EXHIBIT 99.1
FOR IMMEDIATE RELEASE
August 6, 2018
Mammoth Energy Services, Inc. Announces
Second Quarter 2018 Operational and Financial Results
| |
• | Record revenues of $534 million, up 443% Y/Y |
| |
• | Fully repaid credit facility, resulting in zero long term debt outstanding |
| |
• | Initiated regular quarterly dividend |
| |
• | Signed a new one-year $900 million contract with the Puerto Rico Electric Power Authority ("PREPA") |
| |
• | Extended pressure pumping and sand contracts with Gulfport Energy through 2021 |
OKLAHOMA CITY, OKLAHOMA, August 6, 2018 - Mammoth Energy Services, Inc. ("Mammoth" or the "Company") (NASDAQ: TUSK) today reported financial and operational results for the three and six months ended June 30, 2018.
Financial Highlights for the Second Quarter 2018:
Total revenue was $533.6 million for the three months ended June 30, 2018, up 8% sequentially from $494.2 million for the three months ended March 31, 2018 and up 443% from $98.3 million for the three months ended June 30, 2017.
Net income for the three months ended June 30, 2018 was $42.7 million or $0.95 on a per share basis, a $12.8 million decrease from $55.5 million for the three months ended March 31, 2018 and an improvement of $43.9 million from a net loss of $1.2 million for the three months ended June 30, 2017.
Adjusted net income (as defined and reconciled below) for the three months ended June 30, 2018 was $60.2 million, or $1.34 on an adjusted diluted per share basis.
Adjusted EBITDA (as defined and reconciled below) was $148.6 million for the three months ended June 30, 2018, up 14% sequentially from $130.8 million for the three months ended March 31, 2018 and up 878% from $15.2 million for the three months ended June 30, 2017.
CEO Comment
Arty Straehla, Mammoth's Chief Executive Officer, stated, "The second quarter marked a milestone for Mammoth as we were able to completely repay our debt, further expand our services through two acquisitions and organically grow our current businesses all with internally generated cash flows. Most importantly, we initiated a regular quarterly dividend to return some cash to our stockholders. As we look to the future, we see significant growth potential in various areas of the industrial space to bring additional balance to our asset base and revenue stream."
Pressure Pumping Services
Mammoth's pressure pumping division contributed revenues (inclusive of inter-segment revenues) of $101.4 million on 1,815 stages for the three months ended June 30, 2018, a slight increase from $101.1 million on 1,672 stages for the three months ended March 31, 2018 and a 102% increase from $50.2 million on 1,287 stages for the three months ended June 30, 2017.
Infrastructure Services
Mammoth's infrastructure services segment contributed revenues of $360.3 million for the three months ended June 30, 2018, an 11% increase from $325.5 million for the three months ended March 31, 2018 and a $358.6 million increase from $1.7 million the three months ended June 30, 2017.
On May 26, 2018, Mammoth’s wholly owned subsidiary Cobra Acquisitions LLC (“Cobra”), signed a one-year $900 million contract with PREPA to complete the restoration of the critical electrical transmission and distribution system components damaged as a result of Hurricane Maria as well as to support the initial phase of reconstruction of the electrical power system in Puerto Rico.
Natural Sand Proppant Services
Mammoth's natural sand proppant division contributed revenues (inclusive of inter-segment revenues) of $52.8 million for the three months ended June 30, 2018, up 4% from $51.0 million for the three months ended March 31, 2018 and up 113% from $24.8 million for the three months ended June 30, 2017. The Company sold 777,850 tons of sand for the three months ended June 30, 2018, a 6% increase from 735,584 for the three months ended March 31, 2018 and a 117% increase from 359,053 for the three months ended June 30, 2017.
The Company is currently upgrading certain equipment at its Piranha facility, which is expected to increase Mammoth's total sand processing capacity to approximately 4.4 million tons per year.
Contract Land and Directional Drilling Services
Mammoth's contract land and directional drilling services division contributed revenues (inclusive of inter-segment revenues) of $17.2 million for the three months ended June 30, 2018, a 13% increase from $15.2 million for the three months ended March 31, 2018 and a 38% increase from $12.5 million for the three months ended June 30, 2017. The average drilling day rate was $17,229, $16,541 and $14,100, respectively, for the three months ended June 30, 2018, March 31, 2018 and June 30, 2017.
Mammoth anticipates that it will operate, on average, five to six rigs throughout 2018.
Other Services
Mammoth's other services, including coil tubing, pressure control, flowback, cementing, acidizing, equipment rentals, crude oil hauling and remote accommodations, contributed revenues (inclusive of inter-segment revenues) of $20.2 million for the three months ended June 30, 2018, a 12% decrease from $22.9 million for the three months ended March 31, 2018 and a 98% increase from $10.2 million for the three months ended June 30, 2017.
Selling, General and Administrative Expenses
Selling, general and administrative ("SG&A") expenses increased to $65.1 million for the three months ended June 30, 2018 from $38.5 million for the three months ended March 31, 2018 and $7.7 million for the three months ended June 30, 2017. The increase from the second quarter of 2017 to the second quarter of 2018 is primarily attributable to $28.3 million in bad debt expense and $17.5 million in non-employee non-cash equity compensation expense. The increase from the first quarter of 2018 to the second quarter of 2018 is primarily attributable to $17.5 million in non-employee non-cash equity compensation expense and a $2.7 million increase in bad debt expense.
SG&A expenses, as a percentage of total revenue, were 12% for the three months ended June 30, 2018 compared to 8% for the three months ended March 31, 2018 and 8% for the three months ended June 30, 2017. Excluding bad debt and non-employee non-cash equity compensation expenses, SG&A expenses as a percentage of total revenue were 3.6% for the three months ended June 30 2018, compared to 2.6% for the three months ended March 31, 2018 and 7.8% for the three months ended June 30, 2017.
Acquisitions
During the second quarter of 2018, Mammoth acquired WTL Oil LLC ("WTL"), a company engaged in the hauling of crude oil in Oklahoma. Immediately following the closing of the transaction, WTL embarked on an expansion program to grow its fleet to 49 crude hauling trucks (from 20 at the time of acquisition) and entered the west Texas market.
Additionally, during the second quarter of 2018, Mammoth acquired RTS Energy Services LLC ("RTS"), a company engaged in the cementing and acidizing of oil and gas wells in west Texas. Through the RTS transaction, Mammoth expanded its service offerings into the Permian Basin with top quality operators.
Initiation of Quarterly Cash Dividend
On July 16, 2018, Mammoth announced that its Board of Directors initiated a quarterly dividend policy and declared its first quarterly cash dividend of $0.125 per share of common stock, to be paid on August 14, 2018 to stockholders of record as of the close of business on August 7, 2018.
Strong financial results and a favorable outlook support some balanced return of capital to Mammoth's stockholders. The regular quarterly cash dividend provides benefit to Mammoth’s existing stockholders as well as broadening Mammoth’s exposure to additional income oriented investors.
Liquidity
As of June 30, 2018, Mammoth had cash on hand totaling $10.7 million and no borrowings outstanding under its revolving credit facility. As of June 30, 2018, the Company had approximately $162.7 million of available borrowing capacity under its revolving credit facility, after giving effect to $6.5 million of outstanding letters of credit, resulting in total liquidity of approximately $173.4 million.
Capital Expenditures
The following table summarizes Mammoth's capital expenditures by operating division for the periods indicated (in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, | | March 31, | | June 30, |
| 2018 | | 2017 | | 2018 | | 2018 | | 2017 |
Pressure pumping services(a) | $ | 8,233 |
| | $ | 24,737 |
| | $ | 7,866 |
| | $ | 16,099 |
| | $ | 53,402 |
|
Infrastructure services(b) | 40,778 |
| | 3,958 |
| | 15,778 |
| | 56,556 |
| | 3,958 |
|
Natural sand proppant services(c) | 6,958 |
| | 2,795 |
| | 5,700 |
| | 12,658 |
| | 2,970 |
|
Contract and directional drilling services(d) | 7,083 |
| | 3,632 |
| | 3,618 |
| | 10,701 |
| | 5,901 |
|
Other(e) | 9,959 |
| | 344 |
| | 2,812 |
| | 12,771 |
| | 344 |
|
Total capital expenditures | $ | 73,011 |
| | $ | 35,466 |
| | $ | 35,774 |
| | $ | 108,785 |
| | $ | 66,575 |
|
a. Capital expenditures primarily for pressure pumping equipment for the periods presented.
b. Capital expenditures primarily for trucks and other equipment for the periods presented.
c. Capital expenditures primarily for plant upgrades for the periods presented.
| |
d. | Capital expenditures primarily for upgrades to our rig fleet and real estate purchases for the periods presented. |
e. Capital expenditures primarily for equipment for our rental and crude oil hauling businesses for periods presented.
Explanatory Note Regarding Financial Information
The financial information contained in this release should be read in conjunction with the financial information contained in Mammoth’s Annual Report filed on Form 10-K with the Securities and Exchange Commission ("SEC") on February 28, 2018, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings.
The Company's Chief Executive Officer and Chief Financial Officer comprise the Company's Chief Operating Decision Maker function ("CODM"). Segment information is prepared on the same basis that the CODM manages the segments, evaluates the segment financial statements and makes key operating and resource utilization decisions. Segment evaluation is determined on a quantitative basis based on a function of operating income (loss) as well as a qualitative basis, such as nature of the product and service offerings and types of customers.
On June 5, 2017, the Company completed the acquisition of (1) Sturgeon Acquisitions, LLC and its wholly owned subsidiaries Taylor Frac LLC, Taylor RE, LLC and South River, LLC (collectively, "Sturgeon"), (2) Stingray Energy Services and (3) Stingray Cementing (together with Stingray Energy Services, the “Stingray Acquisition”) in exchange for the issuance by Mammoth of an aggregate of 7,000,000 shares of its common stock.
Prior to the acquisition, the Company and Sturgeon were under common control and it is required under accounting principles generally accepted in the Unites States of America ("GAAP") to account for this common control acquisition in a manner similar to the pooling of interest method of accounting. Therefore, the Company's historical financial information has been recast to combine Sturgeon with the Company as if the acquisition had been completed at commencement of Sturgeon's operations on September 13, 2014.
Conference Call Information
Mammoth will host a conference call on Tuesday, August 7, 2018 at 10:00 a.m. CDT (11:00 am EDT) to discuss its second quarter 2018 financial and operational results. The telephone number to access the conference call is 844-265-1561 in the U.S. and the international dial in is 216-562-0385. The conference ID for the call is 9885197. The conference call will also be webcast live on www.mammothenergy.com in the “Investors” section.
About Mammoth Energy Services, Inc.
Mammoth is an integrated, growth-oriented company serving both the oil and gas and the electric utility industries in North America and US territories. Mammoth's subsidiaries provide a diversified set of drilling and completion services to the exploration and production industry including pressure pumping, coil tubing, natural sand and proppant services as well as trucking, drilling, cementing, water transfer among others. In addition, its infrastructure division provides transmission, distribution and logistics services to various public and private owned utilities throughout the US and Puerto Rico.
For additional information about Mammoth, please visit its website at www.mammothenergy.com, where Mammoth routinely posts announcements, updates, events, investor information and presentations and recent news releases.
Investor Contact:
Don Crist
Director of Investor Relations
dcrist@mammothenergy.com
405-608-6048
Media Contact:
Peter Mirijanian
peter@pmpadc.com
(202) 464-8803
Forward-Looking Statements and Cautionary Statements
This news release (and any oral statements made regarding the subjects of this release, including on the conference call announced herein) contains certain statements and information that may constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical facts that address activities, events or developments that we expect, believe or anticipate will or may occur in the future are forward-looking statements. The words “anticipate,” “believe,” “ensure,” “expect,” “if,” “intend,” “plan,” “estimate,” “project,” “forecasts,” “predict,” “outlook,” “aim,” “will,” “could,” “should,” “potential,” “would,” “may,” “probable,” “likely” and similar expressions, and the negative thereof, are intended to identify forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this press release specifically include statements, estimates and projections regarding our business outlook and plans, future financial position, liquidity and capital resources, operations, performance, acquisitions, returns, capital expenditure budgets, costs and other guidance regarding future developments. Forward-looking statements are not assurances of future performance. These forward-looking statements are based on management’s current expectations and beliefs, forecasts for our existing operations, experience and perception of historical trends, current conditions, anticipated future developments and their effect on us, and other factors believed to be appropriate. Although management believes that the expectations and assumptions reflected in these forward-looking statements are reasonable as and when made, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all). Moreover, our forward-looking statements are subject to significant risks and uncertainties, including those described in our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other filings we make with the SEC, including those relating to our acquisitions and our contracts, many of which are beyond our control, which may cause actual results to differ materially from our historical experience and our present expectations or projections which are implied or expressed by the forward-looking statements. Important factors that could
cause actual results to differ materially from those in the forward-looking statements include, but are not limited to: risks relating to economic conditions; volatility of crude oil and natural gas commodity prices; delays in or failure of delivery of current or future orders of specialized equipment; the loss of or interruption in operations of one or more key suppliers or customers; solvency of counterparties to our contracts and their ability to timely pay for our services; oil and gas market conditions; the effects of government regulation, permitting and other legal requirements, including new legislation or regulation of hydraulic fracturing; operating risks; the adequacy of our capital resources and liquidity; weather; litigation; competition in the oil and natural gas and infrastructure industries; and costs and availability of resources.
Investors are cautioned not to place undue reliance on any forward-looking statement which speaks only as of the date on which such statement is made. We undertake no obligation to correct, revise or update any forward-looking statement after the date such statement is made, whether as a result of new information, future events or otherwise, except as required by applicable law.
MAMMOTH ENERGY SERVICES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
|
| | | | | | | | |
ASSETS | | June 30, | | December 31, |
| | 2018 | | 2017 |
CURRENT ASSETS | | (in thousands) |
Cash and cash equivalents | | $ | 10,702 |
| | $ | 5,637 |
|
Accounts receivable, net | | 312,850 |
| | 243,746 |
|
Receivables from related parties | | 30,674 |
| | 33,788 |
|
Inventories | | 12,717 |
| | 17,814 |
|
Prepaid expenses | | 13,811 |
| | 12,552 |
|
Other current assets | | 816 |
| | 886 |
|
Total current assets | | 381,570 |
| | 314,423 |
|
| | | | |
Property, plant and equipment, net | | 423,315 |
| | 351,017 |
|
Sand reserves | | 73,759 |
| | 74,769 |
|
Intangible assets, net - customer relationships | | 6,204 |
| | 9,623 |
|
Intangible assets, net - trade names | | 6,726 |
| | 6,516 |
|
Goodwill | | 101,511 |
| | 99,811 |
|
Deferred income tax asset | | 31,892 |
| | 6,739 |
|
Other non-current assets | | 4,146 |
| | 4,345 |
|
Total assets | | $ | 1,029,123 |
| | $ | 867,243 |
|
LIABILITIES AND EQUITY | | | | |
CURRENT LIABILITIES | | | | |
Accounts payable | | $ | 177,353 |
| | $ | 141,306 |
|
Payables to related parties | | 1,916 |
| | 1,378 |
|
Accrued expenses and other current liabilities | | 54,701 |
| | 40,895 |
|
Income taxes payable | | 131,210 |
| | 36,409 |
|
Total current liabilities | | 365,180 |
| | 219,988 |
|
| | | | |
Long-term debt | | — |
| | 99,900 |
|
Deferred income tax liabilities | | 31,036 |
| | 34,147 |
|
Asset retirement obligation | | 3,138 |
| | 2,123 |
|
Other liabilities | | 4,100 |
| | 3,289 |
|
Total liabilities | | 403,454 |
| | 359,447 |
|
| | | | |
COMMITMENTS AND CONTINGENCIES | | | | |
| | | | |
EQUITY | | | | |
Equity: | | | | |
Common stock, $0.01 par value, 200,000,000 shares authorized, 44,752,765 and 44,589,306 issued and outstanding at June 30, 2018 and December 31, 2017, respectively | | 448 |
| | 446 |
|
Additional paid in capital | | 528,421 |
| | 508,010 |
|
Retained earnings | | 100,247 |
| | 2,001 |
|
Accumulated other comprehensive loss | | (3,447 | ) | | (2,661 | ) |
Total equity | | 625,669 |
| | 507,796 |
|
Total liabilities and equity | | $ | 1,029,123 |
| | $ | 867,243 |
|
MAMMOTH ENERGY SERVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (unaudited)
|
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, | | March 31, | | June 30, |
| 2018 | | 2017 | | 2018 | | 2018 | | 2017 |
| (in thousands, except per share amounts) |
REVENUE | |
Services revenue | $ | 455,545 |
| | $ | 29,659 |
| | $ | 408,659 |
| | $ | 864,204 |
| | $ | 56,751 |
|
Services revenue - related parties | 40,611 |
| | 44,603 |
| | 49,088 |
| | 89,699 |
| | 77,565 |
|
Product revenue | 27,708 |
| | 10,395 |
| | 25,040 |
| | 52,748 |
| | 13,767 |
|
Product revenue - related parties | 9,730 |
| | 13,605 |
| | 11,462 |
| | 21,192 |
| | 25,145 |
|
Total revenue | 533,594 |
| | 98,262 |
| | 494,249 |
| | 1,027,843 |
| | 173,228 |
|
| | | | | | | | | |
COST AND EXPENSES | | | | | | | | | |
Services cost of revenue (exclusive of depreciation, depletion, amortization and accretion of $26,898, $51,473, $24,575, $17,651 and $33,489, respectively, for the three and six months ended June 30, 2018, three month ended March 31, 2018 and three and six months ended June 30, 2017) | 302,283 |
| | 57,104 |
| | 290,979 |
| | 593,262 |
| | 102,565 |
|
Services cost of revenue - related parties (exclusive of depreciation, depletion, amortization and accretion of $0, $0, $0, $0 and $0, respectively, for the three and six months ended June 30, 2018, three months ended March 31, 2018 and three and six months ended June 30, 2017) | 2,428 |
| | 262 |
| | 1,792 |
| | 4,220 |
| | 692 |
|
Product cost of revenue (exclusive of depreciation, depletion, amortization and accretion of $3,879, $6,193, $2,314, $2,204 and $3,566, respectively, for the three and six months ended June 30, 2018, three months ended March 31, 2018 and three and six months ended June 30, 2017) | 35,117 |
| | 19,974 |
| | 33,330 |
| | 68,447 |
| | 32,581 |
|
Selling, general and administrative | 64,595 |
| | 7,393 |
| | 38,082 |
| | 102,677 |
| | 13,806 |
|
Selling, general and administrative - related parties | 532 |
| | 307 |
| | 429 |
| | 961 |
| | 631 |
|
Depreciation, depletion, amortization and accretion | 30,795 |
| | 19,893 |
| | 26,908 |
| | 57,703 |
| | 37,130 |
|
Impairment of long-lived assets | 187 |
| | — |
| | — |
| | 187 |
| | — |
|
Total cost and expenses | 435,937 |
| | 104,933 |
| | 391,520 |
| | 827,457 |
| | 187,405 |
|
Operating income (loss) | 97,657 |
| | (6,671 | ) | | 102,729 |
| | 200,386 |
| | (14,177 | ) |
| | | | | | | | | |
OTHER (EXPENSE) INCOME | | | | | | | | | |
Interest expense, net | (959 | ) | | (1,112 | ) | | (1,237 | ) | | (2,196 | ) | | (1,509 | ) |
Bargain purchase gain, net of tax | — |
| | 4,012 |
| | — |
| | — |
| | 4,012 |
|
Other, net | (486 | ) | | (203 | ) | | (28 | ) | | (514 | ) | | (387 | ) |
Total other (expense) income | (1,445 | ) | | 2,697 |
| | (1,265 | ) | | (2,710 | ) | | 2,116 |
|
Income (loss) before income taxes | 96,212 |
| | (3,974 | ) | | 101,464 |
| | 197,676 |
| | (12,061 | ) |
Provision (benefit) for income taxes | 53,512 |
| | (2,804 | ) | | 45,918 |
| | 99,430 |
| | (5,910 | ) |
Net income (loss) | $ | 42,700 |
| | $ | (1,170 | ) | | $ | 55,546 |
| | $ | 98,246 |
| | $ | (6,151 | ) |
| | | | | | | | | |
OTHER COMPREHENSIVE INCOME (LOSS) | | | | | | | | | |
Foreign currency translation adjustment, net of tax of $86, $272, $186, $434 and $454, respectively, for the three and six months ended June 30, 2018, three months ended March 31, 2018 and three and six months ended June 30, 2017 | (325 | ) | | 181 |
| | (461 | ) | | (786 | ) | | 409 |
|
Comprehensive income (loss) | $ | 42,375 |
| | $ | (989 | ) | | $ | 55,085 |
| | $ | 97,460 |
| | $ | (5,742 | ) |
| | | | | | | | | |
Net income (loss) per share (basic) | $ | 0.95 |
| | $ | (0.03 | ) | | $ | 1.24 |
| | $ | 2.20 |
| | $ | (0.16 | ) |
Net income (loss) per share (diluted) | $ | 0.95 |
| | $ | (0.03 | ) | | $ | 1.24 |
| | $ | 2.18 |
| | $ | (0.16 | ) |
Weighted average number of shares outstanding (basic) | 44,737 |
| | 39,500 |
| | 44,650 |
| | 44,700 |
| | 38,506 |
|
Weighted average number of shares outstanding (diluted) | 45,059 |
| | 39,500 |
| | 44,884 |
| | 44,977 |
| | 38,506 |
|
MAMMOTH ENERGY SERVICES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
|
| | | | | | | |
| Six Months Ended |
| June 30, |
| 2018 | | 2017 |
| (in thousands) |
Cash flows from operating activities: | | | |
Net income (loss) | $ | 98,246 |
| | $ | (6,151 | ) |
Adjustments to reconcile net income (loss) to cash provided by operating activities: | | | |
Equity based compensation | 17,487 |
| | — |
|
Stock based compensation | 2,916 |
| | 1,620 |
|
Depreciation, depletion, accretion and amortization | 57,703 |
| | 37,130 |
|
Amortization of coil tubing strings | 1,120 |
| | 1,046 |
|
Amortization of debt origination costs | 199 |
| | 199 |
|
Bad debt expense | 53,790 |
| | 19 |
|
(Gain) loss on disposal of property and equipment | (128 | ) | | 127 |
|
Gain on bargain purchase | — |
| | (4,012 | ) |
Impairment of long-lived assets | 187 |
| | — |
|
Deferred income taxes | (27,906 | ) | | (6,529 | ) |
Changes in assets and liabilities, net of acquisitions of businesses: | | | |
Accounts receivable, net | (122,908 | ) | | (4,793 | ) |
Receivables from related parties | 3,114 |
| | (12,995 | ) |
Inventories | 4,156 |
| | (4,932 | ) |
Prepaid expenses and other assets | (1,195 | ) | | 1,528 |
|
Accounts payable | 34,186 |
| | 20,557 |
|
Payables to related parties | 538 |
| | (83 | ) |
Accrued expenses and other liabilities | 10,193 |
| | 1,301 |
|
Income taxes payable | 94,753 |
| | (28 | ) |
Net cash provided by operating activities | 226,451 |
| | 24,004 |
|
| | | |
Cash flows from investing activities: | | | |
Purchases of property and equipment | (105,349 | ) | | (66,575 | ) |
Purchases of property and equipment from related parties | (3,436 | ) | | — |
|
Business acquisitions | (13,356 | ) | | (39,570 | ) |
Proceeds from disposal of property and equipment | 898 |
| | 781 |
|
Business combination cash acquired | — |
| | 2,671 |
|
Net cash used in investing activities | (121,243 | ) | | (102,693 | ) |
| | | |
Cash flows from financing activities: | | | |
Borrowings from lines of credit | 52,000 |
| | 79,150 |
|
Repayments of lines of credit | (151,900 | ) | | (14,150 | ) |
Repayments of equipment financing note | (145 | ) | | — |
|
Repayment of Stingray acquisition long-term debt | — |
| | (7,074 | ) |
Net cash (used in) provided by financing activities | (100,045 | ) | | 57,926 |
|
Effect of foreign exchange rate on cash | (98 | ) | | 73 |
|
Net change in cash and cash equivalents | 5,065 |
| | (20,690 | ) |
Cash and cash equivalents at beginning of period | 5,637 |
| | 29,239 |
|
Cash and cash equivalents at end of period | $ | 10,702 |
| | $ | 8,549 |
|
| | | |
Supplemental disclosure of cash flow information: | | | |
Cash paid for interest | $ | 2,543 |
| | $ | 1,086 |
|
Cash paid for income taxes | $ | 32,584 |
| | $ | 912 |
|
Supplemental disclosure of non-cash transactions: | | | |
Purchases of property and equipment included in accounts payable and accrued expenses | $ | 20,897 |
| | $ | 7,836 |
|
Acquisition of Sturgeon, Stingray Cementing LLC and Stingray Energy Services LLC | $ | — |
| | $ | 23,091 |
|
MAMMOTH ENERGY SERVICES, INC.
SEGMENT INCOME STATEMENTS (unaudited)
(in thousands)
|
| | | | | | | | | | | | | | | | | | | | | |
Three months ended June 30, 2018 | Pressure Pumping | Infrastructure | Sand | Drilling | All Other | Eliminations | Total |
Revenue from external customers | $ | 100,333 |
| $ | 360,250 |
| $ | 37,439 |
| $ | 17,126 |
| $ | 18,446 |
| $ | — |
| $ | 533,594 |
|
Intersegment revenues | 1,073 |
| — |
| 15,406 |
| 84 |
| 1,721 |
| (18,284 | ) | — |
|
Total revenue | 101,406 |
| 360,250 |
| 52,845 |
| 17,210 |
| 20,167 |
| (18,284 | ) | 533,594 |
|
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion | 61,593 |
| 210,189 |
| 35,117 |
| 15,280 |
| 17,649 |
| — |
| 339,828 |
|
Intersegment cost of revenues | 16,174 |
| 754 |
| 1,019 |
| (40 | ) | 129 |
| (18,036 | ) | — |
|
Total cost of revenue | 77,767 |
| 210,943 |
| 36,136 |
| 15,240 |
| 17,778 |
| (18,036 | ) | 339,828 |
|
Selling, general and administrative | 20,822 |
| 39,786 |
| 1,787 |
| 1,591 |
| 1,141 |
| — |
| 65,127 |
|
Depreciation, depletion, amortization and accretion | 13,829 |
| 4,094 |
| 3,881 |
| 5,349 |
| 3,642 |
| — |
| 30,795 |
|
Impairment of long-lived assets | — |
| — |
| — |
| 187 |
| — |
| — |
| 187 |
|
Operating income (loss) | (11,012 | ) | 105,427 |
| 11,041 |
| (5,157 | ) | (2,394 | ) | (248 | ) | 97,657 |
|
Interest expense, net | 341 |
| 106 |
| 76 |
| 265 |
| 171 |
| — |
| 959 |
|
Other expense | 80 |
| 330 |
| 36 |
| 32 |
| 8 |
| — |
| 486 |
|
Income (loss) before income taxes | $ | (11,433 | ) | $ | 104,991 |
| $ | 10,929 |
| $ | (5,454 | ) | $ | (2,573 | ) | $ | (248 | ) | $ | 96,212 |
|
|
| | | | | | | | | | | | | | | | | | | | | |
Three months ended June 30, 2017 | Pressure Pumping | Infrastructure | Sand | Drilling | All Other | Eliminations | Total |
Revenue from external customers | $ | 49,924 |
| $ | 1,709 |
| $ | 24,000 |
| $ | 12,472 |
| $ | 10,157 |
| $ | — |
| $ | 98,262 |
|
Intersegment revenues | 272 |
| — |
| 762 |
| — |
| 85 |
| (1,119 | ) | — |
|
Total revenue | 50,196 |
| 1,709 |
| 24,762 |
| 12,472 |
| 10,242 |
| (1,119 | ) | 98,262 |
|
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion | 35,826 |
| 1,626 |
| 19,974 |
| 12,033 |
| 7,881 |
| — |
| 77,340 |
|
Intersegment cost of revenues | 847 |
| — |
| 267 |
| — |
| 5 |
| (1,119 | ) | — |
|
Total cost of revenue | 36,673 |
| 1,626 |
| 20,241 |
| 12,033 |
| 7,886 |
| (1,119 | ) | 77,340 |
|
Selling, general and administrative | 2,403 |
| 307 |
| 2,416 |
| 1,435 |
| 1,139 |
| — |
| 7,700 |
|
Depreciation, depletion, amortization and accretion | 9,626 |
| 340 |
| 2,206 |
| 4,974 |
| 2,747 |
| — |
| 19,893 |
|
Operating income (loss) | 1,494 |
| (564 | ) | (101 | ) | (5,970 | ) | (1,530 | ) | — |
| (6,671 | ) |
Interest expense, net | 303 |
| 4 |
| 353 |
| 440 |
| 12 |
| — |
| 1,112 |
|
Bargain purchase gain | — |
| — |
| (4,012 | ) | — |
| — |
| — |
| (4,012 | ) |
Other expense | 4 |
| — |
| 140 |
| 60 |
| (1 | ) | — |
| 203 |
|
Income (loss) before income taxes | $ | 1,187 |
| $ | (568 | ) | $ | 3,418 |
| $ | (6,470 | ) | $ | (1,541 | ) | $ | — |
| $ | (3,974 | ) |
|
| | | | | | | | | | | | | | | | | | | | | |
Three months ended March 31, 2018 | Pressure Pumping | Infrastructure | Sand | Drilling | All Other | Eliminations | Total |
Revenue from external customers | $ | 96,579 |
| $ | 325,459 |
| $ | 36,503 |
| $ | 15,228 |
| $ | 20,480 |
| $ | — |
| $ | 494,249 |
|
Intersegment revenues | 4,559 |
| — |
| 14,512 |
| 2 |
| 2,415 |
| (21,488 | ) | — |
|
Total revenue | 101,138 |
| 325,459 |
| 51,015 |
| 15,230 |
| 22,895 |
| (21,488 | ) | 494,249 |
|
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion | 66,612 |
| 194,076 |
| 33,330 |
| 14,475 |
| 17,608 |
| — |
| 326,101 |
|
Intersegment cost of revenues | 15,402 |
| 1,791 |
| 4,286 |
| 162 |
| 105 |
| (21,746 | ) | — |
|
Total cost of revenue | 82,014 |
| 195,867 |
| 37,616 |
| 14,637 |
| 17,713 |
| (21,746 | ) | 326,101 |
|
Selling, general and administrative | 2,663 |
| 31,851 |
| 1,644 |
| 1,253 |
| 1,100 |
| — |
| 38,511 |
|
Depreciation, depletion, amortization and accretion | 13,986 |
| 2,407 |
| 2,316 |
| 4,355 |
| 3,844 |
| — |
| 26,908 |
|
Operating income (loss) | 2,475 |
| 95,334 |
| 9,439 |
| (5,015 | ) | 238 |
| 258 |
| 102,729 |
|
Interest expense, net | 504 |
| 76 |
| 80 |
| 395 |
| 182 |
| — |
| 1,237 |
|
Other expense | 12 |
| 2 |
| (13 | ) | 40 |
| (13 | ) | — |
| 28 |
|
Income (loss) before income taxes | $ | 1,959 |
| $ | 95,256 |
| $ | 9,372 |
| $ | (5,450 | ) | $ | 69 |
| $ | 258 |
| $ | 101,464 |
|
MAMMOTH ENERGY SERVICES, INC.
SEGMENT INCOME STATEMENTS (unaudited)
(in thousands)
|
| | | | | | | | | | | | | | | | | | | | | |
Six months ended June 30, 2018 | Pressure Pumping | Infrastructure | Sand | Drilling | All Other | Eliminations | Total |
Revenue from external customers | $ | 196,912 |
| $ | 685,709 |
| $ | 73,942 |
| $ | 32,354 |
| $ | 38,926 |
| $ | — |
| $ | 1,027,843 |
|
Intersegment revenues | 5,632 |
| — |
| 29,918 |
| 86 |
| 4,136 |
| (39,772 | ) | — |
|
Total revenue | 202,544 |
| 685,709 |
| 103,860 |
| 32,440 |
| 43,062 |
| (39,772 | ) | 1,027,843 |
|
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion | 128,205 |
| 404,265 |
| 68,447 |
| 29,755 |
| 35,257 |
| — |
| 665,929 |
|
Intersegment cost of revenues | 31,576 |
| 2,545 |
| 5,305 |
| 122 |
| 234 |
| (39,782 | ) | — |
|
Total cost of revenue | 159,781 |
| 406,810 |
| 73,752 |
| 29,877 |
| 35,491 |
| (39,782 | ) | 665,929 |
|
Selling, general and administrative | 23,485 |
| 71,637 |
| 3,431 |
| 2,844 |
| 2,241 |
| — |
| 103,638 |
|
Depreciation, depletion, amortization and accretion | 27,815 |
| 6,501 |
| 6,197 |
| 9,704 |
| 7,486 |
| — |
| 57,703 |
|
Impairment of long-lived assets | — |
| — |
| — |
| 187 |
| — |
| — |
| 187 |
|
Operating income (loss) | (8,537 | ) | 200,761 |
| 20,480 |
| (10,172 | ) | (2,156 | ) | 10 |
| 200,386 |
|
Interest expense, net | 845 |
| 182 |
| 156 |
| 660 |
| 353 |
| — |
| 2,196 |
|
Other expense | 92 |
| 332 |
| 23 |
| 72 |
| (5 | ) | — |
| 514 |
|
Income (loss) before income taxes | $ | (9,474 | ) | $ | 200,247 |
| $ | 20,301 |
| $ | (10,904 | ) | $ | (2,504 | ) | $ | 10 |
| $ | 197,676 |
|
|
| | | | | | | | | | | | | | | | | | | | | |
Six months ended June 30, 2017 | Pressure Pumping | Infrastructure | Sand | Drilling | All Other | Eliminations | Total |
Revenue from external customers | $ | 90,377 |
| $ | 1,709 |
| $ | 38,912 |
| $ | 23,223 |
| $ | 19,007 |
| $ | — |
| $ | 173,228 |
|
Intersegment revenues | 459 |
| — |
| 1,447 |
| — |
| 85 |
| (1,991 | ) | — |
|
Total revenue | 90,836 |
| 1,709 |
| 40,359 |
| 23,223 |
| 19,092 |
| (1,991 | ) | 173,228 |
|
Cost of revenue, exclusive of depreciation, depletion, amortization and accretion | 64,533 |
| 1,712 |
| 32,582 |
| 22,986 |
| 14,025 |
| — |
| 135,838 |
|
Intersegment cost of revenues | 1,532 |
| — |
| 454 |
| — |
| 5 |
| (1,991 | ) | — |
|
Total cost of revenue | 66,065 |
| 1,712 |
| 33,036 |
| 22,986 |
| 14,030 |
| (1,991 | ) | 135,838 |
|
Selling, general and administrative | 4,180 |
| 355 |
| 4,474 |
| 2,728 |
| 2,700 |
| — |
| 14,437 |
|
Depreciation, depletion, amortization and accretion | 18,784 |
| 340 |
| 3,569 |
| 9,942 |
| 4,495 |
| — |
| 37,130 |
|
Operating income (loss) | 1,807 |
| (698 | ) | (720 | ) | (12,433 | ) | (2,133 | ) | — |
| (14,177 | ) |
Interest expense, net | 431 |
| 4 |
| 486 |
| 657 |
| (69 | ) | — |
| 1,509 |
|
Bargain purchase gain | — |
| — |
| (4,012 | ) | — |
| — |
| — |
| (4,012 | ) |
Other expense | 7 |
| — |
| 154 |
| 224 |
| 2 |
| — |
| 387 |
|
Income (loss) before income taxes | $ | 1,369 |
| $ | (702 | ) | $ | 2,652 |
| $ | (13,314 | ) | $ | (2,066 | ) | $ | — |
| $ | (12,061 | ) |
MAMMOTH ENERGY SERVICES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Adjusted EBITDA
Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of the Company's financial statements, such as industry analysts, investors, lenders and rating agencies. Mammoth defines Adjusted EBITDA as net income (loss) before depreciation, depletion, amortization and accretion expense, impairment of long-lived assets, acquisition related costs, public offering costs, equity based compensation, stock based compensation, bargain purchase gain, interest expense, net, other (income) expense, net (which is comprised of the (gain) or loss on disposal of long-lived assets) and provision (benefit) for income taxes. The Company excludes the items listed above from net income (loss) in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within the energy service industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income (loss) or cash flows from operating activities as determined in accordance with GAAP or as an indicator of Mammoth's operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure, as well as the historic costs of depreciable assets, none of which are components of Adjusted EBITDA. Mammoth's computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. The Company believes that Adjusted EBITDA is a widely followed measure of operating performance and may also be used by investors to measure its ability to meet debt service requirements.
The following tables provide a reconciliation of Adjusted EBITDA to the GAAP financial measure of net income (loss) on a consolidated basis and for each of the Company's segments (in thousands):
Consolidated
|
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, | | March 31, | | June 30, |
Reconciliation of Adjusted EBITDA to net income (loss): | 2018 | | 2017 | | 2018 | | 2018 | | 2017 |
Net income (loss) | $ | 42,700 |
| | $ | (1,170 | ) | | $ | 55,546 |
| | $ | 98,246 |
| | $ | (6,151 | ) |
Depreciation, depletion, accretion and amortization expense | 30,795 |
| | 19,893 |
| | 26,908 |
| | 57,703 |
| | 37,130 |
|
Impairment of long-lived assets | 187 |
| | — |
| | — |
| | 187 |
| | — |
|
Acquisition related costs | 77 |
| | 961 |
| | (46 | ) | | 31 |
| | 2,208 |
|
Public offering costs | 731 |
| | — |
| | — |
| | 731 |
| | — |
|
Equity based compensation | 17,487 |
| | — |
| | — |
| | 17,487 |
| | — |
|
Stock based compensation | 1,660 |
| | 1,050 |
| | 1,256 |
| | 2,916 |
| | 1,620 |
|
Bargain purchase gain | — |
| | (4,012 | ) | | — |
| | — |
| | (4,012 | ) |
Interest expense, net | 959 |
| | 1,112 |
| | 1,237 |
| | 2,196 |
| | 1,509 |
|
Other expense, net | 486 |
| | 203 |
| | 28 |
| | 514 |
| | 387 |
|
Provision (benefit) for income taxes | 53,512 |
| | (2,804 | ) | | 45,918 |
| | 99,430 |
| | (5,910 | ) |
Adjusted EBITDA | $ | 148,594 |
| | $ | 15,233 |
| | $ | 130,847 |
| | $ | 279,441 |
| | $ | 26,781 |
|
MAMMOTH ENERGY SERVICES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Pressure Pumping Services
|
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, | | March 31, | | June 30, |
Reconciliation of Adjusted EBITDA to net income (loss): | 2018 | | 2017 | | 2018 | | 2018 | | 2017 |
Net income | $ | (11,433 | ) | | $ | 1,187 |
| | $ | 1,959 |
| | $ | (9,474 | ) | | $ | 1,369 |
|
Depreciation and amortization expense | 13,829 |
| | 9,626 |
| | 13,986 |
| | 27,815 |
| | 18,784 |
|
Acquisition related costs | 33 |
| | — |
| | — |
| | 33 |
| | — |
|
Public offering costs | 202 |
| | — |
| | — |
| | 202 |
| | — |
|
Equity based compensation | 17,487 |
| | — |
| | — |
| | 17,487 |
| | — |
|
Stock based compensation | 453 |
| | 503 |
| | 418 |
| | 871 |
| | 774 |
|
Interest expense | 341 |
| | 303 |
| | 504 |
| | 845 |
| | 431 |
|
Other expense, net | 80 |
| | 4 |
| | 12 |
| | 92 |
| | 7 |
|
Adjusted EBITDA | $ | 20,992 |
| | $ | 11,623 |
| | $ | 16,879 |
| | $ | 37,871 |
| | $ | 21,365 |
|
Infrastructure Services
|
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, | | March 31, | | June 30, |
Reconciliation of Adjusted EBITDA to net income (loss): | 2018 | | 2017 | | 2018 | | 2018 | | 2017 |
Net income (loss) | $ | 52,359 |
| | $ | (568 | ) | | $ | 47,299 |
| | $ | 99,658 |
| | $ | (702 | ) |
Depreciation and amortization expense | 4,094 |
| | 340 |
| | 2,407 |
| | 6,501 |
| | 340 |
|
Acquisition related costs | 4 |
| | 42 |
| | (8 | ) | | (4 | ) | | 42 |
|
Public offering costs | 360 |
| | — |
| | — |
| | 360 |
| | — |
|
Stock based compensation | 606 |
| | — |
| | 457 |
| | 1,063 |
| | — |
|
Interest expense | 106 |
| | 4 |
| | 76 |
| | 182 |
| | 4 |
|
Other expense, net | 330 |
| | — |
| | 2 |
| | 332 |
| | — |
|
Provision for income taxes | 52,632 |
| | — |
| | 47,957 |
| | 100,589 |
| | — |
|
Adjusted EBITDA | $ | 110,491 |
| | $ | (182 | ) | | $ | 98,190 |
| | $ | 208,681 |
| | $ | (316 | ) |
Natural Sand Proppant Services
|
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, | | March 31, | | June 30, |
Reconciliation of Adjusted EBITDA to net income (loss): | 2018 | | 2017 | | 2018 | | 2018 | | 2017 |
Net income | $ | 10,929 |
| | $ | 3,409 |
| | $ | 9,372 |
| | $ | 20,301 |
| | $ | 2,643 |
|
Depreciation, depletion, accretion and amortization expense | 3,881 |
| | 2,206 |
| | 2,316 |
| | 6,197 |
| | 3,569 |
|
Acquisition related costs | — |
| | 916 |
| | (38 | ) | | (38 | ) | | 1,954 |
|
Public offering costs | 95 |
| | — |
| | — |
| | 95 |
| | — |
|
Stock based compensation | 205 |
| | 182 |
| | 186 |
| | 391 |
| | 252 |
|
Bargain purchase gain | — |
| | (4,012 | ) | | — |
| | — |
| | (4,012 | ) |
Interest expense | 76 |
| | 353 |
| | 80 |
| | 156 |
| | 486 |
|
Other expense, net | 36 |
| | 140 |
| | (13 | ) | | 23 |
| | 154 |
|
Provision for income taxes | — |
| | 9 |
| | — |
| | — |
| | 9 |
|
Adjusted EBITDA | $ | 15,222 |
| | $ | 3,203 |
| | $ | 11,903 |
| | $ | 27,125 |
| | $ | 5,055 |
|
MAMMOTH ENERGY SERVICES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Contract Land and Directional Drilling Services
|
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, | | March 31, | | June 30, |
Reconciliation of Adjusted EBITDA to net income (loss): | 2018 | | 2017 | | 2018 | | 2018 | | 2017 |
Net loss | $ | (5,454 | ) | | $ | (6,470 | ) | | $ | (5,450 | ) | | $ | (10,904 | ) | | $ | (13,314 | ) |
Depreciation and amortization expense | 5,349 |
| | 4,974 |
| | 4,355 |
| | 9,704 |
| | 9,942 |
|
Impairment of long-lived assets | 187 |
| | — |
| | — |
| | 187 |
| | — |
|
Acquisition related costs | — |
| | 3 |
| | — |
| | — |
| | 25 |
|
Public offering costs | 34 |
| | — |
| | — |
| | 34 |
| | — |
|
Stock based compensation | 301 |
| | 180 |
| | 107 |
| | 408 |
| | 292 |
|
Interest expense, net | 265 |
| | 440 |
| | 395 |
| | 660 |
| | 657 |
|
Other expense, net | 32 |
| | 60 |
| | 40 |
| | 72 |
| | 224 |
|
Adjusted EBITDA | $ | 714 |
| | $ | (813 | ) | | $ | (553 | ) | | $ | 161 |
| | $ | (2,174 | ) |
Other Services(a)
|
| | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, | | March 31, | | June 30, |
Reconciliation of Adjusted EBITDA to net income (loss): | 2018 | | 2017 | | 2018 | | 2018 | | 2017 |
Net (loss) income | $ | (3,453 | ) | | $ | 1,272 |
| | $ | 2,107 |
| | $ | (1,346 | ) | | $ | 3,853 |
|
Depreciation and amortization expense | 3,642 |
| | 2,747 |
| | 3,844 |
| | 7,486 |
| | 4,495 |
|
Acquisition related costs | 40 |
| | — |
| | — |
| | 40 |
| | 187 |
|
Public offering costs | 40 |
| | — |
| | — |
| | 40 |
| | — |
|
Stock based compensation | 94 |
| | 184 |
| | 89 |
| | 183 |
| | 301 |
|
Interest expense, net | 171 |
| | 12 |
| | 182 |
| | 353 |
| | (69 | ) |
Other expense, net | 8 |
| | (1 | ) | | (13 | ) | | (5 | ) | | 2 |
|
Provision (benefit) for income taxes | 880 |
| | (2,813 | ) | | (2,038 | ) | | (1,158 | ) | | (5,919 | ) |
Adjusted EBITDA | $ | 1,422 |
| | $ | 1,401 |
| | $ | 4,171 |
| | $ | 5,593 |
| | $ | 2,850 |
|
(a) Includes results for our coil tubing, pressure control, flowback, cementing, acidizing, equipment rentals, crude oil hauling and remote accommodations services and corporate related activities. Our corporate related activities do not generate revenue.
MAMMOTH ENERGY SERVICES, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Adjusted Net Income and Adjusted Earnings per Share
Adjusted net income and adjusted earnings per share are supplemental non-GAAP financial measures that are used by management to evaluate the Company's operating and financial performance. Management believes these measures provide meaningful information about the Company's performance by excluding certain non-cash charges that may not be indicative of the Company's ongoing operating results. Adjusted net income and adjusted earnings per share should not be considered in isolation or as a substitute for net income and earnings per share prepared in accordance with GAAP and may not be comparable to other similarly titled measures of other companies. The following tables provide a reconciliation of adjusted net income and adjusted earnings per share to the GAAP financial measures of net income and earnings per share for the periods specified.
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Six Months Ended |
| June 30, | | June 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
| (in thousands, except per share amounts) |
Net income, as reported | $ | 42,700 |
| | $ | (1,170 | ) | | $ | 98,246 |
| | $ | (6,151 | ) |
Equity based compensation | 17,487 |
| | — |
| | 17,487 |
| | — |
|
Adjusted net income | $ | 60,187 |
| | $ | (1,170 | ) | | $ | 115,733 |
| | $ | (6,151 | ) |
| | | | | | | |
Basic earnings per share, as reported | $ | 0.95 |
| | $ | (0.03 | ) | | $ | 2.20 |
| | $ | (0.16 | ) |
Equity based compensation | 0.40 |
| | — |
| | 0.40 |
| | — |
|
Adjusted basic earnings per share | $ | 1.35 |
| | $ | (0.03 | ) | | $ | 2.60 |
| | $ | (0.16 | ) |
| | | | | | | |
Diluted earnings per share, as reported | $ | 0.95 |
| | $ | (0.03 | ) | | $ | 2.18 |
| | $ | (0.16 | ) |
Equity based compensation | 0.39 |
| | — |
| | 0.39 |
| | — |
|
Adjusted diluted earnings per share | $ | 1.34 |
| | $ | (0.03 | ) | | $ | 2.57 |
| | $ | (0.16 | ) |
