Attached files

file filename
8-K - 8-K - PNMAC Holdings, Inc.a14-5187_18k.htm
EX-99.2 - EX-99.2 - PNMAC Holdings, Inc.a14-5187_1ex99d2.htm
EX-10.1 - EX-10.1 - PNMAC Holdings, Inc.a14-5187_1ex10d1.htm

Exhibit 99.1

 

GRAPHIC

 

 

Investors and Media

 

Christopher Oltmann

 

(818) 746-2046

 

PennyMac Financial Services, Inc. Reports

Fourth Quarter 2013 Results

 

Moorpark, CA, February 5, 2014 — PennyMac Financial Services, Inc. (NYSE: PFSI) today reported net income of $37.3 million for the fourth quarter of 2013, on revenue of $90.4 million.  Net income attributable to PFSI common stockholders was $6.4 million, or $0.32 per diluted share.

 

Fourth Quarter 2013 Highlights

 

·                  Total net revenue of $90.4 million, up 4 percent from the prior quarter

 

·                  Mortgage Banking revenue of $75.7 million, up 4 percent from the prior quarter

 

·                  Investment Management revenue of $14.7 million, up 3 percent from the prior quarter

 

·                  Total loan production activity of $6.0 billion in unpaid principal balance (UPB), down 25 percent from the prior quarter

 

·                  Servicing portfolio reached $78.2 billion in UPB, up 48 percent from September 30, 2013

 

·                  Net assets under management totaled $2.0 billion, down 1 percent from September 30, 2013

 

·                  Successfully closed and transferred two previously announced bulk mortgage servicing rights (MSR) portfolio acquisitions totaling $20.1 billion in UPB, with co-investment by PennyMac Mortgage Investment Trust (NYSE: PMT) in the excess servicing spread

 

Full-Year 2013 Highlights

 

·                  Pretax income of $182.1 million, up 54 percent from the prior year

 

·                  Total net revenue of $386.6 million, up 46 percent from the prior year

 

·                  Mortgage Banking revenue of $330.2 million, up 44 percent from the prior year

 

·                  Investment Management revenue of $56.3 million, up 57 percent from the prior year

 

·                  Loan production totaled $31.7 billion, an increase of 44 percent from the prior year, which includes over $1 billion in originations in PFSI’s retail lending business.

 

1



 

“PennyMac Financial ended a successful year with a solid quarter despite continuing headwinds in the mortgage origination market,” said Chairman and Chief Executive Officer Stanford L. Kurland.  “We successfully completed and transferred two bulk MSR acquisitions, helping to grow our servicing portfolio by 48 percent and presenting attractive opportunities for our retail lending business.  Loan production volumes were lower, driven by a decline in the U.S. origination market.  Nevertheless, our mortgage banking revenues increased quarter-over-quarter and we remained focused on expense management, leading to a 19 percent increase in net income for the quarter.”

 

The following table presents the contribution of PFSI’s Mortgage Banking and Investment Management segments to pretax income:

 

 

 

Quarter ended December 31, 2013

 

Unaudited ($ in thousands)

 

Mortgage
banking

 

Investment
management

 

Total

 

Revenue:

 

 

 

 

 

 

 

Net gains on mortgage loans held for sale at fair value

 

$

29,453

 

$

 

$

29,453

 

Loan origination fees

 

5,315

 

 

5,315

 

Fulfillment fees from PMT

 

11,087

 

 

11,087

 

Net servicing fees

 

30,500

 

 

30,500

 

Management fees

 

 

10,955

 

10,955

 

Carried Interest from Investment Funds

 

 

3,008

 

3,008

 

Net interest (expense) income:

 

 

 

 

 

 

 

Interest income

 

4,314

 

8

 

4,322

 

Interest expense

 

(4,987

)

 

(4,987

)

 

 

(673

)

8

 

(665

)

Other

 

 

767

 

767

 

 

 

75,682

 

14,738

 

90,420

 

Expenses:

 

 

 

 

 

 

 

Compensation

 

33,136

 

1,575

 

34,711

 

Loan origination

 

2,118

 

 

2,118

 

Other

 

11,508

 

396

 

11,904

 

 

 

46,762

 

1,971

 

48,733

 

Pretax income

 

$

28,920

 

$

12,767

 

$

41,687

 

Segment assets at period end

 

$

1,481,790

 

$

56,022

 

$

1,537,812

 

 

2



 

Mortgage Banking Segment

 

PFSI’s Mortgage Banking segment consists of loan production, which includes retail lending and correspondent lending both for its own account and on behalf of PMT for which it provides fulfillment services, and loan servicing, which includes owned servicing rights and subservicing activities.  Mortgage Banking revenues were $75.7 million, an increase of 4 percent from the third quarter, driven by an increase in net servicing income.  During the quarter, PFSI’s loan production activity totaled $6.0 billion in UPB, of which $2.4 billion was fee-based fulfillment activity for PMT.

 

Loan Production

 

During the fourth quarter, PFSI originated and managed the acquisition of $3.6 billion in UPB of loans for its own account, and interest rate lock commitments (IRLCs) totaled $3.9 billion, compared to $4.3 billion and $4.1 billion, respectively, in the third quarter.  PFSI generated $29.5 million in net gains on mortgage loans held for sale in the fourth quarter, a 14 percent increase from the third quarter.  The net gain on mortgage loans held for sale is detailed in the following table:

 

 

 

Quarter ended

 

 

 

December 31,
2013

 

September 30,
2013

 

December 31,
2012

 

 

 

($ in thousands)

 

MSR Value

 

$

50,630

 

$

60,051

 

$

39,466

 

Provision for representations and warranties

 

(909

)

(1,069

)

(1,199

)

Cash investment (1)

 

(31,686

)

(4,936

)

(1,664

)

Fair value changes of pipeline, inventory and hedges

 

11,418

 

(28,097

)

13,080

 

Net gain on mortgage loans held for sale

 

$

29,453

 

$

25,949

 

$

49,683

 

 


(1) Cash receipt at sale, net of cash hedge expense.

 

PFSI performs fulfillment services for conventional conforming and jumbo loans acquired by PMT in its correspondent lending business.  These services include, but are not limited to, reviews of loan data, documentation and appraisals to assess loan quality and risk; the approval of correspondent sellers and monitoring of their ongoing performance; and the subsequent sale and securitization of loans in the secondary mortgage markets for PMT.  Fees earned from fulfillment of correspondent loans on behalf of PMT totaled $11.1 million in the fourth quarter, compared to $18.3 million in the third quarter, primarily driven by a decrease in the volume of correspondent acquisitions by PMT in the fourth quarter.  The average fulfillment fee for the fourth quarter was 46 basis points.

 

3



 

Loan Servicing

 

Net loan servicing fees for the quarter ended December 31, 2013 totaled $30.5 million, an increase of 43 percent from the third quarter.  This included $1.1 million in provision for impairment of MSRs carried at lower of amortized cost or fair value and a $0.6 million reduction in fair value of MSRs carried at fair value primarily related to changes in the projected performance of government-insured and guaranteed loans, partially offset by a reduction in prepayment speed expectations during the quarter.  The following table presents a breakdown of the net servicing fees:

 

 

 

Quarter ended

 

 

 

December 31,
2013

 

September 30,
2013

 

December 31,
2012

 

 

 

($ in thousands)

 

Servicing fees (1)

 

$

43,588

 

$

29,562

 

$

17,987

 

Effect of MSRs:

 

 

 

 

 

 

 

Amortization

 

(6,538

)

(5,367

)

(2,076

)

Provision for impairment of MSRs carried at lower of amortized cost or fair value

 

(1,094

)

(1,192

)

(1,124

)

Change in fair value of MSRs carried at fair value:

 

 

 

 

 

 

 

Due to changes in valuation inputs or assumptions used in valuation model

 

(574

)

(635

)

(332

)

Due to realization of cash flows

 

(2,488

)

(940

)

(1,068

)

 

 

(3,062

)

(1,575

)

(1,400

)

Change in fair value of excess servicing spread financing liability

 

(2,394

)

(29

)

 

Net gains on hedging derivatives

 

 

 

1,372

 

Net loan servicing fees

 

$

30,500

 

$

21,399

 

$

14,759

 

 


(1) Includes contractually-specified servicing fees.

 

In addition, the payment of excess servicing spread to PMT for the quarter amounted to $1.1 million and is included in interest expense.

 

The total servicing portfolio reached $78.2 billion in UPB, an increase of 48 percent from September 30, 2013, primarily as a result of the completion of the two bulk portfolio acquisitions during the quarter totaling $20.1 billion in UPB.  Of the total servicing portfolio at December 31, 2013, prime servicing was $72.3 billion in UPB and special servicing was $5.9 billion in UPB.  The Company subservices and services under contract $31.7 billion in UPB, an increase of 7 percent from

 

4



 

September 30, 2013, due to correspondent acquisitions and distressed whole loan acquisitions by PMT.  PFSI’s MSR portfolio grew to $45.9 billion in UPB, an increase of 102 percent over the prior quarter, resulting from the purchase of the bulk MSR portfolios, the acquisition of government-insured loans via PMT’s correspondent business, and PFSI’s retail lending activities.

 

The table below details PFSI’s servicing portfolio as of December 31, 2013:

 

 

 

December 31,
2013

 

September 30,
2013

 

December 31,
2012

 

 

 

(in thousands)

 

Loans serviced at period end: 

 

 

 

 

 

 

 

Prime servicing:

 

 

 

 

 

 

 

Subserviced for Advised Entities

 

$

26,788,479

 

$

24,540,141

 

$

12,993,046

 

Owned MSRs—Originations

 

22,499,847

 

20,024,781

 

8,919,765

 

Owned MSRs—Acquisitions

 

22,469,179

 

1,700,612

 

990,461

 

Mortgage loans held for sale

 

506,540

 

490,088

 

417,742

 

Total prime servicing

 

72,264,045

 

46,755,622

 

23,321,014

 

Special servicing:

 

 

 

 

 

 

 

Subserviced for Advised Entities

 

4,844,239

 

5,015,113

 

3,559,893

 

Subserviced for non-affiliates

 

89,361

 

50,379

 

 

Owned MSRs—Acquisitions

 

969,794

 

1,051,220

 

1,271,642

 

Total special servicing

 

5,903,394

 

6,116,712

 

4,831,535

 

Total loans serviced

 

$

78,167,439

 

$

52,872,334

 

$

28,152,549

 

 

Investment Management Segment

 

PFSI earns management fees and incentive compensation from its advised entities, which had combined net assets of approximately $2.0 billion as of December 31, 2013, a decrease of 1 percent from the third quarter.  The modest decrease was primarily driven by a reduction in PMT shareholders’ equity due to a shift in the timing of PMT’s regular dividend implemented during the quarter.  Total revenue for the Investment Management segment was $14.7 million, up 3 percent from the third quarter.  Base management fees, incentive fees, and carried interest rose 5 percent quarter-over-quarter largely due to higher management fees from PMT.  Pretax income for the segment was up 4 percent for the quarter.

 

5



 

Expenses

 

Expenses for the fourth quarter of 2013 totaled $48.7 million, a decrease of 7 percent from the third quarter, driven by lower compensation and other expenses.  Compensation expenses fell to $34.7 million, a 3 percent decline from the third quarter, partly as a result of headcount reductions in the third and fourth quarters.  The other expenses line item declined to $3.4 million from the third quarter in part due to lower marketing expenses.

 

“2013 was a transformational year for PFSI that included many important accomplishments: year-over-year servicing portfolio growth of 178 percent, loan production growth of 44 percent, and total revenue growth of 46 percent,” concluded Mr. Kurland.  “The opportunities for a non-bank lender and servicer in the U.S. mortgage markets remain substantial.  PennyMac Financial remains focused on growing volumes in correspondent and retail lending, driving servicing growth through organic production and additional MSR acquisitions, and increasing the profitability of our businesses.  We believe that PennyMac Financial is uniquely positioned with the expertise across mortgage production, servicing and investment management in addition to the operational capabilities required to successfully and sustainably manage this growth over the long term.”

 

Management’s slide presentation will be available in the Investor Relations section of the Company’s website at www.PennyMacFinancial.com beginning at 1:30 p.m. (Pacific Standard Time) on Wednesday, February 5, 2014.  We encourage investors to submit questions via email to InvestorRelations@pnmac.com; if any questions are submitted, we will post responses via a document on our website.

 

About PennyMac Financial Services, Inc.

 

PennyMac Financial Services, Inc. is a specialty financial services firm with a comprehensive mortgage platform and integrated business focused on the production and servicing of U.S. residential mortgage loans and the management of investments related to the U.S. residential mortgage market.  PennyMac Financial Services, Inc. trades on the New York Stock Exchange under the symbol “PFSI.” Additional information about PennyMac Financial Services, Inc. is available at www.PennyMacFinancial.com.

 

6



 

This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, regarding management’s beliefs, estimates, projections and assumptions with respect to, among other things, the Company’s financial results, future operations, business plans and investment strategies, as well as industry and market conditions, all of which are subject to change.  Words like “believe,” “expect,” “anticipate,” “promise,” “plan,” and other expressions or words of similar meanings, as well as future or conditional verbs such as “will,” “would,” “should,” “could,” or “may” are generally intended to identify forward-looking statements.  Actual results and operations for any future period may vary materially from those projected herein and from past results discussed herein.  Factors which could cause actual results to differ materially from historical results or those anticipated include, but are not limited to: changes in federal, state and local laws and regulations applicable to the highly regulated industry in which we operate; lawsuits or governmental actions if we do not comply with the laws and regulations applicable to our businesses; the creation of the Consumer Financial Protection Bureau, or CFPB, and enforcement of its rules; changes in existing U.S. government-sponsored entities, their current roles or their guarantees or guidelines; changes to government mortgage modification programs; the licensing and operational requirements of states and other jurisdictions applicable to our businesses, to which our bank competitors are not subject; foreclosure delays and changes in foreclosure practices; certain banking regulations that may limit our business activities; changes in macroeconomic and U.S. residential real estate market conditions; difficulties in growing loan production volume; changes in prevailing interest rates; increases in loan delinquencies and defaults; our reliance on PennyMac Mortgage Investment Trust as a significant source of financing for, and revenue related to, our correspondent lending business; availability of required additional capital and liquidity to support business growth; our obligation to indemnify third-party purchasers or repurchase loans that we originate, acquire or assist in with fulfillment; our obligation to indemnify advised entities or investment funds to meet certain criteria or characteristics or under other circumstances; decreases in the historical returns on the assets that we select and manage for our clients, and our resulting management and incentive fees; regulation applicable to our investment management segment; conflicts of interest in allocating our services and investment opportunities among ourselves and our advised entities; the potential damage to our reputation and adverse impact to our business resulting from ongoing negative publicity; and our rapid growth. You should not place undue reliance on any forward-looking statement and should consider all of the uncertainties and risks described above, as well as those more fully discussed in reports and other documents filed by the Company with the Securities and Exchange Commission from time to time.  The Company undertakes no obligation to publicly update or revise any forward-looking statements or any other information contained herein, and the statements made in this press release are current as of the date of this release only.

 

7


 


 

PENNYMAC FINANCIAL SERVICES, INC.

 

CONSOLIDATED BALANCE SHEETS

 

(In thousands, except share data)

 

 

 

December 31,
2013

 

September 30,
2013

 

December 31,
2012

 

ASSETS

 

 

 

 

 

 

 

Cash

 

$

30,639

 

$

56,398

 

$

12,323

 

Short-term investments at fair value

 

142,582

 

127,487

 

53,164

 

Mortgage loans held for sale at fair value

 

531,004

 

530,248

 

448,384

 

Derivative assets

 

21,540

 

24,066

 

27,290

 

Servicing advances

 

154,328

 

105,344

 

93,152

 

Real estate acquired in settlement of loans

 

 

 

 

Carried Interest due from Investment Funds

 

61,142

 

58,134

 

47,723

 

Investment in PennyMac Mortgage Investment Trust at fair value

 

1,722

 

1,701

 

1,897

 

Mortgage servicing rights at lower of cost or fair value

 

258,751

 

226,090

 

89,177

 

Mortgage servicing rights at fair value

 

224,913

 

26,768

 

19,798

 

Furniture, fixtures, equipment and building improvements, net

 

9,837

 

8,498

 

5,065

 

Capitalized software, net

 

764

 

743

 

795

 

Receivable from Investment Funds

 

2,915

 

2,541

 

3,672

 

Receivable from PennyMac Mortgage Investment Trust

 

18,636

 

20,030

 

16,691

 

Deferred tax asset

 

63,117

 

54,530

 

 

Other

 

15,922

 

11,806

 

13,032

 

Total assets

 

$

1,537,812

 

$

1,254,384

 

$

832,163

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Mortgage loans sold under agreements to repurchase

 

$

471,592

 

$

387,883

 

$

393,534

 

Excess servicing spread financing at fair value

 

138,723

 

2,857

 

 

Note payable

 

52,154

 

56,775

 

53,013

 

Derivative liabilities

 

2,462

 

5,776

 

509

 

Accounts payable and accrued expenses

 

46,387

 

53,355

 

36,279

 

Payable to PennyMac Mortgage Investment Trust

 

81,174

 

55,523

 

46,779

 

Payable to exchanged Private National Mortgage Acceptance Company, LLC unitholders under tax receivable agreement

 

71,056

 

58,615

 

 

Payable to Investment Funds

 

36,937

 

36,424

 

36,795

 

Liability for losses under representations and warranties

 

8,123

 

7,215

 

3,504

 

Total liabilities

 

908,608

 

664,423

 

570,413

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Class A common stock, par value $0.0001 per share, 200,000,000 shares authorized, 20,812,777 shares issued and outstanding

 

2

 

2

 

 

Class B common stock, par value $0.0001 per share, 1,000 shares authorized, 61 shares issued and outstanding

 

 

 

 

Additional paid-in capital

 

153,000

 

136,484

 

 

Retained earnings

 

14,304

 

7,990

 

 

Total stockholders’ equity attributable to PennyMac Financial Services, Inc. common stockholders

 

167,306

 

144,476

 

 

Members’ equity attributable to Private National Mortgage Acceptance Company, LLC

 

 

 

261,750

 

Noncontrolling interests in Private National Mortgage Acceptance Company, LLC

 

461,898

 

445,485

 

 

Total stockholders’ equity

 

629,204

 

589,961

 

261,750

 

Total liabilities and stockholders’ equity

 

$

1,537,812

 

$

1,254,384

 

$

832,163

 

 

8



 

PENNYMAC FINANCIAL SERVICES, INC.

 

CONSOLIDATED STATEMENTS OF INCOME

 

(in thousands except per share data)

 

 

 

Quarter ended

 

 

 

December 31,
2013

 

September 30,
2013

 

December 31,
2012

 

Revenue

 

 

 

 

 

 

 

Net gains on mortgage loans held for sale at fair value

 

$

29,453

 

$

25,949

 

$

49,683

 

Loan origination fees

 

5,315

 

6,280

 

4,195

 

Fulfillment fees from PennyMac Mortgage Investment Trust

 

11,087

 

18,327

 

31,809

 

Net servicing fees:

 

 

 

 

 

 

 

Loan servicing fees

 

 

 

 

 

 

 

From non-affiliates

 

26,126

 

14,596

 

11,897

 

From PennyMac Mortgage Investment Trust

 

12,162

 

10,738

 

5,445

 

From Investment Funds

 

1,739

 

1,813

 

2,586

 

Mortgage servicing rebate to Investment Funds

 

(165

)

(362

)

(525

)

Ancillary and other fees

 

3,726

 

2,777

 

(1,416

)

 

 

43,588

 

29,562

 

17,987

 

Amortization, impairment and change in estimated fair value of mortgage servicing rights

 

(13,088

)

(8,163

)

(3,228

)

Net servicing fees

 

30,500

 

21,399

 

14,759

 

Management fees:

 

 

 

 

 

 

 

From PennyMac Mortgage Investment Trust

 

8,924

 

8,539

 

4,472

 

From Investment Funds

 

2,031

 

2,001

 

2,164

 

 

 

10,955

 

10,540

 

6,636

 

Carried Interest from Investment Funds

 

3,008

 

2,812

 

3,219

 

Net interest (expense) income:

 

 

 

 

 

 

 

Interest income

 

4,322

 

5,093

 

1,863

 

Interest expense

 

4,987

 

4,156

 

3,653

 

 

 

(665

)

937

 

(1,790

)

Change in fair value of investment in and dividends received from PennyMac Mortgage Investment Trust

 

109

 

165

 

187

 

Other

 

658

 

785

 

821

 

Total net revenue

 

90,420

 

87,194

 

109,519

 

Expenses

 

 

 

 

 

 

 

Compensation

 

34,711

 

35,830

 

46,258

 

Professional services

 

2,705

 

2,831

 

2,030

 

Loan origination

 

2,118

 

2,802

 

1,150

 

Servicing

 

1,956

 

1,931

 

1,294

 

Technology

 

3,002

 

2,587

 

1,204

 

Occupancy

 

862

 

796

 

443

 

Other

 

3,379

 

5,500

 

1,720

 

Total expenses

 

48,733

 

52,277

 

54,099

 

Income before provision for income taxes

 

41,687

 

34,917

 

55,420

 

Provision for income taxes

 

4,430

 

3,493

 

 

Net income

 

37,257

 

31,424

 

$

55,420

 

Less: Net income attributable to noncontrolling interest

 

30,847

 

26,227

 

 

 

Net income attributable to PennyMac Financial Services, Inc. common stockholders

 

$

6,410

 

$

5,197

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

Basic

 

$

0.33

 

$

0.29

 

 

 

Diluted

 

$

0.32

 

$

0.28

 

 

 

Weighted-average common share outstanding

 

 

 

 

 

 

 

Basic

 

19,324

 

17,958

 

 

 

Diluted

 

75,922

 

75,892

 

 

 

 

9



 

PENNYMAC FINANCIAL SERVICES, INC.

 

CONSOLIDATED STATEMENTS OF INCOME

 

 (In thousands, except share data)

 

 

 

Year ended December 31,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

Net gains on mortgage loans held for sale at fair value

 

$

138,013

 

$

118,170

 

Loan origination fees

 

23,575

 

9,634

 

Fulfillment fees from PennyMac Mortgage Investment Trust

 

79,712

 

62,906

 

Net servicing income:

 

 

 

 

 

Loan servicing fees

 

 

 

 

 

From non-affiliates

 

61,523

 

20,673

 

From PennyMac Mortgage Investment Trust

 

39,413

 

18,608

 

From Investment Funds

 

7,799

 

11,716

 

Mortgage servicing rebate from (to) Investment Funds

 

(700

)

(885

)

Ancillary and other fees

 

11,426

 

2,245

 

 

 

119,461

 

52,357

 

Amortization, impairment and change in estimated fair value of mortgage servicing rights

 

(29,451

)

(12,252

)

Net servicing income

 

90,010

 

40,105

 

Management fees:

 

 

 

 

 

From PennyMac Mortgage Investment Trust

 

32,410

 

12,436

 

From Investment Funds

 

7,920

 

9,363

 

 

 

40,330

 

21,799

 

Carried Interest from Investment Funds

 

13,419

 

10,473

 

Net interest income (expense):

 

 

 

 

 

Interest income

 

15,632

 

6,354

 

Interest expense

 

16,673

 

7,879

 

 

 

(1,041

)

(1,525

)

Change in fair value of investment in and dividends received from PennyMac Mortgage Investment Trust

 

41

 

817

 

Other

 

2,500

 

2,707

 

Total net revenue

 

386,559

 

265,086

 

Expenses

 

 

 

 

 

Compensation

 

148,561

 

124,014

 

Professional services

 

10,606

 

5,568

 

Loan origination

 

9,943

 

2,953

 

Technology

 

9,205

 

4,455

 

Servicing

 

7,028

 

3,642

 

Occupancy

 

2,745

 

1,521

 

Other

 

16,345

 

4,610

 

Total expenses

 

204,433

 

146,763

 

Income before provision for income taxes

 

182,126

 

118,323

 

Provision for income taxes

 

9,961

 

 

Net income

 

172,165

 

$

118,323

 

Less: Net income attributable to noncontrolling interest

 

157,765

 

 

 

Net income attributable to PennyMac Financial Services, Inc. common shareholders

 

$

14,400

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

Basic

 

$

0.83

 

 

 

Diluted

 

$

0.82

 

 

 

Weighted-average common shares outstanding

 

 

 

 

 

Basic

 

17,311

 

 

 

Diluted

 

75,892

 

 

 

 

(end)

 

10