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): August 9, 2019

 

TECNOGLASS INC.

(Exact Name of Registrant as Specified in Charter)

 

Cayman Islands   001-35436   98-1271120
(State or Other Jurisdiction   (Commission   (IRS Employer
of Incorporation)   File Number)   Identification No.)

 

Avenida Circunvalar a 100 mts de la Via 40, Barrio Las Flores, Barranquilla, Colombia

(Address of Principal Executive Offices) (Zip Code)

 

(57)(5) 3734000

(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))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Ordinary Shares   TGLS   The NASDAQ Stock Market LLC

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company [  ]

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [  ]

 

 

 

   
 

 

Item 2.02. Results of Operations and Financial Condition.

 

On August 9, 2019, Tecnoglass Inc. (the “Company”) issued a press release announcing its financial results for the quarter ended June 30, 2019. The press release is included as Exhibit 99.1 hereto.

 

The information furnished under this Item 2.02, including the exhibit related thereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, nor shall it be deemed incorporated by reference in any disclosure document of the Company, except as shall be expressly set forth by specific reference in such document.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit No.   Description
99.1   Press release dated August 9, 2019

 

 2 
 

 

SIGNATURE

 

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.

 

Dated: August 9, 2019

 

  TECNOGLASS INC.
     
  By: /s/ Jose M. Daes
  Name:  Jose M. Daes
  Title: Chief Executive Officer

 

 3 
 

 

 

 

Tecnoglass Reports Second Quarter 2019 Results

 

BARRANQUILLA, Colombia – August 9, 2019 – Tecnoglass, Inc. (NASDAQ: TGLS) (“Tecnoglass” or the “Company”), a leading manufacturer of architectural glass, windows, and associated aluminum products for the global commercial and residential construction industries, today reported financial results for the second quarter ended June 30, 2019.

 

Second Quarter 2019 Highlights

 

Total revenues increased 28% to a record $113.9 million on strong U.S. activity, marking the 9th consecutive record revenue quarter
Net income increased to $7.7 million, or $0.17 per diluted share
Adjusted net income1 grew 24% to $9.2 million, or $0.20 per diluted share
Adjusted EBITDA1 increased 41% to a record $25.8 million
Cash flow from operations improved to $13.9 million
Backlog expanded to a record $524.7 million; up 6% year-over-year and 1% quarter-over-quarter
Completed joint venture agreement through purchase of minority interest in Vidrio Andino, a Colombia-based subsidiary of Saint-Gobain with annualized sales of approximately $100 million
In July, completed aluminum production capacity expansion; additional high-return automation projects on track to be completed by the end of 2019
Raised full year 2019 growth outlook for total revenue and adjusted EBITDA1

 

José Manuel Daes, Chief Executive Officer of Tecnoglass, commented, “We closed out the first half of 2019 with record levels of gross profit, adjusted EBITDA and backlog, along with our 9th straight quarter of record revenues. This success was largely driven by continued expansion in single family residential and market share gains in the U.S., which represented 87% of our second quarter revenues. In addition, we generated cash flow from operations of $14 million in the quarter, reflecting increased profitability and enhanced working capital management. Overall, we are very pleased with our positive momentum, combined with continued backlog growth which provides us with strong visibility on our project pipeline over the coming years. Our year-to-date progress supports our upwardly revised full year outlook for revenue and adjusted EBITDA growth.”

 

Christian Daes, Chief Operating Officer of Tecnoglass, stated, “We ended the quarter with an attractively positioned backlog across a growing number of U.S. markets. Our strategic footprint, continued penetration into the residential market, and structural competitive advantages continue to support our ability to capitalize on strong bidding activity while maintaining our industry-leading margins. Additionally, the continued outperformance in our key operating metrics is underpinned by our high-return projects focused on innovation, strategic partnerships, improved productivity and capacity expansion. To that point, we were thrilled to complete the expansion of our aluminum extrusion facilities in July, and are well on track to fully complete our automation initiatives by year end. In conclusion, we are very pleased with our results so far in 2019 as we continue to target new customer relationships and leverage our growing and diversified U.S. footprint.”

 

Second Quarter 2019 Results

 

Total revenues for the second quarter of 2019 improved 28.0% to $113.9 million compared to $89.0 million in the prior year quarter. Excluding the impact of unfavorable foreign currency, total revenues increased 29.9% compared to the prior year quarter. U.S. revenues increased 42.2% to $99.3 million compared to $69.9 million in the prior year quarter, driven by stronger residential invoicing, healthy commercial construction activity, market share gains and slight pricing improvement. Colombia revenue, a majority of which is represented by long-term contracts priced in Colombian Pesos but indexed to the U.S. Dollar, was $12.2 million compared to $15.6 million in the prior year quarter, primarily attributable to slower construction activity.

 

   
 

 

Gross profit increased 57.6% to $38.8 million, representing a 34.1% gross margin, compared to gross profit of $24.6 million, representing a 27.7% gross margin, in the prior year quarter. The improvement in gross margin mainly reflected greater operating efficiencies and a favorable mix of higher margin products. Gross margin improved approximately 240 basis points year-over-year, excluding non-recurring costs of approximately $3.6 million in the prior year quarter. Operating expenses were $20.6 million compared to $17.0 million in the prior year quarter. As a percent of total revenues, operating expenses were 18.1% compared to 19.1% in the prior year quarter, primarily due to higher sales, and better operating leverage on personnel and professional fees. Excluding one-time items, operating expenses would have been 17.8% as a percent of total revenues compared to 18.9% in the prior year quarter. Operating income more than doubled to $18.3 million compared to $7.6 million in the prior year quarter.

 

Net income was $7.7 million, or $0.17 per diluted share in the second quarter of 2019, compared to a net loss of $3.9 million, or a $0.10 loss per diluted share in the prior year quarter, including non-cash foreign currency transaction gains in both periods related to the re-measurement of USD denominated assets and liabilities against the Colombian Peso as functional currency. Adjusted net income1 increased 24.0% to $9.2 million, or $0.20 per diluted share, compared to adjusted net income of $7.3 million, or $0.19 per diluted share in the prior year quarter. Adjusted net income1, as reconciled in the table below, excludes the impact of non-cash foreign exchange transaction gains or losses and other non-core items, along with the tax impact of adjustments at statutory rates, to better reflect core financial performance.

 

Adjusted EBITDA1, as reconciled in the table below, increased 41.1% to $25.8 million, or 22.6% of sales, compared to $18.3 million, or 20.5% of sales, in the prior year quarter, primarily attributable to sales growth and higher operating income. Adjusted EBITDA in the second quarter 2019 included $1.0 million in contribution from the Company’s joint venture with Saint-Gobain.

 

Financing Initiatives

 

In May 2019, the Company entered into a new 5 year $30 million facility, with a portion of available borrowings used to repay existing short-term working capital facilities. The new facility will extend the average maturity of the Company’s debt, reduce its weighted average cost of funding and provide added financial flexibility to execute strategic initiatives.

 

Strategic Joint Venture and High-Return Initiatives

 

In May 2019, the Company completed its previously announced strategic joint venture with Saint-Gobain, through the purchase of a minority ownership interest in Vidrio Andino, a Colombia-based float glass manufacturing subsidiary of Saint-Gobain with annualized sales of approximately $100 million. The $34 million cash portion of the transaction was funded with cash on hand.

 

In July 2019, the Company completed its previously announced aluminum production capacity expansion in response to strong customer demand for aluminum products. The Company’s other high-return investments to automate key operations at several glass and aluminum facilities remain on track to be completed by the end of 2019. As of June 30, 2019, the Company has deployed approximately 60% out of the total anticipated growth and efficiency capital investment of approximately $20 million, and intends to fund the remaining portion with cash on hand.

 

   
 

 

Dividend

 

The Company declared a regular quarterly dividend of $0.14 per share, or $0.56 per share on an annualized basis, for the second quarter of 2019, which will be paid on August 30, 2019 to shareholders of record as of the close of business on July 31, 2019.

 

Full Year 2019 Outlook

 

For the full year 2019, the Company has increased its outlook for revenues to grow to a range of $415 to $430 million, based on its solid first half performance, a favorable growth environment on its construction end markets and additional anticipated market share gains in the U.S. The Company has also raised its Adjusted EBITDA outlook to a range of $90 million to $98 million, representing growth of 16.4% at the midpoint year-over-year, driven by higher revenues and greater operational efficiencies.

 

Conference Call

 

Management will host a conference call on Friday, August 9, 2019 at 10:00 a.m. eastern time (9:00 a.m. Bogota, Colombia time) to review the Company’s results. The conference call will be broadcast live over the Internet. Additionally, a slide presentation will accompany the conference call. To listen to the call and view the slides, please visit the Investor Relations section of Tecnoglass’ website at www.tecnoglass.com. Please go to the website at least 15 minutes early to register, download and install any necessary audio software. To participate by telephone, please dial:

 

(877) 705-6003 (Domestic)
(201) 493-6725 (International)

 

If you are unable to listen live, a replay of the conference call will be archived on the website. You may also access the conference call playback by dialing (844) 512-2921 (Domestic) or (412) 317-6671 (International) and entering pass code: 13692591.

 

About Tecnoglass

 

Tecnoglass Inc. is a leading manufacturer of architectural glass, windows, and associated aluminum products for the global commercial and residential construction industries. Tecnoglass is the leading architectural glass transformation company in Colombia and the second largest glass fabricator serving the United States. Headquartered in Barranquilla, Colombia, the Company operates out of a 2.7 million square foot vertically-integrated, state-of-the-art manufacturing complex that provides easy access to North, Central and South America, the Caribbean, and the Pacific. Tecnoglass supplies over 1,000 customers in North, Central and South America, with the United States accounting for over 80% of revenues. Tecnoglass’ tailored, high-end products are found on some of the world’s most distinctive properties, including the El Dorado Airport (Bogota), 50 United Nations Plaza (New York), Trump Plaza (Panama), Icon Bay (Miami), and Salesforce Tower (San Francisco).

 

Forward Looking Statements

 

This press release includes certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including statements regarding future financial performance, future growth and future acquisitions. These statements are based on Tecnoglass’ current expectations or beliefs and are subject to uncertainty and changes in circumstances. Actual results may vary materially from those expressed or implied by the statements herein due to changes in economic, business, competitive and/or regulatory factors, and other risks and uncertainties affecting the operation of Tecnoglass’ business. These risks, uncertainties and contingencies are indicated from time to time in Tecnoglass’ filings with the Securities and Exchange Commission. The information set forth herein should be read in light of such risks. Further, investors should keep in mind that Tecnoglass’ financial results in any particular period may not be indicative of future results. Tecnoglass is under no obligation to, and expressly disclaims any obligation to, update or alter its forward-looking statements, whether as a result of new information, future events and changes in assumptions or otherwise, except as required by law.

 

1 Adjusted net income and Adjusted EBITDA in both periods are reconciled in the table below.

 

Investor Relations:

 

Santiago Giraldo

CFO

305-503-9062

investorrelations@tecnoglass.com

 

   
 

 

Tecnoglass Inc. and Subsidiaries

Consolidated Balance Sheets

(In thousands, except share and per share data)

(Unaudited)

 

   June 30,   December 31, 
   2019   2018 
ASSETS          
Current assets:          
Cash and cash equivalents  $47,638   $33,040 
Investments   2,336    1,163 
Trade accounts receivable, net   110,661    92,791 
Due from related parties   9,396    8,239 
Inventories   90,906    91,849 
Contract assets – current portion   50,580    46,018 
Other current assets   21,773    20,299 
Total current assets  $333,290   $293,399 
           
Long term assets:          
Property, plant and equipment, net  $155,900   $149,199 
Deferred income taxes   3,260    4,770 
Contract assets – non-current   8,601    6,986 
Intangible Assets   7,731    9,006 
Goodwill   23,561    23,561 
Long term investments   44,978    - 
Other long term assets   3,170    2,853 
Total long term assets   247,201    196,375 
Total assets  $580,491   $489,774 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
Current liabilities:          
Short-term debt and current portion of long-term debt  $12,223   $21,606 
Trade accounts payable and accrued expenses   79,092    65,510 
Accrued interest expense   7,768    7,567 
Due to related parties   4,335    1,500 
Dividends payable   1,379    736 
Contract liability – current portion   14,013    16,789 
Due to equity partners   10,900    - 
Other current liabilities   8,579    8,887 
Total current liabilities  $138,289   $122,595 
           
Long term liabilities:          
Deferred income taxes  $689   $2,706 
Long Term Payable associated to GM&P acquisition   8,500    8,500 
Long term receivables from related parties   611    600 
Contract liability – non-current   564    1,436 
Long term debt   250,234    220,709 
Total Long Term Liabilities   260,598    233,951 
Total liabilities  $398,887   $356,546 
COMMITMENTS AND CONTINGENCIES          
           
SHAREHOLDERS’ EQUITY          
Preferred shares, $0.0001 par value, 1,000,000 shares authorized, 0 shares issued and outstanding at June 30, 2019 and December 31, 2018 respectively  $-   $- 
Ordinary shares, $0.0001 par value, 100,000,000 shares authorized, 44,858,442 and 38,092,996 shares issued and outstanding at June 30, 2019 and December 31, 2018, respectively   4    4 
Legal Reserves   1,367    1,367 
Additional paid-in capital   203,660    157,604 
Retained earnings   12,867    10,439 
Accumulated other comprehensive (loss)   (37,340)   (37,058)
Shareholders’ equity attributable to controlling interest   180,558    132,356 
Shareholders’ equity attributable to non-controlling interest   1,046    872 
Total shareholders’ equity   181,604    133,228 
Total liabilities and shareholders’ equity  $580,491   $489,774 

 

   
 

 

Tecnoglass Inc. and Subsidiaries

Consolidated Statements of Operations and Comprehensive Income

(In thousands, except share and per share data)

(Audited)

 

   Three months ended   Six months ended 
   June 30,   June 30, 
   2019   2018   2019   2018 
Operating revenues:                    
External customers  $112,259   $87,785   $217,067   $173,992 
Related parties   1,624    1,184    3,984    2,137 
Total operating revenues   113,883    88,969    221,051    176,129 
Cost of sales   75,046    64,327    150,322    124,739 
Gross Profit   38,837    24,642    70,729    51,390 
                     
Operating expenses:                    
Selling expense   (11,219)   (8,567)   (20,781)   (17,704)
General and administrative expense   (9,354)   (8,453)   (17,448)   (16,074)
Total Operating Expenses   (20,573)   (17,020)   (38,229)   (33,778)
                     
Operating income   18,264    7,622    32,500    17,612 
                     
Non-operating income   353    709    628    1,808 
Equity Method Income   (22)   -    (22)   - 
Foreign currency transactions (losses) gains   (1,201)   (8,307)   2,085    1,666 
Interest expense and deferred cost of financing   (5,757)   (5,361)   (11,344)   (10,411)
                     
Income (loss) before taxes   11,637    (5,337)   23,847    10,675 
                     
Income tax (provision) benefit   (3,977)   1,467    (8,856)   (3,926)
                     
Net income (loss)  $7,660   $(3,870)  $14,991   $6,749 
                     
(Income) loss attributable to non-controlling interest   (181)   212    (174)   284 
                     
Income (loss) attributable to parent  $7,479   $(3,658)  $14,817   $7,033 
                     
Comprehensive income:                    
Net income (loss)  $7,660   $(3,870)  $14,991   $6,749 
Foreign currency translation adjustments   (2,052)   (6,139)   (282)   2,562 
                     
Total comprehensive income (loss)  $5,608   $(10,009)  $14,709   $9,311 
Comprehensive (income) loss attributable to non-controlling interest   (181)   212    (174)   284 
                     
Total comprehensive income (loss) attributable to parent  $5,427   $(9,797)  $14,535   $9,595 
                     
Basic income (loss) per share  $0.17   $(0.10)  $0.35   $0.18 
                     
Diluted income (loss) per share  $0.17   $(0.10)  $0.35   $0.17 
                     
Basic weighted average common shares outstanding   44,840,263    38,200,792    42,254,672    38,135,096 
                     
Diluted weighted average common shares outstanding   45,603,939    38,200,792    43,018,348    38,898,772 

 

   
 

 

Tecnoglass Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(In thousands)

(Audited)

 

   Six months ended June 30, 
   2019   2018 
CASH FLOWS FROM OPERATING ACTIVITIES          
Net income  $14,991   $6,749 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:          
Provision for bad debts   524    (413)
Provision for obsolete inventory   -    27 
Depreciation and amortization   11,558    11,458 
Deferred income taxes   (317)   2,126 
Director stock compensation   -    142 
Equity method income   22    - 
Other non-cash adjustments   836    679 
Changes in operating assets and liabilities:          
Trade accounts receivables   (16,836)   (3,952)
Inventories   2,078    (7,329)
Prepaid expenses   (1,232)   (425)
Other assets   (1,279)   (91)
Trade accounts payable and accrued expenses   8,621    (2,274)
Accrued interest expense   194    41 
Taxes payable   (1,787)   (10,617)
Labor liabilities   (327)   (114)
Related parties   1,795    1,279 
Contract assets and liabilities   (9,793)   (3,735)
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES  $9,048   $(6,449)
           
CASH FLOWS FROM INVESTING ACTIVITIES          
Proceeds from sale of investments   638    367 
Acquisition of businesses   (34,100)   (6,000)
Purchase of investments   (676)   (662)
Acquisition of property and equipment   (13,778)   (4,889)
CASH USED IN INVESTING ACTIVITIES  $(47,916)  $(11,184)
           
CASH FLOWS FROM FINANCING ACTIVITIES          
Proceeds from debt   36,656    9,067 
Cash dividend   (2,170)   (1,359)
Proceeds from equity offering   36,478    - 
Repayments of debt   (17,661)   (1,934)
CASH PROVIDED BY FINANCING ACTIVITIES  $53,303   $5,774 
           
Effect of exchange rate changes on cash and cash equivalents  $163   $861 
           
NET INCREASE (DECREASE) IN CASH   14,598    (10,998)
CASH - Beginning of period   33,040    40,923 
CASH - End of period  $47,638   $29,925 
           
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION          
Cash paid during the period for:          
Interest  $9,529   $9,074 
Income Tax  $8,369   $5,517 
           
NON-CASH INVESTING AND FINANCING ACTIVITES:          
Assets acquired under credit or debt  $1,389   $703 
Gain in extinguishment of GM&P payment settlement  $-   $3,606 

 

   
 

 

Revenues by Region

(Amounts in thousands)

(Audited)

 

   Three months ended 
   June 30, 
   2019   2018   % Change 
Revenues by Region               
United States   99,327    69,852    42.2%
Colombia   12,165    15,557    -21.8%
Other Countries   2,391    3,560    (32.8)%
Total Revenues by Region   113,883    88,969    28.0%

 

Reconciliation of Non-GAAP Performance Measures to GAAP Performance Measures

(In thousands)

(Unaudited)

 

The Company believes that total revenues with foreign currency held neutral non-GAAP performance measures, which management uses in managing and evaluating the Company’s business, may provide users of the Company’s financial information with additional meaningful bases for comparing the Company’s current results and results in a prior period, as these measures reflect factors that are unique to one period relative to the comparable period. However, these non-GAAP performance measures should be viewed in addition to, and not as an alternative for, the Company’s reported results under accounting principles generally accepted in the United States.

 

   Three months ended 
   June 30, 
   2017   2016   % Change 
             
Total Revenues with Foreign Currency Held Neutral   115,603    88,969    29.9%
Impact of changes in foreign currency   (1,720)   -     
Total Revenues, As Reported   113,883    88,969    28.0%

 

Currency impacts on total revenues for the current quarter have been derived by translating current quarter revenues at the prevailing average foreign currency rates during the prior year quarter, as applicable.

 

   
 

 

Reconciliation of Adjusted EBITDA and Adjusted net (loss) income to net (loss) income

(In thousands, except share and per share data)

(unaudited)

 

Adjusted EBITDA and adjusted net (loss) income are not measures of financial performance under generally accepted accounting principles (“GAAP”). Management believes Adjusted EBITDA and adjusted net (loss) income, in addition to operating profit, net (loss) income and other GAAP measures, is useful to investors to evaluate the Company’s results because it excludes certain items that are not directly related to the Company’s core operating performance. Investors should recognize that Adjusted EBITDA and adjusted net (loss) income might not be comparable to similarly-titled measures of other companies. These measures should be considered in addition to, and not as a substitute for or superior to, any measure of performance prepared in accordance with GAAP.

 

Reconciliations of the non-GAAP measures used in this press release are included in the tables attached to this press release, to the extent available without unreasonable effort. Because GAAP financial measures on a forward-looking basis are not accessible, and reconciling information is not available without unreasonable effort, we have not provided reconciliations for forward-looking non-GAAP measures.

 

A reconciliation of Adjusted net (loss) income and Adjusted EBITDA to the most directly comparable GAAP measure in accordance with SEC Regulation G follows, with amounts in thousands:

 

   Three months ended 
   June
30, 2019
   June
30, 2018
 
         
Net (loss) income   7,660    (3,871)
Less: Income (loss) attributable to non-controlling interest   (181)   212 
(Loss) Income attributable to parent   7,479    (3,659)
Foreign currency transactions losses (gains)   1,201    8,307 
Deferred cost of financing   415    360 
Vidrio Andino (St. Gobain) EBITDA Adjustments   273    - 
Non Recurring expenses (extinguishment of debt, bond issuance costs, provision for bad debt, acquisition related costs and other)   681    3,866 
Tax impact of adjustments at statutory rate   (822)   (1,564)
Adjusted net (loss) income   9,227    7,311 
           
Basic income (loss) per share   0.17    (0.10)
Diluted income (loss) per share   0.17    (0.10)
           
Diluted Adjusted net income (loss) per share   0.20    0.19 
           
Diluted Weighted Average Common Shares Outstanding in thousands   45,604    38,201 
Basic weighted average common shares outstanding in thousands   44,840    38,201 
Diluted weighted average common shares outstanding in thousands   45,604    38,964 

 

   Three months ended 
   June   June 
   30, 2019   30, 2018 
         
Net (loss) income   7,660    (3,871)
Less: Income (loss) attributable to non-controlling interest   (181)   212 
(Loss) Income attributable to parent   7,479    (3,659)
Interest expense and deferred cost of financing   5,757    5,361 
Income tax (benefit) provision   3,977    (1,467)
Depreciation & amortization   5,717    5,793 
Foreign currency transactions losses (gains)   1,201    8,307 
Non Recurring expenses (extinguishment of debt, bond issuance costs, provision for bad debt, acquisition related costs and other)   681    3,866 
Director Stock compensation and provision for obsolete inventory   -    71 
Vidrio Andino (St. Gobain) EBITDA Adjustments   973      
Adjusted EBITDA   25,785    18,272