UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 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) April 5, 2007
Matrix Service Company
(Exact Name of Registrant as Specified in Its Charter)
DELAWARE
(State or Other Jurisdiction of Incorporation)
| 001-15461 | 73-1352174 | |
| (Commission File Number) | (IRS Employer Identification No.) | |
| 10701 E. UTE. STREET, TULSA, OK | 74116 | |
| (Address of Principal Executive Offices) | (Zip Code) | |
918-838-8822
(Registrant’s Telephone Number, Including Area Code)
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 (see General Instruction A.2. below):
¨ 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))
| Item 2.02 | Results of Operations and Financial Condition. |
On April 5, 2007, Matrix Service Company (the “Company”) issued a press release announcing its financial results for the third quarter of fiscal year 2007. The full text of the press release is attached as Exhibit 99 to this Current Report on Form 8-K.
The information in this Item 2.02 and Exhibit 99 attached hereto is being furnished pursuant to Item 2.02 and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
| Item 9.01 | Financial Statements and Exhibits. |
The following exhibit is filed or furnished herewith:
| Exhibit No. | Description | |
| 99 | Press Release dated April 5, 2007, announcing financial results for the third quarter of fiscal year 2007. | |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| Matrix Service Company | ||||||||
| Dated: April 5, 2007 | By: | /s/ George L. Austin | ||||||
| George L. Austin | ||||||||
| Chief Financial Officer and Principal Accounting Officer | ||||||||
EXHIBIT INDEX
| Exhibit No. | Description | |
| 99 | Press Release dated April 5, 2007, announcing financial results for the third quarter of fiscal year 2007. | |
Exhibit 99
FOR IMMEDIATE RELEASE
MATRIX SERVICE REPORTS FULLY DILUTED EARNINGS PER SHARE OF $0.24 IN THE
THIRD QUARTER OF FISCAL 2007, ENDED FEBRUARY 28, 2007
Third Quarter 2007 Highlights:
| • | Revenues rose 41.1% to $168.7 million from $119.6 million a year earlier; |
| • | Net income rose 244.4% to $6.2 million from $1.8 million in the third quarter a year ago; |
| • | Gross margins widened to 11.2% from 9.8% for the third quarter a year earlier; and |
| • | Fully diluted EPS was $0.24 per share up from $0.08 per share in the same quarter a year ago. |
Nine Month 2007 Highlights:
| • | Revenues were $461.9 million up 30.0% from $355.3 million for the same period in fiscal 2006; and |
| • | Fully diluted EPS was $0.67 per share up from $0.21 per share a year earlier. |
TULSA, OK – April 5, 2007 – Matrix Service Co. (Nasdaq: MTRX), a leading industrial services company, today reported its financial results for the third quarter of fiscal 2007, ended February 28, 2007. Total revenues for the quarter rose 41.1% to $168.7 million from the $119.6 million recorded in the third quarter of fiscal 2006.
Net income for the third quarter of fiscal 2007 was $6.2 million, or $0.24 per fully diluted share, which included pre-tax charges of $0.5 million, or $0.01 per fully diluted share, related to the fair value recognition provisions in SFAS 123(R)—Accounting for Stock-Based Compensation. These results show a 244.4% improvement from the prior year when the Company reported third quarter net income of $1.8 million, or $0.08 per fully diluted share.
Michael J. Bradley, president and chief executive officer of Matrix Service Company, said, “Our third quarter performance significantly exceeded our expectations as we were able to add to our strong talent pools in the construction services groups allowing us to capture and execute more projects, particularly in the Downstream Petroleum Industry.”
EBITDA(1) for the third quarter of fiscal 2007 increased 112.1% to $12.3 million, from $5.8 million for the same period last year. Gross margins on a consolidated basis for the current quarter widened to 11.2% from 9.8% reported in the same quarter a year ago. The gross margins were driven by improvements in both the Construction Services and the Repair and Maintenance Services segments.
Construction Services revenues for the third quarter 2007 advanced 90.6% to $103.3 million from $54.2 million in the same period a year earlier. This improvement included revenue growth of $46.3 million resulting from robust activity in the Downstream Petroleum Industry. In addition, Power Industry revenues grew $1.8 million and Other Industries revenues increased $1.0 million.
| (1) | The Company uses EBITDA (earnings before net interest, income taxes, depreciation and amortization) as part of its overall assessment of financial performance by comparing EBITDA between accounting periods. Matrix believes that EBITDA is used by the financial community as a method of measuring the Company’s performance and of evaluating the market value of companies considered to be in similar businesses. EBITDA should not be considered as an alternative to net income or cash provided by operating activities, as defined by accounting principles generally accepted in the United States (“GAAP”). A reconciliation of EBITDA to net income is included at the end of this release. |
Matrix Service Company
April 5, 2007
Page 2
Construction Services’ gross margins widened to 10.4% from 7.2% in the third quarter of fiscal 2006 even though the fiscal 2007 third quarter gross profit of $10.8 million was partially impacted by weather and productivity related cost overruns on a project. The performance improvement stemmed from a continued focus by the Company on managing its contractual risks, while at the same time working with our customers to meet their strategic objectives.
Repair and Maintenance Services revenues of $65.4 million were essentially flat in the third quarter of fiscal 2007 versus the same quarter in fiscal 2006. A $1.3 million increase in revenues from Other Industries was offset by a $1.2 million decrease in revenue from the Downstream Petroleum Industry. Gross margins of 12.5% for fiscal 2007 were higher than gross margins of 11.9% in fiscal 2006 as a result of effective project execution.
Nine Month Results
For the nine months ended February 28, 2007, Matrix Service reported consolidated revenues rose 30.0% to $461.9 million from $355.3 million recorded in the year-earlier period.
Net income for the nine month period was $17.2 million, or $0.67 per fully diluted share, which included pre-tax charges of $0.9 million, or $0.03 per fully diluted share, resulting from the adoption of the fair value recognition provisions in SFAS 123(R) – Accounting for Stock-Based Compensation. These results significantly exceeded the prior year nine month period net income of $4.3 million, or $0.21 per fully diluted share. EBITDA(1) for the nine months ended February 28, 2007 was $34.4 million, up 88.0% from $18.3 million in the year earlier period. Consolidated gross margins increased to 11.7 % from 9.8% a year earlier.
Revenues for the Construction Services segment rose 59.7% to $263.4 million, from $164.9 million for the nine months ending February 28, 2006. This improvement resulted primarily from a revenue increase of $66.2 million from the Downstream Petroleum Industry. In addition, Other Industries revenues climbed $27.9 million while the Power Industry revenues grew $4.4 million. Gross margins in the Construction Services segment widened to 10.8% from 8.8% a year earlier even with the third quarter weather and productivity cost overruns discussed above. This improvement resulted from a robust market environment, effective project execution and a continued focus by the Company on managing its contractual risks, while at the same time working with our customers to meet their strategic objectives.
Revenues for Repair and Maintenance Services rose $8.0 million, or 4.2%, to $198.5 million, for the nine month period ending February 28, 2007, from $190.5 million for the nine month period ending February 28, 2006. This improvement resulted from increased revenues from the Downstream Petroleum Industry, which grew $9.2 million. Partially offsetting this improvement were declines in the revenue from the Power Industry of $1.0 million and Other Industries of $0.2 million. Gross margins were 12.9% versus 10.7% a year earlier, primarily as a result of more effective project execution and higher revenue volumes relative to the segment’s overall fixed cost structure.
Mr. Bradley added, “We are capitalizing on our competitive advantages and the strong market environment to continue and improve upon the operating performance achieved in the first nine months of fiscal 2007. The market environments remain strong with the Downstream Petroleum Industry continuing to fuel our Company’s improving performance.”
“Our strategy is to continue to create value for our shareholders through operating excellence, organic growth and strategic acquisitions made in a controlled manner. We plan to continue our disciplined growth strategy which includes a contracting approach aimed at improving profit margins and reducing risk. While there will always be risk in the projects we execute, we are confident in our ability to manage those risks.”
Matrix Service Company
April 5, 2007
Page 3
“Based on the strong market environment, we are again raising our revenue guidance for fiscal 2007 to the range of $630 million to $640 million from the previous disclosed range of $560 million to $580 million. We expect our gross profit margins to continue in the range of 11.0% to 12.0% and now expect SG&A expenses of 5.0% to 5.5% of revenue.”
Conference Call Details
In conjunction with the press release, Matrix Service will host a conference call with Michael J. Bradley, president and CEO, and Les Austin, vice president and CFO. The call will take place at 11:00 a.m. (EDT)/10:00 a.m. (CDT) today and will be simultaneously broadcast live over the Internet at www.matrixservice.com or www.vcall.com. Please allow extra time prior to the call to visit the site and download the streaming media software required to listen to the Internet broadcast. The online archive of the broadcast will be available within one hour of completion of the live call.
About Matrix Service Company
Matrix Service Company provides general industrial construction and repair and maintenance services principally to the petroleum, petrochemical, power, bulk storage terminal, pipeline and industrial gas industries.
The Company is headquartered in Tulsa, Oklahoma, with regional operating facilities located in Oklahoma, Texas, California, Michigan, Pennsylvania, Illinois, Washington, and Delaware in the U.S. and Canada.
This release contains forward-looking statements that are made in reliance upon the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements are generally accompanied by words such as “anticipate,” “continues,” “expect,” “forecast,” “outlook,” “believe,” “estimate,” “should” and “will” and words of similar effect that convey future meaning, concerning the Company’s operations, economic performance and management’s best judgment as to what may occur in the future. Future events involve risks and uncertainties that may cause actual results to differ materially from those we currently anticipate. The actual results for the current and future periods and other corporate developments will depend upon a number of economic, competitive and other influences, including those identified in the “Risk Factors” and “Forward Looking Statements” sections and elsewhere in the Company’s reports and filings made from time to time with the Securities and Exchange Commission. Many of these risks and uncertainties are beyond the control of the Company, and any one of which, or a combination of which, could materially and adversely affect the results of the Company’s operations and its financial condition. We undertake no obligation to update information contained in this release.
For more information, please contact:
Matrix Service Company
Les Austin
Vice President Finance and CFO
T: 918-838-8822
E: laustin@matrixservice.com
Investors and Financial Media:
Trúc Nguyen
The Global Consulting Group
T: 646-284-9418
E: tnguyen@hfgcg.com
Matrix Service Company
April 5, 2007
Page 4
Matrix Service Company
Consolidated Statements of Operations
(In thousands, except share and per share data)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| February 28, 2007 |
February 28, 2006 |
February 28, 2007 |
February 28, 2006 |
|||||||||||||
| (unaudited) | (unaudited) | |||||||||||||||
| Revenues |
$ | 168,700 | $ | 119,575 | $ | 461,925 | $ | 355,349 | ||||||||
| Cost of revenues |
149,776 | 107,910 | 407,792 | 320,542 | ||||||||||||
| Gross profit |
18,924 | 11,665 | 54,133 | 34,807 | ||||||||||||
| Selling, general and administrative expenses |
8,253 | 7,048 | 24,640 | 21,742 | ||||||||||||
| Impairment and abandonment costs |
— | — | — | 70 | ||||||||||||
| Restructuring |
— | 236 | 46 | 603 | ||||||||||||
| Operating income |
10,671 | 4,381 | 29,447 | 12,392 | ||||||||||||
| Other income (expense): |
||||||||||||||||
| Interest expense |
(475 | ) | (1,537 | ) | (1,980 | ) | (6,952 | ) | ||||||||
| Interest income |
79 | 46 | 137 | 55 | ||||||||||||
| Other |
(24 | ) | 4 | 278 | 1,572 | |||||||||||
| Income before income taxes |
10,251 | 2,894 | 27,882 | 7,067 | ||||||||||||
| Provision for federal, state and foreign |
4,101 | 1,123 | 10,650 | 2,753 | ||||||||||||
| Net income |
$ | 6,150 | $ | 1,771 | $ | 17,232 | $ | 4,314 | ||||||||
| Basic earnings per common share |
$ | 0.27 | $ | 0.09 | $ | 0.76 | $ | 0.22 | ||||||||
| Diluted earnings per common share |
$ | 0.24 | $ | 0.08 | $ | 0.67 | $ | 0.21 | ||||||||
| Weighted average common shares |
||||||||||||||||
| Basic |
23,103,367 | 20,805,535 | 22,532,996 | 19,245,130 | ||||||||||||
| Diluted |
26,787,536 | 26,560,079 | 26,622,944 | 25,442,564 | ||||||||||||
Matrix Service Company
April 5, 2007
Page 5
Matrix Service Company
Consolidated Balance Sheets
(In thousands)
| February 28, | May 31, | |||||||
| 2007 | 2006 | |||||||
| (unaudited) | ||||||||
| Assets |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
$ | 7,002 | $ | 8,585 | ||||
| Receivables, less allowances (February 28, 2007—$217 and May 31, 2006—$190) |
89,522 | 64,061 | ||||||
| Contract disputes receivable |
975 | 11,668 | ||||||
| Costs and estimated earnings in excess of billings on uncompleted contracts |
38,992 | 24,538 | ||||||
| Prepaid expenses |
3,496 | 5,581 | ||||||
| Inventories |
5,980 | 4,738 | ||||||
| Income tax receivable |
— | 104 | ||||||
| Deferred income taxes |
783 | 2,831 | ||||||
| Assets held for sale |
809 | 809 | ||||||
| Total current assets |
147,559 | 122,915 | ||||||
| Property, plant and equipment at cost: |
||||||||
| Land and buildings |
23,205 | 23,100 | ||||||
| Construction equipment |
37,009 | 31,081 | ||||||
| Transportation equipment |
12,939 | 10,921 | ||||||
| Furniture and fixtures |
9,400 | 8,658 | ||||||
| Construction in progress |
2,854 | 2,392 | ||||||
| 85,407 | 76,152 | |||||||
| Accumulated depreciation |
(42,319 | ) | (38,712 | ) | ||||
| 43,088 | 37,440 | |||||||
| Goodwill |
23,302 | 23,442 | ||||||
| Other assets |
7,303 | 4,479 | ||||||
| Total assets |
$ | 221,252 | $ | 188,276 | ||||
Matrix Service Company
April 5, 2007
Page 6
Matrix Service Company
Consolidated Balance Sheets
(In thousands, except share data)
| February 28, | May 31, | |||||||
| 2007 | 2006 | |||||||
| (unaudited) | ||||||||
| Liabilities and stockholders’ equity |
||||||||
| Current liabilities: |
||||||||
| Accounts payable |
$ | 44,307 | $ | 47,123 | ||||
| Billings on uncompleted contracts in excess of costs and estimated earnings |
23,115 | 12,078 | ||||||
| Accrued insurance |
5,372 | 6,408 | ||||||
| Other accrued expenses |
17,457 | 12,436 | ||||||
| Income tax payable |
1,432 | — | ||||||
| Current capital lease obligation |
499 | 406 | ||||||
| Current portion of acquisition payable |
1,878 | 1,808 | ||||||
| Total current liabilities |
94,060 | 80,259 | ||||||
| Deferred income taxes |
3,451 | 3,502 | ||||||
| Long-term capital lease obligation |
435 | 538 | ||||||
| Long-term acquisition payable |
2,678 | 2,578 | ||||||
| Convertible notes |
15,000 | 25,000 | ||||||
| Stockholders’ equity: |
||||||||
| Common stock—$.01 par value; 60,000,000 shares authorized; 24,686,782 and 22,595,243 shares issued as of February 28, 2007 and May 31, 2006 |
247 | 226 | ||||||
| Additional paid-in capital |
87,532 | 75,855 | ||||||
| Retained earnings |
21,512 | 4,316 | ||||||
| Accumulated other comprehensive income |
403 | 814 | ||||||
| 109,694 | 81,211 | |||||||
| Less: Treasury stock, at cost – 1,486,586 and 1,731,386 shares as of February 28, 2007 and May 31, 2006 |
(4,066 | ) | (4,812 | ) | ||||
| Total stockholders’ equity |
105,628 | 76,399 | ||||||
| Total liabilities and stockholders’ equity |
$ | 221,252 | $ | 188,276 | ||||
Matrix Service Company
April 5, 2007
Page 7
Results of Operations
| Construction Services |
Repair & Maintenance Services |
Other | Combined Total | ||||||||||
| (In thousands) | |||||||||||||
| Three Months ended February 28, 2007 |
|||||||||||||
| Gross revenues |
$ | 106,174 | $ | 65,730 | $ | — | $ | 171,904 | |||||
| Less: Inter-segment revenues |
2,853 | 351 | — | 3,204 | |||||||||
| Consolidated revenues |
103,321 | 65,379 | — | 168,700 | |||||||||
| Gross profit |
10,752 | 8,172 | — | 18,924 | |||||||||
| Operating income |
6,221 | 4,450 | — | 10,671 | |||||||||
| Income before income tax expense |
5,987 | 4,264 | — | 10,251 | |||||||||
| Net income |
3,595 | 2,555 | — | 6,150 | |||||||||
| Segment assets |
121,022 | 78,762 | 21,468 | 221,252 | |||||||||
| Capital expenditures |
1,121 | 988 | 550 | 2,659 | |||||||||
| Depreciation and amortization expense |
981 | 683 | — | 1,664 | |||||||||
| Three Months ended February 28, 2006 |
|||||||||||||
| Gross revenues |
$ | 56,995 | $ | 65,375 | $ | — | $ | 122,370 | |||||
| Less: Inter-segment revenues |
2,746 | 49 | — | 2,795 | |||||||||
| Consolidated revenues |
54,249 | 65,326 | — | 119,575 | |||||||||
| Gross profit |
3,882 | 7,783 | — | 11,665 | |||||||||
| Operating income (loss) |
1,223 | 3,258 | (100 | ) | 4,381 | ||||||||
| Income (loss) before income tax expense |
261 | 2,733 | (100 | ) | 2,894 | ||||||||
| Net income (loss) |
163 | 1,670 | (62 | ) | 1,771 | ||||||||
| Segment assets |
84,982 | 62,311 | 28,204 | 175,497 | |||||||||
| Capital expenditures |
1,294 | 306 | 467 | 2,067 | |||||||||
| Depreciation and amortization expense |
705 | 723 | — | 1,428 | |||||||||
| Nine Months ended February 28, 2007 |
|||||||||||||
| Gross revenues |
$ | 271,036 | $ | 199,541 | $ | — | $ | 470,577 | |||||
| Less: Inter-segment revenues |
7,603 | 1,049 | — | 8,652 | |||||||||
| Consolidated revenues |
263,433 | 198,492 | — | 461,925 | |||||||||
| Gross profit |
28,571 | 25,562 | — | 54,133 | |||||||||
| Operating income (loss) |
15,121 | 14,372 | (46 | ) | 29,447 | ||||||||
| Income (loss) before income tax expense |
14,185 | 13,743 | (46 | ) | 27,882 | ||||||||
| Net income (loss) |
8,767 | 8,493 | (28 | ) | 17,232 | ||||||||
| Segment assets |
121,022 | 78,762 | 21,468 | 221,252 | |||||||||
| Capital expenditures |
5,314 | 2,923 | 1,199 | 9,436 | |||||||||
| Depreciation and amortization expense |
2,676 | 2,019 | — | 4,695 | |||||||||
| Nine Months ended February 28, 2006 |
|||||||||||||
| Gross revenues |
$ | 171,829 | $ | 190,858 | $ | — | $ | 362,687 | |||||
| Less: Inter-segment revenues |
6,962 | 376 | — | 7,338 | |||||||||
| Consolidated revenues |
164,867 | 190,482 | — | 355,349 | |||||||||
| Gross profit |
14,434 | 20,373 | — | 34,807 | |||||||||
| Operating income (loss) |
5,004 | 7,488 | (100 | ) | 12,392 | ||||||||
| Income (loss) before income tax expense |
1,550 | 5,617 | (100 | ) | 7,067 | ||||||||
| Net income (loss) |
949 | 3,427 | (62 | ) | 4,314 | ||||||||
| Segment assets |
84,982 | 62,311 | 28,204 | 175,497 | |||||||||
| Capital expenditures |
2,467 | 524 | 1,155 | 4,146 | |||||||||
| Depreciation and amortization expense |
2,089 | 2,203 | — | 4,292 | |||||||||
Matrix Service Company
April 5, 2007
Page 8
Segment Revenue from External Customers by Industry Type
| Construction Services |
Repair & Maintenance Services |
Total | |||||||
| (In thousands) | |||||||||
| Three Months Ended February 28, 2007 |
|||||||||
| Downstream Petroleum Industry |
$ | 87,327 | $ | 61,782 | $ | 149,109 | |||
| Power Industry |
4,573 | 1,495 | 6,068 | ||||||
| Other Industries (1) |
11,421 | 2,102 | 13,523 | ||||||
| Total |
$ | 103,321 | $ | 65,379 | $ | 168,700 | |||
| Three Months Ended February 28, 2006 |
|||||||||
| Downstream Petroleum Industry |
$ | 41,000 | $ | 62,978 | $ | 103,978 | |||
| Power Industry |
2,836 | 1,541 | 4,377 | ||||||
| Other Industries (1) |
10,413 | 807 | 11,220 | ||||||
| Total |
$ | 54,249 | $ | 65,326 | $ | 119,575 | |||
| Nine Months Ended February 28, 2007 |
|||||||||
| Downstream Petroleum Industry |
$ | 206,718 | $ | 188,284 | $ | 395,002 | |||
| Power Industry |
13,804 | 6,415 | 20,219 | ||||||
| Other Industries (1) |
42,911 | 3,793 | 46,704 | ||||||
| Total |
$ | 263,433 | $ | 198,492 | $ | 461,925 | |||
| Nine Months Ended February 28, 2006 |
|||||||||
| Downstream Petroleum Industry |
$ | 140,442 | $ | 179,130 | $ | 319,572 | |||
| Power Industry |
9,435 | 7,370 | 16,805 | ||||||
| Other Industries (1) |
14,990 | 3,982 | 18,972 | ||||||
| Total |
$ | 164,867 | $ | 190,482 | $ | 355,349 | |||
| (1) |
Other Industries consists primarily of liquefied natural gas, commercial, water and wastewater, food and beverage, manufacturing and pulp and paper industries. |
Matrix Service Company
April 5, 2007
Page 9
Non-GAAP Financial Measure
EBITDA is a supplemental, non-GAAP financial measure. EBITDA is defined as earnings before interest expense, income taxes, depreciation and amortization. We have presented EBITDA because it is used by the financial community as a method of measuring our performance and of evaluating the market value of companies considered to be in similar businesses. We believe that the line item on our consolidated statements of operations entitled "net income" is the most directly comparable GAAP measure to EBITDA. Since EBITDA is not a measure of performance calculated in accordance with GAAP, it should not be considered in isolation of, or as a substitute for, net earnings as an indicator of operating performance. EBITDA, as we calculate it, may not be comparable to similarly titled measures employed by other companies. In addition, this is not necessarily a measure of our ability to fund our cash needs. As EBITDA excludes certain financial information compared with net income, the most directly comparable GAAP financial measure, users of this financial information should consider the type of events and transactions, that are excluded. Our non-GAAP performance measure, EBITDA, has certain material limitations as follows:
| • | It does not include interest expense. Because we have borrowed money to finance our operations, interest expense is a necessary and ongoing part of our costs and has assisted us in generating revenue. Therefore, any measure that excludes interest expense has material limitations. |
| • | It does not include income taxes. Because the payment of income taxes is a necessary and ongoing part of our operations, any measure that excludes income taxes has material limitations. |
| • | It does not include depreciation and amortization expense. Because we use capital assets, depreciation and amortization expense is a necessary element of our costs and ability to generate revenue. Therefore, any measure that excludes depreciation and amortization expense has material limitations. |
A reconciliation of EBITDA to net income follows:
| Three Months Ended | Nine Months Ended | |||||||||||
| February 28, 2007 |
February 28, 2006 |
February 28, 2007 |
February 28, 2006 | |||||||||
| (In thousands) | (In thousands) | |||||||||||
| Net income |
$ | 6,150 | $ | 1,771 | $ | 17,232 | $ | 4,314 | ||||
| Interest expense, net |
396 | 1,491 | 1,843 | 6,897 | ||||||||
| Provision for income taxes |
4,101 | 1,123 | 10,650 | 2,753 | ||||||||
| Depreciation and amortization |
1,664 | 1,428 | 4,695 | 4,292 | ||||||||
| EBITDA |
$ | 12,311 | $ | 5,813 | $ | 34,420 | $ | 18,256 | ||||