Attached files
| file | filename |
|---|---|
| 8-K - 8-K - FRANK'S INTERNATIONAL N.V. | a8-k110714pr.htm |
Exhibit 99.1
 | Frank’s International N.V. | |
10260 Westheimer Rd, Suite 700 | ||
Houston, Texas 77042 | ||
PRESS RELEASE | FOR IMMEDIATE RELEASE | |
FRANK’S INTERNATIONAL N.V. ANNOUNCES
THIRD QUARTER 2014 RESULTS
• | Total revenue increased 9% sequentially |
• | International Services revenue grew 11% sequentially and 18% year-over-year |
• | Total Company Adjusted EBITDA margin was 41% |
• | Diluted earnings per share were $0.31 |
November 7, 2014 - Houston, Texas - Frank’s International N.V. (NYSE: FI) (the “Company”) today reported revenues of $296.2 million, and net income of $67.4 million for the three months ended September 30, 2014. Diluted earnings per share for the third quarter were $0.31, with weighted average shares outstanding of 207.9 million. Adjusted EBITDA for the quarter was $120.5 million or 40.7% of revenue.
D. Keith Mosing, Frank’s International’s Chairman, Chief Executive Officer and President said, “Frank’s International delivered strong results in the third quarter with $296 million in revenue and over 40% Adjusted EBITDA margins. Each of our three segments reported increases in revenue both on a sequential quarter basis and year-over-year. Our continued growth is driven by our customers’ pursuit of oil and gas reserves with deeper, more complex wells.” Mr. Mosing continued, “We are maintaining our full year 2014 guidance including at least 10 percent revenue growth in the Gulf of Mexico and International Services segment and total Company Adjusted EBITDA margin between 37 and 39 percent.”
Third Quarter 2014 Results
• | Revenue was $296.2 million, up 8.5% compared to the second quarter of 2014, and up 9.7% compared to the third quarter of 2013 |
◦ | International Services revenue was $143.3 million, up 10.7% compared to the second quarter of 2014, and up 17.8% year-over-year |
◦ | U.S. Services revenue was $112.1 million, up 6.2% compared to the second quarter of 2014, and up 3.7% year-over-year |
◦ | Tubular Sales revenue was $40.7 million, up 7.4% compared to the second quarter of 2014, and up 1.0% year-over-year |
• | Net income was $67.4 million with $47.3 million, or $0.31 per share, attributable to common shareholders |
• | Diluted earnings per share were $0.31 with weighted average shares outstanding of 207.9 million |
• | Adjusted EBITDA totaled $120.5 million with an Adjusted EBITDA margin of 40.7% |
• | Effective tax rate for the third quarter of 2014 was 22.7% |
• | Cash flow from operations for the first nine months of 2014 was $273.9 million, up 14.1% year-over-year |
1
Adjusted EBITDA, Adjusted EBITDA margin and segment Adjusted EBITDA, which are financial measures not presented in accordance with U.S. generally accepted accounting principles (“GAAP”), are defined and reconciled to their most directly comparable GAAP financial measures below. Adjusted EBITDA, segment Adjusted EBITDA and the other segment data discussed below do not include income from discontinued operations. Please see “Use of Non-GAAP Financial Measures” and the reconciliations appearing under the heading “Non-GAAP Financial Financial Measures”.
Segment Results
International Services
International Services revenue from external sales was $143.3 million in the third quarter of 2014, up 10.7% compared to the second quarter of 2014, and up 17.8% compared to the third quarter of 2013. Third quarter 2014 sequential revenue increases were driven by 10 percent plus growth in West Africa, Europe, Latin America and the Middle East. West Africa, Europe and the Middle East also had 10 percent plus year-over-year revenue growth. Growth was driven by increased offshore rig count and increased market share.
Segment Adjusted EBITDA for the third quarter of 2014 of $65.4 million was up 33.7% compared to the second quarter of 2014, and up 34.1% compared to the third quarter of 2013. Segment Adjusted EBITDA margin for the third quarter 2014 was 45.6% of external revenue. Adjusted EBITDA increased due to revenue growth in the third quarter related to higher margin opportunities in the Company’s offshore markets and less operating expense.
U.S. Services
U.S. Services revenue from external sales was $112.1 million in the third quarter of 2014, up 6.2% compared to the second quarter of 2014, and up 3.7% compared to the third quarter of 2013.
For the third quarter, onshore revenue within the U.S. Services segment of $46.5 million was up 18.1% compared to the second quarter of 2014 and down 0.6% year-over-year. The Company’s updated strategy and commitment to reinvesting in the U.S. land market has led to increased revenue and market share.
Offshore revenue within the U.S. Services segment for the third quarter was essentially flat with the second quarter of 2014 but increased 7.0% year-over-year to $65.7 million. Flat sequential revenue was due to ocean currents which caused extended rig downtime. This decline was offset by work on two new drillships that entered the region in the third quarter.
Segment Adjusted EBITDA of $45.8 million was up 1.8% compared to the second quarter of 2014 and down 3.0% compared to the third quarter of 2013. Segment Adjusted EBITDA margin was 40.8% of external revenue for the third quarter of 2014.
Tubular Sales
Tubular Sales revenue from external sales was $40.7 million in the third quarter of 2014, up 7.4% compared to the second quarter of 2014, and up 1.0% compared to the third quarter of 2013. Year-over-year and sequential increases in revenue were due to timing of deliveries related to customers’ projects. Total pipe and connector inventory decreased $6.9 million from June 30, 2014 to $190.2 million at September 30, 2014 as the Company works to reduce its total inventory.
Segment Adjusted EBITDA for the second quarter was $9.3 million, up slightly compared to the second quarter of 2014, and up 75.0% compared to the third quarter of 2013. Segment Adjusted EBITDA margin was 23.0% of external revenue for the third quarter of 2014.
2
Capital Expenditures and Balance Sheet
Capital expenditures were $124.2 million for the first nine months of 2014. The Company’s consolidated cash balance at September 30, 2014 was $468.4 million compared to $404.9 million at December 31, 2013. At September 30, 2014, there was $92.7 million of unused capacity under the Company’s $100.0 million credit facility, net of outstanding letters of credit.
Dividends
On November 5, 2014, the Board of Managing Directors of the Company (the “Management Board”), with the approval from the Board of Supervisory Directors of the Company (the “Supervisory Board”, and jointly with the Management Board, the “Boards”), declared that the Company will pay a cash dividend of $0.15 per share (subject to applicable Dutch dividend withholding tax) on December 15, 2014 to all common stockholders of record as of November 28, 2014 as part of its regular quarterly cash dividend program. Future declarations of dividends and their record and payment dates are subject to the final determination of the Boards.
2014 Outlook
The Company is maintaining its full year 2014 outlook. The Company currently expects:
• | International Services revenue to grow at least 10% year-over-year; |
• | Revenue from the offshore portion of the U.S. Services segment revenue to grow at least 10%; |
• | Revenue from the onshore portion of the U.S. Services segment to decline 10%; |
• | Tubular Sales revenue to grow at least 4%; |
• | Adjusted EBITDA margin to be between 37% and 39%; |
• | The effective tax rate for 2014 is expected to be between 20% and 25%; and, |
• | 2014 capital expenditures is expected to be approximately $190 million. |
Conference Call
The Company will host a conference call to discuss second quarter results on Friday, November 7, 2014 at 8:00 a.m. Central Time (9:00 a.m. Eastern Time). Participants may join the conference call by dialing (888) 771-4371 or (847) 585-4405. The conference access code is 38260917. To listen via live web cast, please visit the Investor Relations section of the Company’s website, www.franksinternational.com.
An audio replay of the conference call will be available approximately two hours after the conclusion of the call and will remain available for seven days. It can be accessed by dialing (888) 843-7419 or (630) 652-3042. The conference call replay access code is 38260917. The replay will also be available in the Investor Relations section of the Company’s website approximately two hours after the conclusion of the call and remain available for approximately 90 days.
Forward Looking Statements
This release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without
3
limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include statements, estimates and projections regarding the Company’s future business strategy and prospects for growth, cash flows and liquidity, financial strategy, budget, projections and operating results, the amount, nature and timing of capital expenditures, the availability and terms of capital, the level of activity in the oil and gas industry, volatility of oil and gas prices, unique risks associated with offshore operations, political, economic and regulatory uncertainties in international operations, the ability to develop new technologies and products, the ability to protect intellectual property rights, the ability to employ and retain skilled and qualified workers, the level of competition in the Company’s industry and other guidance. These statements are based on certain assumptions made by the Company based on management's experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Forward-looking statements are not guarantees of performance. Although the Company believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. These include the factors discussed or referenced in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2013. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.
About Frank’s International
Frank’s International N.V. is a global oil services company that provides a broad and comprehensive range of highly engineered tubular services to leading exploration and production companies in both offshore and onshore environments, with a focus on complex and technically demanding wells. Founded in 1938, Frank’s has over 4,000 employees and provides services in approximately 60 countries on six continents. The Company’s common stock is traded on the NYSE under the symbol “FI.” Additional information is available on the Company’s web site, www.franksinternational.com.
Use of Non-GAAP Financial Measures
This news release and the accompanying schedules include the non-GAAP financial measures of Adjusted EBITDA, segment Adjusted EBITDA and Adjusted EBITDA margin, which may be used periodically by management when discussing the Company’s financial results with investors and analysts. The accompanying schedules of this news release provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with GAAP. Adjusted EBITDA, segment Adjusted EBITDA and Adjusted EBITDA margin are presented because management believes these metrics provide additional information relative to the performance of the Company’s business. These metrics are commonly employed by financial analysts and investors to evaluate the operating and financial performance of the Company from period to period and to compare it with the performance of other publicly traded companies within the industry. You should not consider Adjusted EBITDA, segment Adjusted EBITDA and Adjusted EBITDA margin in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. Because Adjusted EBITDA, segment Adjusted EBITDA and Adjusted EBITDA margin may be defined differently by other companies in the Company’s industry, the Company’s presentation of Adjusted EBITDA, segment Adjusted EBITDA and Adjusted EBITDA margin may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.
4
The Company defines Adjusted EBITDA as income from continuing operations before net interest income or expense, depreciation and amortization, income tax benefit or expense, asset impairments, gain or loss on sale of assets, foreign currency gain or loss and other non-cash adjustments. The Company uses Adjusted EBITDA to assess its financial performance because it allows the Company to compare its operating performance on a consistent basis across periods by removing the effects of its capital structure (such as varying levels of interest expense), asset base (such as depreciation and amortization) and items outside the control of the Company’s management team (such as income tax rates). The Company defines Adjusted EBITDA margin as Adjusted EBITDA divided by total revenue.
Please see the accompanying financial tables for a reconciliation of these non-GAAP measures to their most directly comparable GAAP measures.
Contacts:
Thomas Dunavant, Manager - Finance and Investor Relations
thomas.dunavant@franksintl.com
713-358-7343
Josh Grodin, Director - Communications and Public Relations
josh.grodin@franksintl.com
713-231-2468
5
FRANK'S INTERNATIONAL N.V. | |||||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | |||||||||||||||||||
(In thousands, except per share data) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | ||||||||||||||||
2014 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||
Revenues: | |||||||||||||||||||
Equipment rentals and services | $ | 254,047 | $ | 231,838 | $ | 228,069 | $ | 706,698 | $ | 668,582 | |||||||||
Products | 42,136 | 41,099 | 42,033 | 126,914 | 127,068 | ||||||||||||||
Total revenue | 296,183 | 272,937 | 270,102 | 833,612 | 795,650 | ||||||||||||||
Operating expenses: | |||||||||||||||||||
Cost of revenues, exclusive of | |||||||||||||||||||
depreciation and amortization | |||||||||||||||||||
Equipment rentals and services | 97,919 | 90,029 | 79,213 | 271,939 | 228,851 | ||||||||||||||
Products | 23,237 | 26,261 | 31,581 | 75,527 | 91,734 | ||||||||||||||
General and administrative expenses | 65,220 | 71,760 | 64,104 | 196,431 | 160,016 | ||||||||||||||
Depreciation and amortization | 23,254 | 21,895 | 19,887 | 66,342 | 56,593 | ||||||||||||||
Loss on sale of assets | 280 | 154 | 124 | 193 | 68 | ||||||||||||||
Operating income | 86,273 | 62,838 | 75,193 | 223,180 | 258,388 | ||||||||||||||
Other income (expense): | |||||||||||||||||||
Other income | 1,483 | 2,918 | 1,128 | 6,772 | 8,535 | ||||||||||||||
Interest income (expense), net | (13 | ) | 80 | 170 | 23 | (493 | ) | ||||||||||||
Foreign currency gain (loss) | (526 | ) | 65 | 3,161 | (526 | ) | (2,114 | ) | |||||||||||
Total other income (expense) | 944 | 3,063 | 4,459 | 6,269 | 5,928 | ||||||||||||||
Income from continuing operations | |||||||||||||||||||
before income tax expense | 87,217 | 65,901 | 79,652 | 229,449 | 264,316 | ||||||||||||||
Income tax expense | 19,777 | 15,852 | 20,185 | 51,598 | 32,569 | ||||||||||||||
Income from continuing operations | 67,440 | 50,049 | 59,467 | 177,851 | 231,747 | ||||||||||||||
Income from discontinued operations, | |||||||||||||||||||
net of tax | — | — | — | — | 42,635 | ||||||||||||||
Net income | 67,440 | 50,049 | 59,467 | 177,851 | 274,382 | ||||||||||||||
Net income attributable to | |||||||||||||||||||
noncontrolling interests | 20,094 | 14,833 | 18,653 | 53,426 | 74,005 | ||||||||||||||
Net income attributable to | |||||||||||||||||||
Frank's International N.V. | $ | 47,346 | $ | 35,216 | $ | 40,814 | $ | 124,425 | $ | 200,377 | |||||||||
Basic earnings per common share | |||||||||||||||||||
Continuing operations | $ | 0.31 | $ | 0.23 | $ | 0.30 | $ | 0.81 | $ | 1.35 | |||||||||
Discontinued operations | — | — | — | — | 0.25 | ||||||||||||||
Total | $ | 0.31 | $ | 0.23 | $ | 0.30 | $ | 0.81 | $ | 1.60 | |||||||||
Diluted earnings per common share | |||||||||||||||||||
Continuing operations | $ | 0.31 | $ | 0.23 | $ | 0.29 | $ | 0.80 | $ | 1.27 | |||||||||
Discontinued operations | — | — | — | — | 0.24 | ||||||||||||||
Total | $ | 0.31 | $ | 0.23 | $ | 0.29 | $ | 0.80 | $ | 1.51 | |||||||||
Weighted average number of common | |||||||||||||||||||
shares outstanding: | |||||||||||||||||||
Basic | 153,923 | 153,524 | 137,024 | 153,659 | 125,090 | ||||||||||||||
Diluted | 207,934 | 207,822 | 190,435 | 207,751 | 178,211 | ||||||||||||||
6
FRANK'S INTERNATIONAL N.V. | |||||||||||||||||||
SELECTED OPERATING SEGMENT DATA | |||||||||||||||||||
(In thousands) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | ||||||||||||||||
2014 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||
Revenue | |||||||||||||||||||
International Services | $ | 143,330 | $ | 129,456 | $ | 121,680 | $ | 391,371 | $ | 353,041 | |||||||||
U.S. Services | 112,149 | 105,564 | 108,126 | 321,468 | 321,295 | ||||||||||||||
Tubular Sales | 40,704 | 37,917 | 40,296 | 120,773 | 121,314 | ||||||||||||||
Total | $ | 296,183 | $ | 272,937 | $ | 270,102 | $ | 833,612 | $ | 795,650 | |||||||||
Segment Adjusted EBITDA: | |||||||||||||||||||
International Services | $ | 65,359 | $ | 48,873 | $ | 48,752 | $ | 165,260 | $ | 153,134 | |||||||||
U.S. Services | 45,796 | 44,968 | 47,215 | 132,643 | 149,494 | ||||||||||||||
Tubular Sales | 9,343 | 9,311 | 5,338 | 28,028 | 25,893 | ||||||||||||||
Corporate and other | 6 | — | (33 | ) | 6 | 3 | |||||||||||||
Total | $ | 120,504 | $ | 103,152 | $ | 101,272 | $ | 325,937 | $ | 328,524 | |||||||||
7
FRANK'S INTERNATIONAL N.V | |||||||||
SELECTED BALANCE SHEET AND CASH FLOW DATA | |||||||||
(In thousands) | |||||||||
(Unaudited) | |||||||||
September 30, | December 31, | ||||||||
2014 | 2013 | ||||||||
Cash and cash equivalents | $ | 468,388 | $ | 404,947 | |||||
Working capital | 863,916 | 795,472 | |||||||
Property, plant and equipment, net | 567,306 | 511,199 | |||||||
Total assets | 1,705,940 | 1,561,195 | |||||||
Total debt | 322 | 376 | |||||||
Series A preferred stock | 705 | 705 | |||||||
Total stockholders' equity | 1,195,454 | 1,097,432 | |||||||
Noncontrolling interest | 254,953 | 235,895 | |||||||
Total equity | 1,450,407 | 1,333,327 | |||||||
Nine Months Ended | |||||||||
September 30, | |||||||||
2014 | 2013 | ||||||||
Net cash provided by operating activities | $ | 273,927 | $ | 240,157 | |||||
Net cash used in investing activities | (125,073 | ) | (79,621 | ) | |||||
Net cash provided by (used in) financing activities | (82,849 | ) | 133,478 | ||||||
66,005 | 294,014 | ||||||||
Effect of exchange rate changes on cash activities | (2,564 | ) | 2,563 | ||||||
Increase in cash and cash equivalents | $ | 63,441 | $ | 296,577 | |||||
Capital Expenditures | $ | 124,187 | $ | 126,763 | |||||
8
FRANK'S INTERNATIONAL N.V. | |||||||||||||||||||
NON-GAAP FINANCIAL MEASURES | |||||||||||||||||||
($ In thousands) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN RECONCILIATION | |||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | ||||||||||||||||
2014 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||
Revenues | $ | 296,183 | $ | 272,937 | $ | 270,102 | $ | 833,612 | $ | 795,650 | |||||||||
Income from continuing operations | $ | 67,440 | $ | 50,049 | $ | 59,467 | $ | 177,851 | $ | 231,747 | |||||||||
Interest (income) expense, net | 13 | (80 | ) | (170 | ) | (23 | ) | 493 | |||||||||||
Depreciation and amortization | 23,254 | 21,895 | 19,887 | 66,342 | 56,593 | ||||||||||||||
Income tax expense | 19,777 | 15,852 | 20,185 | 51,598 | 32,569 | ||||||||||||||
Loss on sale of assets | 280 | 154 | 124 | 193 | 68 | ||||||||||||||
Foreign currency (gain) loss | 526 | (65 | ) | (3,161 | ) | 526 | 2,114 | ||||||||||||
Stock based compensation | 9,214 | 15,347 | 2,520 | 29,450 | 2,520 | ||||||||||||||
IPO transaction-related costs | — | — | 2,420 | — | 2,420 | ||||||||||||||
Adjusted EBITDA | $ | 120,504 | $ | 103,152 | $ | 101,272 | $ | 325,937 | $ | 328,524 | |||||||||
Adjusted EBITDA margin | 40.7 | 37.8% | 37.5% | 39.1 | 41.3% | ||||||||||||||
ADJUSTED SEGMENT EBITDA RECONCILIATION | |||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | ||||||||||||||||
2014 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||
Segment Adjusted EBITDA: | |||||||||||||||||||
International Services | $ | 65,359 | $ | 48,873 | $ | 48,752 | $ | 165,260 | $ | 153,134 | |||||||||
U.S. Services | 45,796 | 44,968 | 47,215 | 132,643 | 149,494 | ||||||||||||||
Tubular Sales | 9,343 | 9,311 | 5,338 | 28,028 | 25,893 | ||||||||||||||
Corporate and other | 6 | — | (33 | ) | 6 | 3 | |||||||||||||
Adjusted EBITDA Total | 120,504 | 103,152 | 101,272 | 325,937 | 328,524 | ||||||||||||||
Interest income (expense), net | (13 | ) | 80 | 170 | 23 | (493 | ) | ||||||||||||
Income tax expense | (19,777 | ) | (15,852 | ) | (20,185 | ) | (51,598 | ) | (32,569 | ) | |||||||||
Depreciation and amortization | (23,254 | ) | (21,895 | ) | (19,887 | ) | (66,342 | ) | (56,593 | ) | |||||||||
Loss on sale of assets | (280 | ) | (154 | ) | (124 | ) | (193 | ) | (68 | ) | |||||||||
Foreign currency gain (loss) | (526 | ) | 65 | 3,161 | (526 | ) | (2,114 | ) | |||||||||||
Stock based compensation | (9,214 | ) | (15,347 | ) | (2,520 | ) | (29,450 | ) | (2,520 | ) | |||||||||
IPO transaction-related costs | — | — | (2,420 | ) | — | (2,420 | ) | ||||||||||||
Income from continuing | |||||||||||||||||||
operations | $ | 67,440 | $ | 50,049 | $ | 59,467 | $ | 177,851 | $ | 231,747 | |||||||||
9
FRANK'S INTERNATIONAL N.V. | |||||||||||||||||||
EARNINGS PER SHARE CALCULATIONS | |||||||||||||||||||
(In thousands) | |||||||||||||||||||
(Unaudited) | |||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
September 30, | June 30, | September 30, | September 30, | ||||||||||||||||
2014 | 2014 | 2013 | 2014 | 2013 | |||||||||||||||
Numerator - Basic | |||||||||||||||||||
Income from continuing operations | $ | 67,440 | $ | 50,049 | $ | 59,467 | 177,851 | 231,747 | |||||||||||
Less: Net income attributable to | |||||||||||||||||||
noncontrolling interest | (20,094 | ) | (14,833 | ) | (18,653 | ) | (53,426 | ) | (74,005 | ) | |||||||||
Discontinued operations attributable | |||||||||||||||||||
to noncontrolling interest | — | — | — | — | 10,935 | ||||||||||||||
Less: Preferred stock dividends | — | (1 | ) | — | (1 | ) | — | ||||||||||||
Income from continuing operations | |||||||||||||||||||
attributable to common shareholders | 47,346 | 35,215 | 40,814 | 124,424 | 168,677 | ||||||||||||||
Income from discontinued operations | |||||||||||||||||||
attributable to FINV | — | — | — | — | 31,700 | ||||||||||||||
Net income attributable to | |||||||||||||||||||
common shareholders | $ | 47,346 | $ | 35,215 | $ | 40,814 | $ | 124,424 | $ | 200,377 | |||||||||
Numerator - Diluted | |||||||||||||||||||
Income from continuing operations | |||||||||||||||||||
applicable to common shareholders | $ | 47,346 | $ | 35,215 | $ | 40,814 | $ | 124,424 | $ | 168,677 | |||||||||
Add: Exchange of noncontrolling | |||||||||||||||||||
interest for common stock (1) | 16,335 | 11,776 | 13,893 | 42,671 | 58,310 | ||||||||||||||
Add: Preferred stock dividends | — | 1 | — | 1 | — | ||||||||||||||
Diluted income from continuing | |||||||||||||||||||
operations applicable to | |||||||||||||||||||
common shareholders | 63,681 | 46,992 | 54,707 | 167,096 | 226,987 | ||||||||||||||
Income from discontinued operations, | |||||||||||||||||||
net of tax | — | — | — | — | 42,635 | ||||||||||||||
Dilutive net income available to | |||||||||||||||||||
common shareholders | $ | 63,681 | $ | 46,992 | $ | 54,707 | $ | 167,096 | $ | 269,622 | |||||||||
Denominator | |||||||||||||||||||
Basic weighted average common shares | 153,923 | 153,524 | 137,024 | 153,659 | 125,090 | ||||||||||||||
Exchange of noncontrolling interest | |||||||||||||||||||
for common stock | 52,976 | 52,976 | 52,976 | 52,976 | 52,976 | ||||||||||||||
Restricted stock units | 1,035 | 1,322 | 435 | 1,116 | 145 | ||||||||||||||
Diluted weighted average common shares | 207,934 | 207,822 | 190,435 | 207,751 | 178,211 | ||||||||||||||
Basic earnings per common share: | |||||||||||||||||||
Continuing operations | $ | 0.31 | $ | 0.23 | $ | 0.30 | $ | 0.81 | $ | 1.35 | |||||||||
Discontinued operations | — | — | — | — | 0.25 | ||||||||||||||
Total | $ | 0.31 | $ | 0.23 | $ | 0.3 | 0.81 | $ | 1.60 | ||||||||||
Diluted earnings per common share: | |||||||||||||||||||
Continuing operations | $ | 0.31 | $ | 0.23 | $ | 0.29 | $ | 0.80 | $ | 1.27 | |||||||||
Discontinued operations | — | — | — | — | 0.24 | ||||||||||||||
Total | $ | 0.31 | $ | 0.23 | $ | 0.29 | $ | 0.80 | $ | 1.51 | |||||||||
(1) | Adjusted for the additional tax expense upon the assumed conversion of the Preferred Stock | $ | 3,759 | $ | 3,057 | $ | 4,760 | $ | 10,755 | $ | 4,760 | |||||||||
10