IMAX Corporation Reports Fourth Quarter and Full Year 2011 Financial Results
HIGHLIGHTS
- Company Reports Q4 2011 Revenues of
$66.7 million ; Adjusted EPS of$0.14 - Record Level of Theatre Openings in 2011 Results in Year-over-Year Commercial Network Growth of 33%
- Company Signs 200+ Theatres for Second Year in a Row
- 2012 Begins with the Addition of Several Titles to the Film Slate and Progress Across Key International Growth Initiatives
(Logo: http://photos.prnewswire.com/prnh/20111107/MM01969LOGO)
"Our fourth quarter financial results came in as expected and the year ended on a positive note with the success of
Network Growth Update
2011 marked the second year in a row in which
"The rapid expansion of our network in 2011 was mostly driven by continued success in
Network Growth Outlook
Based on theatres currently in backlog, the Company expects to install 95 to 100 new theatre systems in 2012 (45 to 50 under revenue sharing arrangements and approximately 50 under sales arrangements). Of the 95 to 100 new theatres expected to be installed in 2012, the Company expects to install approximately 13 to 17 new theatres in the first quarter (7 to 9 under revenue sharing arrangements and 6 to 8 under sales arrangements). Current network growth outlook is based solely on theatres in backlog as of
Fourth Quarter Segment Results
In the fourth quarter of 2011,
Fourth quarter 2011 total film revenue was
"The highlight of the fourth quarter was the release of
In the fourth quarter of 2011, revenue from joint revenue sharing arrangements was
Fourth quarter 2011 gross margin was
Fourth quarter 2011 revenues were
For the full year ended
Mr. Gelfond concluded, "The strategic momentum of 2011 has continued here in the early weeks of 2012. We enter this new year with a commercial network that is substantially larger than it was a year ago, our mix between domestic and international theatres is moving toward higher-grossing international, and we believe our 2012 film slate reflects what our fans want to experience in
Conference Call
The Company will host a conference call today at
About
IMAX®, IMAX® 3D, IMAX DMR®, Experience It In IMAX®, An IMAX 3D Experience® and The IMAX Experience® are trademarks of
This press release contains forward looking statements that are based on
For additional information please contact:
Investors: IMAX Corporation, New York Heather Anthony/Blaire Lomasky 212-821-0100 Business Media: Sloane & Company, New York Whit Clay 212-446-1864 | Media: IMAX Corporation, New York Ann Sommerlath 212-821-0155 Entertainment Media: Principal Communications Group, Los Angeles Melissa Zuckerman/Paul Pflug 323-658-1555 | |
Additional Information
2012 DMR Films Announced to Date
To date,
- Mission: Impossible – Ghost Protocol: The
IMAX Experience (Paramount , cont'd from 2011); - Underworld: Awakening: An
IMAX 3DExperience(Sony ,January 2012 ); - Journey 2:
The Mysterious Island : AnIMAX 3DExperience(WB ,February 2012 ); - The Lorax: An
IMAX 3DExperience (Universal,March 2012 ); John Carter : AnIMAX 3DExperience (Disney ,March 2012 );- The Hunger Games: The
IMAX Experience(Lionsgate,March 2012 ); - Wrath of the Titans: An
IMAX 3DExperience (WB ,March 2012 ); - HOUBA! On the Trail of the Marsupilami: The
IMAX Experience (Chez WAM, Pathe Distribution,April 2012 ,France only); - The Avengers: An
IMAX 3DExperience (Disney , Marvel,May 2012 ); - Dark Shadows: The
IMAX Experience(WB ,May 2012 ); - Men in Black III: An
IMAX 3DExperience(Sony ,May 2012 ); - The Amazing Spider-Man: An
IMAX 3DExperience (Sony ,July 2012 ); - The Dark Knight Rises: The
IMAX Experience (WB ,July 2012 ); - Skyfall: The
IMAX Experience (Sony ,November 2012 ); - Gravity: An
IMAX 3DExperience(WB ,November 2012 ); - Chinese Zodiac: The
IMAX Experience(JCE Entertainment Ltd. ,Huayi Brothers & Emperor Motion Pictures,December 2012 , int'l only); and - The Hobbit: An Unexpected Journey: An
IMAX 3DExperience (WB ,December 2012 ).
Theatre System Signings
In the fourth quarter of 2011, the Company signed contracts for 24 new theatre systems (11 under joint revenue sharing arrangements and 13 under sales and sales-type lease arrangements) and 2 digital and other upgrades, for a total of 26 theatre system signings. In the fourth quarter of 2010, the Company signed contracts for 9 new theatre systems (4 under joint revenue sharing arrangements and 5 under sales and sales-type lease arrangements) and 14 digital and other upgrades, for a total of 23 theatre system signings.
For the full year of 2011, the Company signed contracts for a record 190 new theatre systems (132 under joint revenue sharing arrangements and 58 under sales and sales-type lease arrangements) and 19 digital and other upgrades, for a total of 209 theatre system signings. For the full year of 2010, the Company signed contracts for 166 new theatre systems (71 under joint revenue sharing arrangements and 95 under sales and sales-type lease arrangements) and 55 digital and other upgrades, for a total of 221 theatre system signings.
Theatre System Installations
In the fourth quarter of 2011, the Company installed a record 56 new theatre systems (39 under joint revenue sharing arrangements and 17 under sales and sales-type lease arrangements) and 1 digital upgrade, for a total of 57 theatre system installations. In the fourth quarter of 2010, the Company installed 47 new theatre systems (27 under joint revenue sharing arrangements and 20 under sales and sales-type lease arrangements) and 7 digital upgrades, for a total of 54 theatre system installations.
For the full year of 2011, the Company installed a record 137 new theatre systems (86 under joint revenue sharing arrangements and 51 under sales and sales-type lease arrangements) and 33 digital upgrades, for a total of 170 theatre system installations. For the full year of 2010, the Company installed 91 new theatre systems (54 under joint revenue sharing arrangements and 37 under sales and sales-type lease arrangements) and 32 digital upgrades, for a total of 123 theatre system installations.
Theatre System Backlog
As of
IMAX CORPORATION | |||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||
In accordance with United States Generally Accepted Accounting Principles | |||||||||||||
(In thousands of U.S. dollars, except per share amounts) | |||||||||||||
Three Months | Year Ended | ||||||||||||
Ended December 31, | Ended December 31, | ||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||
Revenues | |||||||||||||
Equipment and product sales | $ | 26,657 | $ | 31,044 | $ | 85,016 | $ | 72,578 | |||||
Services | 26,349 | 26,389 | 106,720 | 123,911 | |||||||||
Rentals | 9,394 | 10,313 | 34,810 | 46,936 | |||||||||
Finance income | 1,753 | 1,417 | 6,162 | 4,789 | |||||||||
Other | 2,523 | - | 3,848 | 400 | |||||||||
66,676 | 69,163 | 236,556 | 248,614 | ||||||||||
Costs and expenses applicable to revenues | |||||||||||||
Equipment and product sales | 10,147 | 13,569 | 38,742 | 36,394 | |||||||||
Services | 21,262 | 15,471 | 69,277 | 63,425 | |||||||||
Rentals | 4,823 | 3,708 | 14,301 | 11,111 | |||||||||
Other | 612 | 32 | 1,018 | 32 | |||||||||
36,844 | 32,780 | 123,338 | 110,962 | ||||||||||
Gross margin | 29,832 | 36,383 | 113,218 | 137,652 | |||||||||
Selling, general and administrative expenses | 17,001 | 31,714 | 72,779 | 78,428 | |||||||||
(including share-based compensation expense of $2.7 million and $11.7 million for the three months and year ended December 31, 2011, respectively (2010 - expense of $16.3 million and $26.0 million, respectively)) | |||||||||||||
Provision for arbitration award | - | - | 2,055 | - | |||||||||
Research and development | 1,803 | 2,278 | 7,829 | 6,249 | |||||||||
Amortization of intangibles | 124 | 162 | 465 | 513 | |||||||||
Receivable provisions, net of recoveries | 803 | 1,007 | 1,570 | 1,443 | |||||||||
Asset impairments | 20 | 45 | 28 | 45 | |||||||||
Income from operations | 10,081 | 1,177 | 28,492 | 50,974 | |||||||||
Interest income | 13 | 25 | 57 | 399 | |||||||||
Interest expense | (402) | (324) | (1,827) | (1,885) | |||||||||
Income from continuing operations before income taxes | 9,692 | 878 | 26,722 | 49,488 | |||||||||
(Provision for) recovery of income taxes(1) | (2,884) | 53,776 | (9,388) | 51,784 | |||||||||
Loss from equity-accounted investments | (479) | (493) | (1,791) | (493) | |||||||||
Net Income | $ | 6,329 | $ | 54,161 | $ | 15,543 | $ | 100,779 | |||||
Net income per share - basic & diluted: | |||||||||||||
Net income per share - basic | $ | 0.10 | $ | 0.85 | $ | 0.24 | $ | 1.59 | |||||
Net income per share - diluted | $ | 0.09 | $ | 0.80 | $ | 0.23 | $ | 1.51 | |||||
Weighted average number of shares outstanding (000's): | |||||||||||||
Basic | 64,799 | 63,951 | 64,504 | 63,575 | |||||||||
Fully Diluted | 67,460 | 67,690 | 67,859 | 66,684 | |||||||||
Additional Disclosure: | |||||||||||||
Depreciation and amortization(2) | $ | 7,143 | $ | 5,028 | $ | 25,163 | $ | 20,536 | |||||
(1) In the fourth quarter of 2010, the Company released a significant portion of its deferred tax valuation allowance, resulting in a non-cash tax benefit of $54.8 million. (2) Includes less than $0.1 million and $0.4 million of amortization of deferred financing costs charged to interest expense for the three months and year ended December 31, 2011 (2010 - $0.1 million and $0.3 million respectively). | |||||||||||||
IMAX CORPORATION | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
In accordance with United States Generally Accepted Accounting Principles | |||||||
(In thousands of U.S. dollars) | |||||||
As at December 31, | |||||||
2011 | 2010 | ||||||
Assets | |||||||
Cash and cash equivalents | $ | 18,138 | $ | 30,390 | |||
Accounts receivable, net of allowance for doubtful accounts of $1,840 (December 31, 2010 — $1,988) | 46,659 | 39,570 | |||||
Financing receivables | 86,714 | 73,601 | |||||
Inventories | 19,747 | 15,275 | |||||
Prepaid expenses | 3,126 | 2,832 | |||||
Film assets | 2,388 | 2,449 | |||||
Property, plant and equipment | 101,253 | 74,035 | |||||
Other assets | 14,238 | 12,350 | |||||
Deferred income taxes | 50,033 | 57,122 | |||||
Goodwill | 39,027 | 39,027 | |||||
Other intangible assets | 24,913 | 2,437 | |||||
Total assets | $ | 406,236 | $ | 349,088 | |||
Liabilities | |||||||
Bank indebtedness | $ | 55,083 | $ | 17,500 | |||
Accounts payable | 28,985 | 20,384 | |||||
Accrued and other liabilities | 54,803 | 78,994 | |||||
Deferred revenue | 74,458 | 73,752 | |||||
Total liabilities | 213,329 | 190,630 | |||||
Commitments and contingencies | |||||||
Shareholders' equity | |||||||
Capital stock common shares — no par value. Authorized — unlimited number. | |||||||
Issued and outstanding — 65,052,740 (December 31, 2010 — 64,145,573) | 303,395 | 292,977 | |||||
Other equity | 17,510 | 7,687 | |||||
Deficit | (125,666) | (141,209) | |||||
Accumulated other comprehensive loss | (2,332) | (997) | |||||
Total shareholders' equity | 192,907 | 158,458 | |||||
Total liabilities and shareholders' equity | $ | 406,236 | $ | 349,088 | |||
IMAX CORPORATION | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
In accordance with United States Generally Accepted Accounting Principles | ||||||||
(In thousands of U.S. dollars) | ||||||||
Years Ended December 31, | ||||||||
2011 | 2010 | |||||||
Cash provided by (used in): | ||||||||
Operating Activities | ||||||||
Net earnings | $ | 15,543 | $ | 100,779 | ||||
Items not involving cash: | ||||||||
Depreciation and amortization | 25,163 | 20,536 | ||||||
Write-downs, net of recoveries | 1,954 | 2,551 | ||||||
Change in deferred income taxes | 8,089 | (54,275) | ||||||
Stock and other non-cash compensation | 12,436 | 28,195 | ||||||
Provision for arbitration award | 2,055 | - | ||||||
Foreign currency exchange gain | 1,255 | (865) | ||||||
Loss from equity-accounted investments | 1,791 | 493 | ||||||
Gain on non-cash contribution to equity-accounted investees | (404) | - | ||||||
Change in cash surrender value of life insurance | - | (107) | ||||||
Investment in film assets | (12,256) | (10,139) | ||||||
Changes in other non-cash operating assets and liabilities | (49,379) | (28,682) | ||||||
Net cash provided by operating activities | 6,247 | 58,486 | ||||||
Investing Activities | ||||||||
Purchase of property, plant and equipment | (5,528) | (5,338) | ||||||
Investment in joint revenue sharing equipment | (33,290) | (21,275) | ||||||
Investment in new business ventures | (2,483) | (3,636) | ||||||
Cash surrender value of life insurance | - | 7,797 | ||||||
Acquisition of other assets | - | (691) | ||||||
Acquisition of other intangible assets | (22,206) | (681) | ||||||
Net cash used in investing activities | (63,507) | (23,824) | ||||||
Financing Activities | ||||||||
Increase in bank indebtedness | 75,083 | - | ||||||
Repayment of bank indebtedness | (37,500) | (32,500) | ||||||
Common shares issued - stock options exercised | 7,864 | 8,276 | ||||||
Credit Facility amendment fees paid | (306) | - | ||||||
Net cash provided by (used in) financing activities | 45,141 | (24,224) | ||||||
Effects of exchange rate changes on cash | (133) | (129) | ||||||
(Decrease) increase in cash and cash equivalents during year | (12,252) | 10,309 | ||||||
Cash and cash equivalents, beginning of year | 30,390 | 20,081 | ||||||
Cash and cash equivalents, end of year | $ | 18,138 | $ | 30,390 | ||||
IMAX CORPORATION | |
SELECTED FINANCIAL DATA | |
In accordance with United States Generally Accepted Accounting Principles | |
(In thousands of U.S. dollars) | |
The Company has seven reportable segments identified by category of product sold or service provided: IMAX systems; theater system maintenance; joint revenue sharing arrangements; film production and IMAX DMR; film distribution; film post-production; theater operations; and other. The IMAX systems segment designs, manufactures, sells or leases IMAX theater projection system equipment. The theater system maintenance segment maintains IMAX theater projection system equipment in the IMAX theater network. The joint revenue sharing arrangements segment provides IMAX theater projection system equipment to an exhibitor in exchange for a share of the box-office and concessions revenue. The film production and IMAX DMR segment produces films and performs film re-mastering services. The film distribution segment distributes films for which the Company has distribution rights. The film post-production segment provides film post-production and film print services. The other segment includes theater operations from certain IMAX theaters, camera rentals and other miscellaneous items. | |
Three Months | Year Ended | ||||||||||||
Ended December 31, | Ended December 31, | ||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||
Revenue | |||||||||||||
IMAX systems | |||||||||||||
Sales and sales-type leases | $ | 26,552 | $ | 27,720 | $ | 81,310 | $ | 63,023 | |||||
Ongoing rent, fees, and finance income | 3,270 | 5,156 | 11,890 | 12,981 | |||||||||
29,822 | 32,876 | 93,200 | 76,004 | ||||||||||
Theater system maintenance | 6,570 | 6,102 | 24,840 | 21,444 | |||||||||
Joint revenue sharing arrangements | 8,382 | 7,843 | 30,764 | 41,757 | |||||||||
Film | |||||||||||||
Production and IMAX DMR | 12,312 | 13,093 | 50,592 | 63,462 | |||||||||
Distribution | 3,217 | 3,658 | 16,074 | 17,937 | |||||||||
Post-production | 2,549 | 1,255 | 8,235 | 7,702 | |||||||||
18,078 | 18,006 | 74,901 | 89,101 | ||||||||||
Other | 3,824 | 4,336 | 12,851 | 20,308 | |||||||||
Total | $ | 66,676 | $ | 69,163 | $ | 236,556 | $ | 248,614 | |||||
Gross margins | |||||||||||||
IMAX systems(1) | |||||||||||||
Sales and sales-type leases | $ | 17,088 | $ | 15,287 | $ | 45,251 | $ | 31,452 | |||||
Ongoing rent, fees, and finance income | 3,372 | 5,037 | 11,678 | 12,531 | |||||||||
20,460 | 20,324 | 56,929 | 43,983 | ||||||||||
Theater system maintenance | 2,525 | 3,222 | 9,437 | 10,084 | |||||||||
Joint revenue sharing arrangements(1) | 3,813 | 4,360 | 17,605 | 31,703 | |||||||||
Film | |||||||||||||
Production and IMAX DMR(1) | 2,339 | 7,203 | 23,574 | 41,159 | |||||||||
Distribution(1) | 494 | 956 | 3,025 | 5,205 | |||||||||
Post-production | 181 | (55) | 2,985 | 2,891 | |||||||||
3,014 | 8,104 | 29,584 | 49,255 | ||||||||||
Other | 20 | 373 | (337) | 2,627 | |||||||||
Total | $ | 29,832 | $ | 36,383 | $ | 113,218 | $ | 137,652 | |||||
(1) IMAX systems include commission costs of $0.9 million and $2.4 million for the three and twelve months ended December 31, 2011, respectively (2010 — $0.9 million and $1.9 million, respectively). Joint revenue sharing arrangements segment margins include advertising, marketing and commission costs of $1.9 million and $5.4 million for the three and twelve months ended December 31, 2011, respectively (2010 — $1.8 million and $4.2 million, respectively). Production and DMR segment margins include marketing costs of $1.9 million and $3.8 million for the three and twelve months ended December 31, 2011, respectively (2010 — $0.7 million and $2.1 million, respectively). Distribution segment margins include marketing costs of $0.2 million and $1.9 million for the three and twelve months ended December 31, 2011, respectively (2010 — $0.4 million and $0.7 million, respectively). | |||||||||||||
IMAX CORPORATION | |
OTHER INFORMATION | |
(In thousands of U.S. dollars) | |
Non-GAAP Financial Measures: | |
In this release, the Company presents adjusted EBITDA, adjusted net income and adjusted net income per diluted share as supplemental measures of performance of the Company, which are not recognized under United States generally accepted accounting principals ("GAAP"). The Company presents adjusted EBITDA, adjusted net income and adjusted net income per diluted share because it believes that they are important supplemental measures of its comparable controllable operating performance and it wants to ensure that its investors fully understand the impact of its variable share-based compensation, provision for arbitration award and deferred taxes on its net income. Management uses these measures to review operating performance on a comparable basis from period to period. However, these non-GAAP measures may not be comparable to similarly titled amounts reported by other companies. Adjusted EBITDA, adjusted net income and adjusted net income per diluted share should be considered in addition to, and not as a substitute for, net income and other measures of financial performance reported in accordance with GAAP. | |
Adjusted EBITDA is calculated on a basis consistent with the Company's Credit Facility, which refers to Adjusted EBITDA as EBITDA. The Credit Facility provides that the Company will be required to maintain a ratio of funded debt (as defined in the Credit Agreement) to EBITDA (as defined in the Credit Agreement) of not more than 2:1. The Company will also be required to maintain a Fixed Charge Coverage Ratio (as defined in the Credit Agreement) of not less than 1.1:1.0. At all times under the terms of the Credit Facility, the Company is required to maintain minimum Excess Availability of not less than $5.0 million and minimum Cash and Excess Availability of not less than $15.0 million. The ratio of funded debt to EBITDA was 0.82:1 as at December 31, 2011, where Funded Debt (as defined in the Credit Agreement) is the sum of all obligations evidenced by notes, bonds, debentures or similar instruments and was $55.1 million. Adjusted EBITDA is calculated as follows: | |
Quarter Ended December 31, | Year Ended December 31, | ||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||
Net earnings | $ | 6,329 | $ | 54,161 | $ | 15,543 | $ | 100,779 | |||||
Add (subtract): | |||||||||||||
Loss for equity-accounted investments | 479 | 493 | 1,791 | 493 | |||||||||
Provision for (recovery of) income taxes | 2,884 | (53,776) | 9,388 | (51,784) | |||||||||
Interest expense net of interest income | 389 | 299 | 1,770 | 1,486 | |||||||||
Depreciation and amortization including film asset amortization | 7,100 | 4,941 | 24,775 | 20,195 | |||||||||
Write-downs net of recoveries including asset impairments and receivable provisions | 1,113 | 1,570 | 1,954 | 2,551 | |||||||||
Stock and other non-cash compensation | 2,841 | 18,079 | 12,436 | 28,195 | |||||||||
Other, net | - | - | - | (536) | |||||||||
Adjusted EBITDA | $ | 21,135 | $ | 25,767 | $ | 67,657 | $ | 101,379 | |||||
IMAX CORPORATION | |
OTHER INFORMATION | |
(in thousands of U.S. dollars) | |
Adjusted Net Income and Adjusted Diluted Per Share Calculations – Quarter Ended December 31, 2011 vs. 2010: | |
The Company reported net income of $6.3 million, or $0.10 per basic share and $0.09 per diluted share, for the fourth quarter of 2011, as compared to net income of $54.2 million, or $0.85 per basic share and $0.80 per diluted share, for the fourth quarter of 2010. Net income for the quarter includes a charge of $0.4 million, or $0.01 per diluted share, (2010 – $14.9 million or $0.22 per diluted share) for variable share-based compensation and a deferred tax provision of $2.4 million, or $0.04 per diluted share, (2010 – benefit of $54.8 million or $0.81 per diluted share). Adjusted net income, which consists of net income excluding the impact of variable share-based compensation and the deferred tax adjustment was $9.2 million, or $0.14 per diluted share, in the fourth quarter of 2011 as compared to adjusted net income of $14.3 million, or $0.21 per diluted share, for the fourth quarter of 2010. A reconciliation of net income, the most directly comparable U.S. GAAP measure, to adjusted net income and adjusted net income per diluted share is presented in the table below: | |
Three Months Ended | Three Months Ended | ||||||||||||
December 31, 2011 | December 31, 2010 | ||||||||||||
Net Income | Diluted EPS | Net Income | Diluted EPS | ||||||||||
Reported | $ | 6,329 | $ | 0.09 | $ | 54,161 | $ | 0.80 | |||||
Adjustments: | |||||||||||||
Variable stock compensation | 441 | 0.01 | 14,943 | 0.22 | |||||||||
Deferred tax adjustment | 2,407 | 0.04 | (54,793) | (0.81) | |||||||||
Adjusted | $ | 9,177 | $ | 0.14 | $ | 14,311 | $ | 0.21 | |||||
Weighted average diluted shares outstanding | 67,460 | 67,690 | |||||||||||
Adjusted Net Income and Adjusted Diluted Per Share Calculations – Year Ended December 31, 2011 vs. 2010: | |
The Company reported net income of $15.5 million, or $0.24 per basic share and $0.23 per diluted share, for the year ended December 31, 2011 as compared to net income of $100.8 million, or $1.59 per basic share and $1.51 per diluted share, for the year ended December 31, 2010. The year ended December 31, 2010 included the record-breaking performance of the film Avatar: An IMAX 3D Experience. Net income for the year ended December 31, 2011 includes a deferred tax provision of $8.1 million, or $0.12 per diluted share (2010 - benefit of $54.8 million or $0.82 per diluted share), a $1.6 million pre-tax charge or $0.02 per diluted share (2010 — $21.9 million or $0.33 per diluted share) for variable share-based compensation and a one-time $2.1 million pre-tax charge ($0.03 per diluted share) due to an arbitration award arising from an arbitration proceeding brought against the Company in connection with a discontinued subsidiary. Adjusted net income, which consists of net income excluding the impact of the deferred tax adjustment, variable share-based compensation and the charge for arbitration award was $27.3 million, or $0.40 per diluted share, for the year ended December 31, 2011 as compared to adjusted net income of $67.8 million, or $1.02 per diluted share, for the year ended December 31, 2010. A reconciliation of net income, the most directly comparable U.S. GAAP measure, to adjusted net income and adjusted net income per diluted share is presented in the table below: | |
Year Ended | Year Ended | ||||||||||||
December 31, 2011 | December 31, 2010 | ||||||||||||
Net Income | Diluted EPS | Net Income | Diluted EPS | ||||||||||
Net income | $ | 15,543 | $ | 0.23 | $ | 100,779 | $ | 1.51 | |||||
Add: | |||||||||||||
Deferred tax adjustment | 8,089 | 0.12 | (54,793) | (0.82) | |||||||||
Variable stock compensation | 1,607 | 0.02 | 21,857 | 0.33 | |||||||||
Provision for arbitration award | 2,055 | 0.03 | - | - | |||||||||
Adjusted net income | $ | 27,294 | $ | 0.40 | $ | 67,843 | $ | 1.02 | |||||
Weighted average diluted shares outstanding | 67,859 | 66,684 | |||||||||||
SOURCE