|
DXP
ENTERPRISES, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF INCOME
(In
Thousands, Except Per Share Amounts)
|
|||||
|
Years
Ended December 31,
|
|||||
|
2006
|
2007
|
2008
|
|||
|
Sales
|
$ 279,820
|
$ 444,547
|
$ 736,883
|
||
|
Cost
of sales
|
201,198
|
318,855
|
529,895
|
||
|
Gross
profit
|
78,622
|
125,692
|
206,988
|
||
|
Selling,
general and administrative expense
|
57,944
|
93,800
|
158,797
|
||
|
Operating
income
|
20,678
|
31,892
|
48,191
|
||
|
Other
income
|
651
|
349
|
223
|
||
|
Interest
expense
|
(1,943)
|
(3,344)
|
(6,130)
|
||
|
Minority
interest in loss of consolidated subsidiary
|
18
|
-
|
-
|
||
|
Income
before provision for income taxes
|
19,404
|
28,897
|
42,284
|
||
|
Provision
for income taxes
|
7,482
|
11,550
|
16,397
|
||
|
Net
income
|
11,922
|
17,347
|
25,887
|
||
|
Preferred
stock dividend
|
(90)
|
(90)
|
(90)
|
||
|
Net
income attributable to common shareholders
|
$ 11,832
|
$ 17,257
|
$ 25,797
|
||
|
Per
share and share amounts
|
|||||
|
Basic
earnings per common share
|
$ 1.17
|
$ 1.47
|
$ 2.02
|
||
|
Common
shares outstanding
|
10,126
|
11,698
|
12,739
|
||
|
Diluted
earnings per share
|
$ 1.04
|
$ 1.36
|
$ 1.89
|
||
|
Common
and common equivalent shares
outstanding
|
11,464
|
12,782
|
13,716
|
||
|
UNAUDITED
CALCULATION OF EBITDA*
(IN
THOUSANDS, EXCEPT FOR PER SHARE AMOUNTS)
|
|||||||
|
Three
Months Ended
December
31,
|
Twelve
Months Ended
December
31,
|
||||||
|
2007
|
2008
|
2007
|
2008
|
||||
|
Income
before income taxes
|
$ 9,576
|
$
11,349
|
$ 28,897
|
$42,284
|
|||
|
Plus
interest expense
|
1,734
|
2,115
|
3,344
|
6,130
|
|||
|
Plus
depreciation and amortization
|
2,464
|
3,826
|
4,962
|
10,992
|
|||
|
EBITDA
|
$13,774
|
$
17,290
|
$
37,203
|
$59,406
|
|||
|
*EBITDA
– earnings before interest, taxes, depreciation and
amortization
|
|||||||