WNC Wabash National Corporation

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):

July 29, 2014

 

Wabash National Corporation

(Exact name of registrant as specified in its charter)

 

Delaware		1-10883		52-1375208
(State or other jurisdiction of incorporation)		(Commission File No.)		(IRS Employer Identification No.)

 

 

1000 Sagamore Parkway South, Lafayette, Indiana    47905

(Address of principal executive offices)               (Zip Code)

 

 

Registrant’s telephone number, including area code:
(765) 771-5300

 

__________________

 

Not applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

INFORMATION TO BE INCLUDED IN THE REPORT

 

 

 

Section 2 – Financial Information

 

Item 2.02 Results of Operations and Financial Condition.

 

On July 29, 2014, Wabash National Corporation (the “Company”) issued a press release announcing its financial results for the quarter ended June 30, 2014. A copy of the Registrant’s press release is attached as Exhibit 99.1 and is incorporated herein by reference.

  

 

Section 9 – Financial Statements and Exhibits

 

Item 9.01 Financial Statements and Exhibits.

 

(d)

Exhibits:

 

99.1 Wabash National Corporation press release dated July 29, 2014.

 

  

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

		WABASH NATIONAL CORPORATION
Date:  July 29, 2014		By:	/s/ Jeffery L. Taylor                       Jeffery L. Taylor Senior Vice President and Chief Financial Officer

 

 

 

 

 

 

EXHIBIT INDEX

 

 

Exhibit No.		Description
99.1		Wabash National Corporation Press Release dated July 29, 2014

 

 

 

 

 

Exhibit 99.1 

 

Media Contact: Dana Stelsel Corporate Communications Manager (765) 771-5766 dana.stelsel@wabashnational.com Investor Relations: Jeff Taylor Senior Vice President and Chief Financial Officer (765) 771-5438 jeff.taylor@wabashnational.com

 

FOR IMMEDIATE RELEASE

 

Wabash National Announces Second Quarter 2014 Results;

Reports Record Quarterly Revenue and Operating Income

 

·

Quarterly net sales increased 18 percent compared to the prior year period to a record $486 million on strong demand in Commercial Trailer Products

·

Record quarterly operating income of $33.9 million, up 11 percent compared to the prior year quarter

·

Earnings per diluted share improved 15 percent from prior year to $0.23 per diluted share

·

Full year trailer shipment guidance increased to a range of 53,000 to 55,000 trailers, reflecting the continued strong demand and outlook in the core dry van trailer market

 

LAFAYETTE, Ind. – July 29, 2014 – Wabash National Corporation (NYSE: WNC), a diversified industrial manufacturer and North America’s leading producer of semi-trailers and liquid transportation systems, today reported results for the second quarter ended June 30, 2014.

 

Net income for the second quarter of 2014 was $16.2 million, or $0.23 per diluted share, compared to the second quarter 2013 net income of $14.1 million, or $0.20 per diluted share. Second quarter 2014 non-GAAP adjusted earnings were $16.9 million, or $0.24 per diluted share, after excluding $1.1 million of charges related to both the early extinguishment of debt incurred with the Company’s term loan prepayment of $20 million in June 2014 and the transition of three Retail branch locations to independent dealer facilities. The Company’s prior year period results included the impact of non-recurring acquisition expenses and early extinguishment of debt charges related to a $20 million term loan prepayment made in May 2013. Excluding the impact of these items, non-GAAP adjusted earnings for the quarter ended June 30, 2013 were $14.7 million, or $0.21 per diluted share.

 

For the second quarter of 2014, the Company’s net sales increased 18 percent to $486 million from $413 million in the prior year quarter, and operating income increased 11 percent to $33.9 million compared to $30.5 million for the second quarter of 2013. Operating EBITDA, a non-GAAP measure that excludes the effects of certain recurring and non-recurring items, was $45.7 million for the second quarter of 2014, an increase of $3.4 million compared to the prior year period. On a trailing twelve month basis, the Company generated net sales in excess of $1.7 billion and operating EBITDA of $156.8 million, or 9.0 percent of net sales. Continued improvement in operating performance is attributable to the successful execution of the Company’s growth and diversification strategy, as well as a disciplined approach to improving profitability.

 

 

The following is a summary of select operating and financial results for the past five quarters:

 

		Three Months Ended
(Dollars in thousands, except per share amounts)		June 30, 2013				September 30, 2013				December 31, 2013				March 31, 2014				June 30, 2014
Net Sales		$	413,126			$	439,977			$	458,354			$	358,120			$	486,021
Gross Profit Margin			14.2	%			14.0	%			11.5	%			13.0	%			12.7	%
Income from Operations		$	30,452			$	33,830			$	24,053			$	19,465			$	33,855
Net Income		$	14,135			$	16,236			$	10,423			$	7,296			$	16,239
Diluted EPS		$	0.20			$	0.23			$	0.15			$	0.10			$	0.23
Non-GAAP Measures(1):
Operating EBITDA		$	42,246			$	44,873			$	35,637			$	30,618			$	45,664
Operating EBITDA Margin			10.2	%			10.2	%			7.8	%			8.5	%			9.4	%
Adjusted Earnings		$	14,697			$	16,616			$	10,770			$	8,337			$	16,924
Adjusted Diluted EPS		$	0.21			$	0.24			$	0.15			$	0.12			$	0.24

 

Notes:

(1)

See “Non-GAAP Measures” below for explanation of the non-GAAP results included above.

 

Dick Giromini, president and chief executive officer, stated, “We are again pleased with the results for the second quarter and the continued strong performance of the business, particularly in our Commercial Trailer Products segment. We continue to set new quarterly records for operating performance, as evidenced by our revenue, operating income and operating EBITDA results during the second quarter. These achievements substantiate the transformative nature of our growth and diversification initiatives.”

 

Mr. Giromini continued, “New trailer shipments for the second quarter were approximately 14,950, exceeding our previous guidance of 13,500 to 14,500 trailers, as customer pickups gained significant momentum. We anticipate continued strength in customer demand throughout the remainder of 2014, as total new trailer shipments for the full year are now expected to be in the range of 53,000 to 55,000 units, representing increases of approximately 13 percent to 18 percent from the prior year. Our backlog grew to a cyclical high of $842 million as of June 30, 2014, an increase of $162 million, or 24 percent, from the prior year period. Additionally, current industry forecasts support strong demand levels with projections well above replacement demand and exceeding previous year levels, setting up the potential for 2014 to exceed the record performance achieved last year.”

 

 

 

Second Quarter Business Segment Highlights

The table below is a summary of select segment operating and financial results prior to the elimination of intersegment sales for the second quarter of 2014 and 2013, respectively. A complete disclosure of the results by individual segment is included in the tables following this release.

 

(dollars in thousands)		Commercial				Diversified
		Trailer Products				Products				Retail
Three months ended June 30, 2014
New trailers shipped			13,900				850				950
Net sales		$	335,653			$	135,043			$	51,584
Gross profit		$	28,793			$	25,176			$	5,748
Gross profit margin			8.6	%			18.6	%			11.1	%
Income from operations		$	23,087			$	12,739			$	1,281
Income from operations margin			6.9	%			9.4	%			2.5	%
2013
New trailers shipped			10,700				750				850
Net sales		$	265,835			$	135,467			$	48,136
Gross profit		$	21,123			$	31,744			$	5,519
Gross profit margin			7.9	%			23.4	%			11.5	%
Income from operations		$	14,555			$	19,262			$	1,261
Income from operations margin			5.5	%			14.2	%			2.6	%

  

Commercial Trailer Products’ net sales, prior to the elimination of intersegment sales, increased $70 million, or 26.3 percent, on shipments of 13,900 trailers, or 3,200 more trailers than the prior year period. This increase in revenue was primarily due to the 29.9 percent increase in trailer shipments during the quarter, offset by an unfavorable customer and product mix, which lowered average selling prices by 2.2 percent compared to the prior year period. Driven by higher volumes and improved pricing, gross profit and gross profit margin increased $7.7 million and 70 basis points, respectively, as compared to the same period last year. Operating income increased by $8.5 million, or 58.6 percent, to $23.1 million as compared to the second quarter last year, due to increased volume, improved pricing and continued operational improvements.

 

Diversified Products’ net sales, prior to the elimination of intersegment sales, totaled $135 million for the second quarter of 2014, consistent with the prior year period, as the increase in tank trailer shipments was offset by delayed shipments of non-trailer truck mounted equipment and other engineered products. Gross profit and gross profit margin declined $6.6 million and 480 basis points, respectively, compared to the prior year period, primarily due to higher raw material costs related to wood flooring operations, new product start-up costs and unfavorable product mix within the Company’s Wabash Composites and Walker Group businesses. Operating income for the second quarter of 2014 was $12.7 million, or 9.4 percent of net sales, a decrease of $6.5 million as compared to the same period last year.

 

Retail’s net sales, prior to the elimination of intersegment sales, increased 7.2 percent to $52 million, compared to $48 million in the prior year period, due to increased shipments of new trailers and continued strong demand for parts and services. Gross profit margin declined 40 basis points compared to the prior year period to 11.1 percent as the continued strong demand across each of Retail’s product lines was offset by higher cost of services required to support our strategic growth initiatives. Operating income for the second quarter of 2014 was $1.3 million, consistent with the same period last year, as increased volumes were offset by higher selling and administrative expenses related to our strategic growth initiatives.

 

 

Non-GAAP Measures

In addition to disclosing financial results calculated in accordance with United States generally accepted accounting principles (GAAP), the financial information included in this release contain non-GAAP financial measures, including operating EBITDA, operating EBITDA margin, adjusted earnings and adjusted earnings per diluted share.

 

These non-GAAP measures should not be considered a substitute for, or superior to, financial measures and results calculated in accordance with GAAP, including net income, and reconciliations to GAAP financial statements should be carefully evaluated.

 

Operating EBITDA is defined as earnings before interest, taxes, depreciation, amortization, stock-based compensation, and other non-operating income and expense, as well as certain charges in connection with the Company’s acquisitions of Walker Group Holdings, LLC (“Walker”) in May 2012 and certain assets of Beall Corporation (“Beall”) in February 2013. Management believes operating EBITDA provides useful information to investors regarding our results of operations. The Company provides this measure because we believe it is useful for investors to understand our performance period to period with the exclusion of the recurring and non-recurring items identified above. Management believes the presentation of operating EBITDA, when combined with the primary GAAP presentation of operating income, is beneficial to an investor’s understanding of the Company’s operating performance. A reconciliation of operating EBITDA to net income is included in the tables following this release.

 

Adjusted earnings and adjusted earnings per diluted share reflect adjustments for non-recurring charges related to the Company’s acquisitions of Walker and certain assets of Beall, losses incurred in connection with the Company’s extinguishment of debt, revaluation of deferred income tax assets due to changes in statutory tax rates and net losses recognized upon transitioning certain retail assets to independent dealer facilities. Management believes providing this measure and excluding these items facilitate comparisons to the Company’s prior year periods and, when combined with the primary GAAP presentation of net income and diluted net income per share, is beneficial to an investor’s understanding of the Company’s performance. A reconciliation of adjusted earnings and adjusted earnings per diluted share to net income and diluted net income per share is included in the tables following this release.

 

 

 

Second Quarter 2014 Conference Call

Wabash National will conduct a conference call to review and discuss its second quarter results on July 30, 2014, at 10:00 a.m. EDT.  Access to the live webcast will be available on the Company’s website at www.wabashnational.com. For those unable to participate in the live webcast, the call will be archived at www.wabashnational.com within three hours of the conclusion of the live call and will remain available through October 22, 2014. Meeting access also will be available via conference call at 888-771-4371, participant code 37674444.

 

About Wabash National Corporation

Headquartered in Lafayette, Indiana, Wabash National Corporation (NYSE: WNC) is a diversified industrial manufacturer and North America’s leading producer of semi trailers and liquid transportation systems. Established in 1985, the Company specializes in the design and production of dry freight vans, refrigerated vans, platform trailers, liquid tank trailers, intermodal equipment, engineered products, and composite products. Its innovative products are sold under the following brand names: Wabash National^®, Transcraft^®, Benson^®, DuraPlate^®, ArcticLite^®, Walker Transport, Walker Defense Group, Walker Barrier Systems, Walker Engineered Products, Brenner^® Tank, Beall^®, Garsite, Progress Tank, TST^®, Bulk Tank International and Extract Technology^®. To learn more, visit www.wabashnational.com.

 

 

Safe Harbor Statement

This press release contains certain forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements convey the Company’s current expectations or forecasts of future events. All statements contained in this press release other than statements of historical fact are forward-looking statements. These forward-looking statements include, among other things, statements regarding our outlook for trailer shipments, backlog, and the expectations regarding our growth and diversification strategies, expectations regarding trailer demand levels, and our belief that 2014 has the potential to exceed the record performances achieved in the previous year. These and the Company’s other forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those implied by the forward-looking statements. Without limitation, these risks and uncertainties include the uncertain economic conditions including the possibility that demand expectations may not result in order increases for us, increased competition, reliance on certain customers and corporate partnerships, risks of customer pick-up delays, shortages and costs of raw materials, risks in implementing and sustaining improvements in our manufacturing capacity and cost containment, dependence on industry trends and timing, costs of indebtedness incurred in connection with the acquisition of Walker and the failure to achieve the benefit of the Walker acquisition and Beall asset purchase. Readers should review and consider the various disclosures made by the Company in this press release and in the Company’s reports to its stockholders and periodic reports on Forms 10-K and 10-Q.

 

# # #

 

 

 

WABASH NATIONAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in thousands, except per share amounts)

(Unaudited)

 

		Three Months Ended June 30,								Six Months Ended June 30,
		2014				2013				2014				2013
Net sales		$	486,021			$	413,126			$	844,141			$	737,355
Cost of sales			424,408				354,273				735,856				636,316
Gross profit			61,613				58,853				108,285				101,039
General and administrative expenses			15,461				14,974				29,933				28,649
Selling expenses			6,826				7,734				14,090				15,401
Amortization of intangibles			5,471				5,454				10,942				10,824
Acquisition expenses			-				239				-				857
Income from operations			33,855				30,452				53,320				45,308
Other income (expense):
Interest expense			(5,733	)			(6,577	)			(11,450	)			(14,112	)
Other, net			(1,048	)			(333	)			(1,016	)			1,905
Income before income taxes			27,074				23,542				40,854				33,101
Income tax expense			10,835				9,407				17,319				13,231
Net income		$	16,239			$	14,135			$	23,535			$	19,870
Basic net income per share		$	0.23			$	0.20			$	0.34			$	0.29
Diluted net income per share		$	0.23			$	0.20			$	0.33			$	0.29
Comprehensive income
Net income		$	16,239			$	14,135			$	23,535			$	19,870
Foreign currency translation adjustment			89				(88	)			250				(343	)
Net comprehensive income		$	16,328			$	14,047			$	23,785			$	19,527
Basic net income per share:
Net income applicable to common stockholders		$	16,239			$	14,135			$	23,535			$	19,870
Undistributed earnings allocated to participating securities			(88	)			(112	)			(189	)			(169	)
Net income applicable to common stockholders excluding amounts
applicable to participating securities		$	16,151			$	14,023			$	23,346			$	19,701
Weighted average common shares outstanding			68,938				68,442				68,805				68,419
Basic net income per share		$	0.23			$	0.20			$	0.34			$	0.29
Diluted net income per share:
Net income applicable to common stockholders		$	16,239			$	14,135			$	23,535			$	19,870
Undistributed earnings allocated to participating securities			(88	)			(112	)			(189	)			(169	)
Net income applicable to common stockholders excluding
amounts applicable to participating securities		$	16,151			$	14,023			$	23,346			$	19,701
Weighted average common shares outstanding			68,938				68,442				68,805				68,419
Dilutive shares from assumed conversion of convertible senior notes			1,877				-				1,734				-
Dilutive stock options and restricted stock			742				416				785				425
Diluted weighted average common shares outstanding			71,557				68,858				71,324				68,844
Diluted net income per share		$	0.23			$	0.20			$	0.33			$	0.29

 

 

 

 

WABASH NATIONAL CORPORATION

SEGMENTS AND RELATED INFORMATION

(Dollars in thousands)

(Unaudited)

  

		Commercial				Diversified								Corporate and
		Trailer Products				Products				Retail				Eliminations				Consolidated
Three Months Ended June 30, 2014
New trailers shipped			13,900				850				950				(750	)			14,950
Used trailers shipped			1,150				50				550				-				1,750
New Trailers		$	322,689			$	54,090			$	24,311			$	(16,508	)		$	384,582
Used Trailers			8,584				1,259				5,167				-				15,010
Components, parts and service			833				33,930				21,159				(4,084	)			51,838
Equipment and other			3,547				45,764				947				(15,667	)			34,591
Total net external sales		$	335,653			$	135,043			$	51,584			$	(36,259	)		$	486,021
Gross profit		$	28,793			$	25,176			$	5,748			$	1,896			$	61,613
Income (Loss) from operations		$	23,087			$	12,739			$	1,281			$	(3,252	)		$	33,855
2013
New trailers shipped			10,700				750				850				(900	)			11,400
Used trailers shipped			750				50				300				-				1,100
New Trailers		$	254,674			$	51,232			$	22,864			$	(21,826	)		$	306,944
Used Trailers			6,265				671				3,657				-				10,593
Components, parts and service			2,598				33,761				20,225				(3,682	)			52,902
Equipment and other			2,298				49,803				1,390				(10,804	)			42,687
Total net external sales		$	265,835			$	135,467			$	48,136			$	(36,312	)		$	413,126
Gross profit		$	21,123			$	31,744			$	5,519			$	467			$	58,853
Income (Loss) from operations		$	14,555			$	19,262			$	1,261			$	(4,626	)		$	30,452
Six Months Ended June 30, 2014
New trailers shipped			23,150				1,700				1,700				(1,650	)			24,900
Used trailers shipped			2,850				100				900				-				3,850
New Trailers		$	536,124			$	108,938			$	44,582			$	(36,944	)		$	652,700
Used Trailers			19,832				2,437				8,806				-				31,075
Components, parts and service			1,450				57,139				42,132				(7,185	)			93,536
Equipment and other			5,697				86,478				1,700				(27,045	)			66,830
Total net external sales		$	563,103			$	254,992			$	97,220			$	(71,174	)		$	844,141
Gross profit		$	43,734			$	50,615			$	11,129			$	2,807			$	108,285
Income (Loss) from operations		$	32,018			$	25,596			$	2,331			$	(6,625	)		$	53,320
2013
New trailers shipped			18,700				1,400				1,450				(1,550	)			20,000
Used trailers shipped			1,400				100				600				-				2,100
New Trailers		$	443,652			$	94,753			$	39,807			$	(35,802	)		$	542,410
Used Trailers			11,315				1,620				6,310				(5	)			19,240
Components, parts and service			5,417				54,823				40,188				(6,239	)			94,189
Equipment and other			3,526				96,287				2,674				(20,971	)			81,516
Total net external sales		$	463,910			$	247,483			$	88,979			$	(63,017	)		$	737,355
Gross profit		$	32,757			$	57,672			$	10,399			$	211			$	101,039
Income (Loss) from operations		$	19,873			$	32,782			$	2,134			$	(9,481	)		$	45,308

 

 

 

 

WABASH NATIONAL CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

 

 

		June 30,				December 31,
		2014				2013
		(Unaudited)
ASSETS
Current assets
Cash and cash equivalents		$	82,332			$	113,262
Accounts receivable			131,525				120,358
Inventories			256,083				184,173
Deferred income taxes			14,874				21,576
Prepaid expenses and other			7,521				9,632
Total current assets		$	492,335			$	449,001
Property, plant and equipment			136,771				142,082
Deferred income taxes			251				1,401
Goodwill			149,404				149,967
Intangible assets			148,364				159,181
Other assets			12,783				10,613
		$	939,908			$	912,245
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Current portion of long-term debt		$	3,255			$	3,245
Current portion of capital lease obligations			1,512				1,609
Accounts payable			128,355				112,151
Other accrued liabilities			92,373				99,358
Total current liabilities		$	225,495			$	216,363
Long-term debt			340,104				358,890
Capital lease obligations			6,459				6,851
Deferred income taxes			960				1,234
Other noncurrent liabilities			17,084				6,528
Commitments and contingencies
Stockholders' equity			349,806				322,379
		$	939,908			$	912,245

 

 

 

 

WABASH NATIONAL CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)

 

		Six Months Ended June 30,
		2014				2013
Cash flows from operating activities
Net income		$	23,535			$	19,870
Adjustments to reconcile net income to net cash (used in) provided by operating activities
Depreciation			8,422				8,483
Amortization of intangibles			10,942				10,824
Loss on debt extinguishment			533				698
Deferred income taxes			16,709				13,073
Stock-based compensation			3,598				3,908
Accretion of debt discount			2,409				2,268
Changes in operating assets and liabilities
Accounts receivable			(11,167	)			(27,933	)
Inventories			(75,823	)			(53,255	)
Prepaid expenses and other			2,111				160
Accounts payable and accrued liabilities			9,078				26,592
Other, net			1,184				1,952
Net cash (used in) provided by operating activities		$	(8,469	)		$	6,640
Cash flows from investing activities
Capital expenditures			(4,152	)			(6,579	)
Acquisition, net of cash acquired			-				(15,985	)
Other			4,223				2,500
Net cash provided by (used in) investing activities		$	71			$	(20,064	)
Cash flows from financing activities
Proceeds from exercise of stock options			1,655				191
Borrowings under revolving credit facilities			366				651
Payments under revolving credit facilities			(366	)			(651	)
Principal payments under capital lease obligations			(1,070	)			(884	)
Principal payments under term loan credit facility			(21,385	)			(20,750	)
Principal payments under industrial revenue bond			(235	)			(151	)
Debt issuance costs paid			-				(981	)
Stock repurchase			(1,497	)			(35	)
Net cash used in financing activities		$	(22,532	)		$	(22,610	)
Net decrease in cash and cash equivalents		$	(30,930	)		$	(36,034	)
Cash and cash equivalents at beginning of period			113,262				81,449
Cash and cash equivalents at end of period		$	82,332			$	45,415

 

 

WABASH NATIONAL CORPORATION

RECONCILIATION OF GAAP FINANCIAL MEASURES TO

NON-GAAP FINANCIAL MEASURES

(Dollars in thousands, except per share amounts)

(Unaudited)

 

Operating EBITDA:

 

		Three Months Ended								Six Months Ended
		June 30,								June 30,
		2014				2013				2014				2013
Net income		$	16,239			$	14,135			$	23,535			$	19,870
Income tax expense			10,835				9,407				17,319				13,231
Interest expense			5,733				6,577				11,450				14,112
Depreciation and amortization			9,851				9,531				19,364				19,307
Stock-based compensation			1,958				2,024				3,598				3,908
Acquisition expenses and related charges			-				239				-				857
Other non-operating expense (income)			1,048				333				1,016				(1,905	)
Operating EBITDA		$	45,664			$	42,246			$	76,282			$	69,380

  

		Three Months Ended
		September 30,				December 31,				March 31,
		2013				2013				2014
Net income		$	16,236			$	10,423			$	7,296
Income tax expense			10,737				7,126				6,484
Interest expense			6,252				5,944				5,717
Depreciation and amortization			9,400				9,629				9,513
Stock-based compensation			1,617				1,955				1,640
Acquisition expenses and related charges			26				-				-
Other non-operating expense (income)			605				560				(32	)
Operating EBITDA		$	44,873			$	35,637			$	30,618

 

Adjusted Earnings:

  

		Three Months Ended June 30,																Six Months Ended June 30,
		2014								2013								2014								2013
		$				Per Share				$				Per Share				$				Per Share				$				Per Share
Net Income		$	16,239			$	0.23			$	14,135			$	0.21			$	23,535			$	0.33			$	19,870			$	0.29
Adjustments:
Loss on debt extinguishment, net of taxes			320				-				419				0.01				307				-				419				0.01
Acquisition expenses, net of taxes			-				-				143				-				-				-				514				0.01
Revaluation of net deferred income tax assets due to changes in statutory tax rates			-				-				-				-				1,041				0.01				-				-
Loss on transitioning Retail branch locations, net of tax			365				0.01				-				-				350				-				-				-
Adjusted earnings		$	16,924			$	0.24			$	14,697			$	0.21			$	25,233			$	0.35			$	20,803			$	0.30
Weighted Average # of Diluted Shares O/S			71,557								68,858								71,324								68,844

 

 

		Three Months Ended
		September 30, 2013								December 31, 2013								March 31, 2014
		$				Per Share				$				Per Share				$				Per Share
Net Income		$	16,236			$	0.24			$	10,423			$	0.15			$	7,296			$	0.10
Adjustments:
Loss on debt extinguishment, net of taxes			364				0.01				347				-				-				-
Acquisition expenses, net of taxes			16				-				-				-				-				-
Revaluation of net deferred income tax assets due to changes in statutory tax rates			-				-				-				-				1,041				0.01
Adjusted earnings		$	16,616			$	0.24			$	10,770			$	0.15			$	8,337			$	0.12
Weighted Average # of Diluted Shares O/S			69,011								69,625								71,088