Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - WABASH NATIONAL Corp | v471373_8k.htm |
Exhibit 99.1
| Media Contact: | |
| Dana Stelsel |  |
| Corporate Communications Manager | |
| (765) 771-5766 | |
| dana.stelsel@wabashnational.com | |
| Investor Relations: | |
| Mike Pettit | |
| Vice President, Finance & Investor Relations | |
| (765) 771-5581 | |
| michael.pettit@wabashnational.com | |
Wabash National Corporation Announces Second Quarter 2017 Results
| · | GAAP and non-GAAP earnings of $0.36 per diluted share and $0.37 per diluted share, respectively |
| · | Net sales of $436 million |
| · | Operating income of $38.7 million and 8.9 percent of net sales, up $8.4 million and 60 basis points, respectively, as compared to first quarter 2017 |
| · | 2017 full-year shipment guidance updated to 53,000 to 56,000 trailers; full-year earnings per diluted share guidance adjusted to $1.44 to $1.50 per diluted share |
LAFAYETTE, Ind. – July 25, 2017 – Wabash National Corporation (NYSE: WNC), a diversified industrial manufacturer and North America’s leading producer of semi-trailers and liquid transportation systems, today reported results for the quarter ending June 30, 2017.
Net income for the second quarter of 2017 was $22.9 million, or $0.36 per diluted share, compared to second quarter 2016 net income of $35.5 million, or $0.53 per diluted share. Second quarter 2017 non-GAAP adjusted earnings decreased $13.4 million over the prior year period to $23.2 million, or $0.37 per diluted share. Non-GAAP adjusted earnings for the second quarter of 2017 includes charges related to the early extinguishment of debt in connection with the Company’s repurchase of a portion of its outstanding convertible senior notes, one-time executive severance costs and losses on closure of former facilities. Non-GAAP adjusted earnings for the second quarter of 2016 included a non-recurring charge in connection with the Company’s segment realignment.
Net sales for the second quarter of 2017 was $436 million, a decrease of 8 percent as compared to the second quarter of 2016. Operating income decreased 34 percent to $38.7 million, due to lower trailer demand, compared to operating income of $58.9 million for the second quarter of 2016. Operating EBITDA, a non-GAAP measure that excludes the effects of certain recurring and non-recurring items, for the second quarter of 2017 was $49.5 million, a decrease of $23.3 million, or 32 percent, compared to Operating EBITDA for the prior year period. On a trailing twelve month basis, net sales totaled $1.7 billion, generating Operating EBITDA of $211.8 million, or 12.3 percent of net sales. The continued solid operating performance is attributable to the strong demand environment and operational improvements within the Commercial Trailer Products segment, as well as the sustained benefits from the Company’s growth and diversification strategies.
The following is a summary of select operating and financial results for the past five quarters:
| Three Months Ended | ||||||||||||||||||||
| (Dollars in thousands, except per | June 30, | September 30, | December 31, | March 31, | June 30, | |||||||||||||||
| share amounts) | 2016 | 2016 | 2016 | 2017 | 2017 | |||||||||||||||
| Net Sales | $ | 471,438 | $ | 464,272 | $ | 462,057 | $ | 362,716 | $ | 435,903 | ||||||||||
| Gross Profit Margin | 19.3 | % | 18.0 | % | 15.5 | % | 16.4 | % | 15.5 | % | ||||||||||
| Income from Operations | $ | 58,872 | $ | 54,855 | $ | 40,621 | $ | 30,264 | $ | 38,668 | ||||||||||
| Income from Operations Margin | 12.5 | % | 11.8 | % | 8.8 | % | 8.3 | % | 8.9 | % | ||||||||||
| Net Income | $ | 35,531 | $ | 33,378 | $ | 23,000 | $ | 20,173 | $ | 22,945 | ||||||||||
| Diluted EPS | $ | 0.53 | $ | 0.51 | $ | 0.36 | $ | 0.32 | $ | 0.36 | ||||||||||
| Non-GAAP Measures(1): | ||||||||||||||||||||
| Operating EBITDA | $ | 72,754 | $ | 66,821 | $ | 53,606 | $ | 41,930 | $ | 49,450 | ||||||||||
| Operating EBITDA Margin | 15.4 | % | 14.4 | % | 11.6 | % | 11.6 | % | 11.3 | % | ||||||||||
| Adjusted Earnings | $ | 36,610 | $ | 32,901 | $ | 24,213 | $ | 19,517 | $ | 23,189 | ||||||||||
| Adjusted Diluted EPS | $ | 0.55 | $ | 0.50 | $ | 0.38 | $ | 0.31 | $ | 0.37 | ||||||||||
Notes:
| (1) | See “Non-GAAP Measures” below for explanation of the non-GAAP results included above. |
Dick Giromini, chief executive officer, stated, “While pleased to have delivered another solid quarter overall from a historical perspective, we recognize that we can do even better. With gross profit margins and operating margins of 15.5 percent and 8.9 percent, respectively, the second quarter represented the second strongest second quarter in our Company’s history, only surpassed by the second quarter of last year. The Commercial Trailer Products team successfully achieved targets in cost management and execution, which is reflected in the segment’s continued delivery of strong margins and operating performance. We continue efforts to drive ongoing productivity improvements throughout the enterprise, accelerating actions to optimize the cost structure and performance of the Diversified Products segment while developing new opportunities to grow our top line and margins.”
“Backlog totaling $762 million as of June 30, 2017 remains seasonally and historically strong, supporting our long-standing belief that trailer fleet age, regulatory compliance requirements, and customer profitability support a continued favorable demand environment. Based on all these factors, we are updating our full-year guidance for trailer shipments to 53,000 to 56,000 new trailers, and adjusting our earnings guidance range to $1.44 to $1.50 per diluted share.”
Business Segment Highlights
The table below is a summary of select segment operating and financial results prior to the elimination of intersegment sales for the second quarter of 2017 and 2016. A complete disclosure of the results by individual segment is included in the tables following this release.
| (dollars in thousands) | Commercial Trailer Products | Diversified Products | ||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| New trailers shipped | 13,600 | 15,350 | 550 | 550 | ||||||||||||
| Net sales | $ | 348,140 | $ | 382,212 | $ | 90,827 | $ | 92,870 | ||||||||
| Gross profit | $ | 50,882 | $ | 69,027 | $ | 17,149 | $ | 22,938 | ||||||||
| Gross profit margin | 14.6 | % | 18.1 | % | 18.9 | % | 24.7 | % | ||||||||
| Income from operations | $ | 42,155 | $ | 57,135 | $ | 5,061 | $ | 10,258 | ||||||||
| Income from operations margin | 12.1 | % | 14.9 | % | 5.6 | % | 11.0 | % | ||||||||
Commercial Trailer Products’ net sales for the second quarter were $348 million, a decrease of $34 million, or 9 percent, as compared to the prior year. Gross profit margin for the second quarter decreased 340 basis points as compared to the prior year period but generally in line with expectations. The year-over-year declines in net sales and gross profit margin were primarily due to lower new trailer shipments and increases in commodity costs. Operating income decreased $15.0 million, or 26 percent, from the second quarter of last year to $42.2 million, or 12.1 percent of net sales.
Diversified Products’ net sales for the second quarter decreased $2 million, or 2 percent, as compared to the prior year period primarily due to reduced pricing within our liquid tank trailer business. Gross profit and gross profit margin as compared to the prior year period decreased $5.7 million and 580 basis points, respectively, as continued softness within the chemical and energy end markets for tank trailers and increases in commodity costs negatively impacted this segment. Operating income for the second quarter of 2017 was $5.1 million, or 5.6 percent of net sales, a decrease of $5.2 million compared to the same period last year.
Non-GAAP Measures
In addition to disclosing financial results calculated in accordance with United States generally accepted accounting principles (GAAP), the financial information included in this release contains non-GAAP financial measures, including operating EBITDA, operating EBITDA margin, adjusted earnings and adjusted earnings per diluted share.
These non-GAAP measures should not be considered a substitute for, or superior to, financial measures and results calculated in accordance with GAAP, including net income, and reconciliations to GAAP financial statements should be carefully evaluated.
Operating EBITDA is defined as earnings before interest, taxes, depreciation, amortization, stock-based compensation, impairment of goodwill and other intangible assets, and other non-operating income and expense. Management believes providing operating EBITDA is useful for investors to understand the Company’s performance and results of operations period to period with the exclusion of the items identified above. Management believes the presentation of operating EBITDA, when combined with the GAAP presentations of operating income and net income, is beneficial to an investor’s understanding of the Company’s operating performance. A reconciliation of operating EBITDA to net income is included in the tables following this release.
Adjusted earnings and adjusted earnings per diluted share for the three and six month periods ending June 30, 2017 and 2016 reflect adjustments for charges incurred in connection with the losses attributable to the Company’s extinguishment of debt, income or losses recognized on the sale and/or closure of former Company locations, one-time executive severance costs and impairment of goodwill charges. Management believes providing adjusted measures and excluding certain items facilitates comparisons to the Company’s prior year periods and, when combined with the GAAP presentation of net income and diluted net income per share, is beneficial to an investor’s understanding of the Company’s performance. A reconciliation of adjusted earnings and adjusted earnings per diluted share to net income and net income per diluted share is included in the tables following this release.
Second quarter 2017 Conference Call
Wabash National will conduct a conference call to review and discuss its second quarter results on July 26, 2017, at 10:00 a.m. EDT. Access to the live webcast will be available on the Company’s website at www.wabashnational.com. For those unable to participate in the live webcast, the call will be archived at www.wabashnational.com within three hours of the conclusion of the live call and will remain available through October 18, 2017. Meeting access also will be available via conference call at 800-708-4540, participant code 45276585.
About Wabash National Corporation
Headquartered in Lafayette, Indiana, Wabash National Corporation (NYSE: WNC) is a diversified industrial manufacturer and North America’s leading producer of semi-trailers and liquid transportation systems. Established in 1985, the Company manufactures a diverse range of products including: dry freight and refrigerated trailers, platform trailers, bulk tank trailers, dry and refrigerated truck bodies, truck-mounted tanks, intermodal equipment, aircraft refueling equipment, structural composite panels and products, trailer aerodynamic solutions, and specialty food grade and pharmaceutical equipment. Its innovative products are sold under the following brand names: Wabash National®, Beall®, Benson®, Brenner® Tank, Bulk Tank International, DuraPlate®, Extract Technology®, Garsite, Progress Tank, Transcraft®, Walker Engineered Products, and Walker Transport. Visit www.wabashnational.com to learn more.
Safe Harbor Statement
This press release contains certain forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements convey the Company’s current expectations or forecasts of future events. All statements contained in this press release other than statements of historical fact are forward-looking statements. These forward-looking statements include, among other things, all statements regarding the Company’s outlook for trailer shipments, backlog, expectations regarding demand levels for trailers, non-trailer equipment and our other diversified product offerings, pricing, profitability and earnings, cash flow and liquidity, opportunity to capture higher margin sales, new product innovations, our growth and diversification strategies and our expectations with regards to capital allocation. These and the Company’s other forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those implied by the forward-looking statements. Without limitation, these risks and uncertainties include uncertain economic conditions including the possibility that customer demand may not meet our expectations, increased competition, reliance on certain customers and corporate partnerships, risks of customer pick-up delays, shortages and costs of raw materials, risks in implementing and sustaining improvements in the Company’s manufacturing operations and cost containment, dependence on industry trends and timing and costs of indebtedness. Readers should review and consider the various disclosures made by the Company in this press release and in the Company’s reports to its stockholders and periodic reports on Forms 10-K and 10-Q.
# # #
WABASH NATIONAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Net sales | $ | 435,903 | $ | 471,438 | $ | 798,619 | $ | 919,114 | ||||||||
| Cost of sales | 368,225 | 380,374 | 671,584 | 748,524 | ||||||||||||
| Gross profit | 67,678 | 91,064 | 127,035 | 170,590 | ||||||||||||
| General and administrative expenses | 19,018 | 18,495 | 37,436 | 37,887 | ||||||||||||
| Selling expenses | 5,897 | 7,045 | 12,070 | 14,006 | ||||||||||||
| Amortization of intangibles | 4,095 | 4,989 | 8,597 | 9,978 | ||||||||||||
| Impairment of goodwill | - | 1,663 | - | 1,663 | ||||||||||||
| Income from operations | 38,668 | 58,872 | 68,932 | 107,056 | ||||||||||||
| Other income (expense): | ||||||||||||||||
| Interest expense | (2,888 | ) | (3,937 | ) | (5,878 | ) | (8,032 | ) | ||||||||
| Other, net | 325 | (207 | ) | 1,657 | (604 | ) | ||||||||||
| Income before income taxes | 36,105 | 54,728 | 64,711 | 98,420 | ||||||||||||
| Income tax expense | 13,160 | 19,197 | 21,593 | 35,365 | ||||||||||||
| Net income | $ | 22,945 | $ | 35,531 | $ | 43,118 | $ | 63,055 | ||||||||
| Dividends declared per share | $ | 0.06 | $ | - | $ | 0.12 | $ | - | ||||||||
| Basic net income per share | $ | 0.38 | $ | 0.55 | $ | 0.72 | $ | 0.97 | ||||||||
| Diluted net income per share | $ | 0.36 | $ | 0.53 | $ | 0.68 | $ | 0.95 | ||||||||
| Comprehensive income | ||||||||||||||||
| Net income | $ | 22,945 | $ | 35,531 | $ | 43,118 | $ | 63,055 | ||||||||
| Foreign currency translation adjustment | 294 | (559 | ) | 772 | (656 | ) | ||||||||||
| Net comprehensive income | $ | 23,239 | $ | 34,972 | $ | 43,890 | $ | 62,399 | ||||||||
| Basic net income per share: | ||||||||||||||||
| Net income applicable to common stockholders | $ | 22,945 | $ | 35,531 | $ | 43,118 | $ | 63,055 | ||||||||
| Weighted average common shares outstanding | 59,902 | 64,834 | 60,022 | 64,936 | ||||||||||||
| Basic net income per share | $ | 0.38 | $ | 0.55 | $ | 0.72 | $ | 0.97 | ||||||||
| Diluted net income per share: | ||||||||||||||||
| Net income applicable to common stockholders | $ | 22,945 | $ | 35,531 | $ | 43,118 | $ | 63,055 | ||||||||
| Weighted average common shares outstanding | 59,902 | 64,834 | 60,022 | 64,936 | ||||||||||||
| Dilutive shares from assumed conversion of convertible senior notes | 1,831 | 1,057 | 1,762 | 529 | ||||||||||||
| Dilutive stock options and restricted stock | 1,474 | 1,224 | 1,519 | 1,205 | ||||||||||||
| Diluted weighted average common shares outstanding | 63,207 | 67,115 | 63,303 | 66,670 | ||||||||||||
| Diluted net income per share | $ | 0.36 | $ | 0.53 | $ | 0.68 | $ | 0.95 | ||||||||
WABASH NATIONAL CORPORATION
SEGMENTS AND RELATED INFORMATION
(Dollars in thousands)
(Unaudited)
| Commercial | Diversified | Corporate and | ||||||||||||||
| Three Months Ended June 30, | Trailer Products | Products | Eliminations | Consolidated | ||||||||||||
| 2017 | ||||||||||||||||
| New trailers shipped | 13,600 | 550 | - | 14,150 | ||||||||||||
| Used trailers shipped | 50 | 50 | - | 100 | ||||||||||||
| New Trailers | $ | 329,405 | $ | 33,290 | $ | - | $ | 362,695 | ||||||||
| Used Trailers | 1,236 | 637 | - | 1,873 | ||||||||||||
| Components, parts and service | 13,102 | 32,194 | (3,064 | ) | 42,232 | |||||||||||
| Equipment and other | 4,398 | 24,705 | - | 29,103 | ||||||||||||
| Total net external sales | $ | 348,140 | $ | 90,827 | $ | (3,064 | ) | $ | 435,903 | |||||||
| Gross profit | $ | 50,882 | $ | 17,149 | $ | (352 | ) | $ | 67,678 | |||||||
| Income (Loss) from operations | $ | 42,154 | $ | 5,062 | $ | (8,548 | ) | $ | 38,668 | |||||||
| 2016 | ||||||||||||||||
| New trailers shipped | 15,350 | 550 | - | 15,900 | ||||||||||||
| Used trailers shipped | 300 | 50 | - | 350 | ||||||||||||
| New Trailers | $ | 359,763 | $ | 34,229 | $ | - | $ | 393,992 | ||||||||
| Used Trailers | 3,427 | 1,093 | - | 4,520 | ||||||||||||
| Components, parts and service | 14,869 | 31,958 | (3,644 | ) | 43,183 | |||||||||||
| Equipment and other | 4,153 | 25,590 | - | 29,743 | ||||||||||||
| Total net external sales | $ | 382,212 | $ | 92,870 | $ | (3,644 | ) | $ | 471,438 | |||||||
| Gross profit | $ | 69,027 | $ | 22,938 | $ | (901 | ) | $ | 91,064 | |||||||
| Income (Loss) from operations | $ | 57,135 | $ | 10,258 | $ | (8,521 | ) | $ | 58,872 | |||||||
| Six Months Ended June 30, | ||||||||||||||||
| 2017 | ||||||||||||||||
| New trailers shipped | 24,000 | 1,050 | - | 25,050 | ||||||||||||
| Used trailers shipped | 150 | 50 | - | 200 | ||||||||||||
| New Trailers | $ | 586,595 | $ | 63,985 | $ | - | $ | 650,580 | ||||||||
| Used Trailers | 2,123 | 1,856 | - | 3,979 | ||||||||||||
| Components, parts and service | 25,845 | 65,869 | (5,047 | ) | 86,667 | |||||||||||
| Equipment and other | 8,367 | 49,026 | - | 57,393 | ||||||||||||
| Total net external sales | $ | 622,929 | $ | 180,737 | $ | (5,047 | ) | $ | 798,619 | |||||||
| Gross profit | $ | 93,008 | $ | 34,742 | $ | (715 | ) | $ | 127,035 | |||||||
| Income (Loss) from operations | $ | 75,546 | $ | 9,666 | $ | (16,280 | ) | $ | 68,932 | |||||||
| 2016 | ||||||||||||||||
| New trailers shipped | 29,350 | 1,050 | - | 30,400 | ||||||||||||
| Used trailers shipped | 550 | 50 | - | 600 | ||||||||||||
| New Trailers | $ | 701,796 | $ | 64,005 | $ | - | $ | 765,801 | ||||||||
| Used Trailers | 7,279 | 1,994 | - | 9,273 | ||||||||||||
| Components, parts and service | 29,070 | 59,345 | (6,297 | ) | 82,118 | |||||||||||
| Equipment and other | 8,107 | 53,815 | - | 61,922 | ||||||||||||
| Total net external sales | $ | 746,252 | $ | 179,159 | $ | (6,297 | ) | $ | 919,114 | |||||||
| Gross profit | $ | 129,423 | $ | 43,148 | $ | (1,981 | ) | $ | 170,590 | |||||||
| Income (Loss) from operations | $ | 107,392 | $ | 17,247 | $ | (17,583 | ) | $ | 107,056 | |||||||
WABASH NATIONAL CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
| June 30, | December 31, | |||||||
| 2017 | 2016 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 178,633 | $ | 163,467 | ||||
| Accounts receivable | 122,978 | 153,634 | ||||||
| Inventories | 199,276 | 139,953 | ||||||
| Prepaid expenses and other | 19,198 | 24,351 | ||||||
| Total current assets | $ | 520,085 | $ | 481,405 | ||||
| Property, plant and equipment | 136,299 | 134,138 | ||||||
| Deferred income taxes | 20,285 | 20,343 | ||||||
| Goodwill | 148,268 | 148,367 | ||||||
| Intangible assets | 85,909 | 94,405 | ||||||
| Other assets | 21,565 | 20,075 | ||||||
| $ | 932,411 | $ | 898,733 | |||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Current liabilities | ||||||||
| Current portion of long-term debt | $ | 45,822 | $ | 2,468 | ||||
| Current portion of capital lease obligations | 427 | 494 | ||||||
| Accounts payable | 109,595 | 71,338 | ||||||
| Other accrued liabilities | 89,355 | 92,314 | ||||||
| Total current liabilities | $ | 245,199 | $ | 166,614 | ||||
| Long-term debt | 186,098 | 233,465 | ||||||
| Capital lease obligations | 1,172 | 1,409 | ||||||
| Deferred income taxes | 486 | 499 | ||||||
| Other noncurrent liabilities | 26,006 | 24,355 | ||||||
| Stockholders' equity | $ | 473,450 | 472,391 | |||||
| $ | 932,411 | $ | 898,733 | |||||
WABASH NATIONAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited)
| Six Months Ended June 30, | ||||||||
| 2017 | 2016 | |||||||
| Cash flows from operating activities | ||||||||
| Net income | $ | 43,118 | $ | 63,055 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities | ||||||||
| Depreciation | 8,412 | 8,173 | ||||||
| Amortization of intangibles | 8,597 | 9,978 | ||||||
| Net (gain) loss on the sale of assets | (2,502 | ) | 17 | |||||
| Deferred income taxes | 45 | 1,770 | ||||||
| Excess tax benefits from stock-based compensation | - | (605 | ) | |||||
| Loss on debt extinguishment | 764 | 487 | ||||||
| Stock-based compensation | 5,430 | 5,702 | ||||||
| Imparment of goodwill | - | 1,663 | ||||||
| Non-cash interest expense | 1,042 | 1,830 | ||||||
| Changes in operating assets and liabilities | ||||||||
| Accounts receivable | 30,656 | 20,873 | ||||||
| Inventories | (60,748 | ) | (46,034 | ) | ||||
| Prepaid expenses and other | 3,998 | (16,911 | ) | |||||
| Accounts payable and accrued liabilities | 35,285 | 25,154 | ||||||
| Other, net | 1,147 | 1,113 | ||||||
| Net cash provided by operating activities | $ | 75,244 | $ | 76,265 | ||||
| Cash flows from investing activities | ||||||||
| Capital expenditures | (10,856 | ) | (8,115 | ) | ||||
| Proceeds from the sale of property, plant, and equipment | 3,736 | 17 | ||||||
| Other, net | 1,220 | - | ||||||
| Net cash used in investing activities | $ | (5,900 | ) | $ | (8,098 | ) | ||
| Cash flows from financing activities | ||||||||
| Proceeds from exercise of stock options | 5,630 | 1,397 | ||||||
| Excess tax benefits from stock-based compensation | - | 605 | ||||||
| Dividends paid | (7,767 | ) | - | |||||
| Borrowings under revolving credit facilities | 371 | 316 | ||||||
| Payments under revolving credit facilities | (371 | ) | (316 | ) | ||||
| Principal payments under capital lease obligations | (303 | ) | (443 | ) | ||||
| Proceeds from issuance of term loan credit facility | 189,470 | - | ||||||
| Principal payments under term loan credit facility | (190,418 | ) | (964 | ) | ||||
| Principal payments under industrial revenue bond | (311 | ) | (256 | ) | ||||
| Debt issuance costs paid | (354 | ) | - | |||||
| Stock repurchase | (42,794 | ) | (17,698 | ) | ||||
| Convertible senior notes repurchase | (7,331 | ) | (42,061 | ) | ||||
| Net cash used in financing activities | $ | (54,178 | ) | $ | (59,420 | ) | ||
| Net increase in cash and cash equivalents | $ | 15,166 | $ | 8,747 | ||||
| Cash and cash equivalents at beginning of period | 163,467 | 178,853 | ||||||
| Cash and cash equivalents at end of period | $ | 178,633 | $ | 187,600 | ||||
WABASH NATIONAL CORPORATION
RECONCILIATION OF GAAP FINANCIAL MEASURES TO
NON-GAAP FINANCIAL MEASURES
(Dollars in thousands, except per share amounts)
(Unaudited)
| Operating EBITDA1: | ||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Net income | $ | 22,945 | $ | 35,531 | $ | 43,118 | $ | 63,055 | ||||||||
| Income tax expense | 13,160 | 19,197 | 21,593 | 35,365 | ||||||||||||
| Interest expense | 2,888 | 3,937 | 5,878 | 8,032 | ||||||||||||
| Depreciation and amortization | 8,315 | 8,987 | 17,009 | 18,151 | ||||||||||||
| Stock-based compensation | 2,467 | 3,232 | 5,430 | 5,702 | ||||||||||||
| Impairment of intangibles | - | 1,663 | - | 1,663 | ||||||||||||
| Other non-operating (income) expense | (325 | ) | 207 | (1,657 | ) | 604 | ||||||||||
| Operating EBITDA | $ | 49,450 | $ | 72,754 | $ | 91,371 | $ | 132,572 | ||||||||
| Three Months Ended | Trailing Twelve Months | |||||||||||||||||||
| September 30, 2016 | December 31, 2016 | March 31, 2017 | June 30, 2017 | June 30, 2017 | ||||||||||||||||
| Net income | $ | 33,378 | $ | 23,000 | $ | 20,173 | $ | 22,945 | $ | 99,496 | ||||||||||
| Income tax expense | 18,401 | 12,217 | 8,434 | 13,160 | 52,212 | |||||||||||||||
| Interest expense | 3,906 | 3,725 | 2,990 | 2,888 | 13,509 | |||||||||||||||
| Depreciation and amortization | 9,052 | 9,565 | 8,704 | 8,315 | 35,636 | |||||||||||||||
| Stock-based compensation | 2,915 | 3,420 | 2,963 | 2,467 | 11,765 | |||||||||||||||
| Other non-operating (income) expense | (831 | ) | 1,679 | (1,333 | ) | (325 | ) | (810 | ) | |||||||||||
| Operating EBITDA | $ | 66,821 | $ | 53,606 | $ | 41,930 | $ | 49,450 | $ | 211,807 | ||||||||||
Adjusted Earnings2:
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||||||||||
| $ | Per Share | $ | Per Share | $ | Per Share | $ | Per Share | |||||||||||||||||||||||||
| Net Income | $ | 22,945 | $ | 0.36 | $ | 35,531 | $ | 0.53 | $ | 43,118 | $ | 0.68 | $ | 63,055 | $ | 0.95 | ||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||
| Facility transactions3 | 18 | - | - | - | (1,655 | ) | (0.03 | ) | - | - | ||||||||||||||||||||||
| Impairment of goodwill and other intangibles | - | - | 1,663 | 0.02 | - | - | 1,663 | 0.02 | ||||||||||||||||||||||||
| Loss on debt extinguishment | 125 | - | - | - | 765 | 0.01 | 487 | 0.01 | ||||||||||||||||||||||||
| Executive severance expense | 238 | - | - | - | 238 | - | - | - | ||||||||||||||||||||||||
| Tax effect of aforementioned items | (137 | ) | - | (584 | ) | (0.01 | ) | 235 | - | (764 | ) | (0.01 | ) | |||||||||||||||||||
| Adjusted earnings | $ | 23,189 | $ | 0.37 | $ | 36,610 | $ | 0.55 | $ | 42,701 | $ | 0.67 | $ | 64,441 | $ | 0.97 | ||||||||||||||||
| Weighted Average # of Diluted Shares O/S | 63,207 | 67,115 | 63,303 | 66,670 | ||||||||||||||||||||||||||||
| Three Months Ended | ||||||||||||||||||||||||
| September 30, 2016 | December 31, 2016 | March 31, 2017 | ||||||||||||||||||||||
| $ | Per Share | $ | Per Share | $ | Per Share | |||||||||||||||||||
| Net Income | $ | 33,378 | $ | 0.51 | $ | 23,000 | $ | 0.36 | $ | 20,173 | $ | 0.32 | ||||||||||||
| Adjustments: | ||||||||||||||||||||||||
| Facility transactions3 | (740 | ) | (0.01 | ) | 450 | 0.01 | (1,665 | ) | (0.03 | ) | ||||||||||||||
| Loss on debt extinguishment | - | - | 1,408 | 0.02 | 640 | 0.01 | ||||||||||||||||||
| Tax effect of aforementioned items | 263 | - | (645 | ) | (0.01 | ) | 369 | 0.01 | ||||||||||||||||
| Adjusted earnings | $ | 32,901 | $ | 0.50 | $ | 24,213 | $ | 0.38 | $ | 19,517 | $ | 0.31 | ||||||||||||
| Weighted Average # of Diluted Shares O/S | 66,032 | 63,701 | 63,390 | |||||||||||||||||||||
1Operating EBITDA is defined as earnings before interest, taxes, depreciation, amortization, stock-based compensation, impairment of intangibles, and other non-operating income and expense.
2Adjusted earnings and adjusted earnings per diluted share reflect adjustments for income (loss) recognized on the sale of the Company's former facilities, charges related to losses incurred in connection with the Company’s extinguishment of debt and impairment of goodwill or other intangible assets, and executive severance expenses.
3Facility transactions in 2016 and 2017 relate to gains and/or losses incurred for the sale or closure of our locations in Phoenix, Denver, Miami, and Findlay.