
|
0.52
|
|
|
$
|
(0.08
|
)
|
|
$
|
0.44
|
|
|
$
|
0.80
|
|
|
$
|
(0.07
|
)
|
|
$
|
0.73
|
|
Discontinued operations
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
0.03
|
|
|
$
|
0.07
|
|
|
$
|
—
|
|
|
$
|
0.07
|
|
Net income
|
$
|
0.55
|
|
|
$
|
(0.08
|
)
|
|
$
|
0.47
|
|
|
$
|
0.87
|
|
|
$
|
(0.07
|
)
|
|
$
|
0.80
|
|
INCOME PER SHARE - DILUTED:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Continuing operations
|
$
|
0.51
|
|
|
$
|
(0.07
|
)
|
|
$
|
0.44
|
|
|
$
|
0.80
|
|
|
$
|
(0.07
|
)
|
|
$
|
0.73
|
|
Discontinued operations
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
0.03
|
|
|
$
|
0.07
|
|
|
$
|
—
|
|
|
$
|
0.07
|
|
Net income
|
$
|
0.54
|
|
|
$
|
(0.07
|
)
|
|
$
|
0.47
|
|
|
$
|
0.87
|
|
|
$
|
(0.07
|
)
|
|
$
|
0.80
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
13,533,566
|
|
|
—
|
|
|
13,533,566
|
|
|
13,264,636
|
|
|
—
|
|
|
13,264,636
|
|
||||||
Diluted
|
13,537,525
|
|
|
—
|
|
|
13,537,525
|
|
|
13,268,713
|
|
|
—
|
|
|
13,268,713
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.16
|
|
|
$
|
—
|
|
|
$
|
0.16
|
|
|
$
|
0.16
|
|
|
$
|
—
|
|
|
$
|
0.16
|
|
|
Year Ended December 31, 2013
|
|
Year Ended December 31, 2012
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
Net income including non-controlling interest
|
$
|
7,587
|
|
|
$
|
(1,036
|
)
|
|
$
|
6,551
|
|
|
$
|
11,694
|
|
|
$
|
(919
|
)
|
|
$
|
10,775
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in cumulative foreign currency translation adjustment
|
2,237
|
|
|
382
|
|
|
2,619
|
|
|
2,796
|
|
|
(190
|
)
|
|
2,606
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total comprehensive income
|
9,824
|
|
|
(654
|
)
|
|
9,170
|
|
|
14,490
|
|
|
(1,109
|
)
|
|
13,381
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income attributable to non-controlling interest
|
96
|
|
|
—
|
|
|
96
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income attributable to Dynamic Materials Corporation
|
$
|
9,728
|
|
|
$
|
(654
|
)
|
|
$
|
9,074
|
|
|
$
|
14,489
|
|
|
$
|
(1,109
|
)
|
|
$
|
13,380
|
|
|
Year Ended December 31, 2013
|
||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
7,587
|
|
|
$
|
(1,036
|
)
|
|
$
|
6,551
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Income from discontinued operations, net of tax
|
(478
|
)
|
|
—
|
|
|
(478
|
)
|
|||
Depreciation (including capital lease amortization)
|
5,920
|
|
|
—
|
|
|
5,920
|
|
|||
Amortization of purchased intangible assets
|
6,348
|
|
|
—
|
|
|
6,348
|
|
|||
Amortization of deferred debt issuance costs
|
102
|
|
|
—
|
|
|
102
|
|
|||
Stock-based compensation
|
3,401
|
|
|
—
|
|
|
3,401
|
|
|||
Deferred income tax benefit
|
(1,666
|
)
|
|
1,145
|
|
|
(521
|
)
|
|||
Loss on disposal of property, plant and equipment
|
50
|
|
|
—
|
|
|
50
|
|
|||
Restructuring and impairment charges
|
756
|
|
|
—
|
|
|
756
|
|
|||
Change in:
|
|
|
|
|
|
|
|
||||
Accounts receivable, net
|
(2,185
|
)
|
|
—
|
|
|
(2,185
|
)
|
|||
Inventory, net
|
6,750
|
|
|
—
|
|
|
6,750
|
|
|||
Prepaid expenses and other
|
79
|
|
|
10
|
|
|
89
|
|
|||
Accounts payable
|
2,228
|
|
|
—
|
|
|
2,228
|
|
|||
Customer advances
|
(360
|
)
|
|
—
|
|
|
(360
|
)
|
|||
Accrued expenses and other liabilities
|
1,707
|
|
|
(119
|
)
|
|
1,588
|
|
|||
|
|
|
|
|
|
||||||
Net cash flows provided by continuing operations
|
30,239
|
|
|
—
|
|
|
30,239
|
|
|||
Net cash flows provided by discontinued operations
|
1,777
|
|
|
—
|
|
|
1,777
|
|
|||
Net cash provided by operating activities
|
32,016
|
|
|
—
|
|
|
32,016
|
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Acquisition of property, plant and equipment
|
(16,223
|
)
|
|
—
|
|
|
(16,223
|
)
|
|||
Acquisition of minority interest
|
(180
|
)
|
|
—
|
|
|
(180
|
)
|
|||
Change in other non-current assets
|
(489
|
)
|
|
—
|
|
|
(489
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash flows used in continuing operations
|
(16,892
|
)
|
|
—
|
|
|
(16,892
|
)
|
|||
Net cash flows used in discontinued operations
|
(1,348
|
)
|
|
—
|
|
|
(1,348
|
)
|
|||
Net cash used in investing activities
|
(18,240
|
)
|
|
—
|
|
|
(18,240
|
)
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Borrowings (repayments) on bank lines of credit, net
|
(9,592
|
)
|
|
—
|
|
|
(9,592
|
)
|
|||
Payment on loans with former owners of LRI
|
(63
|
)
|
|
—
|
|
|
(63
|
)
|
|||
Payment on capital lease obligations
|
(40
|
)
|
|
—
|
|
|
(40
|
)
|
|||
Payment of dividends
|
(2,187
|
)
|
|
—
|
|
|
(2,187
|
)
|
|||
Other
|
295
|
|
|
—
|
|
|
295
|
|
|||
|
|
|
|
|
|
||||||
Net cash used in financing activities
|
(11,587
|
)
|
|
—
|
|
|
(11,587
|
)
|
|||
|
|
|
|
|
|
||||||
EFFECTS OF EXCHANGE RATES ON CASH
|
191
|
|
|
—
|
|
|
191
|
|
|||
|
|
|
|
|
|
||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
2,380
|
|
|
—
|
|
|
2,380
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, beginning of the period
|
8,218
|
|
|
—
|
|
|
8,218
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, end of the period
|
$
|
10,598
|
|
|
$
|
—
|
|
|
$
|
10,598
|
|
|
Year Ended December 31, 2012
|
||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
11,694
|
|
|
$
|
(919
|
)
|
|
$
|
10,775
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Income from discontinued operations, net of tax
|
(943
|
)
|
|
—
|
|
|
(943
|
)
|
|||
Depreciation (including capital lease amortization)
|
5,018
|
|
|
—
|
|
|
5,018
|
|
|||
Amortization of purchased intangible assets
|
6,210
|
|
|
—
|
|
|
6,210
|
|
|||
Amortization of deferred debt issuance costs
|
124
|
|
|
—
|
|
|
124
|
|
|||
Stock-based compensation
|
4,443
|
|
|
—
|
|
|
4,443
|
|
|||
Deferred income tax benefit
|
(1,159
|
)
|
|
689
|
|
|
(470
|
)
|
|||
Change in:
|
|
|
|
|
|
|
|
||||
Accounts receivable, net
|
717
|
|
|
—
|
|
|
717
|
|
|||
Inventory, net
|
(2,380
|
)
|
|
—
|
|
|
(2,380
|
)
|
|||
Prepaid expenses and other
|
463
|
|
|
88
|
|
|
551
|
|
|||
Accounts payable
|
(3,616
|
)
|
|
—
|
|
|
(3,616
|
)
|
|||
Customer advances
|
(556
|
)
|
|
—
|
|
|
(556
|
)
|
|||
Accrued expenses and other liabilities
|
(551
|
)
|
|
142
|
|
|
(409
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash flows provided by continuing operations
|
19,464
|
|
|
—
|
|
|
19,464
|
|
|||
Net cash flows provided by discontinued operations
|
1,092
|
|
|
—
|
|
|
1,092
|
|
|||
Net cash provided by operating activities
|
20,556
|
|
|
—
|
|
|
20,556
|
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Acquisition of property, plant and equipment
|
(15,133
|
)
|
|
—
|
|
|
(15,133
|
)
|
|||
Acquisition of TRX Industries
|
(10,294
|
)
|
|
—
|
|
|
(10,294
|
)
|
|||
Change in other non-current assets
|
(224
|
)
|
|
—
|
|
|
(224
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash flows used in continuing operations
|
(25,651
|
)
|
|
—
|
|
|
(25,651
|
)
|
|||
Net cash flows used in discontinued operations
|
(514
|
)
|
|
—
|
|
|
(514
|
)
|
|||
Net cash used in investing activities
|
(26,165
|
)
|
|
—
|
|
|
(26,165
|
)
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Borrowings (repayments) on bank lines of credit, net
|
12,174
|
|
|
—
|
|
|
12,174
|
|
|||
Payment on loans with former owners of LRI
|
(1,176
|
)
|
|
—
|
|
|
(1,176
|
)
|
|||
Payment on capital lease obligations
|
(66
|
)
|
|
—
|
|
|
(66
|
)
|
|||
Payment of dividends
|
(2,155
|
)
|
|
—
|
|
|
(2,155
|
)
|
|||
Other
|
(260
|
)
|
|
—
|
|
|
(260
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash provided by financing activities
|
8,517
|
|
|
—
|
|
|
8,517
|
|
|||
|
|
|
|
|
|
||||||
EFFECTS OF EXCHANGE RATES ON CASH
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
|||
|
|
|
|
|
|
||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
2,900
|
|
|
—
|
|
|
2,900
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, beginning of the period
|
5,318
|
|
|
—
|
|
|
5,318
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, end of the period
|
$
|
8,218
|
|
|
$
|
—
|
|
|
$
|
8,218
|
|
Current assets
|
$
|
2,702
|
|
Property, plant and equipment
|
2,227
|
|
|
Intangible assets
|
5,365
|
|
|
Deferred tax assets
|
40
|
|
|
Total assets acquired
|
10,334
|
|
|
|
|
|
|
Current liabilities
|
40
|
|
|
Total liabilities assumed
|
40
|
|
|
|
|
|
|
Net assets acquired
|
$
|
10,294
|
|
|
2014
|
|
2013
|
||||
Syndicated credit agreement:
|
|
|
|
|
|
||
U.S. Dollar revolving loan
|
$
|
19,500
|
|
|
$
|
26,400
|
|
Euro revolving loan
|
3,282
|
|
|
—
|
|
||
Canadian Dollar revolving loan
|
—
|
|
|
—
|
|
||
Commerzbank line of credit
|
—
|
|
|
2,856
|
|
||
|
22,782
|
|
|
29,256
|
|
||
Less current portion
|
—
|
|
|
(2,856
|
)
|
||
|
|
|
|
||||
Long-term lines of credit
|
$
|
22,782
|
|
|
$
|
26,400
|
|
|
2014
|
|
2013
|
||||
Loans with former owners of LRI
|
$
|
—
|
|
|
$
|
51
|
|
Less current maturities
|
—
|
|
|
(51
|
)
|
||
|
|
|
|
||||
Other long-term debt
|
$
|
—
|
|
|
$
|
—
|
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
Cost of products sold
|
|
$
|
309
|
|
|
$
|
304
|
|
|
$
|
324
|
|
General and administrative expenses
|
|
2,995
|
|
|
2,913
|
|
|
3,018
|
|
|||
Selling and distribution expenses
|
|
284
|
|
|
184
|
|
|
1,101
|
|
|||
Stock-based compensation expense before income taxes and discontinued operations
|
|
3,588
|
|
|
3,401
|
|
|
4,443
|
|
|||
Income tax benefit
|
|
(970
|
)
|
|
(990
|
)
|
|
(864
|
)
|
|||
Stock-based compensation expense before discontinued operations, net of income taxes
|
|
2,618
|
|
|
2,411
|
|
|
3,579
|
|
|||
|
|
|
|
|
|
|
||||||
Discontinued operations
|
|
112
|
|
|
—
|
|
|
—
|
|
|||
Income tax benefit
|
|
(38
|
)
|
|
—
|
|
|
—
|
|
|||
Stock-based compensation expense in discontinued operations, net of income taxes
|
|
74
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
Stock-based compensation expense, net of income taxes
|
|
2,692
|
|
|
2,411
|
|
|
3,579
|
|
|||
|
|
|
|
|
|
|
||||||
Earnings per share impact - Basic:
|
|
|
|
|
|
|
|
|
|
|||
Continuing operations
|
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
$
|
0.27
|
|
Discontinued operations
|
|
$
|
0.01
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Net income
|
|
$
|
0.20
|
|
|
$
|
0.18
|
|
|
$
|
0.27
|
|
Earnings per share impact - Diluted:
|
|
|
|
|
|
|
||||||
Continuing operations
|
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
$
|
0.27
|
|
Discontinued operations
|
|
$
|
0.01
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Net income
|
|
$
|
0.20
|
|
|
$
|
0.18
|
|
|
$
|
0.27
|
|
|
|
Shares
|
|
Weighted Average
Grant Date
Fair Value
|
|||
Balance at December 31, 2011
|
|
261,829
|
|
|
$
|
30.59
|
|
Granted
|
|
116,900
|
|
|
20.74
|
|
|
Vested
|
|
(136,344
|
)
|
|
27.20
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012
|
|
242,385
|
|
|
$
|
27.75
|
|
Granted
|
|
163,579
|
|
|
16.37
|
|
|
Vested
|
|
(216,851
|
)
|
|
27.95
|
|
|
Forfeited
|
|
(2,000
|
)
|
|
22.05
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2013
|
|
187,113
|
|
|
$
|
17.63
|
|
Granted
|
|
157,680
|
|
|
21.31
|
|
|
Vested
|
|
(81,823
|
)
|
|
18.55
|
|
|
Forfeited
|
|
(250
|
)
|
|
22.05
|
|
|
|
|
|
|
|
|||
Balance at December 31, 2014
|
|
262,720
|
|
|
$
|
19.55
|
|
|
|
Share
Units
|
|
Weighted Average
Grant Date
Fair Value
|
|||
Balance at December 31, 2011
|
|
53,998
|
|
|
$
|
20.43
|
|
Granted
|
|
50,200
|
|
|
20.44
|
|
|
Vested
|
|
(20,769
|
)
|
|
20.43
|
|
|
Forfeited
|
|
(3,000
|
)
|
|
21.15
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2012
|
|
80,429
|
|
|
$
|
20.41
|
|
Granted
|
|
56,217
|
|
|
15.67
|
|
|
Vested
|
|
(35,001
|
)
|
|
20.88
|
|
|
Forfeited
|
|
(2,300
|
)
|
|
19.01
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2013
|
|
99,345
|
|
|
$
|
17.59
|
|
Granted
|
|
33,895
|
|
|
21.25
|
|
|
Vested
|
|
(48,674
|
)
|
|
18.87
|
|
|
|
|
|
|
|
|||
Balance at December 31, 2014
|
|
84,566
|
|
|
$
|
18.33
|
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
Restated
|
|
Restated
|
||||||
Domestic
|
|
$
|
(706
|
)
|
|
$
|
6,339
|
|
|
$
|
6,312
|
|
Foreign
|
|
6,545
|
|
|
3,470
|
|
|
8,836
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
$
|
5,839
|
|
|
$
|
9,809
|
|
|
$
|
15,148
|
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
Restated
|
|
Restated
|
||||||
Current - Federal
|
|
$
|
378
|
|
|
$
|
1,144
|
|
|
$
|
3,396
|
|
Current - State
|
|
16
|
|
|
93
|
|
|
136
|
|
|||
Current - Foreign
|
|
3,774
|
|
|
3,020
|
|
|
2,254
|
|
|||
|
|
|
|
|
|
|
||||||
Current income tax expense
|
|
4,168
|
|
|
4,257
|
|
|
5,786
|
|
|||
|
|
|
|
|
|
|
||||||
Deferred - Federal
|
|
(236
|
)
|
|
658
|
|
|
(140
|
)
|
|||
Deferred - State
|
|
(82
|
)
|
|
(64
|
)
|
|
(27
|
)
|
|||
Deferred - Foreign
|
|
63
|
|
|
(1,115
|
)
|
|
(303
|
)
|
|||
|
|
|
|
|
|
|
||||||
Deferred income tax benefit
|
|
(255
|
)
|
|
(521
|
)
|
|
(470
|
)
|
|||
|
|
|
|
|
|
|
||||||
Income tax provision
|
|
$
|
3,913
|
|
|
$
|
3,736
|
|
|
$
|
5,316
|
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
Restated
|
|
Restated
|
||||||
Statutory U.S. federal income tax
|
|
$
|
2,042
|
|
|
$
|
3,401
|
|
|
$
|
5,302
|
|
U.S. state income tax, net of federal benefit
|
|
(15
|
)
|
|
85
|
|
|
45
|
|
|||
Foreign rate differential
|
|
(1,558
|
)
|
|
(1,259
|
)
|
|
(2,271
|
)
|
|||
Domestic production activities deduction
|
|
(21
|
)
|
|
(211
|
)
|
|
(316
|
)
|
|||
Tax audit adjustments
|
|
(338
|
)
|
|
812
|
|
|
—
|
|
|||
Intercompany distributions
|
|
16
|
|
|
2,239
|
|
|
—
|
|
|||
Foreign equity compensation
|
|
338
|
|
|
234
|
|
|
254
|
|
|||
Deemed repatriation of foreign earnings
|
|
—
|
|
|
(908
|
)
|
|
908
|
|
|||
Current year tax credits
|
|
(156
|
)
|
|
(628
|
)
|
|
(29
|
)
|
|||
Change in valuation allowances
|
|
3,737
|
|
|
73
|
|
|
—
|
|
|||
Other
|
|
(132
|
)
|
|
(102
|
)
|
|
1,423
|
|
|||
|
|
|
|
|
|
|
||||||
Provision for income taxes
|
|
$
|
3,913
|
|
|
$
|
3,736
|
|
|
$
|
5,316
|
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
Restated
|
||||
Deferred tax assets:
|
|
|
|
|
|
|
||
Net foreign operating loss carryforward
|
|
$
|
6,932
|
|
|
$
|
5,396
|
|
Inventory differences
|
|
2,337
|
|
|
2,373
|
|
||
Equity compensation
|
|
836
|
|
|
556
|
|
||
Investment in subsidiaries
|
|
935
|
|
|
1,147
|
|
||
Restructuring
|
|
1,265
|
|
|
—
|
|
||
Other, net
|
|
418
|
|
|
591
|
|
||
Gross deferred tax assets
|
|
12,723
|
|
|
10,063
|
|
||
Less valuation allowances
|
|
(3,032
|
)
|
|
(75
|
)
|
||
Total deferred tax assets
|
|
9,691
|
|
|
9,988
|
|
||
|
|
|
|
|
||||
Deferred tax liabilities:
|
|
|
|
|
||||
Purchased intangible assets
|
|
(9,813
|
)
|
|
(12,445
|
)
|
||
Depreciation and amortization
|
|
(2,476
|
)
|
|
(1,676
|
)
|
||
Other, net
|
|
(220
|
)
|
|
(238
|
)
|
||
Total deferred tax liabilities
|
|
(12,509
|
)
|
|
(14,359
|
)
|
||
|
|
|
|
|
||||
Net deferred tax liabilities
|
|
$
|
(2,818
|
)
|
|
$
|
(4,371
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2014
|
|
2013
|
|
2012
|
||||||
Net sales:
|
|
|
|
|
|
||||||
NobelClad
|
$
|
97,108
|
|
|
$
|
118,409
|
|
|
$
|
115,333
|
|
DynaEnergetics
|
105,453
|
|
|
83,651
|
|
|
77,404
|
|
|||
|
|
|
|
|
|
||||||
Consolidated net sales
|
$
|
202,561
|
|
|
$
|
202,060
|
|
|
$
|
192,737
|
|
|
Year Ended December 31,
|
||||||||||
|
2014
|
|
2013
|
|
2012
|
||||||
Income before income taxes:
|
|
|
|
|
|
||||||
NobelClad
|
$
|
2,155
|
|
|
$
|
17,090
|
|
|
$
|
17,439
|
|
DynaEnergetics
|
14,479
|
|
|
4,506
|
|
|
6,568
|
|
|||
|
|
|
|
|
|
||||||
Segment operating income
|
16,634
|
|
|
21,596
|
|
|
24,007
|
|
|||
|
|
|
|
|
|
||||||
Unallocated corporate expenses
|
(6,381
|
)
|
|
(7,217
|
)
|
|
(3,565
|
)
|
|||
Stock-based compensation
|
(3,588
|
)
|
|
(3,401
|
)
|
|
(4,443
|
)
|
|||
Other income (expense)
|
(313
|
)
|
|
(528
|
)
|
|
(32
|
)
|
|||
Interest expense
|
(551
|
)
|
|
(648
|
)
|
|
(832
|
)
|
|||
Interest income
|
38
|
|
|
7
|
|
|
13
|
|
|||
|
|
|
|
|
|
||||||
Consolidated income before income taxes
|
$
|
5,839
|
|
|
$
|
9,809
|
|
|
$
|
15,148
|
|
|
Year Ended December 31,
|
||||||||||
|
2014
|
|
2013
|
|
2012
|
||||||
Depreciation and Amortization:
|
|
|
|
|
|
||||||
NobelClad
|
$
|
6,482
|
|
|
$
|
6,118
|
|
|
$
|
5,580
|
|
DynaEnergetics
|
6,672
|
|
|
6,150
|
|
|
5,648
|
|
|||
|
|
|
|
|
|
||||||
Segment depreciation and amortization
|
$
|
13,154
|
|
|
$
|
12,268
|
|
|
$
|
11,228
|
|
|
Year Ended December 31,
|
||||||||||
|
2014
|
|
2013
|
|
2012
|
||||||
Capital Expenditures:
|
|
|
|
|
|
||||||
NobelClad
|
$
|
13,696
|
|
|
$
|
2,425
|
|
|
$
|
4,747
|
|
DynaEnergetics
|
7,366
|
|
|
13,022
|
|
|
10,386
|
|
|||
|
|
|
|
|
|
||||||
Segment capital expenditures
|
21,062
|
|
|
15,447
|
|
|
15,133
|
|
|||
Corporate and other
|
341
|
|
|
776
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Consolidated capital expenditures
|
$
|
21,403
|
|
|
$
|
16,223
|
|
|
$
|
15,133
|
|
|
Year Ended December 31,
|
||||||
|
2014
|
|
2013
|
||||
Assets:
|
|
|
|
||||
NobelClad
|
$
|
93,383
|
|
|
$
|
99,115
|
|
DynaEnergetics
|
103,914
|
|
|
112,919
|
|
||
|
|
|
|
||||
Segment assets
|
197,297
|
|
|
212,034
|
|
||
|
|
|
|
||||
Cash and cash equivalents
|
9,400
|
|
|
10,598
|
|
||
Prepaid expenses and other assets
|
6,438
|
|
|
6,170
|
|
||
Deferred tax assets
|
4,558
|
|
|
3,859
|
|
||
Corporate property, plant and equipment
|
1,636
|
|
|
1,585
|
|
||
Assets held for sale
|
—
|
|
|
6,299
|
|
||
|
|
|
|
||||
Consolidated assets
|
$
|
219,329
|
|
|
$
|
240,545
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
United States
|
|
$
|
91,009
|
|
|
$
|
88,532
|
|
|
$
|
71,155
|
|
Canada
|
|
23,532
|
|
|
18,142
|
|
|
21,083
|
|
|||
Iraq
|
|
11,348
|
|
|
4,243
|
|
|
1,756
|
|
|||
Russia
|
|
7,992
|
|
|
5,992
|
|
|
6,472
|
|
|||
Germany
|
|
7,721
|
|
|
9,208
|
|
|
13,992
|
|
|||
India
|
|
7,617
|
|
|
8,888
|
|
|
3,874
|
|
|||
South Korea
|
|
7,362
|
|
|
11,642
|
|
|
9,469
|
|
|||
France
|
|
5,478
|
|
|
3,756
|
|
|
6,249
|
|
|||
China
|
|
1,800
|
|
|
606
|
|
|
7,986
|
|
|||
Kazakhstan
|
|
1,551
|
|
|
2,513
|
|
|
2,359
|
|
|||
Rest of the world
|
|
37,151
|
|
|
48,538
|
|
|
48,342
|
|
|||
|
|
|
|
|
|
|
||||||
Total
|
|
$
|
202,561
|
|
|
$
|
202,060
|
|
|
$
|
192,737
|
|
|
|
Operating Leases
|
||
Year ended December 31 -
|
|
|
|
|
2015
|
|
$
|
1,880
|
|
2016
|
|
1,349
|
|
|
2017
|
|
985
|
|
|
2018
|
|
852
|
|
|
2019
|
|
508
|
|
|
Thereafter
|
|
940
|
|
|
|
|
|
||
Total minimum payments
|
|
$
|
6,514
|
|
Year ended December 31 -
|
|
|
|
2015
|
$
|
398
|
|
2016
|
398
|
|
|
2017
|
398
|
|
|
2018
|
398
|
|
|
2019
|
—
|
|
|
Thereafter
|
—
|
|
|
|
|
|
|
Total minimum payments
|
$
|
1,592
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
Net sales
|
$
|
4,540
|
|
|
$
|
7,513
|
|
|
$
|
8,830
|
|
|
|
|
|
|
|
||||||
Income (loss) from operations
|
$
|
(76
|
)
|
|
$
|
719
|
|
|
$
|
1,404
|
|
Tax provision
|
1
|
|
|
241
|
|
|
461
|
|
|||
|
|
|
|
|
|
||||||
Income (loss) from operations, net of tax
|
$
|
(77
|
)
|
|
$
|
478
|
|
|
$
|
943
|
|
|
|
|
|
|
|
||||||
Gain on sale of discontinued operations
|
$
|
1,476
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Tax provision
|
758
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Gain on sale of discontinued operations, net of tax
|
$
|
718
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
December 31,
2013 |
||
Cash
|
$
|
19
|
|
Accounts receivable
|
930
|
|
|
Inventory
|
359
|
|
|
Prepaid expenses and other
|
6
|
|
|
Current deferred tax assets
|
67
|
|
|
Property, plant and equipment, net
|
4,801
|
|
|
Noncurrent deferred tax assets
|
117
|
|
|
|
|
||
Total assets
|
$
|
6,299
|
|
|
|
||
Accounts payable
|
$
|
101
|
|
Accrued expenses
|
63
|
|
|
Accrued employee compensation
|
254
|
|
|
Customer advances
|
6
|
|
|
Noncurrent deferred tax liabilities
|
402
|
|
|
|
|
||
Total liabilities
|
$
|
826
|
|
|
March 31, 2014
|
|
March 31, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents
|
$
|
9,131
|
|
|
$
|
—
|
|
|
$
|
9,131
|
|
|
$
|
8,246
|
|
|
$
|
—
|
|
|
$
|
8,246
|
|
Accounts receivable, net of allowance for doubtful accounts of $459 and $440, respectively
|
35,973
|
|
|
—
|
|
|
35,973
|
|
|
31,948
|
|
|
—
|
|
|
31,948
|
|
||||||
Inventory, net
|
43,106
|
|
|
(54
|
)
|
|
43,052
|
|
|
46,491
|
|
|
—
|
|
|
46,491
|
|
||||||
Prepaid expenses and other
|
6,142
|
|
|
(98
|
)
|
|
6,044
|
|
|
5,956
|
|
|
(89
|
)
|
|
5,867
|
|
||||||
Current deferred tax assets
|
2,424
|
|
|
16
|
|
|
2,440
|
|
|
1,587
|
|
|
2
|
|
|
1,589
|
|
||||||
Assets held for sale
|
6,276
|
|
|
—
|
|
|
6,276
|
|
|
5,402
|
|
|
—
|
|
|
5,402
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total current assets
|
103,052
|
|
|
(136
|
)
|
|
102,916
|
|
|
99,630
|
|
|
(87
|
)
|
|
99,543
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
PROPERTY, PLANT AND EQUIPMENT
|
100,208
|
|
|
—
|
|
|
100,208
|
|
|
85,896
|
|
|
—
|
|
|
85,896
|
|
||||||
Less - accumulated depreciation
|
(40,934
|
)
|
|
202
|
|
|
(40,732
|
)
|
|
(33,661
|
)
|
|
—
|
|
|
(33,661
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property, plant and equipment, net
|
59,274
|
|
|
202
|
|
|
59,476
|
|
|
52,235
|
|
|
—
|
|
|
52,235
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
GOODWILL, net
|
37,689
|
|
|
—
|
|
|
37,689
|
|
|
36,125
|
|
|
—
|
|
|
36,125
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
PURCHASED INTANGIBLE ASSETS, net
|
34,597
|
|
|
—
|
|
|
34,597
|
|
|
39,428
|
|
|
—
|
|
|
39,428
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
DEFERRED TAX ASSETS
|
552
|
|
|
44
|
|
|
596
|
|
|
1,060
|
|
|
(138
|
)
|
|
922
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OTHER ASSETS, net
|
1,711
|
|
|
—
|
|
|
1,711
|
|
|
529
|
|
|
—
|
|
|
529
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
TOTAL ASSETS
|
$
|
236,875
|
|
|
$
|
110
|
|
|
$
|
236,985
|
|
|
$
|
229,007
|
|
|
$
|
(225
|
)
|
|
$
|
228,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
June 30, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents
|
$
|
8,643
|
|
|
$
|
—
|
|
|
$
|
8,643
|
|
|
$
|
2,368
|
|
|
$
|
—
|
|
|
$
|
2,368
|
|
Accounts receivable, net of allowance for doubtful accounts of $504 and $471, respectively
|
38,409
|
|
|
—
|
|
|
38,409
|
|
|
39,959
|
|
|
—
|
|
|
39,959
|
|
||||||
Inventory, net
|
45,887
|
|
|
—
|
|
|
45,887
|
|
|
45,190
|
|
|
—
|
|
|
45,190
|
|
||||||
Prepaid expenses and other
|
7,218
|
|
|
(98
|
)
|
|
7,120
|
|
|
5,504
|
|
|
(89
|
)
|
|
5,415
|
|
||||||
Current deferred tax assets
|
2,532
|
|
|
16
|
|
|
2,548
|
|
|
1,944
|
|
|
2
|
|
|
1,946
|
|
||||||
Assets held for sale
|
6,155
|
|
|
—
|
|
|
6,155
|
|
|
6,206
|
|
|
—
|
|
|
6,206
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total current assets
|
108,844
|
|
|
(82
|
)
|
|
108,762
|
|
|
101,171
|
|
|
(87
|
)
|
|
101,084
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
PROPERTY, PLANT AND EQUIPMENT
|
102,564
|
|
|
—
|
|
|
102,564
|
|
|
90,651
|
|
|
—
|
|
|
90,651
|
|
||||||
Less - accumulated depreciation
|
(42,220
|
)
|
|
202
|
|
|
(42,018
|
)
|
|
(35,010
|
)
|
|
—
|
|
|
(35,010
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property, plant and equipment, net
|
60,344
|
|
|
202
|
|
|
60,546
|
|
|
55,641
|
|
|
—
|
|
|
55,641
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
GOODWILL, net
|
37,161
|
|
|
—
|
|
|
37,161
|
|
|
36,447
|
|
|
—
|
|
|
36,447
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
PURCHASED INTANGIBLE ASSETS, net
|
32,939
|
|
|
—
|
|
|
32,939
|
|
|
38,121
|
|
|
—
|
|
|
38,121
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
DEFERRED TAX ASSETS
|
792
|
|
|
(276
|
)
|
|
516
|
|
|
458
|
|
|
(139
|
)
|
|
319
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OTHER ASSETS, net
|
1,868
|
|
|
—
|
|
|
1,868
|
|
|
505
|
|
|
—
|
|
|
505
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
TOTAL ASSETS
|
$
|
241,948
|
|
|
$
|
(156
|
)
|
|
$
|
241,792
|
|
|
$
|
232,343
|
|
|
$
|
(226
|
)
|
|
$
|
232,117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2014
|
|
September 30, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
CURRENT ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents
|
$
|
14,932
|
|
|
$
|
—
|
|
|
$
|
14,932
|
|
|
$
|
9,333
|
|
|
$
|
—
|
|
|
$
|
9,333
|
|
Accounts receivable, net of allowance for doubtful accounts of $599 and $340, respectively
|
30,923
|
|
|
—
|
|
|
30,923
|
|
|
30,394
|
|
|
—
|
|
|
30,394
|
|
||||||
Inventory, net
|
41,846
|
|
|
280
|
|
|
42,126
|
|
|
41,384
|
|
|
—
|
|
|
41,384
|
|
||||||
Prepaid expenses and other
|
7,161
|
|
|
(378
|
)
|
|
6,783
|
|
|
3,977
|
|
|
(89
|
)
|
|
3,888
|
|
||||||
Current deferred tax assets
|
5,583
|
|
|
16
|
|
|
5,599
|
|
|
2,513
|
|
|
2
|
|
|
2,515
|
|
||||||
Assets held for sale
|
6,011
|
|
|
—
|
|
|
6,011
|
|
|
6,610
|
|
|
—
|
|
|
6,610
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total current assets
|
106,456
|
|
|
(82
|
)
|
|
106,374
|
|
|
94,211
|
|
|
(87
|
)
|
|
94,124
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
PROPERTY, PLANT AND EQUIPMENT
|
100,305
|
|
|
—
|
|
|
100,305
|
|
|
95,717
|
|
|
—
|
|
|
95,717
|
|
||||||
Less - accumulated depreciation
|
(42,625
|
)
|
|
202
|
|
|
(42,423
|
)
|
|
(36,469
|
)
|
|
—
|
|
|
(36,469
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Property, plant and equipment, net
|
57,680
|
|
|
202
|
|
|
57,882
|
|
|
59,248
|
|
|
—
|
|
|
59,248
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
GOODWILL, net
|
34,382
|
|
|
—
|
|
|
34,382
|
|
|
37,553
|
|
|
—
|
|
|
37,553
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
PURCHASED INTANGIBLE ASSETS, net
|
29,403
|
|
|
—
|
|
|
29,403
|
|
|
37,646
|
|
|
—
|
|
|
37,646
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
DEFERRED TAX ASSETS
|
439
|
|
|
(9
|
)
|
|
430
|
|
|
397
|
|
|
(239
|
)
|
|
158
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
OTHER ASSETS, net
|
1,236
|
|
|
—
|
|
|
1,236
|
|
|
499
|
|
|
—
|
|
|
499
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
TOTAL ASSETS
|
$
|
229,596
|
|
|
$
|
111
|
|
|
$
|
229,707
|
|
|
$
|
229,554
|
|
|
$
|
(326
|
)
|
|
$
|
229,228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2014
|
|
Three months ended March 31, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
NET SALES
|
$
|
46,769
|
|
|
$
|
—
|
|
|
$
|
46,769
|
|
|
$
|
44,836
|
|
|
$
|
—
|
|
|
$
|
44,836
|
|
COST OF PRODUCTS SOLD
|
32,203
|
|
|
(148
|
)
|
|
32,055
|
|
|
32,047
|
|
|
—
|
|
|
32,047
|
|
||||||
Gross profit
|
14,566
|
|
|
148
|
|
|
14,714
|
|
|
12,789
|
|
|
—
|
|
|
12,789
|
|
||||||
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General and administrative expenses
|
5,542
|
|
|
250
|
|
|
5,792
|
|
|
8,014
|
|
|
—
|
|
|
8,014
|
|
||||||
Selling and distribution expenses
|
4,223
|
|
|
—
|
|
|
4,223
|
|
|
4,030
|
|
|
—
|
|
|
4,030
|
|
||||||
Amortization of purchased intangible assets
|
1,616
|
|
|
—
|
|
|
1,616
|
|
|
1,585
|
|
|
—
|
|
|
1,585
|
|
||||||
Total costs and expenses
|
11,381
|
|
|
250
|
|
|
11,631
|
|
|
13,629
|
|
|
—
|
|
|
13,629
|
|
||||||
INCOME (LOSS) FROM OPERATIONS
|
3,185
|
|
|
(102
|
)
|
|
3,083
|
|
|
(840
|
)
|
|
—
|
|
|
(840
|
)
|
||||||
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other income (expense), net
|
(435
|
)
|
|
—
|
|
|
(435
|
)
|
|
296
|
|
|
—
|
|
|
296
|
|
||||||
Interest expense
|
(109
|
)
|
|
—
|
|
|
(109
|
)
|
|
(172
|
)
|
|
—
|
|
|
(172
|
)
|
||||||
Interest income
|
5
|
|
|
—
|
|
|
5
|
|
|
3
|
|
|
—
|
|
|
3
|
|
||||||
INCOME (LOSS) BEFORE INCOME TAXES, DISCONTINUED OPERATIONS AND NON-CONTROLLING INTEREST
|
2,646
|
|
|
(102
|
)
|
|
2,544
|
|
|
(713
|
)
|
|
—
|
|
|
(713
|
)
|
||||||
INCOME TAX PROVISION (BENEFIT)
|
692
|
|
|
49
|
|
|
741
|
|
|
(1,049
|
)
|
|
108
|
|
|
(941
|
)
|
||||||
INCOME FROM CONTINUING OPERATIONS
|
1,954
|
|
|
(151
|
)
|
|
1,803
|
|
|
336
|
|
|
(108
|
)
|
|
228
|
|
||||||
DISCONTINUED OPERATIONS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loss from operations of discontinued operations, net of tax
|
(316
|
)
|
|
—
|
|
|
(316
|
)
|
|
(93
|
)
|
|
—
|
|
|
(93
|
)
|
||||||
NET INCOME
|
1,638
|
|
|
(151
|
)
|
|
1,487
|
|
|
243
|
|
|
(108
|
)
|
|
135
|
|
||||||
Less: Net income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
28
|
|
||||||
NET INCOME ATTRIBUTABLE TO DYNAMIC MATERIALS CORPORATION
|
$
|
1,638
|
|
|
$
|
(151
|
)
|
|
$
|
1,487
|
|
|
$
|
215
|
|
|
$
|
(108
|
)
|
|
$
|
107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
INCOME PER SHARE - BASIC:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations
|
$
|
0.14
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.13
|
|
|
$
|
0.03
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.02
|
|
Discontinued operations
|
$
|
(0.02
|
)
|
|
$
|
—
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
Net income
|
$
|
0.12
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.11
|
|
|
$
|
0.02
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.01
|
|
INCOME PER SHARE - DILUTED:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Continuing operations
|
$
|
0.14
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.13
|
|
|
$
|
0.03
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.02
|
|
Discontinued operations
|
$
|
(0.02
|
)
|
|
$
|
—
|
|
|
$
|
(0.02
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
Net income
|
$
|
0.12
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.11
|
|
|
$
|
0.02
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.01
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
13,644,239
|
|
|
—
|
|
|
13,644,239
|
|
|
13,509,792
|
|
|
—
|
|
|
13,509,792
|
|
||||||
Diluted
|
13,649,953
|
|
|
—
|
|
|
13,649,953
|
|
|
13,513,797
|
|
|
—
|
|
|
13,513,797
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.04
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
Three months ended June 30, 2014
|
|
Three months ended June 30, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
NET SALES
|
$
|
51,911
|
|
|
$
|
—
|
|
|
$
|
51,911
|
|
|
$
|
55,554
|
|
|
$
|
—
|
|
|
$
|
55,554
|
|
COST OF PRODUCTS SOLD
|
36,067
|
|
|
(54
|
)
|
|
36,013
|
|
|
39,155
|
|
|
—
|
|
|
39,155
|
|
||||||
Gross profit
|
15,844
|
|
|
54
|
|
|
15,898
|
|
|
16,399
|
|
|
—
|
|
|
16,399
|
|
||||||
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General and administrative expenses
|
5,813
|
|
|
(42
|
)
|
|
5,771
|
|
|
5,006
|
|
|
—
|
|
|
5,006
|
|
||||||
Selling and distribution expenses
|
4,733
|
|
|
—
|
|
|
4,733
|
|
|
4,310
|
|
|
—
|
|
|
4,310
|
|
||||||
Amortization of purchased intangible assets
|
1,617
|
|
|
—
|
|
|
1,617
|
|
|
1,568
|
|
|
—
|
|
|
1,568
|
|
||||||
Total costs and expenses
|
12,163
|
|
|
(42
|
)
|
|
12,121
|
|
|
10,884
|
|
|
—
|
|
|
10,884
|
|
||||||
INCOME FROM OPERATIONS
|
3,681
|
|
|
96
|
|
|
3,777
|
|
|
5,515
|
|
|
—
|
|
|
5,515
|
|
||||||
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other income (expense), net
|
332
|
|
|
—
|
|
|
332
|
|
|
(420
|
)
|
|
—
|
|
|
(420
|
)
|
||||||
Interest expense
|
(174
|
)
|
|
—
|
|
|
(174
|
)
|
|
(183
|
)
|
|
—
|
|
|
(183
|
)
|
||||||
Interest income
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
INCOME BEFORE INCOME TAXES, DISCONTINUED OPERATIONS AND NON-CONTROLLING INTEREST
|
3,840
|
|
|
96
|
|
|
3,936
|
|
|
4,913
|
|
|
—
|
|
|
4,913
|
|
||||||
INCOME TAX PROVISION
|
1,172
|
|
|
667
|
|
|
1,839
|
|
|
1,768
|
|
|
373
|
|
|
2,141
|
|
||||||
INCOME FROM CONTINUING OPERATIONS
|
2,668
|
|
|
(571
|
)
|
|
2,097
|
|
|
3,145
|
|
|
(373
|
)
|
|
2,772
|
|
||||||
DISCONTINUED OPERATIONS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from operations of discontinued operations, net of tax
|
219
|
|
|
—
|
|
|
219
|
|
|
310
|
|
|
—
|
|
|
310
|
|
||||||
NET INCOME
|
2,887
|
|
|
(571
|
)
|
|
2,316
|
|
|
3,455
|
|
|
(373
|
)
|
|
3,082
|
|
||||||
Less: Net income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
15
|
|
||||||
NET INCOME ATTRIBUTABLE TO DYNAMIC MATERIALS CORPORATION
|
$
|
2,887
|
|
|
$
|
(571
|
)
|
|
$
|
2,316
|
|
|
$
|
3,440
|
|
|
$
|
(373
|
)
|
|
$
|
3,067
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
INCOME PER SHARE - BASIC:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations
|
$
|
0.19
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.15
|
|
|
$
|
0.23
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.20
|
|
Discontinued operations
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
Net income
|
$
|
0.21
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.17
|
|
|
$
|
0.25
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.22
|
|
INCOME PER SHARE - DILUTED:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Continuing operations
|
$
|
0.19
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.15
|
|
|
$
|
0.23
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.20
|
|
Discontinued operations
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
Net income
|
$
|
0.21
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.17
|
|
|
$
|
0.25
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.22
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
13,672,457
|
|
|
—
|
|
|
13,672,457
|
|
|
13,526,623
|
|
|
—
|
|
|
13,526,623
|
|
||||||
Diluted
|
13,677,911
|
|
|
—
|
|
|
13,677,911
|
|
|
13,530,588
|
|
|
—
|
|
|
13,530,588
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.04
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
Six months ended June 30, 2014
|
|
Six months ended June 30, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
NET SALES
|
$
|
98,680
|
|
|
$
|
—
|
|
|
$
|
98,680
|
|
|
$
|
100,390
|
|
|
$
|
—
|
|
|
$
|
100,390
|
|
COST OF PRODUCTS SOLD
|
68,269
|
|
|
(202
|
)
|
|
68,067
|
|
|
71,203
|
|
|
—
|
|
|
71,203
|
|
||||||
Gross profit
|
30,411
|
|
|
202
|
|
|
30,613
|
|
|
29,187
|
|
|
—
|
|
|
29,187
|
|
||||||
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General and administrative expenses
|
11,356
|
|
|
208
|
|
|
11,564
|
|
|
13,019
|
|
|
—
|
|
|
13,019
|
|
||||||
Selling and distribution expenses
|
8,956
|
|
|
—
|
|
|
8,956
|
|
|
8,340
|
|
|
—
|
|
|
8,340
|
|
||||||
Amortization of purchased intangible assets
|
3,232
|
|
|
—
|
|
|
3,232
|
|
|
3,153
|
|
|
—
|
|
|
3,153
|
|
||||||
Total costs and expenses
|
23,544
|
|
|
208
|
|
|
23,752
|
|
|
24,512
|
|
|
—
|
|
|
24,512
|
|
||||||
INCOME FROM OPERATIONS
|
6,867
|
|
|
(6
|
)
|
|
6,861
|
|
|
4,675
|
|
|
—
|
|
|
4,675
|
|
||||||
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other income (expense), net
|
(103
|
)
|
|
—
|
|
|
(103
|
)
|
|
(124
|
)
|
|
—
|
|
|
(124
|
)
|
||||||
Interest expense
|
(283
|
)
|
|
—
|
|
|
(283
|
)
|
|
(355
|
)
|
|
—
|
|
|
(355
|
)
|
||||||
Interest income
|
5
|
|
|
—
|
|
|
5
|
|
|
4
|
|
|
—
|
|
|
4
|
|
||||||
INCOME BEFORE INCOME TAXES, DISCONTINUED OPERATIONS AND NON-CONTROLLING INTEREST
|
6,486
|
|
|
(6
|
)
|
|
6,480
|
|
|
4,200
|
|
|
—
|
|
|
4,200
|
|
||||||
INCOME TAX PROVISION
|
1,864
|
|
|
716
|
|
|
2,580
|
|
|
719
|
|
|
482
|
|
|
1,201
|
|
||||||
INCOME FROM CONTINUING OPERATIONS
|
4,622
|
|
|
(722
|
)
|
|
3,900
|
|
|
3,481
|
|
|
(482
|
)
|
|
2,999
|
|
||||||
DISCONTINUED OPERATIONS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income (loss) from operations of discontinued operations, net of tax
|
(97
|
)
|
|
—
|
|
|
(97
|
)
|
|
217
|
|
|
—
|
|
|
217
|
|
||||||
NET INCOME
|
4,525
|
|
|
(722
|
)
|
|
3,803
|
|
|
3,698
|
|
|
(482
|
)
|
|
3,216
|
|
||||||
Less: Net income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|
—
|
|
|
43
|
|
||||||
NET INCOME ATTRIBUTABLE TO DYNAMIC MATERIALS CORPORATION
|
$
|
4,525
|
|
|
$
|
(722
|
)
|
|
$
|
3,803
|
|
|
$
|
3,655
|
|
|
$
|
(482
|
)
|
|
$
|
3,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
INCOME PER SHARE - BASIC:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations
|
$
|
0.33
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.28
|
|
|
$
|
0.25
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.21
|
|
Discontinued operations
|
$
|
(0.01
|
)
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
Net income
|
$
|
0.32
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.27
|
|
|
$
|
0.27
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.23
|
|
INCOME PER SHARE - DILUTED:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Continuing operations
|
$
|
0.33
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.28
|
|
|
$
|
0.25
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.21
|
|
Discontinued operations
|
$
|
(0.01
|
)
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
Net income
|
$
|
0.32
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.27
|
|
|
$
|
0.27
|
|
|
$
|
(0.04
|
)
|
|
$
|
0.23
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
13,668,223
|
|
|
—
|
|
|
13,668,223
|
|
|
13,523,028
|
|
|
—
|
|
|
13,523,028
|
|
||||||
Diluted
|
13,673,807
|
|
|
—
|
|
|
13,673,807
|
|
|
13,527,011
|
|
|
—
|
|
|
13,527,011
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.08
|
|
|
$
|
—
|
|
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
$
|
—
|
|
|
$
|
0.08
|
|
|
Three months ended September 30, 2014
|
|
Three months ended September 30, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
NET SALES
|
$
|
51,886
|
|
|
$
|
—
|
|
|
$
|
51,886
|
|
|
$
|
52,331
|
|
|
$
|
—
|
|
|
$
|
52,331
|
|
COST OF PRODUCTS SOLD
|
36,803
|
|
|
—
|
|
|
36,803
|
|
|
36,229
|
|
|
—
|
|
|
36,229
|
|
||||||
Gross profit
|
15,083
|
|
|
—
|
|
|
15,083
|
|
|
16,102
|
|
|
—
|
|
|
16,102
|
|
||||||
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General and administrative expenses
|
5,503
|
|
|
(40
|
)
|
|
5,463
|
|
|
5,672
|
|
|
—
|
|
|
5,672
|
|
||||||
Selling and distribution expenses
|
4,639
|
|
|
—
|
|
|
4,639
|
|
|
3,658
|
|
|
—
|
|
|
3,658
|
|
||||||
Amortization of purchased intangible assets
|
1,575
|
|
|
—
|
|
|
1,575
|
|
|
1,581
|
|
|
—
|
|
|
1,581
|
|
||||||
Total costs and expenses
|
11,717
|
|
|
(40
|
)
|
|
11,677
|
|
|
10,911
|
|
|
—
|
|
|
10,911
|
|
||||||
INCOME FROM OPERATIONS
|
3,366
|
|
|
40
|
|
|
3,406
|
|
|
5,191
|
|
|
—
|
|
|
5,191
|
|
||||||
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other income (expense), net
|
472
|
|
|
—
|
|
|
472
|
|
|
(247
|
)
|
|
—
|
|
|
(247
|
)
|
||||||
Interest expense
|
(137
|
)
|
|
—
|
|
|
(137
|
)
|
|
(129
|
)
|
|
—
|
|
|
(129
|
)
|
||||||
Interest income
|
1
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||||
INCOME BEFORE INCOME TAXES, DISCONTINUED OPERATIONS AND NON-CONTROLLING INTEREST
|
3,702
|
|
|
40
|
|
|
3,742
|
|
|
4,816
|
|
|
—
|
|
|
4,816
|
|
||||||
INCOME TAX PROVISION
|
1,224
|
|
|
196
|
|
|
1,420
|
|
|
1,460
|
|
|
378
|
|
|
1,838
|
|
||||||
INCOME FROM CONTINUING OPERATIONS
|
2,478
|
|
|
(156
|
)
|
|
2,322
|
|
|
3,356
|
|
|
(378
|
)
|
|
2,978
|
|
||||||
DISCONTINUED OPERATIONS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income from operations of discontinued operations, net of tax
|
20
|
|
|
—
|
|
|
20
|
|
|
255
|
|
|
—
|
|
|
255
|
|
||||||
NET INCOME
|
2,498
|
|
|
(156
|
)
|
|
2,342
|
|
|
3,611
|
|
|
(378
|
)
|
|
3,233
|
|
||||||
Less: Net income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
49
|
|
|
—
|
|
|
49
|
|
||||||
NET INCOME ATTRIBUTABLE TO DYNAMIC MATERIALS CORPORATION
|
$
|
2,498
|
|
|
$
|
(156
|
)
|
|
$
|
2,342
|
|
|
$
|
3,562
|
|
|
$
|
(378
|
)
|
|
$
|
3,184
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
INCOME PER SHARE - BASIC:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations
|
$
|
0.18
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.17
|
|
|
$
|
0.24
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.21
|
|
Discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
Net income
|
$
|
0.18
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.17
|
|
|
$
|
0.26
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.23
|
|
INCOME PER SHARE - DILUTED:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Continuing operations
|
$
|
0.18
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.17
|
|
|
$
|
0.24
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.21
|
|
Discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.02
|
|
Net income
|
$
|
0.18
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.17
|
|
|
$
|
0.26
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.23
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
13,688,649
|
|
|
—
|
|
|
13,688,649
|
|
|
13,540,394
|
|
|
—
|
|
|
13,540,394
|
|
||||||
Diluted
|
13,690,174
|
|
|
—
|
|
|
13,690,174
|
|
|
13,544,665
|
|
|
—
|
|
|
13,544,665
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.04
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
Nine months ended September 30, 2014
|
|
Nine months ended September 30, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
NET SALES
|
$
|
150,566
|
|
|
$
|
—
|
|
|
$
|
150,566
|
|
|
$
|
152,720
|
|
|
$
|
—
|
|
|
$
|
152,720
|
|
COST OF PRODUCTS SOLD
|
105,073
|
|
|
(202
|
)
|
|
104,871
|
|
|
107,431
|
|
|
—
|
|
|
107,431
|
|
||||||
Gross profit
|
45,493
|
|
|
202
|
|
|
45,695
|
|
|
45,289
|
|
|
—
|
|
|
45,289
|
|
||||||
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
General and administrative expenses
|
16,858
|
|
|
169
|
|
|
17,027
|
|
|
18,694
|
|
|
—
|
|
|
18,694
|
|
||||||
Selling and distribution expenses
|
13,596
|
|
|
—
|
|
|
13,596
|
|
|
11,997
|
|
|
—
|
|
|
11,997
|
|
||||||
Amortization of purchased intangible assets
|
4,808
|
|
|
—
|
|
|
4,808
|
|
|
4,734
|
|
|
—
|
|
|
4,734
|
|
||||||
Total costs and expenses
|
35,262
|
|
|
169
|
|
|
35,431
|
|
|
35,425
|
|
|
—
|
|
|
35,425
|
|
||||||
INCOME FROM OPERATIONS
|
10,231
|
|
|
33
|
|
|
10,264
|
|
|
9,864
|
|
|
—
|
|
|
9,864
|
|
||||||
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other income (expense), net
|
369
|
|
|
—
|
|
|
369
|
|
|
(371
|
)
|
|
—
|
|
|
(371
|
)
|
||||||
Interest expense
|
(420
|
)
|
|
—
|
|
|
(420
|
)
|
|
(484
|
)
|
|
—
|
|
|
(484
|
)
|
||||||
Interest income
|
6
|
|
|
—
|
|
|
6
|
|
|
5
|
|
|
—
|
|
|
5
|
|
||||||
INCOME BEFORE INCOME TAXES, DISCONTINUED OPERATIONS AND NON-CONTROLLING INTEREST
|
10,186
|
|
|
33
|
|
|
10,219
|
|
|
9,014
|
|
|
—
|
|
|
9,014
|
|
||||||
INCOME TAX PROVISION
|
3,088
|
|
|
912
|
|
|
4,000
|
|
|
2,179
|
|
|
860
|
|
|
3,039
|
|
||||||
INCOME FROM CONTINUING OPERATIONS
|
7,098
|
|
|
(879
|
)
|
|
6,219
|
|
|
6,835
|
|
|
(860
|
)
|
|
5,975
|
|
||||||
DISCONTINUED OPERATIONS:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income (loss) from operations of discontinued operations, net of tax
|
(77
|
)
|
|
—
|
|
|
(77
|
)
|
|
473
|
|
|
—
|
|
|
473
|
|
||||||
NET INCOME
|
7,021
|
|
|
(879
|
)
|
|
6,142
|
|
|
7,308
|
|
|
(860
|
)
|
|
6,448
|
|
||||||
Less: Net income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
92
|
|
|
—
|
|
|
92
|
|
||||||
NET INCOME ATTRIBUTABLE TO DYNAMIC MATERIALS CORPORATION
|
$
|
7,021
|
|
|
$
|
(879
|
)
|
|
$
|
6,142
|
|
|
$
|
7,216
|
|
|
$
|
(860
|
)
|
|
$
|
6,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
INCOME PER SHARE - BASIC:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations
|
$
|
0.51
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.45
|
|
|
$
|
0.49
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.43
|
|
Discontinued operations
|
$
|
(0.01
|
)
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
0.03
|
|
Net income
|
$
|
0.50
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.44
|
|
|
$
|
0.52
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.46
|
|
INCOME PER SHARE - DILUTED:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Continuing operations
|
$
|
0.51
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.45
|
|
|
$
|
0.49
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.43
|
|
Discontinued operations
|
$
|
(0.01
|
)
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.03
|
|
|
$
|
—
|
|
|
$
|
0.03
|
|
Net income
|
$
|
0.50
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.44
|
|
|
$
|
0.52
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.46
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
13,676,730
|
|
|
—
|
|
|
13,676,730
|
|
|
13,528,880
|
|
|
—
|
|
|
13,528,880
|
|
||||||
Diluted
|
13,681,790
|
|
|
—
|
|
|
13,681,790
|
|
|
13,532,973
|
|
|
—
|
|
|
13,532,973
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.12
|
|
|
$
|
—
|
|
|
$
|
0.12
|
|
|
$
|
0.12
|
|
|
$
|
—
|
|
|
$
|
0.12
|
|
|
Three months ended December 31, 2014
|
|
Three months ended December, 2013
|
||||||||||||
|
As Reported
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||
NET SALES
|
$
|
51,995
|
|
|
$
|
49,339
|
|
|
$
|
—
|
|
|
$
|
49,339
|
|
COST OF PRODUCTS SOLD
|
36,271
|
|
|
36,495
|
|
|
—
|
|
|
36,495
|
|
||||
Gross profit
|
15,724
|
|
|
12,844
|
|
|
—
|
|
|
12,844
|
|
||||
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
||||||
General and administrative expenses
|
6,740
|
|
|
5,980
|
|
|
—
|
|
|
5,980
|
|
||||
Selling and distribution expenses
|
4,509
|
|
|
4,138
|
|
|
—
|
|
|
4,138
|
|
||||
Amortization of purchased intangible assets
|
1,295
|
|
|
1,614
|
|
|
—
|
|
|
1,614
|
|
||||
Restructuring expenses
|
6,781
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total costs and expenses
|
19,325
|
|
|
11,732
|
|
|
—
|
|
|
11,732
|
|
||||
INCOME (LOSS) FROM OPERATIONS
|
(3,601
|
)
|
|
1,112
|
|
|
—
|
|
|
1,112
|
|
||||
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
||||||
Other income (expense), net
|
(682
|
)
|
|
(157
|
)
|
|
—
|
|
|
(157
|
)
|
||||
Interest expense
|
(132
|
)
|
|
(164
|
)
|
|
—
|
|
|
(164
|
)
|
||||
Interest income
|
32
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||
INCOME (LOSS) BEFORE INCOME TAXES, DISCONTINUED OPERATIONS AND NON-CONTROLLING INTEREST
|
(4,383
|
)
|
|
793
|
|
|
—
|
|
|
793
|
|
||||
INCOME TAX PROVISION (BENEFIT)
|
(87
|
)
|
|
522
|
|
|
176
|
|
|
698
|
|
||||
INCOME (LOSS) FROM CONTINUING OPERATIONS
|
(4,296
|
)
|
|
271
|
|
|
(176
|
)
|
|
95
|
|
||||
DISCONTINUED OPERATIONS:
|
|
|
|
|
|
|
|
||||||||
Income from operations of discontinued operations, net of tax
|
—
|
|
|
6
|
|
|
—
|
|
|
6
|
|
||||
Gain on sale of discontinued operations, net of tax
|
718
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Income from discontinued operations
|
718
|
|
|
6
|
|
|
—
|
|
|
6
|
|
||||
NET INCOME (LOSS)
|
(3,578
|
)
|
|
277
|
|
|
(176
|
)
|
|
101
|
|
||||
|
|
|
|
|
|
|
|
||||||||
INCOME (LOSS) PER SHARE - BASIC:
|
|
|
|
|
|
|
|
|
|
||||||
Continuing operations
|
$
|
(0.32
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.01
|
|
Discontinued operations
|
$
|
0.05
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Net income
|
$
|
(0.27
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.01
|
|
INCOME (LOSS) PER SHARE - DILUTED:
|
|
|
|
|
|
|
|
||||||||
Continuing operations
|
$
|
(0.32
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.01
|
|
Discontinued operations
|
$
|
0.05
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Net income
|
$
|
(0.27
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.01
|
)
|
|
$
|
0.01
|
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING:
|
|
|
|
|
|
|
|
|
|
||||||
Basic
|
13,696,399
|
|
|
13,543,007
|
|
|
—
|
|
|
13,543,007
|
|
||||
Diluted
|
13,697,821
|
|
|
13,549,288
|
|
|
—
|
|
|
13,549,288
|
|
||||
|
|
|
|
|
|
|
|
||||||||
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
—
|
|
|
$
|
0.04
|
|
|
Three months ended March 31, 2014
|
|
Three months ended March 31, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
Net income including non-controlling interest
|
$
|
1,638
|
|
|
$
|
(151
|
)
|
|
$
|
1,487
|
|
|
$
|
243
|
|
|
$
|
(108
|
)
|
|
$
|
135
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in cumulative foreign currency translation adjustment
|
(2,233
|
)
|
|
(221
|
)
|
|
(2,454
|
)
|
|
(3,627
|
)
|
|
8
|
|
|
(3,619
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total comprehensive loss
|
(595
|
)
|
|
(372
|
)
|
|
(967
|
)
|
|
(3,384
|
)
|
|
(100
|
)
|
|
(3,484
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive loss attributable to Dynamic Materials Corporation
|
$
|
(595
|
)
|
|
$
|
(372
|
)
|
|
$
|
(967
|
)
|
|
$
|
(3,409
|
)
|
|
$
|
(100
|
)
|
|
$
|
(3,509
|
)
|
|
Three months ended June 30, 2014
|
|
Three months ended June 30, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
Net income including non-controlling interest
|
$
|
2,887
|
|
|
$
|
(571
|
)
|
|
$
|
2,316
|
|
|
$
|
3,455
|
|
|
$
|
(373
|
)
|
|
$
|
3,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in cumulative foreign currency translation adjustment
|
741
|
|
|
3
|
|
|
744
|
|
|
446
|
|
|
(3
|
)
|
|
443
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total comprehensive income
|
3,628
|
|
|
(568
|
)
|
|
3,060
|
|
|
3,901
|
|
|
(376
|
)
|
|
3,525
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income attributable to Dynamic Materials Corporation
|
$
|
3,628
|
|
|
$
|
(568
|
)
|
|
$
|
3,060
|
|
|
$
|
3,885
|
|
|
$
|
(376
|
)
|
|
$
|
3,509
|
|
|
Six months ended June 30, 2014
|
|
Six months ended June 30, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
Net income including non-controlling interest
|
$
|
4,525
|
|
|
$
|
(722
|
)
|
|
$
|
3,803
|
|
|
$
|
3,698
|
|
|
$
|
(482
|
)
|
|
$
|
3,216
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in cumulative foreign currency translation adjustment
|
(1,492
|
)
|
|
(218
|
)
|
|
(1,710
|
)
|
|
(3,181
|
)
|
|
6
|
|
|
(3,175
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total comprehensive income
|
3,033
|
|
|
(940
|
)
|
|
2,093
|
|
|
517
|
|
|
(476
|
)
|
|
41
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
41
|
|
|
—
|
|
|
41
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income attributable to Dynamic Materials Corporation
|
$
|
3,033
|
|
|
$
|
(940
|
)
|
|
$
|
2,093
|
|
|
$
|
476
|
|
|
$
|
(476
|
)
|
|
$
|
—
|
|
|
Three months ended September, 2014
|
|
Three months ended September 30, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
Net income including non-controlling interest
|
$
|
2,498
|
|
|
$
|
(156
|
)
|
|
$
|
2,342
|
|
|
$
|
3,611
|
|
|
$
|
(378
|
)
|
|
$
|
3,233
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in cumulative foreign currency translation adjustment
|
(10,701
|
)
|
|
54
|
|
|
(10,647
|
)
|
|
4,183
|
|
|
(33
|
)
|
|
4,150
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total comprehensive income (loss)
|
(8,203
|
)
|
|
(102
|
)
|
|
(8,305
|
)
|
|
7,794
|
|
|
(411
|
)
|
|
7,383
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
55
|
|
|
—
|
|
|
55
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income (loss) attributable to Dynamic Materials Corporation
|
$
|
(8,203
|
)
|
|
$
|
(102
|
)
|
|
$
|
(8,305
|
)
|
|
$
|
7,739
|
|
|
$
|
(411
|
)
|
|
$
|
7,328
|
|
|
Nine months ended September 30, 2014
|
|
Nine months ended September 30, 2013
|
||||||||||||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||||||||
Net income including non-controlling interest
|
$
|
7,021
|
|
|
$
|
(879
|
)
|
|
$
|
6,142
|
|
|
$
|
7,308
|
|
|
$
|
(860
|
)
|
|
$
|
6,448
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Change in cumulative foreign currency translation adjustment
|
(12,191
|
)
|
|
(163
|
)
|
|
(12,354
|
)
|
|
1,003
|
|
|
(27
|
)
|
|
976
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total comprehensive income (loss)
|
(5,170
|
)
|
|
(1,042
|
)
|
|
(6,212
|
)
|
|
8,311
|
|
|
(887
|
)
|
|
7,424
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income attributable to non-controlling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
96
|
|
|
—
|
|
|
96
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Comprehensive income (loss) attributable to Dynamic Materials Corporation
|
$
|
(5,170
|
)
|
|
$
|
(1,042
|
)
|
|
$
|
(6,212
|
)
|
|
$
|
8,215
|
|
|
$
|
(887
|
)
|
|
$
|
7,328
|
|
|
Three months ended March 31, 2014
|
||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
1,638
|
|
|
$
|
(151
|
)
|
|
$
|
1,487
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Loss from discontinued operations, net of tax
|
316
|
|
|
—
|
|
|
316
|
|
|||
Depreciation (including capital lease amortization)
|
1,826
|
|
|
(202
|
)
|
|
1,624
|
|
|||
Amortization of purchased intangible assets
|
1,616
|
|
|
—
|
|
|
1,616
|
|
|||
Amortization of deferred debt issuance costs
|
25
|
|
|
—
|
|
|
25
|
|
|||
Stock-based compensation
|
555
|
|
|
162
|
|
|
717
|
|
|||
Deferred income tax benefit
|
612
|
|
|
58
|
|
|
670
|
|
|||
Change in:
|
|
|
|
|
|
|
|
||||
Accounts receivable, net
|
1,570
|
|
|
—
|
|
|
1,570
|
|
|||
Inventory, net
|
(2,513
|
)
|
|
54
|
|
|
(2,459
|
)
|
|||
Prepaid expenses and other
|
(1,867
|
)
|
|
—
|
|
|
(1,867
|
)
|
|||
Accounts payable
|
(1,051
|
)
|
|
—
|
|
|
(1,051
|
)
|
|||
Customer advances
|
1,980
|
|
|
—
|
|
|
1,980
|
|
|||
Accrued expenses and other liabilities
|
(1,291
|
)
|
|
140
|
|
|
(1,151
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash flows provided by continuing operations
|
3,416
|
|
|
61
|
|
|
3,477
|
|
|||
Net cash flows used in discontinued operations
|
(298
|
)
|
|
—
|
|
|
(298
|
)
|
|||
Net cash provided by operating activities
|
3,118
|
|
|
61
|
|
|
3,179
|
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Acquisition of property, plant and equipment
|
(1,994
|
)
|
|
—
|
|
|
(1,994
|
)
|
|||
Change in other non-current assets
|
32
|
|
|
—
|
|
|
32
|
|
|||
|
|
|
|
|
|
||||||
Net cash flows used in continuing operations
|
(1,962
|
)
|
|
—
|
|
|
(1,962
|
)
|
|||
Net cash flows used in discontinued operations
|
(63
|
)
|
|
—
|
|
|
(63
|
)
|
|||
Net cash used in investing activities
|
(2,025
|
)
|
|
—
|
|
|
(2,025
|
)
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Borrowings (repayments) on bank lines of credit, net
|
(1,863
|
)
|
|
—
|
|
|
(1,863
|
)
|
|||
Payment on loans with former owners of LRI
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|||
Payment on capital lease obligations
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|||
Payment of dividends
|
(550
|
)
|
|
—
|
|
|
(550
|
)
|
|||
Net proceeds from issuance of common stock to employees and directors
|
22
|
|
|
—
|
|
|
22
|
|
|||
Excess tax benefit from stock-based compensation
|
87
|
|
|
(61
|
)
|
|
26
|
|
|||
|
|
|
|
|
|
||||||
Net cash used in financing activities
|
(2,334
|
)
|
|
(61
|
)
|
|
(2,395
|
)
|
|||
|
|
|
|
|
|
||||||
EFFECTS OF EXCHANGE RATES ON CASH
|
(226
|
)
|
|
—
|
|
|
(226
|
)
|
|||
|
|
|
|
|
|
||||||
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(1,467
|
)
|
|
—
|
|
|
(1,467
|
)
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, beginning of the period
|
10,598
|
|
|
—
|
|
|
10,598
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, end of the period
|
$
|
9,131
|
|
|
$
|
—
|
|
|
$
|
9,131
|
|
|
Six months ended June 30, 2014
|
||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
4,525
|
|
|
$
|
(722
|
)
|
|
$
|
3,803
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Loss from discontinued operations, net of tax
|
97
|
|
|
—
|
|
|
97
|
|
|||
Depreciation (including capital lease amortization)
|
3,581
|
|
|
(202
|
)
|
|
3,379
|
|
|||
Amortization of purchased intangible assets
|
3,232
|
|
|
—
|
|
|
3,232
|
|
|||
Amortization of deferred debt issuance costs
|
51
|
|
|
—
|
|
|
51
|
|
|||
Stock-based compensation
|
1,591
|
|
|
150
|
|
|
1,741
|
|
|||
Deferred income tax benefit
|
72
|
|
|
776
|
|
|
848
|
|
|||
Loss on disposal of property, plant and equipment
|
5
|
|
|
—
|
|
|
5
|
|
|||
Change in:
|
|
|
|
|
|
|
|||||
Accounts receivable, net
|
(858
|
)
|
|
—
|
|
|
(858
|
)
|
|||
Inventory, net
|
(5,000
|
)
|
|
—
|
|
|
(5,000
|
)
|
|||
Prepaid expenses and other
|
(2,873
|
)
|
|
—
|
|
|
(2,873
|
)
|
|||
Accounts payable
|
(4,778
|
)
|
|
—
|
|
|
(4,778
|
)
|
|||
Customer advances
|
1,613
|
|
|
—
|
|
|
1,613
|
|
|||
Accrued expenses and other liabilities
|
(645
|
)
|
|
59
|
|
|
(586
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash flows provided by continuing operations
|
613
|
|
|
61
|
|
|
674
|
|
|||
Net cash flows provided by discontinued operations
|
48
|
|
|
—
|
|
|
48
|
|
|||
Net cash provided by operating activities
|
661
|
|
|
61
|
|
|
722
|
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Acquisition of property, plant and equipment
|
(4,123
|
)
|
|
—
|
|
|
(4,123
|
)
|
|||
Change in other non-current assets
|
(59
|
)
|
|
—
|
|
|
(59
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash flows used in continuing operations
|
(4,182
|
)
|
|
—
|
|
|
(4,182
|
)
|
|||
Net cash flows used in discontinued operations
|
(85
|
)
|
|
—
|
|
|
(85
|
)
|
|||
Net cash used in investing activities
|
(4,267
|
)
|
|
—
|
|
|
(4,267
|
)
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Borrowings (repayments) on bank lines of credit, net
|
2,555
|
|
|
—
|
|
|
2,555
|
|
|||
Payment on loans with former owners of LRI
|
(31
|
)
|
|
—
|
|
|
(31
|
)
|
|||
Payment on capital lease obligations
|
(22
|
)
|
|
—
|
|
|
(22
|
)
|
|||
Payment of dividends
|
(1,108
|
)
|
|
—
|
|
|
(1,108
|
)
|
|||
Net proceeds from issuance of common stock to employees and directors
|
234
|
|
|
—
|
|
|
234
|
|
|||
Excess tax benefit from stock-based compensation
|
112
|
|
|
(61
|
)
|
|
51
|
|
|||
|
|
|
|
|
|
||||||
Net cash provided by financing activities
|
1,740
|
|
|
(61
|
)
|
|
1,679
|
|
|||
|
|
|
|
|
|
||||||
EFFECTS OF EXCHANGE RATES ON CASH
|
(89
|
)
|
|
—
|
|
|
(89
|
)
|
|||
|
|
|
|
|
|
||||||
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(1,955
|
)
|
|
—
|
|
|
(1,955
|
)
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, beginning of the period
|
10,598
|
|
|
—
|
|
|
10,598
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, end of the period
|
$
|
8,643
|
|
|
$
|
—
|
|
|
$
|
8,643
|
|
|
Nine months ended September 30, 2014
|
||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
7,021
|
|
|
$
|
(879
|
)
|
|
$
|
6,142
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Loss from discontinued operations, net of tax
|
77
|
|
|
—
|
|
|
77
|
|
|||
Depreciation (including capital lease amortization)
|
5,406
|
|
|
(202
|
)
|
|
5,204
|
|
|||
Amortization of purchased intangible assets
|
4,808
|
|
|
—
|
|
|
4,808
|
|
|||
Amortization of deferred debt issuance costs
|
76
|
|
|
—
|
|
|
76
|
|
|||
Stock-based compensation
|
2,565
|
|
|
139
|
|
|
2,704
|
|
|||
Deferred income tax benefit
|
(608
|
)
|
|
863
|
|
|
255
|
|
|||
Loss on disposal of property, plant and equipment
|
6
|
|
|
—
|
|
|
6
|
|
|||
Change in:
|
|
|
|
|
|
|
|
||||
Accounts receivable, net
|
5,342
|
|
|
—
|
|
|
5,342
|
|
|||
Inventory, net
|
(3,012
|
)
|
|
280
|
|
|
(2,732
|
)
|
|||
Prepaid expenses and other
|
(3,146
|
)
|
|
(267
|
)
|
|
(3,413
|
)
|
|||
Accounts payable
|
(5,084
|
)
|
|
—
|
|
|
(5,084
|
)
|
|||
Customer advances
|
1,445
|
|
|
—
|
|
|
1,445
|
|
|||
Accrued expenses and other liabilities
|
683
|
|
|
127
|
|
|
810
|
|
|||
|
|
|
|
|
|
||||||
Net cash flows provided by continuing operations
|
15,579
|
|
|
61
|
|
|
15,640
|
|
|||
Net cash flows provided by discontinued operations
|
239
|
|
|
—
|
|
|
239
|
|
|||
Net cash provided by operating activities
|
15,818
|
|
|
61
|
|
|
15,879
|
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Acquisition of property, plant and equipment
|
(6,472
|
)
|
|
—
|
|
|
(6,472
|
)
|
|||
Change in other non-current assets
|
373
|
|
|
—
|
|
|
373
|
|
|||
|
|
|
|
|
|
||||||
Net cash flows used in continuing operations
|
(6,099
|
)
|
|
—
|
|
|
(6,099
|
)
|
|||
Net cash flows used in discontinued operations
|
(120
|
)
|
|
—
|
|
|
(120
|
)
|
|||
Net cash used in investing activities
|
(6,219
|
)
|
|
—
|
|
|
(6,219
|
)
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Borrowings (repayments) on bank lines of credit, net
|
(3,213
|
)
|
|
—
|
|
|
(3,213
|
)
|
|||
Payment on loans with former owners of LRI
|
(47
|
)
|
|
—
|
|
|
(47
|
)
|
|||
Payment on capital lease obligations
|
(23
|
)
|
|
—
|
|
|
(23
|
)
|
|||
Payment of dividends
|
(1,667
|
)
|
|
—
|
|
|
(1,667
|
)
|
|||
Net proceeds from issuance of common stock to employees and directors
|
234
|
|
|
—
|
|
|
234
|
|
|||
Excess tax benefit from stock-based compensation
|
113
|
|
|
(61
|
)
|
|
52
|
|
|||
|
|
|
|
|
|
||||||
Net cash used in financing activities
|
(4,603
|
)
|
|
(61
|
)
|
|
(4,664
|
)
|
|||
|
|
|
|
|
|
||||||
EFFECTS OF EXCHANGE RATES ON CASH
|
(662
|
)
|
|
—
|
|
|
(662
|
)
|
|||
|
|
|
|
|
|
||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
4,334
|
|
|
—
|
|
|
4,334
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, beginning of the period
|
10,598
|
|
|
—
|
|
|
10,598
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, end of the period
|
$
|
14,932
|
|
|
$
|
—
|
|
|
$
|
14,932
|
|
|
Three months ended March 31, 2013
|
||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
243
|
|
|
$
|
(108
|
)
|
|
$
|
135
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Loss from discontinued operations, net of tax
|
93
|
|
|
—
|
|
|
93
|
|
|||
Depreciation (including capital lease amortization)
|
1,272
|
|
|
—
|
|
|
1,272
|
|
|||
Amortization of purchased intangible assets
|
1,585
|
|
|
—
|
|
|
1,585
|
|
|||
Amortization of deferred debt issuance costs
|
25
|
|
|
—
|
|
|
25
|
|
|||
Stock-based compensation
|
1,422
|
|
|
—
|
|
|
1,422
|
|
|||
Deferred income tax benefit
|
130
|
|
|
173
|
|
|
303
|
|
|||
Loss on disposal of property, plant and equipment
|
21
|
|
|
—
|
|
|
21
|
|
|||
Change in:
|
|
|
|
|
|
|
|
||||
Accounts receivable, net
|
2,784
|
|
|
—
|
|
|
2,784
|
|
|||
Inventory, net
|
619
|
|
|
—
|
|
|
619
|
|
|||
Prepaid expenses and other
|
(952
|
)
|
|
—
|
|
|
(952
|
)
|
|||
Accounts payable
|
(596
|
)
|
|
—
|
|
|
(596
|
)
|
|||
Customer advances
|
55
|
|
|
—
|
|
|
55
|
|
|||
Accrued expenses and other liabilities
|
(916
|
)
|
|
(65
|
)
|
|
(981
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash flows provided by continuing operations
|
5,785
|
|
|
—
|
|
|
5,785
|
|
|||
Net cash flows provided by discontinued operations
|
559
|
|
|
—
|
|
|
559
|
|
|||
Net cash provided by operating activities
|
6,344
|
|
|
—
|
|
|
6,344
|
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Acquisition of property, plant and equipment
|
(4,366
|
)
|
|
—
|
|
|
(4,366
|
)
|
|||
Change in other non-current assets
|
45
|
|
|
—
|
|
|
45
|
|
|||
|
|
|
|
|
|
||||||
Net cash flows used in continuing operations
|
(4,321
|
)
|
|
—
|
|
|
(4,321
|
)
|
|||
Net cash flows used in discontinued operations
|
(87
|
)
|
|
—
|
|
|
(87
|
)
|
|||
Net cash used in investing activities
|
(4,408
|
)
|
|
—
|
|
|
(4,408
|
)
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Borrowings (repayments) on bank lines of credit, net
|
(202
|
)
|
|
—
|
|
|
(202
|
)
|
|||
Payment on loans with former owners of LRI
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
|||
Payment on capital lease obligations
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
|||
Payment of dividends
|
(540
|
)
|
|
—
|
|
|
(540
|
)
|
|||
Excess tax benefit from stock-based compensation
|
(890
|
)
|
|
—
|
|
|
(890
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash used in financing activities
|
(1,661
|
)
|
|
—
|
|
|
(1,661
|
)
|
|||
|
|
|
|
|
|
||||||
EFFECTS OF EXCHANGE RATES ON CASH
|
(247
|
)
|
|
—
|
|
|
(247
|
)
|
|||
|
|
|
|
|
|
||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
28
|
|
|
—
|
|
|
28
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, beginning of the period
|
8,218
|
|
|
—
|
|
|
8,218
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, end of the period
|
$
|
8,246
|
|
|
$
|
—
|
|
|
$
|
8,246
|
|
|
Six months ended June 30, 2013
|
||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
3,698
|
|
|
$
|
(482
|
)
|
|
$
|
3,216
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Income from discontinued operations, net of tax
|
(217
|
)
|
|
—
|
|
|
(217
|
)
|
|||
Depreciation (including capital lease amortization)
|
2,583
|
|
|
—
|
|
|
2,583
|
|
|||
Amortization of purchased intangible assets
|
3,153
|
|
|
—
|
|
|
3,153
|
|
|||
Amortization of deferred debt issuance costs
|
51
|
|
|
—
|
|
|
51
|
|
|||
Stock-based compensation
|
2,057
|
|
|
—
|
|
|
2,057
|
|
|||
Deferred income tax benefit
|
229
|
|
|
547
|
|
|
776
|
|
|||
Loss on disposal of property, plant and equipment
|
21
|
|
|
—
|
|
|
21
|
|
|||
Change in:
|
|
|
|
|
|
|
|
||||
Accounts receivable, net
|
(5,193
|
)
|
|
—
|
|
|
(5,193
|
)
|
|||
Inventory, net
|
1,960
|
|
|
—
|
|
|
1,960
|
|
|||
Prepaid expenses and other
|
(545
|
)
|
|
—
|
|
|
(545
|
)
|
|||
Accounts payable
|
3,105
|
|
|
—
|
|
|
3,105
|
|
|||
Customer advances
|
3,434
|
|
|
—
|
|
|
3,434
|
|
|||
Accrued expenses and other liabilities
|
409
|
|
|
(65
|
)
|
|
344
|
|
|||
|
|
|
|
|
|
||||||
Net cash flows provided by continuing operations
|
14,745
|
|
|
—
|
|
|
14,745
|
|
|||
Net cash flows provided by discontinued operations
|
680
|
|
|
—
|
|
|
680
|
|
|||
Net cash provided by operating activities
|
15,425
|
|
|
—
|
|
|
15,425
|
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Acquisition of property, plant and equipment
|
(9,301
|
)
|
|
—
|
|
|
(9,301
|
)
|
|||
Change in other non-current assets
|
192
|
|
|
—
|
|
|
192
|
|
|||
|
|
|
|
|
|
||||||
Net cash flows used in continuing operations
|
(9,109
|
)
|
|
—
|
|
|
(9,109
|
)
|
|||
Net cash flows used in discontinued operations
|
(425
|
)
|
|
—
|
|
|
(425
|
)
|
|||
Net cash used in investing activities
|
(9,534
|
)
|
|
—
|
|
|
(9,534
|
)
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Borrowings (repayments) on bank lines of credit, net
|
(9,811
|
)
|
|
—
|
|
|
(9,811
|
)
|
|||
Payment on loans with former owners of LRI
|
(32
|
)
|
|
—
|
|
|
(32
|
)
|
|||
Payment on capital lease obligations
|
(25
|
)
|
|
—
|
|
|
(25
|
)
|
|||
Payment of dividends
|
(1,088
|
)
|
|
—
|
|
|
(1,088
|
)
|
|||
Net proceeds from issuance of common stock to employees and directors
|
163
|
|
|
—
|
|
|
163
|
|
|||
Excess tax benefit from stock-based compensation
|
(836
|
)
|
|
—
|
|
|
(836
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash used in financing activities
|
(11,629
|
)
|
|
—
|
|
|
(11,629
|
)
|
|||
|
|
|
|
|
|
||||||
EFFECTS OF EXCHANGE RATES ON CASH
|
(112
|
)
|
|
—
|
|
|
(112
|
)
|
|||
|
|
|
|
|
|
||||||
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(5,850
|
)
|
|
—
|
|
|
(5,850
|
)
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, beginning of the period
|
8,218
|
|
|
—
|
|
|
8,218
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, end of the period
|
$
|
2,368
|
|
|
$
|
—
|
|
|
$
|
2,368
|
|
|
Nine months ended September 30, 2013
|
||||||||||
|
As Reported
|
|
Adjustments
|
|
Restated
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
7,308
|
|
|
$
|
(860
|
)
|
|
$
|
6,448
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
||||
Loss (income) from discontinued operations, net of tax
|
(473
|
)
|
|
—
|
|
|
(473
|
)
|
|||
Depreciation (including capital lease amortization)
|
4,004
|
|
|
—
|
|
|
4,004
|
|
|||
Amortization of purchased intangible assets
|
4,734
|
|
|
—
|
|
|
4,734
|
|
|||
Amortization of deferred debt issuance costs
|
76
|
|
|
—
|
|
|
76
|
|
|||
Stock-based compensation
|
2,685
|
|
|
—
|
|
|
2,685
|
|
|||
Deferred income tax benefit
|
(126
|
)
|
|
1,018
|
|
|
892
|
|
|||
Loss on disposal of property, plant and equipment
|
5
|
|
|
—
|
|
|
5
|
|
|||
Change in:
|
|
|
|
|
|
|
|
||||
Accounts receivable, net
|
4,868
|
|
|
—
|
|
|
4,868
|
|
|||
Inventory, net
|
6,588
|
|
|
—
|
|
|
6,588
|
|
|||
Prepaid expenses and other
|
1,031
|
|
|
—
|
|
|
1,031
|
|
|||
Accounts payable
|
(2,208
|
)
|
|
—
|
|
|
(2,208
|
)
|
|||
Customer advances
|
21
|
|
|
—
|
|
|
21
|
|
|||
Accrued expenses and other liabilities
|
1,303
|
|
|
(158
|
)
|
|
1,145
|
|
|||
|
|
|
|
|
|
||||||
Net cash flows provided by continuing operations
|
29,816
|
|
|
—
|
|
|
29,816
|
|
|||
Net cash flows provided by discontinued operations
|
655
|
|
|
—
|
|
|
655
|
|
|||
Net cash provided by operating activities
|
30,471
|
|
|
—
|
|
|
30,471
|
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Acquisition of property, plant and equipment
|
(13,426
|
)
|
|
—
|
|
|
(13,426
|
)
|
|||
Change in other non-current assets
|
209
|
|
|
—
|
|
|
209
|
|
|||
|
|
|
|
|
|
||||||
Net cash flows used in continuing operations
|
(13,217
|
)
|
|
—
|
|
|
(13,217
|
)
|
|||
Net cash flows used in discontinued operations
|
(604
|
)
|
|
—
|
|
|
(604
|
)
|
|||
Net cash used in investing activities
|
(13,821
|
)
|
|
—
|
|
|
(13,821
|
)
|
|||
|
|
|
|
|
|
||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
||||
Borrowings (repayments) on bank lines of credit, net
|
(13,252
|
)
|
|
—
|
|
|
(13,252
|
)
|
|||
Payment on loans with former owners of LRI
|
(47
|
)
|
|
—
|
|
|
(47
|
)
|
|||
Payment on capital lease obligations
|
(39
|
)
|
|
—
|
|
|
(39
|
)
|
|||
Payment of dividends
|
(1,637
|
)
|
|
—
|
|
|
(1,637
|
)
|
|||
Net proceeds from issuance of common stock to employees and directors
|
163
|
|
|
—
|
|
|
163
|
|
|||
Excess tax benefit from stock-based compensation
|
(895
|
)
|
|
—
|
|
|
(895
|
)
|
|||
|
|
|
|
|
|
||||||
Net cash used in financing activities
|
(15,707
|
)
|
|
—
|
|
|
(15,707
|
)
|
|||
|
|
|
|
|
|
||||||
EFFECTS OF EXCHANGE RATES ON CASH
|
172
|
|
|
—
|
|
|
172
|
|
|||
|
|
|
|
|
|
||||||
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
1,115
|
|
|
—
|
|
|
1,115
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, beginning of the period
|
8,218
|
|
|
—
|
|
|
8,218
|
|
|||
|
|
|
|
|
|
||||||
CASH AND CASH EQUIVALENTS, end of the period
|
$
|
9,333
|
|
|
$
|
—
|
|
|
$
|
9,333
|
|
•
|
Revise, as necessary, the process and internal controls to compile and review deferred tax account balances and their impact on the income tax provision.
|
•
|
Add internal and external resources focused on the preparation and review of the tax accounts.
|
•
|
Provide income tax accounting training.
|
|
/s/ Kevin Longe
|
|
Kevin Longe
|
|
President and Chief Executive Officer
|
|
March 13, 2015
|
|
|
|
/s/ Michael Kuta
|
|
Michael Kuta
|
|
Chief Financial Officer
|
|
March 13, 2015
|
|
/s/ Ernst & Young LLP
|
Denver, Colorado
|
|
March 16, 2015
|
|
DYNAMIC MATERIALS CORPORATION
|
|
|
|
|
|
|
|
March 16, 2015
|
By:
|
/s/ Michael Kuta
|
|
|
Michael Kuta
|
|
|
Chief Financial Officer
|
SIGNATURE
|
|
TITLE
|
|
DATE
|
|
|
|
|
|
/s/ Kevin Longe
|
|
President and Chief Executive Officer
|
|
March 16, 2015
|
Kevin Longe
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ Michael Kuta
|
|
Chief Financial Officer
|
|
March 16, 2015
|
Michael Kuta
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
/s/ Gerard Munera
|
|
Chairman and Director
|
|
March 16, 2015
|
Gerard Munera
|
|
|
|
|
|
|
|
|
|
/s/ David Aldous
|
|
Director
|
|
March 16, 2015
|
David Aldous
|
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
March 16, 2015
|
Yvon Pierre Cariou
|
|
|
|
|
|
|
|
|
|
/s/ Robert A. Cohen
|
|
Director
|
|
March 16, 2015
|
Robert A. Cohen
|
|
|
|
|
|
|
|
|
|
/s/ James J. Ferris
|
|
Director
|
|
March 16, 2015
|
James J. Ferris
|
|
|
|
|
|
|
|
|
|
/s/ Richard P. Graff
|
|
Director
|
|
March 16, 2015
|
Richard P. Graff
|
|
|
|
|
|
|
|
|
|
/s/ Bernard Hueber
|
|
Director
|
|
March 16, 2015
|
Bernard Hueber
|
|
|
|
|
|
|
|
|
|
|
|
Director
|
|
March 16, 2015
|
Rolf Rospek
|
|
|
|
|
|
|
Balance at
beginning
of period
|
|
Additions
charged to
income
|
|
Accounts
receivable
written off
|
|
Other
Adjustments
|
|
Balance at
end of
period
|
||||||||||
Year ended -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2012
|
|
$
|
424
|
|
|
$
|
63
|
|
|
$
|
(10
|
)
|
|
$
|
(71
|
)
|
|
$
|
406
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2013
|
|
$
|
406
|
|
|
$
|
221
|
|
|
$
|
(13
|
)
|
|
$
|
(195
|
)
|
|
$
|
419
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2014
|
|
$
|
419
|
|
|
$
|
140
|
|
|
$
|
—
|
|
|
$
|
(17
|
)
|
|
$
|
542
|
|
|
|
Balance at
beginning
of period
|
|
Additions
charged to
income
|
|
Repairs
allowed
|
|
Other
Adjustments
|
|
Balance at
end of
period
|
||||||||||
Year ended -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2012
|
|
$
|
540
|
|
|
$
|
172
|
|
|
$
|
(101
|
)
|
|
$
|
(190
|
)
|
|
$
|
421
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2013
|
|
$
|
421
|
|
|
$
|
—
|
|
|
$
|
(117
|
)
|
|
$
|
(116
|
)
|
|
$
|
188
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2014
|
|
$
|
188
|
|
|
$
|
162
|
|
|
$
|
(216
|
)
|
|
$
|
(4
|
)
|
|
$
|
130
|
|
|
|
Balance at
beginning
of period
|
|
Additions
charged to
income
|
|
Inventory
write-offs
|
|
Other Adjustments
|
|
Balance at
end of
period
|
|||||||||
Year ended -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
December 31, 2012
|
|
$
|
157
|
|
|
$
|
856
|
|
|
$
|
(676
|
)
|
|
—
|
|
|
$
|
337
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
December 31, 2013
|
|
$
|
337
|
|
|
$
|
2,714
|
|
|
$
|
(1,322
|
)
|
|
—
|
|
|
$
|
1,729
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
December 31, 2014
|
|
$
|
1,729
|
|
|
$
|
1,606
|
|
|
$
|
(77
|
)
|
|
(141
|
)
|
|
$
|
3,117
|
|
Section 1.01
|
Defined Terms 1
|
Section 1.02
|
Classification of Loans and Borrowings 29
|
Section 1.03
|
Terms Generally 29
|
Section 1.04
|
Accounting Terms; GAAP 30
|
Section 1.05
|
Exchange Rates 30
|
Section 2.01
|
Commitments 30
|
Section 2.02
|
Loans and Borrowings 31
|
Section 2.03
|
Requests for Borrowings 32
|
Section 2.04
|
Swingline Loans 34
|
Section 2.05
|
Letters of Credit 35
|
Section 2.06
|
Funding of Borrowings 41
|
Section 2.07
|
Interest Elections 42
|
Section 2.08
|
Termination and Reduction of Commitments 43
|
Section 2.09
|
Repayment of Loans; Evidence of Debt 44
|
Section 2.10
|
Prepayment of Loans 45
|
Section 2.11
|
Fees 46
|
Section 2.12
|
Interest 49
|
Section 2.13
|
Market Disruption; Alternate Rate of Interest 50
|
Section 2.14
|
Increased Costs 51
|
Section 2.15
|
Break Funding Payments 53
|
Section 2.16
|
Taxes 53
|
Section 2.17
|
Payments Generally; Pro Rata Treatment; Sharing of Set-offs; Sharing of Collateral Proceeds and Payments After Default 57
|
Section 2.18
|
Mitigation Obligations; Replacement of Lenders 60
|
Section 2.19
|
Increase in the Commitments; Incremental Term Loans 60
|
Section 2.20
|
Defaulting Lenders 62
|
Section 2.21
|
Illegality 64
|
Section 2.22
|
Judgment Currency 65
|
Section 3.01
|
Organization 65
|
Section 3.02
|
Authority Relative to this Agreement 66
|
Section 3.03
|
No Violation 66
|
Section 3.04
|
Financial Statements 66
|
Section 3.05
|
No Undisclosed Liabilities 67
|
Section 3.06
|
Litigation 67
|
Section 3.07
|
Compliance with Law 67
|
Section 3.08
|
Material Contracts 67
|
Section 3.09
|
Properties 68
|
Section 3.10
|
Intellectual Property 68
|
Section 3.11
|
Taxes 68
|
Section 3.12
|
Environmental Compliance 69
|
Section 3.13
|
Labor Matters 69
|
Section 3.14
|
Investment Company Status 70
|
Section 3.15
|
Insurance 70
|
Section 3.16
|
Solvency 70
|
Section 3.17
|
ERISA 70
|
Section 3.18
|
Disclosure 70
|
Section 3.19
|
Margin Stock 71
|
Section 3.20
|
Anti-Corruption Laws and Sanctions 71
|
Section 4.01
|
Effective Date 71
|
Section 4.02
|
Each Credit Event 73
|
Section 5.01
|
Financial Statements and Other Information 74
|
Section 5.02
|
Notices of Material Events 76
|
Section 5.03
|
Existence; Conduct of Business 76
|
Section 5.04
|
Payment of Obligations 76
|
Section 5.05
|
Maintenance of Properties; Insurance 76
|
Section 5.06
|
Books and Records; Inspection Rights 77
|
Section 5.07
|
Compliance with Laws 77
|
Section 5.08
|
Use of Proceeds and Letters of Credit 77
|
Section 5.09
|
Additional Guarantees and Security Documents 77
|
Section 5.10
|
Compliance with ERISA 79
|
Section 5.11
|
Compliance with Environmental Laws; Environmental Reports 79
|
Section 5.12
|
Maintain Business 80
|
Section 5.13
|
Further Assurances and New Intellectual Property 80
|
Section 5.14
|
Deposit Account Control Agreements; Agreement by the Lenders 80
|
Section 6.01
|
Indebtedness 80
|
Section 6.02
|
Liens 83
|
Section 6.03
|
Fundamental Changes 84
|
Section 6.04
|
Dispositions 85
|
Section 6.05
|
Investments 86
|
Section 6.06
|
Swap Agreements 88
|
Section 6.07
|
Restricted Payments 88
|
Section 6.08
|
Transactions with Affiliates 88
|
Section 6.09
|
Restrictive Agreements 89
|
Section 6.10
|
Business Acquisitions 89
|
Section 6.11
|
Constituent Documents 90
|
Section 6.12
|
Sales and Leasebacks 90
|
Section 6.13
|
Changes in Fiscal Year 91
|
Section 6.14
|
Debt Service Coverage Ratio 91
|
Section 6.15
|
Leverage Ratio 91
|
Section 6.16
|
Beneficial Interests in Deposit Accounts 91
|
Section 7.01
|
Events of Default 91
|
Section 7.02
|
Cash Collateral 94
|
Section 9.01
|
The Guarantees 96
|
Section 9.02
|
Guarantee Unconditional 98
|
Section 9.03
|
Discharge Only Upon Payment in Full; Reinstatement In Certain Circumstances 99
|
Section 9.04
|
Waiver by Each Guarantor 99
|
Section 9.05
|
Subrogation 99
|
Section 9.06
|
Stay of Acceleration 100
|
Section 9.07
|
Limit of Liability 100
|
Section 9.08
|
Release upon Sale 100
|
Section 9.09
|
Benefit to Guarantor 100
|
Section 9.10
|
Keepwell 100
|
Section 9.11
|
Jurisdiction Specific Provisions 101
|
Section 10.01
|
Notices 101
|
Section 10.02
|
Waivers; Amendments 104
|
Section 10.03
|
Expenses; Indemnity; Damage Waiver 106
|
Section 10.04
|
Successors and Assigns 107
|
Section 10.05
|
Survival 111
|
Section 10.06
|
Counterparts; Integration; Effectiveness 111
|
Section 10.07
|
Severability 112
|
Section 10.08
|
Right of Setoff 112
|
Section 10.09
|
Governing Law; Jurisdiction; Consent to Service of Process 112
|
Section 10.10
|
WAIVER OF JURY TRIAL 113
|
Section 10.11
|
Headings 113
|
Section 10.12
|
Confidentiality 113
|
Section 10.13
|
Interest Rate Limitation 115
|
Section 10.14
|
USA Patriot Act 115
|
Section 10.15
|
Amendment and Restatement 115
|
Section 10.16
|
Exiting Lender 115
|
Level
|
Leverage Ratio
|
Applicable Margin for Eurocurrency, EURIBOR and CDOR Loans
|
Applicable Margin for ABR and Canadian Prime Loans
|
I
|
1.00 > X
|
1.25%
|
0.25%
|
II
|
1.50 > X
>
1.00
|
1.50%
|
0.50%
|
III
|
2.00 > X
>
1.50
|
1.75%
|
0.75%
|
IV
|
2.50 > X
>
2.00
|
2.00%
|
1.00%
|
V
|
X
>
2.50
|
2.25%
|
1.25%
|
Level
|
Leverage Ratio
|
Commitment Fee Rate
|
I
|
1.00 > X
|
0.25%
|
II
|
1.50 > X
>
1.00
|
0.30%
|
III
|
2.00 > X
>
1.50
|
0.35%
|
IV
|
2.50 > X
>
2.00
|
0.40%
|
V
|
X
>
2.50
|
0.45%
|
PARENT, US BORROWER,
ALTERNATIVE CURRENCY BORROWER AND US GUARANTOR |
DYNAMIC MATERIALS CORPORATION,
a Delaware corporation
[BY SEPARATE SIGNATURE PAGE]
|
PARENT, US BORROWER, ALTERNATIVE CURRENCY BORROWER AND
US GUARANTOR:
|
DYNAMIC MATERIALS CORPORATION
|
|
|
|
By:
/s/ Michael Kuta
Name: Michael Kuta
Title: Chief Financial Officer
|
|
|
US BORROWER AND US GUARANTOR:
|
DMC KOREA, INC.
|
|
By:
/s/ Michael Kuta
Name: Michael Kuta
Title: Vice President
|
US BORROWER AND US GUARANTOR:
|
DYNAENERGETICS US, INC.
|
|
|
|
|
|
By:
/s/ Michael Kuta
Name: Michael Kuta
Title: Vice President
|
FOREIGN GUARANTOR:
|
DYNAENERGETICS CANADA INC.
|
|
|
|
|
|
By:
/s/ D. Roy Moorefield
Name: D. Roy Moorefield
Title: Assistant Secretary
|
FOREIGN GUARANTOR:
|
DYNAMIC MATERIALS LUXEMBOURG 1 S.Á R.L.
|
|
|
|
|
|
By:
/s/ Richard A. Santa
Name: Richard A. Santa
Title: Class B Director
|
ALTERNATIVE CURRENCY BORROWER AND FOREIGN GUARANTOR:
|
DYNAMIC MATERIALS LUXEMBOURG 2 S.Á R.L.
|
|
|
|
|
|
By:
/s/ Richard A. Santa
Name: Richard A. Santa
Title: Class B Director
|
FOREIGN GUARANTOR:
|
NOBELCLAD EUROPE SA
|
|
|
|
|
|
By:
/s/ Antoine Nobili
Name: Antoine Nobili
Title: Administrator et Directeur Général
|
FOREIGN GUARANTOR:
|
NITRO METALL AB
|
|
|
|
|
|
By:
/s/ Antoine Nobili
Name: Antoine Nobili
Title: Director
|
ALTERNATIVE CURRENCY BORROWER AND FOREIGN GUARANTOR:
|
DYNAENERGETICS HOLDING GMBH
|
|
|
|
By:
/s/ Ian Grieves
Name: Ian Grieves
Title: Managing Director
|
ALTERNATIVE CURRENCY BORROWER AND FOREIGN GUARANTOR:
|
DYNAENERGETICS BETEILIGUNGS GMBH
|
|
By:
/s/ Achim Pabst
Name: Achim Pabst
Title: Managing Director
|
ALTERNATIVE CURRENCY BORROWER AND FOREIGN GUARANTOR:
|
DYNAENERGETICS GMBH & CO., KG
By: DYNAENERGETICS BETEILIGUNGS GMBH, as general partner
|
|
By:
/s/ Achim Pabst
Name: Achim Pabst
Title: Managing Director
|
FOREIGN GUARANTOR:
|
NOBELCLAD EUROPE HOLDING GmbH
|
|
|
|
|
|
By:
/s/ Antoine Nobili
Name: Antoine Nobili
Title: Managing Director
|
ALTERNATIVE CURRENCY BORROWER AND FOREIGN GUARANTOR:
|
NOBELCLAD EUROPE GMBH AND CO., KG
By: NOBELCLAD EUROPE HOLDING GMBH, as general partner
|
|
|
|
|
|
By:
/s/ Antoine Nobili
Name: Antoine Nobili
Title: Managing Director
|
FOREIGN GUARANTOR:
|
ooo DYNAenergetics RUS
|
|
|
|
|
|
By:
/s/ Eduard Nurmuhametov
Name: Eduard Nurmuhametov
Title: General Director
|
FOREIGN GUARANTOR:
|
DYNAENERGETICS SIBERIA LIMITED
|
|
|
|
|
|
By:
/s/ Wilhelm Sonnenberg
Name: Wilhelm Sonnenberg
Title: General Director
|
|
|
FOREIGN GUARANTOR:
|
TOO KAZDYNAENERGETICS
|
|
|
|
|
|
By:
/s/ Assel Tazhenova
Name: Assel Tazhenova
Title: Managing Director
|
FOREIGN GUARANTOR:
|
DYNAMIC MATERIALS CORPORATION (HK) LIMITED
|
|
|
|
|
|
By:
/s/ Richard A. Santa
Name: Richard A. Santa
Title: Director
|
FOREIGN GUARANTOR:
|
DYNAMIC MATERIALS CORPORATION (SHANGHAI) TRADING
CO. LTD.
|
|
|
|
|
|
By:
/s/ Richard A. Santa
Name: Richard A. Santa
Title: Director
|
FOREIGN GUARANTOR:
|
DYNAENERGETICS COLOMBIA S.A.S.
|
|
|
|
|
|
By:
/s/ Richard A. Santa
Name: Richard A. Santa
Title: Director
|
ADMINISTRATIVE AGENT,
US ISSUING LENDER, US SWINGLINE LENDER AND US LENDER: |
JPMORGAN CHASE BANK, N.A.
|
|
|
|
By:
/s/ Patrick Green
Name: Patrick Green
Title: Senior Vice President
|
|
|
LONDON AGENT:
|
J.P. MORGAN EUROPE LIMITED
|
|
|
|
By:
/s/ Belinda Lucas
Name: Belinda Lucas
Title: Associate and Authorised Signatory
|
LONDON ISSUING LENDER,
EURO SWINGLINE LENDER AND ALTERNATIVE CURRENCY LENDER TO DYNAMIC MATERIALS LUXEMBOURG 2 S.Á.R.L.:
|
J.P. MORGAN EUROPE LIMITED
|
|
|
|
By:
/s/ Altan Kayaalp
Name: Altan Kayaalp
Title: Executive Director
|
CANADIAN AGENT,
CANADIAN ISSUING LENDER AND ALTERNATIVE CURRENCY LENDER: |
JPMORGAN CHASE BANK, N.A., TORONTO BRANCH
|
|
|
|
By:
/s/ Deborah Booth
Name: Deborah Booth
Title: Vice President
|
SYNDICATION AGENT,
US LENDER AND ALTERNATIVE CURRENCY LENDER: |
KEYBANK NATIONAL ASSOCIATION
|
|
|
|
By:
/s/ Kenneth D. Brown
Name: Kenneth D. Brown
Title: Vice President
|
DOCUMENTATION AGENT,
US LENDER AND ALTERNATIVE CURRENCY LENDER: |
WELLS FARGO BANK, NATIONAL ASSOCIATION
|
|
|
|
By:
/s/ Brad Elliot
Name: Brad Elliot
Title: Vice President
|
US LENDER AND
ALTERNATIVE CURRENCY LENDER: |
BANK OF AMERICA, N.A.
|
|
|
|
By:
/s/ Satish S. Chander
Name: Satish S. Chander
Title: Vice President
|
ALTERNATIVE CURRENCY LENDER:
|
BANK OF AMERICA, NATIONAL ASSOCIATION (CANADA BRANCH)
|
|
|
|
By:
/s/ Medina Sales De Andrade
Name: Medina Sales De Andrade
Title: Vice President
|
Name of Subsidiary
|
|
State or Jurisdiction of Incorporation
|
|
|
|
DMC Korea Inc.
|
|
Colorado
|
|
|
|
DYNAenergetics Beteiligungs GmbH
|
|
Germany
|
|
|
|
DYNAenergetics Canada Inc
|
|
Canada
|
|
|
|
DYNAenergetics Colombia SAS
|
|
Colombia
|
|
|
|
DYNAenergetics GmbH & Co KG
|
|
Germany
|
|
|
|
DYNAenergetics Holding GmbH
|
|
Germany
|
|
|
|
DYNAenergetics RUS
|
|
Russia
|
|
|
|
DYNAenergetics US, Inc
|
|
Colorado
|
|
|
|
Dynamic Materials Corporation (HK) Ltd
|
|
Hong Kong
|
|
|
|
Dynamic Materials Luxembourg 1 S.a r.L
|
|
Luxembourg
|
|
|
|
Dynamic Materials Luxembourg 2 S.a r.L
|
|
Luxembourg
|
|
|
|
DMC Dynaplat GmbH & Co KG
|
|
Germany
|
|
|
|
DMC Dynaplat Holdings GmbH
|
|
Germany
|
|
|
|
KAZ DYNAenergetics
|
|
Kazakhstan
|
|
|
|
LLC DYNAenergetics Siberia
|
|
Russia
|
|
|
|
Nitro Metall Aktiebolag
|
|
Sweden
|
|
|
|
Nobelclad Europe S.A.
|
|
France
|
|
|
|
Perfoline
|
|
Russia
|
|
/s/ Ernst & Young LLP
|
Denver, Colorado
|
|
March 16, 2015
|
|
/s/ Kevin T. Longe
|
|
Kevin T. Longe
|
|
President and Chief Executive Officer
|
|
of Dynamic Materials Corporation
|
|
/s/ Michael Kuta
|
|
Michael Kuta
|
|
Chief Financial Officer of Dynamic Materials Corporation
|
|
|
|
/s/ Kevin T. Longe
|
|
Kevin T. Longe
|
|
President and Chief Executive Officer
|
|
of Dynamic Materials Corporation
|
|
/s/ Michael Kuta
|
|
Michael Kuta
|
|
Chief Financial Officer of Dynamic Materials Corporation
|
|
|