Get Cash Back and $0 Commissions
+ The Power of TradeStation
Globe Newswire 9-May-2019 7:00 AM
LOUDON, Tenn., May 09, 2019 (GLOBE NEWSWIRE) -- Malibu Boats, Inc. (NASDAQ:MBUU) today announced its financial results for the third quarter ended March 31, 2019.
Highlights for the Third Quarter of Fiscal Year 2019
"We reported another quarter of superior results driven by strength across all four of our brands, as well as our ongoing commitment to delivering exceptional operational execution. Our ability to acquire great brands, integrate them, and drive increased value continues to be a substantial contributor in driving our results. The boat show activity earlier this year was strong, producing great year-over-year growth in orders. In particular, our Model Year 2019 products and innovations continue to be very well received by both customers and dealers. In addition, our dealer inventories remain at appropriate levels as we enter the prime retail selling season which reinforces our confidence in the current and summer seasons," commented Jack Springer, Chief Executive Officer of Malibu Boats, Inc. "From an operational standpoint, the Pursuit integration is progressing smoothly and we are working diligently to expand our production capacity. We also remain on track with our vertical integration initiatives to bring our Malibu Monsoon engines to 100% of our Malibu and Axis boats by fiscal year 2020."
"As we look ahead to the end of our fiscal year, we remain incredibly optimistic about the U.S. marine market. I could not be prouder of our team, which continues to plan and execute flawlessly. We remain well-positioned to drive strong sales growth, expand profitability, and deliver increased value to our shareholders," concluded Mr. Springer.
Results of Operations for the Third Quarter of Fiscal Year 2019 (Unaudited)
Three Months Ended March 31, | Nine Months Ended March 31, 2019 | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
(In thousands, except unit and per unit data) | |||||||||||||||
Net sales | $ | 199,918 | $ | 140,429 | $ | 489,194 | $ | 358,343 | |||||||
Cost of sales | 150,196 | 104,066 | 370,656 | 271,541 | |||||||||||
Gross profit | 49,722 | 36,363 | 118,538 | 86,802 | |||||||||||
Operating expenses: | |||||||||||||||
Selling and marketing | 5,273 | 3,263 | 13,372 | 9,974 | |||||||||||
General and administrative | 12,324 | 7,862 | 32,527 | 22,371 | |||||||||||
Amortization | 1,563 | 1,291 | 4,381 | 3,903 | |||||||||||
Operating income | 30,562 | 23,947 | 68,258 | 50,554 | |||||||||||
Other expense, net: | |||||||||||||||
Other income, net | (712 | ) | (17 | ) | (746 | ) | (27,753 | ) | |||||||
Interest expense | 1,750 | 923 | 4,765 | 4,136 | |||||||||||
Other (income) expense, net | 1,038 | 906 | 4,019 | (23,617 | ) | ||||||||||
Income before provision for income taxes | 29,524 | 23,041 | 64,239 | 74,171 | |||||||||||
Provision for income taxes | 7,321 | 6,245 | 15,023 | 56,545 | |||||||||||
Net income | 22,203 | 16,796 | 49,216 | 17,626 | |||||||||||
Net income attributable to non-controlling interest |
1,104 | 1,124 | 2,562 | 2,452 | |||||||||||
Net income attributable to Malibu Boats, Inc. |
$ | 21,099 | $ | 15,672 | $ | 46,654 | $ | 15,174 | |||||||
Unit volumes | 2,094 | 1,786 | 5,370 | 4,584 | |||||||||||
Net sales per unit | $ | 95,472 | $ | 78,628 | $ | 91,098 | $ | 78,173 |
Comparison of the Third Quarter Ended March 31, 2019 to the Third Quarter Ended March 31, 2018
Net sales for the three months ended March 31, 2019 increased $59.5 million, or 42.4%, to $199.9 million as compared to the three months ended March 31, 2018. Unit volume for the three months ended March 31, 2019, increased 308 units, or 17.2%, to 2,094 units as compared to the three months ended March 31, 2018.
Net sales attributable to our Malibu U.S. segment increased $15.9 million, or 18.6%, to $101.6 million for the three months ended March 31, 2019, compared to the three months ended March 31, 2018. Unit volumes attributable to our Malibu U.S. segment increased 124 units for the three months ended March 31, 2019, compared to the three months ended March 31, 2018. The increase in net sales and unit volume for Malibu U.S. was driven primarily by strong demand for new models and optional features, which led to a higher net sales per unit for Malibu and Axis models. Net sales was also impacted by year-over-year price increases on all of our Malibu and Axis models.
Net sales from our Cobalt segment increased $6.1 million, or 12.3%, to $56.0 million for the three months ended March 31, 2019, compared to the three months ended March 31, 2018. Unit volumes attributable to Cobalt increased 30 units for the three months ended March 31, 2019 compared to the three months ended March 31, 2018. The increase in Cobalt net sales and unit volume was driven primarily by strong demand for our R series models.
Net sales was also impacted by year-over-year price increases on all of our Cobalt models.
Since our acquisition of Pursuit on October 15, 2018, net sales and unit volume contributed by Pursuit were $36.5 million and 143 units, respectively, for the three months ended March 31, 2019.
Net sales from our Malibu Australia segment increased $1.0 million, or 20.6%, to $5.8 million for the three months ended March 31, 2019, compared to the three months ended March 31, 2018.
Overall consolidated net sales per unit increased 21.4% to $95,472 for the three months ended March 31, 2019, compared to the three months ended March 31, 2018. Net sales per unit for our Malibu U.S. segment increased 6.7% to $82,401 for the three months ended March 31, 2019, compared to the three months ended March 31, 2018, driven by strong demand for new models and optional features and year-over-year price increases. Net sales per unit for our Cobalt segment increased 7.0% to $86,885 for the three months ended March 31, 2019, compared to the three months ended March 31, 2018, driven by a favorable mix of R series models which have a higher average selling price as well as year-over-year price increases. Net sales per unit for Pursuit for the three months ended March 31, 2019 was $254,951.
Cost of sales for the three months ended March 31, 2019 increased $46.1 million, or 44.3%, to $150.2 million as compared to the three months ended March 31, 2018. The increase in cost of sales was driven primarily by incremental costs contributed by Pursuit since its acquisition in October 2018 and an increase in unit volumes at our Malibu U.S. and Cobalt businesses.
Gross profit for the three months ended March 31, 2019 increased $13.4 million, or 36.7%, to $49.7 million compared to the three months ended March 31, 2018. The increase in gross profit was due mainly to higher unit volumes. Gross margin for the three months ended March 31, 2019 decreased 100 basis points from 25.9% to 24.9% over the same period in the prior fiscal year primarily due to the integration of Pursuit. Our gross margins increased year-over-year for our comparable businesses primarily as a result of our operational efficiency initiatives.
Selling and marketing expenses for the three month period ended March 31, 2019, increased $2.0 million or 61.6% compared to the three months ended March 31, 2018 due primarily to the incremental expenses incurred as a result of the acquisition of Pursuit. As a percentage of sales, selling and marketing expenses increased 30 basis points compared to the same period in the prior fiscal year. General and administrative expenses for the three months ended March 31, 2019, increased $4.5 million, or 56.8%, to $12.3 million as compared to the three months ended March 31, 2018, largely due to incremental general and administrative expenses attributable to Pursuit, integration related expenses for our acquisition of Pursuit and higher legal expenses related to intellectual property litigation. As a percentage of sales, general and administrative expenses increased 60 basis points to 6.2% for the three months ended March 31, 2019 compared to the three months ended March 31, 2018. Amortization expense for the three month period ended March 31, 2019, increased $0.3 million, or 21.1% to $1.6 million compared to the three months ended March 31, 2018 due to additional amortization expense related to intangibles acquired as part of the Pursuit acquisition.
Operating income for the third quarter of fiscal year 2019 increased to $30.6 million from $23.9 million in the third quarter of fiscal year 2018. Net income for the third quarter of fiscal year 2019 increased 32.2% to net income of $22.2 million from $16.8 million and net income margin decreased to 11.1% from 12.0% in the third quarter of fiscal year 2018. Adjusted EBITDA in the third quarter of fiscal year 2019 increased 32.4% to $37.8 million from $28.5 million, while Adjusted EBITDA margin decreased to 18.9% from 20.3% in the third quarter of fiscal year 2018.
Webcast and Conference Call Information
The Company will host a webcast and conference call to discuss third quarter fiscal year 2019 results on Thursday, May 9, 2019, at 8:30 a.m. Eastern Time. Investors and analysts can participate on the conference call by dialing (855) 433-0928 or (484) 756-4263 and using Conference ID #9377984. Alternatively, interested parties can listen to a live webcast of the conference call by logging on to the Investor Relations section on the Company's website at http://investors.malibuboats.com. A replay of the webcast will also be archived on the Company's website for twelve months.
About Malibu Boats, Inc.
Based in Loudon, Tennessee, Malibu Boats, Inc. (MBUU) is a leading designer, manufacturer and marketer of a diverse range of recreational powerboats, including performance sport, sterndrive and outboard boats. Malibu Boats Inc. is the commanding market leader in the performance sport boat category through its Malibu and Axis Wake Research boat brands, the leader in the 20' - 40' segment of the sterndrive boat category through its Cobalt brand and in a leading position in the offshore fishing boat market with its Pursuit brand. A pre-eminent innovator in the powerboat industry, Malibu Boats, Inc. designs products that appeal to an expanding range of recreational boaters, fisherman and water sports enthusiasts whose passion for boating is a key component of their active lifestyles.
Forward Looking Statements
This press release includes forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995). Forward-looking statements can be identified by such words and phrases as "believes," "anticipates," "expects," "intends," "estimates," "may," "will," "should," "continue" and similar expressions, comparable terminology or the negative thereof, and includes the statements in this press release regarding our confidence in the current and summer selling seasons, our expectation to bring our Malibu Monsoon engines to 100% of our Malibu and Axis boats by fiscal year 2020, our optimism about the U.S. marine market and our belief that we are well-positioned to drive strong sales growth, expand profitability and deliver increased value to our shareholders.
Forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statements, including, but not limited to: the impact of our recent acquisition of the assets of Pursuit; our ability to grow our business through acquisitions or strategic alliances and new partnerships; general industry, economic and business conditions; demand for our products; changes in consumer preferences; competition within our industry; our reliance on our network of independent dealers; our ability to manage our manufacturing levels and our large fixed cost base; the successful introduction of our new products; the success of our engines integration strategy; and other factors affecting us detailed from time to time in our filings with the Securities and Exchange Commission. Many of these risks and uncertainties are outside our control, and there may be other risks and uncertainties which we do not currently anticipate because they relate to events and depend on circumstances that may or may not occur in the future. Although we believe that the expectations reflected in any forward-looking statements are based on reasonable assumptions at the time made, we can give no assurance that our expectations will be achieved. Undue reliance should not be placed on these forward-looking statements, which speak only as of the date hereof. We undertake no obligation (and we expressly disclaim any obligation) to update or supplement any forward-looking statements that may become untrue because of subsequent events, whether because of new information, future events, changes in assumptions or otherwise. Comparison of results for current and prior periods are not intended to express any future trends or indications of future performance, unless expressed as such, and should only be viewed as historical data.
Use and Definition of Non-GAAP Financial Measures
This release includes the following financial measures defined as non-GAAP financial measures by the SEC: Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Fully Distributed Net Income and Adjusted Fully Distributed Net Income per Share. These measures have limitations as analytical tools and should not be considered as an alternative to, or more meaningful than, net income as determined in accordance with GAAP or as an indicator of our liquidity. Our presentation of these non-GAAP financial measures should also not be construed as an inference that our results will be unaffected by unusual or non-recurring items. Our computations of these non- GAAP financial measures may not be comparable to other similarly titled measures of other companies.
We define Adjusted EBITDA as net income before interest expense, income taxes, depreciation, amortization and non-cash, non-recurring or non-operating expenses, including certain professional fees, acquisition and integration related expenses, non-cash compensation expense, expenses related to our engine development initiative and adjustments to our tax receivable agreement liability. We define Adjusted EBITDA Margin as Adjusted EBITDA divided by net sales. Adjusted EBITDA and Adjusted EBITDA Margin are not measures of net income as determined by GAAP. Management believes Adjusted EBITDA and Adjusted EBITDA Margin allow investors to evaluate our operating performance and compare our results of operations from period to period on a consistent basis by excluding items that management does not believe are indicative of core operating performance. Management uses Adjusted EBITDA to assist in highlighting trends in our operating results without regard to our financing methods, capital structures, and non-recurring or non-operating expenses. We exclude the items listed above from net income in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures, the methods by which assets were acquired and other factors.
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 historical costs of depreciable assets.
We define Adjusted Fully Distributed Net Income as net income attributable to Malibu Boats, Inc. (i) excluding income tax expense, (ii) excluding the effect of non-recurring or non-cash items, (iii) assuming the exchange of all LLC units into shares of Class A Common Stock, which results in the elimination of non-controlling interest in Malibu Boats Holdings, LLC (the "LLC"), and (iv) reflecting an adjustment for income tax expense on fully distributed net income before income taxes at our estimated effective income tax rate. Adjusted Fully Distributed Net Income is a non-GAAP financial measure because it represents net income attributable to Malibu Boats, Inc., before non-recurring or non-cash items and the effects of non-controlling interests in the LLC. We use Adjusted Fully Distributed Net Income to facilitate a comparison of our operating performance on a consistent basis from period to period that, when viewed in combination with our results prepared in accordance with GAAP, provides a more complete understanding of factors and trends affecting our business than GAAP measures alone. We believe Adjusted Fully Distributed Net Income assists our board of directors, management and investors in comparing our net income on a consistent basis from period to period because it removes non-cash or non-recurring items, and eliminates the variability of non-controlling interest as a result of member owner exchanges of LLC units into shares of Class A Common Stock. In addition, because Adjusted Fully Distributed Net Income is susceptible to varying calculations, the Adjusted Fully Distributed Net Income measures, as presented in this release, may differ from and may, therefore, not be comparable to similarly titled measures used by other companies.
A reconciliation of our net income as determined in accordance with GAAP to Adjusted EBITDA and Adjusted EBITDA Margin, and of our net income attributable to Malibu Boats, Inc. to Adjusted Fully Distributed Net Income is provided under "Reconciliation of Non-GAAP Financial Measures".
Investor Contacts
Malibu Boats, Inc.
Wayne Wilson
Chief Financial Officer
(865) 458-5478
InvestorRelations@MalibuBoats.com
MALIBU BOATS, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)
(In thousands, except share and per share data)
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net sales | $ | 199,918 | $ | 140,429 | $ | 489,194 | $ | 358,343 | |||||||
Cost of sales | 150,196 | 104,066 | 370,656 | 271,541 | |||||||||||
Gross profit | 49,722 | 36,363 | 118,538 | 86,802 | |||||||||||
Operating expenses: | |||||||||||||||
Selling and marketing | 5,273 | 3,263 | 13,372 | 9,974 | |||||||||||
General and administrative | 12,324 | 7,862 | 32,527 | 22,371 | |||||||||||
Amortization | 1,563 | 1,291 | 4,381 | 3,903 | |||||||||||
Operating income | 30,562 | 23,947 | 68,258 | 50,554 | |||||||||||
Other (income) expense, net: | |||||||||||||||
Other income, net | (712 | ) | (17 | ) | (746 | ) | (27,753 | ) | |||||||
Interest expense | 1,750 | 923 | 4,765 | 4,136 | |||||||||||
Other (income) expense, net | 1,038 | 906 | 4,019 | (23,617 | ) | ||||||||||
Income before provision for income taxes | 29,524 | 23,041 | 64,239 | 74,171 | |||||||||||
Provision for income taxes | 7,321 | 6,245 | 15,023 | 56,545 | |||||||||||
Net income | 22,203 | 16,796 | 49,216 | 17,626 | |||||||||||
Net income attributable to non-controlling interest | 1,104 | 1,124 | 2,562 | 2,452 | |||||||||||
Net income attributable to Malibu Boats, Inc. | $ | 21,099 | $ | 15,672 | $ | 46,654 | $ | 15,174 | |||||||
Comprehensive income: | |||||||||||||||
Net income | $ | 22,203 | $ | 16,796 | $ | 49,216 | $ | 17,626 | |||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||
Change in cumulative translation adjustment | 99 | (268 | ) | (672 | ) | (34 | ) | ||||||||
Other comprehensive income (loss), net of tax | 99 | (268 | ) | (672 | ) | (34 | ) | ||||||||
Comprehensive income, net of tax | 22,302 | 16,528 | 48,544 | 17,592 | |||||||||||
Less: comprehensive income attributable to non- | |||||||||||||||
controlling interest, net of tax | 1,111 | 1,104 | 2,527 | 2,464 | |||||||||||
Comprehensive income attributable to Malibu Boats, Inc., net of tax |
$ | 21,191 | $ | 15,424 | $ | 46,017 | $ | 15,128 | |||||||
Weighted average shares outstanding used in computing net income per share: |
|||||||||||||||
Basic | 20,901,547 | 20,544,488 | 20,805,912 | 20,050,958 | |||||||||||
Diluted | 21,007,933 | 20,657,010 | 20,943,548 | 20,135,064 | |||||||||||
Net income available to Class A Common Stock per share: |
|||||||||||||||
Basic | $ | 1.01 | $ | 0.76 | $ | 2.24 | $ | 0.76 | |||||||
Diluted | $ | 1.01 | $ | 0.76 | $ | 2.23 | $ | 0.76 |
MALIBU BOATS, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands, except share data)
March 31, 2019 | June 30, 2018 |
||||
Assets | |||||
Current assets | |||||
Cash | $ | 15,489 | $ | 61,623 | |
Trade receivables, net | 38,811 | 24,625 | |||
Inventories, net | 74,043 | 44,268 | |||
Prepaid expenses and other current assets | 4,979 | 3,298 | |||
Income tax receivable | 137 | 100 | |||
Total current assets | 133,459 | 133,914 | |||
Property, plant and equipment, net | 61,515 | 40,845 | |||
Goodwill | 51,474 | 32,230 | |||
Other intangible assets, net | 147,655 | 94,221 | |||
Deferred tax asset | 62,078 | 64,105 | |||
Other assets | 251 | 453 | |||
Total assets | $ | 456,432 | $ | 365,768 | |
Liabilities | |||||
Current liabilities | |||||
Accounts payable | $ | 31,815 | $ | 24,349 | |
Accrued expenses | 46,232 | 35,685 | |||
Income taxes and tax distribution payable | 1,067 | 1,420 | |||
Payable pursuant to tax receivable agreement, current portion | 3,932 | 3,932 | |||
Total current liabilities | 83,046 | 65,386 | |||
Deferred tax liabilities | 232 | 341 | |||
Payable pursuant to tax receivable agreement, less current portion | 53,082 | 51,114 | |||
Long-term debt | 128,769 | 108,487 | |||
Other long-term liabilities | 1,405 | 569 | |||
Total liabilities | 266,534 | 225,897 | |||
Stockholders' Equity | |||||
Class A Common Stock, par value $0.01 per share, 100,000,000 shares authorized; 20,851,097 shares issued and outstanding as of March 31, 2019; 20,555,348 issued and outstanding as of June 30, 2018 |
207 | 204 | |||
Class B Common Stock, par value $0.01 per share, 25,000,000 shares authorized; 15 shares issued and outstanding as of March 31, 2019; 17 shares issued and outstanding as of June 30, 2018 |
— | — | |||
Preferred Stock, par value $0.01 per share; 25,000,000 shares authorized; no shares issued and outstanding as of March 31, 2019 and June 30, 2018 |
— | — | |||
Additional paid in capital | 112,286 | 108,360 | |||
Accumulated other comprehensive loss | (2,656) | (1,984) | |||
Accumulated earnings | 74,441 | 27,789 | |||
Total stockholders' equity attributable to Malibu Boats, Inc. | 184,278 | 134,369 | |||
Non-controlling interest | 5,620 | 5,502 | |||
Total stockholders' equity | 189,898 | 139,871 | |||
Total liabilities and stockholders' equity | $ | 456,432 | $ | 365,768 |
MALIBU BOATS, INC. AND SUBSIDIARIES
Reconciliation of Non-GAAP Financial Measures
Reconciliation of Net Income to Non-GAAP Adjusted EBITDA and Adjusted EBITDA Margin (Unaudited):
The following table sets forth a reconciliation of net income as determined in accordance with GAAP to Adjusted EBITDA and Adjusted EBITDA Margin for the periods indicated (dollars in thousands):
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income | $ | 22,203 | $ | 16,796 | $ | 49,216 | $ | 17,626 | |||||||
Provision for income taxes 1 | 7,321 | 6,245 | 15,023 | 56,545 | |||||||||||
Interest expense | 1,750 | 923 | 4,765 | 4,136 | |||||||||||
Depreciation | 2,744 | 1,685 | 7,102 | 5,102 | |||||||||||
Amortization | 1,563 | 1,291 | 4,381 | 3,903 | |||||||||||
Professional fees 2 | 189 | — | 572 | 26 | |||||||||||
Acquisition and integration related expenses 3 | 1,051 | 144 | 4,960 | 2,281 | |||||||||||
Stock-based compensation expense 4 | 735 | 560 | 1,866 | 1,410 | |||||||||||
Engine development 5 | 932 | 899 | 2,871 | 3,486 | |||||||||||
Adjustments to tax receivable agreement liability 6 |
(707 | ) | — | (707 | ) | (27,702 | ) | ||||||||
Adjusted EBITDA | $ | 37,781 | $ | 28,543 | $ | 90,049 | $ | 66,813 | |||||||
Adjusted EBITDA margin | 18.9 | % | 20.3 | % | 18.4 | % | 18.6 | % |
Reconciliation of Non-GAAP Adjusted Fully Distributed Net Income (Unaudited):
The following table shows the reconciliation of the numerator and denominator for net income available to Class A Common Stock per share to Adjusted Fully Distributed Net Income per Share of Class A Common Stock for the periods presented (in thousands except share and per share data):
Three Months Ended March 31, |
Nine Months Ended March 31, |
||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Reconciliation of numerator for net income available to Class A Common Stock per share to Adjusted Fully Distributed Net Income per Share of Class A Common Stock: |
|||||||||||||||
Net income attributable to Malibu Boats, Inc. | $ | 21,099 | $ | 15,672 | $ | 46,654 | $ | 15,174 | |||||||
Provision for income taxes 1 | 7,321 | 6,245 | 15,023 | 56,545 | |||||||||||
Professional fees 2 | 189 | — | 572 | 26 | |||||||||||
Acquisition and integration related expenses 3 | 2,217 | 870 | 8,015 | 4,393 | |||||||||||
Fair market value adjustment for interest rate swap 4 |
93 | (137 | ) | 225 | (340 | ) | |||||||||
Stock-based compensation expense 5 | 735 | 560 | 1,866 | 1,410 | |||||||||||
Engine development 6 | 932 | 899 | 2,871 | 3,486 | |||||||||||
Adjustments to tax receivable agreement liability 7 | (707 | ) | — | (707 | ) | (27,702 | ) | ||||||||
Net income attributable to non-controlling interest 8 | 1,104 | 1,124 | 2,562 | 2,452 | |||||||||||
Fully distributed net income before income taxes | 32,983 | 25,233 | 77,081 | 55,444 | |||||||||||
Income tax expense on fully distributed income | 7,949 | 5,854 | 18,577 | 15,914 | |||||||||||
Adjusted fully distributed net income | $ | 25,034 | $ | 19,379 | $ | 58,504 | $ | 39,530 |
Three Months Ended March 31, |
Nine Months Ended March 31, | ||||||
2019 | 2018 | 2019 | 2018 | ||||
Reconciliation of denominator for net income available to Class A Common Stock per share to Adjusted Fully Distributed Net Income per Share of Class A Common Stock: |
|||||||
Weighted average shares outstanding of Class A Common Stock used for basic net income per share: 10 |
20,901,547 | 20,550,972 | 20,805,912 | 20,063,282 | |||
Adjustments to weighted average shares of Class A Common Stock: |
|||||||
Weighted-average LLC units held by non- controlling unit holders 11 |
838,496 | 1,073,830 | 896,808 | 1,165,750 | |||
Weighted-average unvested restricted stock awards issued to management 12 |
132,549 | 137,146 | 129,844 | 131,182 | |||
Adjusted weighted average shares of Class A Common Stock outstanding used in computing Adjusted Fully Distributed Net Income per Share of Class A Common Stock: |
21,872,592 | 21,761,948 |
21,832,564 |
21,360,214 |
The following table shows the reconciliation of net income available to Class A Common Stock per share to Adjusted Fully Distributed Net Income per Share of Class A Common Stock for the periods presented:
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income available to Class A Common Stock per share |
|||||||||||||||
Impact of adjustments: | $ | 1.01 | $ | 0.76 | $ | 2.24 | $ | 0.76 | |||||||
Provision for income taxes 1 | 0.35 | 0.30 | 0.72 | 2.82 | |||||||||||
Professional fees 2 | 0.01 | — | 0.03 | — | |||||||||||
Acquisition and integration related expenses 3 | 0.11 | 0.04 | 0.39 | 0.22 | |||||||||||
Fair market value adjustment for interest rate swap 4 |
— | (0.01 | ) | 0.01 | (0.02 | ) | |||||||||
Stock-based compensation expense5 | 0.04 | 0.03 | 0.09 | 0.07 | |||||||||||
Engine development 6 | 0.05 | 0.04 | 0.14 | 0.17 | |||||||||||
Adjustment to tax receivable agreement liability 7 | (0.03 | ) | — | (0.03 | ) | (1.38 | ) | ||||||||
Net income attributable to non-controlling | 0.05 | 0.05 | 0.12 | 0.12 | |||||||||||
Fully distributed net income per share before income taxes |
1.59 | 1.21 | 3.71 | 2.76 | |||||||||||
Impact of income tax expense on fully distributed income before income taxes 9 |
(0.38 | ) | (0.28 | ) | (0.89 | ) | (0.79 | ) | |||||||
Impact of increased share count 13 | (0.06 | ) | (0.04 | ) | (0.14 | ) | (0.13 | ) | |||||||
Adjusted Fully Distributed Net Income per Share of Class A Common Stock |
$ | 1.15 | $ | 0.89 | $ | 2.68 | $ | 1.84 | |||||||