EX-99.1 2 dex991.htm PRESS RELEASE RELATING TO FINANCIAL RESULTS Press Release relating to financial results

Exhibit 99.1

 

   Contact:   

Michael Stick, General Counsel

Xerium Technologies, Inc.

508-532-1726

ir@xerium.com

   Media:   

MaryT. Conway

Conway Communications

617-244-9682

mtconway@att.net

 

 

 

XERIUM TECHNOLOGIES REPORTS SECOND QUARTER 2006 RESULTS

Company Announces Fifth Consecutive Quarterly Dividend

YOUNGSVILLE, NC, August 10, 2006 – Xerium Technologies, Inc. (NYSE: XRM), a leading global manufacturer of clothing and roll covers used primarily in the paper production process, today reported results for the second quarter ended June 30, 2006. Highlights for the quarter include:

 

    Net sales for the second quarter of 2006 were $154.6 million, a 6.0% increase from $145.9 million for the second quarter of 2005. Excluding currency effects described below, second quarter 2006 net sales increased from those of the second quarter of 2005 by 5.8%.

 

    Net income was $11.1 million, or $0.25 per diluted share, for the second quarter of 2006 compared to a net loss of $12.3 million, or $0.33 per diluted share, for the second quarter of 2005. Shares used in computing diluted EPS were 43.9 million for the second quarter of 2006 compared to 36.9 million for the second quarter of 2005. Costs associated with the Company’s IPO and related transactions (“IPO-related Costs”) that affected the results in the second quarter of 2005 were $29.6 million on a pre-tax basis.

 

    Net cash generated by operating activities was $18.3 million for the second quarter of 2006, compared to a negative $11.1 million in the same quarter last year, an improvement primarily reflecting IPO-related Costs of $20.7 million in the second quarter of 2005.

 

    Adjusted EBITDA (as defined in the Company’s credit facility) increased by $3.9 million to $39.9 million for the second quarter of 2006, compared to $36.0 million for the second quarter of 2005.

 

    Cash on hand at June 30, 2006 was $32.5 million, compared to $34.5 million at March 31, 2006, $60.0 million at December 31, 2005, and $51.2 million at June 30, 2005.

 

    Separately, the Company announced today that its Board of Directors had declared a dividend of $0.225 per share of common stock payable on September 15, 2006 to shareholders of record as of the close of business on September 5, 2006.

Thomas Gutierrez, Chief Executive Officer of Xerium Technologies, said, “We are pleased with Xerium’s continued growth in top and bottom line performance. Our results for the second quarter represent a continuation of the sequential sales increases we have produced since the third quarter of 2005, and quarter-to-quarter improvements in operating income since the second quarter of 2005. The solid growth in our clothing segment demonstrates that the production output and inventory issues associated with the transition of our press felt manufacturing to Starkville, Mississippi have been resolved. During the quarter, pricing levels remained firm throughout our business, which we see as a reflection of modest improvements in the economic stability of our customers. Demand for our products remains strong, and we believe that we are finally starting to see the benefits from the new business awards received last year, as well as positive contributions from the new products that we have recently introduced. In addition, our efforts to mitigate the effects of inflation on our business continue to be successful. During the


quarter, the effects of inflation on Xerium’s total cost structure, as compared to the second quarter of last year, were limited to an overall rise of approximately 1.5%, including material costs that increased approximately 1.3% as compared to the second quarter of last year.

“Our cash position remains strong, which has enabled us to maintain our dividend at the annual rate we set forth when we went public last year, while at the same time continuing to invest in the business at a rate designed to drive continuing growth. Capital spending plans for 2006 remain generally consistent with previous years at approximately $40 million. In addition to this planned level of capital spending, we expect to invest up to an additional $8.4 million in 2006 for certain expansion projects as permitted under our revised credit agreement.”

Mr. Gutierrez concluded, “Our optimism about the Company’s prospects for 2006 is building. Our view of the markets we serve remains consistent with the outlook we shared with you last quarter, with perhaps more optimism that the improving financial condition of our customers will yield further growth in our business through the balance of the year and into 2007. We had expected overall pricing to be flat to slightly up for this year, and thus far, we have seen no evidence that would cause us to change this expectation. Moreover, our restructuring efforts over the past few years have adjusted our worldwide footprint in a manner that enables us to compete more effectively, while generating measurable cost savings. Our market approach remains unchanged as we believe that our value-added strategy of offering innovative, technologically-advanced products to customers that help them reduce costs while optimizing quality is a winning one for both Xerium and our customers, and it is one which we now see is delivering good results.”

ADDITIONAL QUARTERLY FINANCIAL HIGHLIGHTS

 

    Capital expenditures for the second quarter of 2006 were $9.5 million, compared to $8.7 million for the second quarter of 2005. Approximately $6.2 million of capital expenditures in this year’s second quarter were directed toward projects designed to support the Company’s growth objectives, with the remaining $3.3 million used to sustain the Company’s existing operations and facilities.

 

    The Company’s previously implemented cost reduction programs, including plant closures designed to rationalize production among facilities and headcount reductions, were largely completed in 2005. These cost reduction efforts eliminated approximately $1.8 million in cash costs that would have otherwise been incurred during the second quarter of 2006, compared to the Company’s cost structure in the second quarter of 2005.

 

    The Company had a foreign exchange loss in the second quarter of 2006 of $1.2 million as compared to a gain of $1.7 million in the second quarter of 2005. Foreign exchange losses in the second quarter of 2006 were principally caused by the change in foreign currency rates on intercompany debt. Foreign exchange gains in the second quarter of 2005 were principally caused by the change in foreign currency rates on intercompany debt and external debt, as under the Company’s previously existing debt facilities, external debt was denominated in currencies other than the functional currency.

 

    The Company incurred tax rates of 24% in the second quarter of 2006 and 27% for the first half of 2006. These amounts are net of a tax benefit of $1.0 million realized in June 2006 reflecting a reversal of a previously-established valuation allowance in the United Kingdom.

 

2


The following table presents net sales for the second quarters of 2006 and 2005 by segment and the effect of currency on pricing and translation on second quarter 2006 net sales:

 

               Increase
in Net Sales
from Q2
2005 to Q2
2006
   Increase in
Q2 2006 Net
Sales due to
Currency
Translation*
            

**Change
in

Q2 2006
Net Sales
Due to
Currency

Effects on
Pricing

    Percent
increase in
Net Sales
from Q2
2005 to Q2
2006
Excluding
Effect of
Currency
on Pricing
and
Translation
 
    

Net Sales

Three Months
Ended June 30,

         Percent increase in Net
Sales from Q2 2005 to Q2 2006
   
     2006    2005          Total     Excluding currency
translation effect
   

Clothing

   $ 99.8    $ 96.1    $ 3.7    $ 1.7    3.9 %   2.1%   $ (1.8 )   4.0 %

Roll Covers

     54.8      49.8      5.0      0.4    10.0 %   9.2%     —       9.2 %

Total

   $ 154.6    $ 145.9    $ 8.7    $ 2.1    6.0 %   4.5%   $ (1.8 )   5.8 %

* Increase in second quarter 2006 net sales due to currency translation is calculated by subtracting (i) an amount equal to net sales for the second quarter of 2005 from (ii) net sales for the second quarter of 2005 at the applicable average foreign currency exchange rate for the second quarter of 2006.

** Change in the second quarter 2006 net sales due to currency effect on pricing relates to sales prices indexed in U.S. dollars by certain non-U.S. operations and is calculated based on the difference in the exchange rate from the time of pricing commitment to the customer and the point at which the sale transaction is recorded.

Clothing Segment Commentary

 

    Clothing segment sales during the second quarter of 2006 increased 3.9% to $99.8 million from $96.1 million in the comparable period last year. Excluding the currency effects described above, in the second quarter of 2006 clothing segment sales would have increased 4.0% as compared with the second quarter of 2005. Segment sales in the second quarter of 2006 were diminished by a decline in equipment sales of $1.8 million compared to the prior year quarter.

 

    Pricing increased marginally compared with second quarter 2005 levels and remained consistent with first quarter 2006 levels.

 

    Gross margins for the clothing segment increased to 43.0% for the second quarter of 2006 from 40.5% for the second quarter of 2005, reflecting product mix, benefits from the Company’s cost reduction programs and production efficiencies.

 

    As expected, operating inefficiencies experienced at the Starkville plant declined by slightly less than 30% to approximately $1.0 million in the second quarter of 2006, from $1.4 million in the first quarter of 2006. These operating inefficiencies are expected to be eliminated over the remainder of 2006.
    Clothing segment earnings for the second quarter 2006 of $27.5 million increased by 12.2% compared to the prior year quarter of $24.5 million.

Roll Covers Segment Commentary

 

    Roll covers segment sales during the second quarter of 2006 increased 10.0% to $54.8 million from $49.8 million in the comparable period last year, due to improved market conditions and the acquisition of Coldwater Covers, Inc. Excluding the currency effects described above, in the second quarter of 2006 roll covers segment sales would have increased 9.2% from the second quarter of 2005.

 

3


    Pricing declined marginally compared with second quarter 2005 levels and remained consistent with first quarter 2006 levels. Modest price increases implemented during the first quarter of 2006 have not yet taken full effect.

 

    Gross margins were 40.5% in the second quarter of 2006, compared to 42.0% in the second quarter of 2005, as benefits from cost reduction programs and improved market conditions were offset by slightly lower pricing and the significant shift in product mix away from higher-margin rubber roll covers that has been previously reported. The Company believes that the pace of this shift is slowing.

 

    Roll covers segment earnings for the second quarter 2006 of $15.4 million increased by 17.6% compared to the prior year quarter of $13.1 million.

SIX MONTHS RESULTS

 

    Net sales for the first half of 2006 were $301.3 million, a 1.2% increase from $297.8 million for the first six months of 2005. The total impact of currency fluctuations on net sales for the first six months of 2006, as compared to the first half of 2005, was a decrease of $5.0 million, including $1.6 million from currency translation and $3.4 million from the effect of currency on pricing. Excluding these currency effects, first half 2006 net sales increased from those of the first half of 2005 by 2.9%.

 

    Net income was $20.7 million, or $0.47 per diluted share, for the first six months of 2006, compared to a net loss of $4.1 million, or $0.12 per diluted share, for the same period of 2005. Shares used in computing diluted EPS were 43.8 million for the 2006 period, compared to 34.0 million for 2005 period. IPO-related Costs that affected the net loss in the second quarter of 2005 were $29.6 million on a pre-tax basis.

 

    Net cash generated by operating activities was $22.0 million for the first six months of 2006, compared to $6.6 million in the same period last year. IPO-related costs had an impact on net cash generated by operating activities in the first half of 2005 of $20.7 million.

 

    Adjusted EBITDA (as defined in the Company’s credit facility) was $77.4 million for the first six months of 2006, compared to $80.1 million for the first half of 2005.

CONFERENCE CALL

The Company plans to hold a conference call to discuss these results tomorrow, Friday, August 11, 2006, beginning at 8 am ET. The call is accessible via the Company’s website (www.xerium.com) following the links to investor relations and webcasts. To access the conference call, please dial 1-866-362-5158, using passcode 79582497, at least 10 minutes prior to the call’s start. Internationally, the call may be accessed by dialing 1-617-597-5397, using the same passcode. The call will be available as an archived webcast on the Company’s website beginning approximately an hour after the call is completed.

NON-GAAP FINANCIAL MEASURES

Adjusted EBITDA and EBITDA are not measures of performance under generally accepted accounting principles (“GAAP”); they are non-GAAP financial measures. Xerium Technologies uses these measures as supplementary non-GAAP financial measures to assist in evaluating liquidity and financial performance, specifically in evaluating the Company’s ability to service indebtedness and to fund ongoing capital expenditures and dividends. Xerium Technologies’ credit facility includes covenants based upon Adjusted EBITDA. If Adjusted EBITDA declines below certain levels, the Company could go into default under the credit facility or be required to prepay the credit facility or could be prohibited from paying dividends. Neither Adjusted EBITDA nor EBITDA should be considered in isolation or as a substitute for net cash provided by operating activities (as determined in accordance with GAAP) or income from operations (as determined in accordance with GAAP). For additional information regarding Adjusted EBITDA and EBITDA, and a reconciliation of such measures to the most comparable financial measures

 

4


under GAAP, please see below. The information in this press release should be read in conjunction with the financial statements and footnotes contained in our documents to be filed with the Securities and Exchange Commission.

ABOUT XERIUM TECHNOLOGIES

Xerium Technologies, Inc. (NYSE: XRM) is a leading global manufacturer and supplier of two types of products used primarily in the production of paper: clothing and roll covers. The Company, which operates around the world under a variety of brand names, owns a broad portfolio of patented and proprietary technologies to provide customers with tailored solutions and products integral to production, all designed to optimize performance and reduce operational costs. With 36 manufacturing facilities in 15 countries around the world, Xerium Technologies has approximately 3,900 employees.

FORWARD LOOKING STATEMENTS

This press release may contain forward-looking statements that are not based on historical fact, including without limitation, statements containing the words “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “indicates,” “suggests” and similar expressions. Because these forward-looking statements involve known and unknown risks and uncertainties, there are important factors that could cause actual results, events or developments to differ materially from those expressed or implied by these forward-looking statements. Such factors include, but are not limited to: (i) adverse changes in general economic or market conditions, including without limitation those affecting the paper industry; (ii) labor unrest; (iii) currency fluctuations; (iv) competitive factors, including but not limited to pricing pressures and new product introductions; (v) the relative and varying rates of product price and component cost changes and the volume and mixture of product and service revenues; (vi) transitions to new products, the uncertainty of customer acceptance of new product offerings and technological and market change; (vii) the lack of any requirement to make dividend payments on our common stock at any particular level or at all; (viii) limitations imposed by our credit facility on the amount of dividends we are permitted to pay; (ix) our high degree of leverage and significant debt service obligations, together with our dividend policy, may cause us to have insufficient cash to fund growth and unexpected cash needs; (x) war or acts of terrorism in any country in which we conduct business; (xi) changes in U.S. or foreign government policies, laws, regulations and practices, including without limitation those regarding the repatriation of funds and taxes; and (xii) those other risks described under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K for period ended December 31, 2005 filed with the Securities and Exchange Commission. These factors should be considered carefully and readers are cautioned not to place undue reliance on such forward-looking statements. The Company disclaims any obligation to update any such forward-looking statements after the date of this release.

— Financial Tables Follow —

 

5


Xerium Technologies, Inc.

Condensed Consolidated Statements of Operations – (Unaudited)

(dollars in thousands, except per share data)

 

    

Three Months Ended

June 30,

June 30, 30,

June 30,

   

Six Months Ended

June 30,

 
     2006     2005     2006     2005  

Net sales

   $ 154,602     $ 145,850     $ 301,334     $ 297,777  

Costs and expenses:

        

Cost of products sold

     89,465       86,092       174,494       172,894  

Selling

     19,174       17,459       37,739       35,232  

General and administrative

     17,050       39,988       33,670       53,778  

Restructuring

     176       5,332       398       10,508  

Research and development

     2,364       2,692       4,925       5,074  
                                
     128,229       151,563       251,226       277,486  
                                

Income (loss) from operations

     26,373       (5,713 )     50,108       20,291  

Interest expense

     (10,916 )     (13,649 )     (21,550 )     (29,260 )

Interest income

     385       312       1,008       463  

Foreign exchange gain (loss)

     (1,196 )     1,670       (1,332 )     5,048  

Loss on early extinguishment of debt

     —         (4,886 )     —         (4,886 )
                                

Income (loss) before provision for income taxes

     14,646       (22,266 )     28,234       (8,344 )

Provision (benefit) for income taxes

     3,513       (9,918 )     7,563       (4,263 )
                                

Net income (loss)

   $ 11,133     $ (12,348 )   $ 20,671     $ (4,081 )
                                

Net income (loss) per share:

        

Basic

   $ 0.25     $ (0.33 )   $ 0.47     $ (0.12 )
                                

Diluted

   $ 0.25     $ (0.33 )   $ 0.47     $ (0.12 )
                                

Shares used in computing net income (loss) per share:

        
                                

Basic

     43,748,857       36,880,379       43,737,041       33,963,138  
                                

Diluted

     43,878,315       36,880,379       43,848,143       33,963,138  
                                

Cash dividends per common share:

   $ 0.225     $ —       $ 0.45     $ —    
                                

 

6


Xerium Technologies, Inc.

Condensed Consolidated Balance Sheets—(Unaudited)

(dollars in thousands, except per share data)

 

    

June 30,

2006

   

December 31,

2005

 

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 32,462     $ 59,976  

Accounts receivable (net of allowance for doubtful accounts of $3,364 at June 30, 2006 and $2,277 at December 31, 2005)

     109,620       101,623  

Inventories

     106,663       96,713  

Prepaid expenses

     8,072       5,507  

Other current assets

     23,153       14,387  
                

Total current assets

     279,970       278,206  

Property and equipment, net

     379,732       362,118  

Goodwill

     312,463       298,495  

Intangible assets and deferred financing costs, net

     39,885       38,356  

Other assets

     5,912       6,741  
                

Total assets

   $ 1,017,962     $ 983,916  
                

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Notes payable

   $ 12,299     $ 9,523  

Accounts payable

     33,357       37,940  

Accrued expenses

     47,203       54,825  

Current maturities of long-term debt

     7,789       8,582  
                

Total current liabilities

     100,648       110,870  

Long-term debt, net of current maturities

     643,382       631,027  

Deferred taxes

     40,917       37,369  

Pension, other postretirement and postemployment obligations

     99,215       95,304  

Commitments and contingencies

     —         —    

Stockholders’ equity

    

Preferred stock, $.01 par value, 1,000,000 shares authorized; no shares outstanding as of June 30, 2006 and December 31, 2005

     —         —    

Common stock, $.01 par value, 150,000,000 shares authorized; 43,799,662 shares and 43,725,093 shares outstanding as of June 30, 2006 and December 31, 2005, respectively

     438       437  

Paid-in capital

     200,540       199,285  

Accumulated deficit

     (63,662 )     (64,567 )

Accumulated other comprehensive loss

     (3,516 )     (25,809 )
                

Total stockholders’ equity

     133,800       109,346  
                

Total liabilities and stockholders’ equity

   $ 1,017,962     $ 983,916  
                

 

7


Xerium Technologies, Inc.

Condensed Consolidated Statements of Cash Flows—(Unaudited)

(dollars in thousands)

 

    

Six Months Ended

June 30,

 
     2006     2005  

Operating activities

    

Net income (loss)

   $ 20,671     $ (4,081 )

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

    

Stock-based compensation

     1,557       15,977  

Depreciation

     20,094       20,623  

Amortization of intangibles

     2,199       2,112  

Deferred financing cost amortization

     1,700       686  

Unrealized foreign exchange (gain) loss on revaluation of debt

     1,857       (6,025 )

Deferred taxes

     5,140       132  

Deferred interest

     —         813  

Asset impairment

     —         175  

Loss on early extinguishment of debt

     —         4,886  

(Gain) loss on disposition of property and equipment

     47       (157 )

Change in assets and liabilities which provided (used) cash:

    

Accounts receivable

     (2,406 )     3,590  

Inventories

     (4,562 )     148  

Prepaid expenses

     (2,221 )     (4,380 )

Other current assets

     (3,802 )     60  

Accounts payable and accrued expenses

     (16,739 )     (29,203 )

Deferred and other long term liabilities

     (1,486 )     1,287  
                

Net cash provided by operating activities

     22,049       6,643  

Investing activities

    

Capital expenditures, gross

     (17,615 )     (15,523 )

Proceeds from disposals of property and equipment

     66       5,428  

Payment for acquisition, net of cash acquired

     (6,933 )     —    

Other

     32       (50 )
                

Net cash used in investing activities

     (24,450 )     (10,145 )

Financing activities

    

Net increase in borrowings (maturities of 90 days or less)

     2,169       114  

Proceeds from borrowings (maturities longer than 90 days)

     155       650,000  

Principal payments on debt

     (9,380 )     (744,621 )

Issuance of common stock

     —         160,791  

Redemption of common stock

     —         (4,551 )

Cash dividends on common stock

     (19,693 )     —    

Costs related to public offering and refinancing

     —         (32,418 )

Other

     (1,204 )     (1,153 )
                

Net cash provided by (used in) financing activities

     (27,953 )     28,162  

Effect of exchange rate changes on cash flows

     2,840       2,490  
                

Net increase (decrease) in cash

     (27,514 )     27,150  

Cash and cash equivalents at beginning of period

     59,976       24,002  
                

Cash and cash equivalents at end of period

   $ 32,462     $ 51,152  
                

Supplemental schedule of noncash investing and financing activities:

    

The Company purchased all of the capital stock and manufacturing facility of Coldwater Covers, Inc. for $6,982 and assumed liabilities as follows:

    

Fair value of assets acquired

   $ 7,041     $ —    

Cash paid for capital stock and manufacturing facility

     (6,982 )     —    
                

Liabilities assumed

   $ 59     $ —    
                

 

8


EBITDA and Adjusted EBITDA Reconciliation

EBITDA is defined as net income before interest expense, income tax provision and depreciation and amortization. Adjusted EBITDA is defined in the credit facility of Xerium Technologies and is EBITDA plus (i) expenses or losses incurred on or prior to the completion of our initial public offering in connection with proposed or completed debt or equity financing transactions, including expenses or losses related to the early retirement or extinguishment of debt and any bonuses paid in connection with such financing transactions, (ii) unrealized foreign exchange (gain) loss on indebtedness, net, (iii) restructuring or related impairment expenses (not to exceed $11 million in 2005, $4 million in 2006, $3.5 million in 2007 and $1.5 million in each year thereafter), (iv) reserves for inventory in connection with plant closings, (v) stock-based and other non-cash compensation charges, charges from forgiveness of loans made to employees in connection with the purchase of equity and any tax gross-up payments made in respect of such loan forgiveness in connection with or prior to the completion of our initial public offering, (vi) certain transaction costs, including costs incurred in connection with our initial public offering and the related debt financing and the legal reorganization of Brazilian subsidiaries, (vii) costs associated with payments to management prior to the completion of our initial public offering in connection with the termination of incentive plans, (viii) non-cash charges resulting from the application of purchase accounting, (ix) any fees, expenses or charges deducted in computing net income which have been determined by management, which determination is reasonably acceptable to the administrative agent under our credit facility, to be non-recurring by virtue of changes in our method of operations pursuant to our cost reduction programs, (x) non-cash losses (net of non-cash gains) resulting from marking-to-market hedging obligations, (xi) non-cash expenses resulting from the granting of stock options, restricted stock or restricted stock unit awards under equity compensation programs solely with respect to our common stock and (xii) expenses not exceeding $5 million per year incurred as a result of the repurchase, redemption or retention of common stock earned under equity compensation programs solely in order to make withholding tax payments. Adjusted EBITDA, as defined in the credit facility and calculated below, may not be comparable to similarly titled measurements used by other companies. The following table provides a reconciliation from net cash provided by operating activities, which is the most directly comparable GAAP financial measure, to EBITDA and Adjusted EBITDA:

 

     Three Months Ended
June 30,
 
(in thousands)    2006     2005  

Net cash provided by (used in) operating activities

   $ 18,335     $ (11,148 )

Interest expense, net

     10,531       13,337  

Net change in operating assets and liabilities

     8,054       28,255  

Income tax provision (benefit)

     3,513       (9,918 )

Stock-based compensation

     (779 )     (15,977 )

Deferred financing cost amortization

     (777 )     (440 )

Deferred taxes

     (853 )     867  

Deferred interest

     —         (285 )

Asset impairment

     —         (175 )

Loss on early extinguishment of debt

     —         (4,886 )

Gain (loss) on disposition of property and equipment

     (69 )     166  

Unrealized foreign exchange (gain) loss on indebtedness, net

     (1,465 )     2,254  
                

EBITDA

     36,490       2,050  

Loss on early extinguishment of debt

     —         4,886  

Expenses related to debt or equity financings

     —         7,820  

Unrealized foreign exchange gain (loss) on indebtedness, net

     1,465       (2,254 )

Restructuring expenses (A)

     176       5,824  

Non-cash compensation and related expenses

     779       15,977  

Non-recurring expenses resulting from cost reduction programs (B)

     1,030       1,731  
                

Adjusted EBITDA

   $ 39,940     $ 36,034  
                

 

9


     Six Months Ended
June 30,
 
(in thousands)    2006     2005  

Net cash provided by operating activities

   $ 22,049     $ 6,643  

Interest expense, net

     20,542       28,797  

Net change in operating assets and liabilities

     31,216       28,498  

Income tax provision (benefit)

     7,563       (4,263 )

Stock-based compensation

     (1,557 )     (15,977 )

Deferred financing cost amortization

     (1,700 )     (686 )

Deferred taxes

     (5,140 )     (132 )

Deferred interest

     —         (813 )

Asset impairment

     —         (175 )

Loss on early extinguishment of debt

     —         (4,886 )

Gain (loss) on disposition of property and equipment

     (47 )     157  

Unrealized foreign exchange (gain) loss on indebtedness, net

     (1,857 )     6,025  
                

EBITDA

     71,069       43,188  

Loss on early extinguishment of debt

     —         4,886  

Expenses related to debt or equity financing

     —         7,820  

Unrealized foreign exchange gain (loss) on indebtedness, net

     1,857       (6,025 )

Restructuring expenses (A)

     398       11,000  

Non-cash compensation and related expenses

     1,557       15,977  

Non-recurring expenses resulting from cost reduction programs (B)

     2,474       3,303  
                

Adjusted EBITDA

   $ 77,355     $ 80,149  
                

(A) Restructuring expenses, plus related reserves for inventory of $696 in connection with plant closings which are classified in cost of products sold, that can be added back to determine Adjusted EBITDA were capped at $11,000 for 2005.

(B) In accordance with the definition of Adjusted EBITDA in our credit facility, certain fees, expenses and charges deducted in computing net income determined by us to be non-recurring, which determination was accepted by the administrative agent under the facility, by virtue of changes in our method of operations pursuant to our cost reduction programs have been added back to Adjusted EBITDA for the three and six months ended June 20, 2006 and June 30, 2005. These fees, expenses and charges include certain operating costs incurred in connection with the transition of production operations from a closed facility to another facility.

 

10