EX-99.1 2 tm1924517d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

 

FOR IMMEDIATE RELEASE

 

GMS REPORTS SECOND QUARTER FISCAL 2020 RESULTS

Net Sales of $861.9 million up 3.4%; Organic Net Sales up 2.7%

Reported Net Income of $29.1 Million, or $0.68 per Diluted Share, up 17.0%

Adjusted Net Income of $42.7 Million, or $1.00 per Diluted Share, up 11.6%

Adjusted EBITDA of $89.9 million, or 10.4% of net sales

 

Tucker, Georgia, December 5, 2019. GMS Inc. (NYSE:GMS), a leading North American specialty distributor of interior building products, today reported financial results for the second quarter of fiscal 2020 ended October 31, 2019.

 

Second Quarter Fiscal 2020 Highlights

 

·Net sales of $861.9 million increased 3.4% from $833.8 million in the second quarter of the prior fiscal year. Organic net sales increased 2.7% year over year.
·Reported net income of $29.1 million, or $0.68 per diluted share, compared to $24.9 million, or $0.58 per diluted share, in the second quarter of the prior fiscal year.
·Adjusted net income of $42.7 million, or $1.00 per diluted share, compared to $38.3 million, or $0.89 per diluted share, in the second quarter of the prior fiscal year.
·Adjusted EBITDA of $89.9 million, or 10.4% of net sales, compared to Adjusted EBITDA of $87.1 million, or 10.5% of net sales, in the second quarter of the prior fiscal year. 
·The company completed one greenfield opening during the second quarter of fiscal 2020.
·Net leverage was reduced to 3.5 times as of the end of the second quarter of fiscal 2020 from 3.7 times as of the end of the first quarter of fiscal 2020.
·Cash provided by operating activities and free cash flow for the first six months of fiscal 2020 totaled $69.9 million and $55.3 million, respectively, representing increases of 53.2% and 51.5%, respectively, from the first six months of fiscal 2019.

 

“The GMS team continued to execute well in the second quarter, growing sales, expanding gross margin and achieving higher net income and Adjusted EBITDA,” said John C. Turner, Jr., President and Chief Executive Officer. “We achieved strong volume performance in the United States, where demand conditions remain solid, while managing continued softness in Canada. We also generated strong cash from operations and free cash flow, and continue to pursue our existing capital allocation priorities, including debt reduction and prudent geographic and market share expansion through acquisitions and greenfields.

 

“Moving forward, we remain focused on our strategic priorities which include increased emphasis on organic growth through expanding market share in core products and growing our complementary product lines. We will also continue to pursue strategic acquisitions and greenfield branch openings as we broaden our geographic platform. With a heightened focus on enhanced productivity and profitability across the organization, we are confident that we are well-positioned to capitalize on the growth opportunities ahead and drive value for our shareholders.”

 

1

 

 

Second Quarter Fiscal 2020 Results

 

Net sales for the second quarter of fiscal 2020 of $861.9 million were up 3.4%, or 2.7% on an organic basis, compared to $833.8 million for the second quarter of the prior fiscal year.

 

·Wallboard sales of $350.6 million increased 4.8% (4.0% on an organic basis) compared to the second quarter of fiscal 2019, driven primarily by higher organic volumes and acquisitions, partially offset by lower pricing/mix.
·Ceilings sales of $122.8 million increased 3.7% (1.7% on an organic basis) compared to the second quarter of fiscal 2019, primarily due to higher organic volumes and acquisitions, as well as slightly higher pricing/mix.
·Steel framing sales of $136.2 million increased 0.3% (down 0.6% on an organic basis) compared to the second quarter of fiscal 2019, driven by higher organic volumes and acquisitions, partially offset by lower pricing/mix.
·Other product sales of $252.3 million increased 3.0% (3.1% on an organic basis) compared to the second quarter of fiscal 2019, due to higher organic growth and acquisitions.

 

Gross profit of $284.5 million increased 6.1% from $268.2 million in the second quarter of fiscal 2019, as a result of higher sales, both organically and including the positive impact of acquisitions. Gross margin of 33.0% increased 80 basis points from 32.2% a year ago primarily due to net favorable price-cost dynamics, acquisition-related purchasing synergies and product mix.

 

Selling, general and administrative (SG&A) expense as a percentage of net sales was 23.3% for the quarter compared to 22.2% in the second quarter of fiscal 2019.  Adjusted SG&A expense as a percentage of net sales was 22.7% compared to 21.8% in the prior year quarter. The 90 basis point increase in adjusted SG&A as a percentage of sales resulted primarily from the year-over-year decline in the selling price of certain of our products and, to a lesser extent, continuing inflationary cost pressures.  In addition, the Company continued to make ongoing investments in greenfields and business initiatives intended to drive growth and productivity.

 

Net income of $29.1 million, or $0.68 per diluted share, compared to $24.9 million, or $0.58 per diluted share, in the second quarter of fiscal 2019. Adjusted net income of $42.7 million, or $1.00 per diluted share, compared to $38.3 million, or $0.89 per diluted share, in the second quarter of fiscal 2019. Adjusted EBITDA of $89.9 million increased 3.2% year over year and represented an Adjusted EBITDA margin of 10.4%.

 

Balance Sheet

 

As of October 31, 2019, the Company had cash of $36.3 million and total debt of $1.10 billion, compared to cash of $24.1 million and total debt of $1.16 billion, as of July 31, 2019.

 

As previously disclosed, during the second fiscal quarter, the Company amended its asset based revolving credit facility to increase commitments from $345.0 million to $445.0 million, extend the maturity date to September 30, 2024 and improve the rate structure. Also during the second fiscal quarter, the Company made a $50.0 million prepayment of outstanding principal of its senior secured first lien term loan facility. As of the end of the fiscal second quarter, the Company had a total of $410.4 million available under its revolving credit facilities.

 

During the second fiscal quarter, the Company reduced its net debt by $73.1 million and net leverage was 3.5 times as of the end of the quarter compared to 3.7 times as of the end of the first quarter of fiscal 2020.

 

Platform Expansion Activity

 

During the second quarter of fiscal 2020, the Company opened a greenfield location in Wilsonville, Oregon. Subsequent to the end of the second quarter, the Company also completed the previously announced acquisition of Rigney Building Supplies LTD in Kingston, Ontario.

 

2

 

 

Conference Call and Webcast

 

GMS will host a conference call and webcast to discuss its results for the second quarter ended October 31, 2019 and other information related to its business at 8:30 a.m. Eastern Time on Thursday, December 5, 2019. Investors who wish to participate in the call should dial 877-407-3982 (domestic) or 201-493-6780 (international) at least 5 minutes prior to the start of the call. The live webcast will be available on the Investors section of the Company’s website at www.gms.com. There will be a slide presentation of the results available on that page of the website as well. Replays of the call will be available through January 5, 2019 and can be accessed at 844-512-2921 (domestic) or 412-317-6671 (international) and entering the pass code 13697005.

 

About GMS Inc.

 

Founded in 1971, GMS operates a network of more than 250 distribution centers across the United States and Canada. GMS’s extensive product offering of wallboard, suspended ceilings systems, or ceilings, and complementary construction products is designed to provide a comprehensive one-stop-shop for our core customer, the interior contractor who installs these products in commercial and residential buildings.

 

Use of Non-GAAP Financial Measures

 

GMS reports its financial results in accordance with GAAP. However, it presents Adjusted net income, free cash flow, Adjusted SG&A, Adjusted EBITDA and Adjusted EBITDA margin, which are not recognized financial measures under GAAP. GMS believes that Adjusted net income, free cash flow, Adjusted SG&A, Adjusted EBITDA and Adjusted EBITDA margin assist investors and analysts in comparing its operating performance across reporting periods on a consistent basis by excluding items that the Company does not believe are indicative of its core operating performance. The Company’s management believes Adjusted net income, Adjusted SG&A, free cash flow, Adjusted EBITDA and Adjusted EBITDA margin are helpful in highlighting trends in its operating results, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which the Company operates and capital investments. In addition, the Company utilizes Adjusted EBITDA in certain calculations under its senior secured asset based revolving credit facility and its senior secured first lien term loan facility.

 

You are encouraged to evaluate each adjustment and the reasons GMS considers it appropriate for supplemental analysis. In addition, in evaluating Adjusted net income, Adjusted SG&A and Adjusted EBITDA, you should be aware that in the future, the Company may incur expenses similar to the adjustments in the presentation of Adjusted net income, Adjusted SG&A and Adjusted EBITDA. The Company’s presentation of Adjusted net income, Adjusted SG&A, Adjusted SG&A margin, Adjusted EBITDA and Adjusted EBITDA margin should not be construed as an inference that its future results will be unaffected by unusual or non-recurring items. In addition, Adjusted net income, free cash flow, Adjusted SG&A and Adjusted EBITDA may not be comparable to similarly titled measures used by other companies in GMS’s industry or across different industries. Please see the tables at the end of this release for a reconciliation of Adjusted EBITDA, free cash flow, Adjusted SG&A and Adjusted net income to the most directly comparable GAAP financial measures.

 

When calculating organic net sales growth, the Company excludes from the calculation (i) net sales of acquired businesses until the first anniversary of the acquisition date, and (ii) the impact of foreign currency translation.

 

3

 

 

Forward-Looking Statements and Information:

 

This press release includes “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. You can generally identify forward-looking statements by the Company’s use of forward-looking terminology such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “potential,” “predict,” “seek,” or “should,” or the negative thereof or other variations thereon or comparable terminology. In particular, statements about the markets in which GMS operates and the economy generally and statements about growth potential across the Company’s business and the ability to deliver growth and value creation contained in this press release are forward-looking statements. The Company has based these forward-looking statements on its current expectations, assumptions, estimates and projections. While the Company believes these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond its control. Forward-looking statements involve risks and uncertainties, including, but not limited to, those described in the “Risk Factors” section in the Company’s most recent Annual Report on Form 10-K, and in its other periodic reports filed with the SEC. In addition, the statements in this release are made as of December 5, 2019. The Company undertakes no obligation to update any of the forward-looking statements made herein, whether as a result of new information, future events, changes in expectation or otherwise. These forward-looking statements should not be relied upon as representing the Company’s views as of any date subsequent to December 5, 2019.

 

Contact Information:

 

Investors:

Leslie H. Kratcoski

ir@gms.com

770-723-3306

 

Media:

marketing@gms.com

770-723-3378

 

4

 

 

GMS Inc.

Condensed Consolidated Statements of Operations (Unaudited)

(in thousands, except per share data)

 

   Three Months Ended   Six Months Ended 
   October 31,   October 31, 
   2019   2018   2019   2018 
Net sales  $861,929   $833,837   $1,709,105   $1,611,981 
Cost of sales (exclusive of depreciation and amortization shown separately below)   577,436    565,687    1,150,958    1,099,015 
Gross profit   284,493    268,150    558,147    512,966 
Operating expenses:                    
Selling, general and administrative   200,457    185,268    395,088    370,703 
Depreciation and amortization   29,518    30,787    58,793    57,109 
Total operating expenses   229,975    216,055    453,881    427,812 
Operating income   54,518    52,095    104,266    85,154 
Other (expense) income:                    
Interest expense   (17,559)   (19,182)   (35,836)   (35,370)
Change in fair value of financial instruments       (376)       (6,395)
Write-off of debt discount and deferred financing fees   (707)       (707)    
Other income, net   813    434    1,752    1,068 
Total other expense, net   (17,453)   (19,124)   (34,791)   (40,697)
Income before taxes   37,065    32,971    69,475    44,457 
Provision for income taxes   7,927    8,059    15,517    10,895 
Net income  $29,138   $24,912   $53,958   $33,562 
Weighted average common shares outstanding:                    
Basic   41,761    41,149    41,382    41,121 
Diluted   42,635    41,918    42,126    41,996 
Net income per common share(1):                    
Basic  $0.70   $0.59   $1.30   $0.80 
Diluted  $0.68   $0.58   $1.27   $0.78 

 

(1) The following table sets forth the computation of basic and diluted earnings per share of common stock for periods presented:

 

   Three Months Ended   Six Months Ended 
   October 31,   October 31, 
   2019   2018   2019   2018 
   (in thousands, except per share data) 
Net income  $29,138   $24,912   $53,958   $33,562 
Less: Net income allocated to participating securities   -    665    342    751 
Net income attributable to common stockholders  $29,138   $24,247   $53,616   $32,811 
Basic earnings per common share:                    
Basic weighted average common shares outstanding   41,761    41,149    41,382    41,121 
Basic earnings per common share  $0.70   $0.59   $1.30   $0.80 
Diluted earnings per common share:                    
Basic weighted average common shares outstanding   41,761    41,149    41,382    41,121 
Add: Common Stock Equivalents   874    769    744    875 
Diluted weighted average common shares outstanding   42,635    41,918    42,126    41,996 
Diluted earnings per common share  $0.68   $0.58   $1.27   $0.78 

 

5

 

 

 

GMS Inc.

Condensed Consolidated Balance Sheets (Unaudited)

(in thousands, except per share data)

 

   October 31,   April 30, 
   2019   2019 
Assets        
Current assets:          
Cash and cash equivalents  $36,269   $47,338 
Trade accounts and notes receivable, net of allowances of $6,414 and $6,432, respectively   480,321    445,771 
Inventories, net   293,465    290,829 
Prepaid expenses and other current assets   19,621    18,368 
Total current assets   829,676    802,306 
Property and equipment, net of accumulated depreciation of $140,608 and $123,583, respectively   292,136    282,349 
Operating lease right-of-use assets   107,624     
Goodwill   621,916    617,327 
Intangible assets, net   401,909    429,313 
Deferred income taxes   10,199    4,676 
Other assets   17,890    13,583 
Total assets  $2,281,350   $2,149,554 
Liabilities and Stockholders’ Equity          
Current liabilities:          
Accounts payable  $168,768   $173,751 
Accrued compensation and employee benefits   49,981    62,858 
Other accrued expenses and current liabilities   80,034    79,848 
Current portion of long-term debt   45,963    42,118 
Current portion of operating lease liabilities   31,178     
Total current liabilities   375,924    358,575 
Non-current liabilities:          
Long-term debt, less current portion   1,054,085    1,099,077 
Long-term operating lease liabilities   81,896     
Deferred income taxes, net   10,382    10,226 
Other liabilities   63,024    52,500 
Total liabilities   1,585,311    1,520,378 
Commitments and contingencies          
Stockholders' equity:          
Common stock, par value $0.01 per share, 500,000 shares authorized; 42,169 and 40,375 shares issued and outstanding as of October 31, 2019 and April 30, 2019, respectively   422    404 
Preferred stock, par value $0.01 per share, 50,000 shares authorized; 0 shares issued and outstanding as of October 31, 2019 and April 30, 2019        
Exchangeable shares       29,639 
Additional paid-in capital   520,855    480,113 
Retained earnings   199,552    145,594 
Accumulated other comprehensive loss   (24,790)   (26,574)
Total stockholders' equity   696,039    629,176 
Total liabilities and stockholders' equity  $2,281,350   $2,149,554 

 

6

 

 

GMS Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

(in thousands)

 

   Six Months Ended 
   October 31, 
   2019   2018 
Cash flows from operating activities:          
Net income  $53,958   $33,562 
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization   58,793    57,109 
Write-off and amortization of debt discount and debt issuance costs   2,368    1,665 
Provision for losses on accounts and notes receivable   375    81 
Provision for obsolescence of inventory   195    229 
Effects of fair value adjustments to inventory   151    4,129 
Increase in fair value of contingent consideration   380    460 
Equity-based compensation   5,591    3,204 
Gain on sale and disposal of assets   (742)   (294)
Change in fair value of financial instruments       6,395 
Deferred income taxes   (2,380)   (5,145)
Changes in assets and liabilities net of effects of acquisitions:          
Trade accounts and notes receivable   (29,932)   (45,355)
Inventories   1,800    (4,553)
Prepaid expenses and other assets   1,573    (343)
Accounts payable   (5,486)   9,516 
Accrued compensation and employee benefits   (12,974)   (9,550)
Derivative liability       (10,778)
Other accrued expenses and liabilities   (3,743)   5,325 
Cash provided by operating activities   69,927    45,657 
Cash flows from investing activities:          
Purchases of property and equipment   (14,637)   (9,156)
Proceeds from sale of assets   1,056    638 
Acquisition of businesses, net of cash acquired   (10,633)   (578,917)
Cash used in investing activities   (24,214)   (587,435)
Cash flows from financing activities:          
Repayments on the revolving credit facility   (558,906)   (469,647)
Borrowings from the revolving credit facility   562,698    623,117 
Payments of principal on long-term debt   (54,984)   (4,984)
Payments of principal on finance lease obligations   (12,310)   (8,820)
Borrowings from term loan amendment       996,840 
Repayments from term loan amendment       (571,840)
Debt issuance costs   (1,286)   (7,933)
Proceeds from exercises of stock options   6,761    973 
Other financing activities   1,022    873 
Cash (used in) provided by financing activities   (57,005)   558,579 
Effect of exchange rates on cash and cash equivalents   223    (360)
(Decrease) increase in cash and cash equivalents   (11,069)   16,441 
Cash and cash equivalents, beginning of period   47,338    36,437 
Cash and cash equivalents, end of period  $36,269   $52,878 
Supplemental cash flow disclosures:          
Cash paid for income taxes  $25,642   $10,469 
Cash paid for interest   33,654    30,966 

 

7

 

 

GMS Inc.

Net Sales by Product Group (Unaudited)

(dollars in thousands)

 

   Three Months Ended   Six Months Ended 
   October 31,   % of   October 31,   % of   October 31,   % of   October 31,   % of 
   2019   Total   2018   Total   2019   Total   2018   Total 
   (dollars in thousands) 
Wallboard  $350,618    40.7%  $334,688    40.1%  $692,213    40.5%  $652,423    40.5%
Ceilings   122,807    14.2%   118,376    14.2%   251,917    14.7%   234,231    14.5%
Steel framing   136,159    15.8%   135,760    16.3%   267,988    15.7%   264,872    16.4%
Other products   252,345    29.3%   245,013    29.4%   496,987    29.1%   460,455    28.6%
Total net sales  $861,929        $833,837        $1,709,105        $1,611,981      

 

8

 

 

GMS Inc.

Reconciliation of Net Income to Adjusted EBITDA (Unaudited)

(in thousands)

 

   Three Months Ended   Six Months Ended 
   October 31,   October 31, 
   2019   2018   2019   2018 
Net income  $29,138   $24,912   $53,958   $33,562 
Interest expense   17,559    19,182    35,836    35,370 
Write-off of debt discount and deferred financing fees   707        707     
Interest income   (6)   203    (18)   (33)
Provision for income taxes   7,927    8,059    15,517    10,895 
Depreciation expense   12,592    11,538    25,014    22,148 
Amortization expense   16,926    19,249    33,779    34,961 
EBITDA  $84,843   $83,143   $164,793   $136,903 
Stock appreciation expense (a)   1,267    649    1,327    983 
Redeemable noncontrolling interests(b)   (18)   282    644    813 
Equity-based compensation(c)   2,315    1,094    3,710    1,498 
Severance and other permitted costs(d)   1,394    882    1,948    5,718 
Transaction costs (acquisitions and other)(e)   327    841    1,299    5,594 
Gain on disposal of assets   (586)   (173)   (742)   (294)
Effects of fair value adjustments to inventory(f)           151    4,129 
Change in fair value of financial instruments(g)       376        6,395 
Secondary public offering costs(h)   363        363     
Debt transaction costs(i)       51        678 
EBITDA add-backs   5,062    4,002    8,700    25,514 
Adjusted EBITDA  $89,905   $87,145   $173,493   $162,417 
                     
Net sales  $861,929   $833,837    1,709,105    1,611,981 
Adjusted EBITDA margin   10.4%   10.5%   10.2%   10.1%

 

 

(a)Represents non-cash expense related to stock appreciation rights agreements.

 

(b)Represents non-cash compensation expense related to changes in the values of noncontrolling interests.

 

(c)Represents non-cash equity-based compensation expense related to the issuance of share-based awards.

 

(d)Represents severance expenses and other costs permitted in calculations under the ABL Facility and the First Lien Facility.

 

(e)Represents costs related to acquisitions paid to third parties.

 

(f)Represents the non-cash cost of sales impact of purchase accounting adjustments to increase inventory to its estimated fair value.

 

(g)Represents the mark-to-market adjustments for derivative financial instruments.

 

(h)Represents costs paid to third-party advisors related to secondary offerings of our common stock.

 

(i)Represents costs paid to third-party advisors related to debt refinancing activities.

 

9

 

 

 

GMS Inc.

Reconciliation of Cash Provided By Operating Activities to Free Cash Flow (Unaudited)

(in thousands)

 

   Three Months Ended   Six Months Ended 
   October 31,   October 31, 
   2019   2018   2019   2018 
Cash provided by operating activities  $82,367   $93,481   $69,927   $45,657 
Purchases of property and equipment   (8,746)   (5,363)   (14,637)   (9,156)
Free cash flow(a)  $73,621   $88,118   $55,290   $36,501 

 

 

(a)Free cash flow is a non-GAAP financial measure that we define as net cash provided by operations less capital expenditures.

 

GMS Inc.

Reconciliation of Selling, General and Administrative Expense to Adjusted SG&A (Unaudited)

(in thousands)

 

   Three Months Ended   Six Months Ended 
   October 31,   October 31, 
   2019   2018   2019   2018 
Selling, general and administrative expense  $200,457   $185,268   $395,088   $370,703 
                     
Adjustments                    
Stock appreciation expense (a)   (1,267)   (649)   (1,327)   (983)
Redeemable noncontrolling interests(b)   18    (282)   (644)   (813)
Equity-based compensation(c)   (2,315)   (1,094)   (3,710)   (1,498)
Severance and other permitted costs(d)   (1,394)   (882)   (1,948)   (5,718)
Transaction costs (acquisitions and other)(e)   (327)   (841)   (1,299)   (5,594)
Gain on disposal of assets   586    173    742    294 
Secondary public offering costs(f)   (363)       (363)    
Debt transaction costs(g)       (51)       (678)
Adjusted SG&A  $195,395   $181,642   $386,539   $355,713 
                     
Net sales  $861,929   $833,837   $1,709,105   $1,611,981 
Adjusted SG&A margin   22.7%   21.8%   22.6%   22.1%

 

 

(a)Represents non-cash expense related to stock appreciation rights agreements.

 

(b)Represents non-cash compensation expense related to changes in the values of noncontrolling interests.

 

(c)Represents non-cash equity-based compensation expense related to the issuance of share-based awards.

 

(d)Represents severance expenses and other costs permitted in calculations under the ABL Facility and the First Lien Facility.

 

(e)Represents costs related to acquisitions paid to third parties.

 

(f)Represents costs paid to third-party advisors related to secondary offerings of our common stock.

 

(g)Represents costs paid to third-party advisors related to debt refinancing activities.

 

10

 

 

GMS Inc.

Reconciliation of Income Before Taxes to Adjusted Net Income (Unaudited)

(in thousands, except per share data)

 

   Three Months Ended   Six Months Ended 
   October 31,   October 31, 
   2019   2018   2019   2018 
Income before taxes  $37,065   $32,971   $69,475   $44,457 
EBITDA add-backs   5,062    4,002    8,700    25,514 
Write-off of discount and deferred financing fees   707        707     
Purchase accounting depreciation and amortization (1)   12,276    12,399    24,661    24,854 
Adjusted pre-tax income   55,110    49,372    103,543    94,825 
Adjusted income tax expense   12,400    11,109    23,297    21,336 
Adjusted net income  $42,710   $38,263   $80,246   $73,489 
Effective tax rate (2)   22.5%   22.5%   22.5%   22.5%
                     
Weighted average shares outstanding:                    
Basic   41,761    41,149    41,382    41,121 
Diluted (3)   42,635    43,047    42,391    43,125 
Adjusted net income per share:                    
Basic  $1.02   $0.93   $1.94   $1.79 
Diluted  $1.00   $0.89   $1.89   $1.70 

 

 

(1)Depreciation and amortization from the increase in value of certain long-term assets associated with the April 1, 2014 acquisition of the predecessor company and the acquisition of Titan.
(2)Normalized cash tax rate determined based on our estimated taxes excluding the impact of purchase accounting and certain other deferred tax amounts.
(3)Diluted shares outstanding for periods prior to June 13, 2019 have been adjusted to include the effect of 1.1 million shares of equity issued in connection with the acquisition of Titan that were exchangeable for the Company’s common stock. On June 13, 2019, the holders exchanged all of the exchangeable shares for 1.1 million shares of the Company’s common stock.

 

11