SECOND QUARTER 2018 Centenario EARNINGS CONFERENCE CALL. Wyndham Clearwater. Florida, United States. August 8, TECNOGLASS INC.

Similar documents
Third Quarter 2017 Earnings Call

First Quarter 2017 Earnings Call

Bank of America Merrill Lynch NDR - NYC

RBC Midwest NDR NASDAQ: HEES. John Engquist CHIEF EXECUTIVE OFFICER Kevin Inda VICE PRESIDENT OF INVESTOR RELATIONS. Company Participants

2018 Second Quarter Earnings Call. May 8, 2018

2018 FOURTH QUARTER EARNINGS CALL

2018 First Quarter Earnings Call. February 8, 2018

3Q Presentation. November 7, 2017

Fourth Quarter 2018 Earnings Conference

Second Quarter 2017 Earnings Conference Call August 2, 2017

Trimble Second Quarter 2018 Results Summary

Q Supplement. August 6, 2014

AKAMAI REPORTS FIRST QUARTER 2014 FINANCIAL RESULTS

First Quarter 2018 May 3, 2018

XYLEM INC. Q EARNINGS RELEASE FEBRUARY 1, 2018

First Quarter Fiscal 2016 Earnings Conference Call

Third Quarter 2018 Earnings Call November 2, 2018

Q Earnings. Webcast Presentation November 1, 2018

FIRST QUARTER 2016 RESULTS APRIL 28, 2016

FormFactor, Inc. Reports Second Quarter Results Company delivers another record quarter, provides guidance for continued strength in 2H 17

Q Earnings. Webcast Presentation August 2, 2018

TopBuild Reports Strong Second Quarter 2018 Results

FBM 2Q18 Earnings Presentation

Where Intelligence Meets Infrastructure

Quarterly Investor Presentation. First Quarter 2017

XYLEM INC. Q EARNINGS RELEASE MAY 1, 2018

Q Earnings. Webcast Presentation April 26, 2018

Q Investors Presentation

Credit Suisse 6 th Annual Industrials Conference November 2018

Investor Deck December 2018

TopBuild Reports Strong First Quarter 2018 Results

Fiscal First Quarter 2017 Earnings Conference Call

Q EARNINGS 8/1/2018 CONFERENCE CALL. Copyright 2017 ARRIS Enterprises, LLC. All rights reserved

FOURTH QUARTER FISCAL YEAR May 18, 2017

Q3 Fiscal Year 2013 Earnings Conference Call

II-VI Incorporated Reports Fiscal 2017 Second Quarter Earnings; Achieves Record Bookings, Revenues and Backlog

Fourth Quarter and Full Year Earnings Call March 1, 2019

WABASH NATIONAL CORPORATION Q4 Earnings Release

Inspired Entertainment, Inc. Reports Strong Third Quarter FY2018 Results and Completion of its Debt Refinancing

November 1, Q Earnings Presentation

Q Supplemental Financial Information. August 2, 2018

MSCI THIRD QUARTER 2016

Investor Presentation

MTS REPORTS FISCAL 2018 FOURTH QUARTER AND FULL YEAR FINANCIAL RESULTS

XYLEM INC. Q EARNINGS RELEASE JULY 31, 2018

BMC STOCK HOLDINGS, INC. Second Quarter 2018 Earnings Presentation July 30, BMC. All Rights Reserved.

INVESTOR PRESENTATION

December 31, 2018 % Chg. December 31, 2017 (as adjusted) 1 (as adjusted) 1

Fiscal 2019 First Quarter Results. October 30, 2018

Avid Technology Q Business Update November 9, 2017

EFI Q Earnings Call. July 20, 2015

Q4 & Full Year 2017 Earnings. Webcast Presentation February 1, 2018

ViaSat, Inc. FY17 Q2 Results

3 rd Quarter 2018 Earnings Release Conference Call

4Q 2017 Presentation. February 27, 2018

FormFactor, Inc. Reports Strong Fourth Quarter and Full Year 2017 Results. Company anticipates continued growth and market share gains in 2018

Q EARNINGS CALL July 30, :00 am ET

Investor Update September / October 2017

MTS REPORTS FISCAL YEAR 2017 FOURTH QUARTER AND FULL YEAR FINANCIAL RESULTS

Q EARNINGS CALL May 1, :00 am ET

Fourth Quarter and FY 2017 Earnings Presentation November 29, 2017

Q Earnings Report. Sabre Corporation August 4, 2015

2Q17 EARNINGS PRESENTATION NYSE: DOOR

PTC PREPARED REMARKS FOURTH QUARTER AND FULL YEAR FISCAL 2017 OCTOBER 25, 2017

REV GROUP, INC. S e p te m b e r I nv e s t o r P re s e nt a t i o n N Y S E : R E V G September 2018

FBM 4Q17 Earnings Presentation

Jefferies Crossover Consumer Finance Summit. December 6, 2018

NYSE:BLD. Investor Relations Presentation

R E V G R O U P, I N C. N Y S E : R E V G

MTS REPORTS FISCAL 2018 FIRST QUARTER FINANCIAL RESULTS

NeoGenomics Reports 159% Revenue Growth to $63.1 Million and Strong Gains in Profitability in the Second Quarter of 2016

New Revenue Rules ASC 606. September 5, 2017

Q Conference Call. August 2, 2017

Q EARNINGS CALL

A global industrial technology company focused on environmental, energy, fluid handling industries. Integrated Clean Air Solutions for Industry

Second Quarter 2018 Earnings Conference Call

First Quarter Fiscal 2019 Financial Results

3Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

For Immediate Release:

Viasat, Inc. FY19 Q1 results. August 9, 2018

Viasat, Inc. FY18 Q4 results. May 24, 2018

Third Quarter Presentation

ASV HOLDINGS, INC. (Exact Name of Registrant as Specified in Charter)

WYNDHAM DESTINATIONS Supplementary Financial Information

FY 2019 First Quarter Earnings Call

The ExOne Company Reports 2018 Third Quarter Results

Forward-Looking Statements

Proposed Acquisition of Alent plc Investor Presentation July 13, 2015

II-VI Incorporated Reports Q1 Fiscal 2019 Results

Fiscal Fourth Quarter Ended June 30, 2018

Q3 FY 18 Financial Results

Acquisition of. February 23, 2017

Fiscal Year rd Quarter Earnings Conference Call

Earnings Webcast & Conference Call. Fourth Quarter and Fiscal Year 2018

Deutsche Bank 24 th Annual Leveraged Finance Conference. September 27, 2016

Investor Presentation. March 2018

Fourth-Quarter 2018 Results. January 30, 2019

EFI Q Earnings Call. April 23, 2015

MSCI. Raymond James 38 th Annual Institutional Investors Conference. Kathleen Winters, CFO. March 8, 2017

Q2 Fiscal 2019 Letter to Shareholders

Transcription:

Wyndham Clearwater Florida, United States SECOND QUARTER 2018 Centenario EARNINGS CONFERENCE CALL August 8, 2018 - TECNOGLASS INC. (NASDAQ: TGLS)

FORWARD LOOKING STATEMENTS Safe Harbor This presentation 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, changes in assumptions or otherwise. FINANCIAL PRESENTATION Certain of the financial information contained herein is unaudited and does not conform to SEC Regulation S-X. Furthermore, it includes EBITDA (earnings before interest, taxes, depreciation and amortization) which is a non-gaap financial measure as defined by Regulation G promulgated by the SEC under the Securities Act of 1933, as amended. Accordingly, such information may be materially different when presented in Tecnoglass filings with the Securities and Exchange Commission. Tecnoglass believes that the presentation of this non-gaap financial measure provides information that is useful to investors as it indicates more clearly the ability of Tecnoglass to meet capital expenditures and working capital requirements and otherwise meet its obligations as they become due. EBITDA was derived by taking earnings before interest, taxes, depreciation and amortization as adjusted for certain one-time non-recurring items and exclusions. NO OFFER OR SOLICITATION This announcement is not intended to and does not constitute an offer to sell or the solicitation of an offer to subscribe for or buy or an invitation to purchase or subscribe for any securities or the solicitation of any vote or approval in any jurisdiction, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in contravention of applicable law. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended. 2

Quantum Tower Barranquilla, Colombia SUMMARY & HIGHLIGHTS

Q2 2018 Key Take-Aways Highlights: 5 th consecutive record revenue quarter at $89 mm, up 10% from the prior year quarter U.S. based activity continued on strong pace, reaching a record level of U.S. revenue of $69.9 mm, or 79% of overall sales, in line with strategy to continue penetrating the U.S. market Adjusted EBITDA (1) of $18.3 mm, growing 36% from the prior year quarter, mainly attributable to strong activity in U.S. markets coupled with cost control discipline Completed GM&P s payment as well as its integration and process optimization into our vertically integrated model Strong backlog which fully replaces consecutive record quarters of invoicing; successful penetration into retail and residential expected to diversify project mix over time Reiterates 2018 outlook primarily based on strength in U.S. USF St. Petersburg Florida, United States Notes: 1. Adjusted EBITDA excludes non-recurring and non-cash expenses mainly associated with our bond issuance and respective extinguishment of former debt, withholding taxes associated with payments to bondholders, acquisition related costs and other non-recurring items 4

Q2 2018 Summary (1) Revenue Adjusted EBITDA (2) Key Financial Metrics (US$mm) CAGR 15 LTM 2Q 18: 12.4% +9.3% 242.2 305.0 314.5 343.8 +10% 81.0 89.0 2015 2016 2017 LTM 2Q'18 2Q'17 2Q'18 CAGR 15 LTM 2Q 18: 7.7% Margin 23.6% 23.6% 19.7% 20.7% 16.6% 20.5% +15.0% 57.1 72.0 71.3 62.0 +36% 13.4 18.3 Sales Performance By Geography 2Q 2018 vs LTM 2018 vs Revenues US$mm 2017 2018 $Δ %Δ 2017 2018 $Δ %Δ Colombia 15.5 15.6 0.0 0% 83.8 69.0-14.9-18% United States 60.3 69.9 9.5 16% 208.7 264.7 56.0 27% Panama 0.8 1.0 0.2 26% 7.1 4.0-3.1-43% Other Countries 4.3 2.5-1.8-41% 8.5 6.1-2.4-28% Total 81.0 89.0 8.0 10% 308.1 343.8 35.7 12% Overall core business growth driven by healthy U.S. based activity with Colombia stable YoY as it continues its recovery 2Q 2017 2Q 2018 2015 2016 2017 LTM 2Q'18 2Q'17 2Q'18 CAGR 15 LTM 2Q 18: 71.5% Margin +64.4% 19% 1% 5% 17% 1% 3% Adjusted net income (3) 1.8% 4.4 7.7% 3.6% 5.7% 3.2% 23.4 19.5 11.4 2.6 180.5% 8.2% 7.3 75% 79% 2015 2016 2017 LTM 2Q'18 2Q'17 2Q'18 Notes: 1. Prior-period financial information 2015-2016 has been retroactively adjusted for ES Windows, acquired under common control. 2017 Financials includes GM&P since March 1, 2017. 2. Adjusted EBITDA excludes non-recurring and non-cash expenses mainly associated with our bond issuance and respective extinguishment of former debt, acquisition related costs and other non-recurring items 3. Adjusted net income is estimated as net income (loss) attributable to parent (+) income gain/loss on change in fair value of warrants and earnouts, FX exchange gain/loss, non-core items and tax impact of adjustments at statutory rate. 5

Robust Backlog Provides Visibility Beyond 2019 Backlog Evolution at Quarter End Backlog up YoY with project pipeline providing visibility beyond 2019 $487 $488 $499 $501 $497 2Q'17 3Q'17 4Q'17 1Q'18 2Q'18 Backlog Overview Backlog remains strong YoY, replenishing 4 consecutive quarters of record invoicing 4Q 2017 Geographic Mix 2Q 2018 Continue to emphasize expansion into the U.S., representing 79% of backlog in 2Q 18 compared to 77% in 4Q 17 Florida continues to be the Company s largest U.S. market providing an efficient platform for U.S. regional diversification Many additional projects in negotiating stage, not included in backlog Single-family residential projects have shorter, intra-quarter life 23% Backlog $499 mm 77% Colombia/ Latam 21% Backlog $497 mm US. 79% 6

USF St. Petersburg Florida, United States FINANCIAL UPDATE 7

Financial Highlights Q2 2018 vs Q2 2017 (1) 2Q 2018 vs 2017 Year to Date 2018 vs 2017 Key financial results (US$mm) 2017 2018 $Δ %Δ 2Q 2017 2Q 2018 $Δ %Δ Revenues 81.0 89.0 8.0 10% 146.8 176.1 29.3 20% Adjusted EBITDA (2) 13.4 18.3 4.8 36% 27.2 36.5 9.3 34% Adjusted net income 2.6 7.3 4.7 180% 4.6 12.8 8.1 176% Cash at end of period 43.7 29.9-13.8-31% 43.7 29.9-13.8-31% Net debt (3) 183.2 202.0 18.7 10% 183.2 202.0 18.7 10% Capex (4) 2.3 3.8 1.5 63% 4.3 4.9 0.6 14% Paid cash dividends 0.7 0.8 0.2 23% 1.2 1.4 0.1 11% Operating Cash Flow 12.2 (6.4) -18.6 153% 12.2 (6.4) -18.6 153% Free Cash Flow (5) 7.9 (11.3) -19.2 244% 7.9 (11.3) -19.2 244% Second quarter results Revenues up 10% YoY U.S. sales grew over 16% with Colombia stable as the country continues its path to recovery 2Q Adjusted EBITDA of $18.3 mm, up 36% YoY on higher sales growth and gross profit, excluding non-recurring acquisition transition and business optimization costs Adjusted net income of $7.3 mm excludes a $8.3 mm noncash impact from non realized FX losses as the Colombian Peso depreciated vs the USD during Q2 Strong cash balance of $29.9 mm at the end of the period. Operating cashflow usage resulting from timing of tax payment as well as working capital investments to support growth Capex in line with expectation, mainly for maintenance and efficiency initiatives given installed capacity sufficient to support short-term growth Conservative net leverage with nominal debt increase associated with working capital needs to support growth Notes: 1. 2QYTD 2017 Financial statements includes GM&P since March 1, 2017. 2. Q2 18 adjusted EBITDA excludes $3.8 mm in acquisition based costs and other non-recurring 3. Net debt is calculated as gross debt (-) cash & equivalents. 4. Capex refers to acquisition of property and equipment with cash. Do not include assets acquired under capital lease and debt. 5. Free Cash Flow is calculated as cash (used in) provided by operating activities (-) Capex, that is cash acquisition of property and equipment. 8

20,000 180,000 160,000 140,000 120,000 10,000 80, 00 60, 00 40, 00 20, 00 140,000 120,000 10,000 80, 00 60, 00 40, 00 20, 00 0 0 Revenue Bridge Q2 2018 vs Q2 2017 (1) Q2 2018 Revenue Bridge (US$K) 9,510 213 - - - 395 1,762 427 80,976 88,969 Q2 2017 Revenues U.S. Colombia Panama/Bolivia Other Countries Year to Date Q2 2018 Revenue Bridge (US$K) Foreing Exchange Q2 2018 Revenues 26,195 4,508 920-236 2,051 - - 146,793 176,129 Q2 YTD 2017 Revenues U.S. Colombia Panama/Bolivia Other Countries Foreing Exchange Q2 YTD 2018 Revenues Notes: 1. 2Q YTD 2017 Financial statements Includes GM&P since March 1, 2017. 9

40, 00 35, 00 30, 00 25, 00 20, 00 15, 00 10, 00 5,00 0 20, 00 18, 00 16, 00 14, 00 12, 00 10, 00 8,00 6,00 4,00 2,00 0 Adjusted EBITDA Bridge Q2 2018 vs Q2 2017 (1) Q2 2018 Adjusted EBITDA Bridge (US$K) 2,225 2,685-272 213 127-18,273 13,431 Q2 2017 Adj. EBITDA 27,230 Product/Service Mix Volume SGA (Excludes non-recurring) - 2,358 8,952 2,473 356 141 - - - Non-operating revenues, net Year to Date Q2 2018 Adjusted EBITDA Bridge (US$K) Minority Interest Q2 2018 Adj. EBITDA 36,512 2Q YTD 2017 Adj. EBITDA Product / Service Mix Volume SGA (Excludes non-recurring) Non-operating revenues, net Minority Interest 2Q YTD 2018 Adj. EBITDA Notes: 1. 2Q YTD 2017 Financial statements Includes GM&P since March 1, 2017. 2. Adjusted EBITDA excludes non-recurring and non-cash expenses mainly associated with our bond issuance and respective extinguishment of former debt, withholding taxes associated with payments to bondholders, acquisition related costs and other non-recurring items. 10

Tampa International Airport Florida, U.S. MARKET UPDATE 11

Colombia Has Entered a Period of Stability, with Leading Indicators Showing Long-term Recovery New presidential administration committed to prolonging a pro-business climate Business Tendency Survey About Economic Expectations Retail Confidence Index (RCI) (in %) Macro backdrop provides for long gradual construction recovery as developers take increasing advantage of favorable economic conditions over the next several years In June 2018, the consumer, business and retail confidence indexes each reached their highest readings since 2012 (4) Colombia GDP growth expected to accelerate from 2.7% in 2018 to 3.7% in 2019 (1). Construction expected to provide 7% of overall GDP growth through 2018 Q2 2018 Inflation rate of 3.2% and within the Central Bank s targeted 2-4% rate (2) since early 2017. Continuation of low rates expected to incentivize future construction April and May 2018 construction approved licenses grew 10% year-over-year (3) 0% 2012 2013 2014 2015 2016 2017 Forecast 2018 Source: 1. Colombia. The draft law on General Budget of the Nation (PGN). Minister of Finance. As of July 2018. 2. Colombian Central Bank Board of Director Meeting. Intervention Rate, Inflation and Target. Central Bank s Policy Rate. As of April 27, 2018. 3. Statistics of Building Construction Licenses. DANE (Direction of Methodology and Statistical Production). As of May 2018. 4. Fedesarrollo. Economic and Social Development Center. As of 30, June 2018. 6% 5% 4% 3% 2% 1% 4.0% Colombia GDP Performance and Forecast Gross Domestic Product - Annual Growth (in %) 4.9% 4.4% 3.1% 2.0% 1.8% 2.7% 3.7% Forecast 2019 12

US Construction Fundamentals & 2018 Outlook Indicates Modest Accelerate Growth Architecture Billings Index 2018 Architectural Billing Index as of June 2018 (1) Pace of architecture firm billings growth moderates Regional (1) ABI index above 50 for 9 th consecutive month, Results show healthy growth in 3 major sectors up 2.5% YoY 60 56 52 48 44 40 57 54 52 52 52 50 49 48 41 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 ABI Index LTM 52.3 West 46.9 Midwest 49.8 South 57.4 Northeast 50.2 Firms from all end markets reported growth in South and Northeast regions indicating continued activity among building design firms Billings growth continues positive in all sectors: Commercial / Industrial 53.4 Institutional 51.6 Residential 54.6 2018 U.S. Commercial Construction Forward-looking Indicators Remain in Positive Territory DB 2018 U.S. Construction outlook by sector (2) (%) Dodge Momentum Index (2) Last Twelve Months Key indicators point to continued growth in U.S. construction activity Expect continued growth across major end markets Commercial expected to grow at 5% CAGR through 2020 U.S. construction backlog at 9.2 months (2) Source: 1. The American Institute of Architects (AIA) reported the Architecture Billing Index July,2018. Figures represents trailing 12 month average from July 2017 to June 2018 across U.S. census regions. 2. Deutsche Bank. Macro Building Outlook.. United States July, 2018, Dodge/McGraw Hill, Associated Builders and Contractors 13

Hyde Midtown Florida, United States OUTLOOK UPDATE 14

2018 Outlook Highlights Revenues $345 to $365 Million Up 10-16% YoY Revenue growth excepted to be primarily driven by U.S., consistent with higher portion of sales from U.S. in first half 2018 In Colombia, expect tempered activity to provide modest growth YoY during the second half 2018 Adjusted EBITDA $71 to $81 million Up 15-31% YoY Expect favorable operating leverage on higher revenues and improved mix of sales from manufacturing operations Continued cost optimization efforts driving additional margin partly offset by higher transportation costs and to a lesser extent, U.S labor expenses 15

Thank you Questions? 16

Tre Piu Medellín, Colombia APPENDIX 17

Profit & Loss Q2 2018 vs Q2 2017 (1,2) Figures in US $k Three months ended June 30, 2018 vs 2017 Six months ended June 30, 2018 vs 2017 2,018 % Sales 2,017 % Sales $ % 2,018 % Sales 2,017 % Sales $ % Operating revenues 88,969 100% 80,976 100% 7,993 10% 176,129 100% 146,793 100% 29,336 20% Cost of sales 64,327 72% 58,432 72% 5,895 10% 124,739 71% 101,997 69% 22,742 22% Gross profit 24,642 28% 22,544 28% 2,098 9% 51,390 29% 44,796 31% 6,594 15% SG&A & other operating expenses 17,020 19% 17,128 21% -108-1% 33,778 19% 32,518 22% 1,260 4% Operating income 7,622 9% 5,416 7% 2,206 41% 17,612 10% 12,278 8% 5,334 43% Adjusted EBITDA 18,273 21% 13,431 17% 4,842 36% 36,512 21% 27,230 19% 9,282 34% Non-operating income, net 709 1% 922 1% -213-23% 1,808 1% 1,949 1% -141-7% Foreign currency transaction (gains) losses 8,307 9% 8,713 11% -406-5% -1,666-1% 6,288 4% -7,954-126% Loss on extinguishment of debt 0 0% 2 0% -2-100% 0 0% 3,161 2% -3,161-100% Interest expense and deferred cost of financing 5,361 6% 5,175 6% 186 4% 10,411 6% 10,257 7% 154 2% (Loss) income before taxes -5,337-6% -7,552-9% 2,215-29% 10,675 12% -5,479-7% 16,154-295% Income tax provision (benefit) -1,467-2% -4,052-5% 2,585-64% 3,926 2% -3,010-2% 6,936-230% Net (loss) income -3,870-4% -3,500-4% -370 11% 6,749 4% -2,469-2% 9,218-373% 0 1 Less: Net income attributable to non-controlling interest 212 0% -60 0% 272-453% 284 0% -72 0% 356-494% Net income (loss) attributable to parent -3,658-4% -3,560-4% -98 3% 7,033 8% -2,541-3% 9,574-377% Basic income per share -0.11-0.10 0.19-0.07 Diluted income per share -0.11-0.10 0.19-0.07 Basic weighted average common shares outstanding 35,935,442 35,763,650 35,869,746 35,759,895 Diluted weighted average common shares outstanding 35,935,442 35,763,650 36,362,493 35,759,895 Notes: 1. Financial statements in 2017 includes GM&P since March 1, 2017 2. Adjusted EBITDA excludes non-recurring and non-cash expenses mainly associated with our bond issuance and respective extinguishment of former debt, withholding taxes associated with payments to bondholders, acquisition related costs and other non-recurring items 18

Non-GAAP Reconciliation (1) Adjusted EBITDA and adjusted net (loss) income attributable to parent reconciliation Figures in US $k June 30, 2017 September 30, 2017 Three months ended December 31, 2017 March 31, 2018 June 30, 2018 Net (loss) income (3,500) 7,025 1,169 10,619 (3,870) Less: Income (loss) attributable to non-controlling interest (60) (101) (103) 72 212 (Loss) Income attributable to parent (3,560) 6,924 1,066 10,691 (3,658) Interest expense and deferred cost of financing 5,175 4,633 4,982 5,050 5,361 Income tax (benefit) provision (4,052) 5,806 2,997 5,393 (1,467) Depreciation & amortization 5,461 5,326 5,277 5,665 5,793 Foreign currency transactions losses (gains) 8,713 (5,394) 2,134 (9,973) 8,307 Non Recurring expenses (extinguishment of debt, bond issuance costs, provision for bad debt, acquisition related costs and other) 1,565 206 668 1,342 3,866 Director Stock compensation and provision for obsolete inventory 129 93 71 71 71 Adjusted EBITDA 13,431 17,594 17,195 18,239 18,273 Net (loss) income (3,500) 7,025 1,169 10,619 (3,870) Less: Income (loss) attributable to non-controlling interest (60) (101) (103) 72 212 (Loss) Income attributable to parent (3,560) 6,924 1,066 10,691 (3,658) Foreign currency transactions losses (gains) 8,713 (5,394) 2,134 (9,973) 8,307 Deferred cost of financing - - 338 346 360 Non Recurring expenses (extinguishment of debt, bond issuance costs, provision for bad debt, acquisition related costs and other) 1,565 206 668 1,342 3,866 Tax impact of adjustments at statutory rate (4,111) 2,075 (1,256) 3,065 (1,564) Adjusted net (loss) income 2,607 3,811 2,950 5,471 7,312 Basic income (loss) per share (0.10) 0.20 0.03 0.30 (0.11) Diluted income (loss) per share (0.10) 0.19 0.03 0.29 (0.11) Diluted Adjusted net income (loss) per share 0.07 0.11 0.08 0.15 0.20 Diluted Weighted Average Common Shares Outstanding in thousands 35,764 36,256 36,277 36,296 35,935 Basic weighted average common shares outstanding in thousands 35,764 35,764 35,785 35,803 35,935 Diluted weighted average common shares outstanding in thousands 35,764 36,256 36,277 36,296 35,935 Notes: 1. Adjusted EBITDA, Adjusted EBIT and Adjusted Net Income are not measures of financial performance under generally accepted accounting principles ( GAAP ). Management believes Adjusted EBITDA, Adjusted EBIT and Adjusted Net Income, in addition to operating profit, net 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, Adjusted EBIT and Adjusted Net 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. 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. 19

Non-GAAP Reconciliation (1) Total Investment and Free Cash Flow Figures in US $k Six Months As of June Total Investment Reconciliation 2017 2018 Capex or Cash acquisition of property and equipment 4,295 4,889 Assets acquired under capital lease and debt - 703 Total Investment 4,295 5,592 Free Cash Flow Reconciliation 2017 2018 Cash (used in) provided by operating activities 12,187 (6,449) Capex or Cash acquisition of property and equipment (4,295) (4,889) Free Cash Flow 7,892 (11,338) Notes: 1. Total Investment and Free Cash Flow are not financial measures under generally accepted accounting principles ( GAAP ). Management believes this measurements are useful to investors to evaluate the Company s performance. Total Investment includes Capex or cash acquisition of property and equipment, assets acquired under capital lease and assets acquired with debt. Free Cash flow is calculated as cash (used in) provided by operating activities (-) Capex or cash acquisition of property and equipment. Free Cash Flow do not include assets acquired under capital lease or debt. Investors should recognize Total Investment and Free Cash Flow 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 prepared in accordance with GAAP. 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. 20