EX-99.1 2 fi4q2014exhibit991.htm EXHIBIT 99.1 FI 4Q 2014 Exhibit 99.1
Exhibit 99.1

 
Frank’s International N.V.
 
10260 Westheimer Rd, Suite 700
 
Houston, Texas 77042

PRESS RELEASE
 
FOR IMMEDIATE RELEASE

FRANK’S INTERNATIONAL N.V. ANNOUNCES
FOURTH QUARTER AND FULL YEAR 2014 RESULTS

2014 revenue was $1.15 billion, up 7% year-over-year
International Services 2014 revenue grew 13% year-over-year to $539 million
Diluted EPS was $1.03 per share
Adjusted EBITDA in 2014 was $450 million, up 3% year-over-year

February 25, 2015 - Houston, Texas - Frank’s International N.V. (NYSE: FI) (the “Company”) today reported revenues of $319.0 million, and net income of $51.5 million for the three months ended December 31, 2014. Diluted earnings per share for the fourth quarter were $0.22, with weighted average shares outstanding of 208.1 million. Adjusted EBITDA for the quarter was $124.4 million or 39.0% of revenue.

Full year 2014 revenues were $1,152.6 million and net income was $229.3 million. Diluted earnings per share were $1.03 per share with weighted average shares outstanding of 207.8 million. Adjusted EBITDA was $450.4 million or 39.1% of revenue.

Fourth quarter and full year 2014 results include $13.0 million, or $0.06 per diluted share, of exchange loss related to the devaluation of the Venezuela Bolivar. This reflects a change in translation from the official rate of 6.3 Bolivars per U.S. dollar to the SICAD II exchange rate of 50 Bolivars per U.S. dollar. This loss is excluded from the Adjusted EBITDA calculation.

Gary Luquette, Frank’s International’s President and Chief Executive Officer said, “2014 was another record year for Frank’s International with over $1.1 billion in revenue. We continued to look for opportunities to grow through innovation and help our customers improve the costs and integrity of their wells.

“Looking at 2015, we believe we are in sound financial shape. We are taking definitive steps to ensure we not only survive the downturn but prosper in it, and that we will be positioned to ramp up quickly and effectively once commodity prices rebound.”

Fourth Quarter 2014 Results

Revenue was $319.0 million, up 7.7% compared to the third quarter of 2014, and up 13.1% compared to the fourth quarter of 2013
International Services revenue was $145.9 million, up 1.8% compared to the third quarter of 2014, and up 19.3% year-over-year
U.S. Services revenue was $118.2 million, up 5.4% compared to the third quarter of 2014, and up 4.0% year-over-year
Tubular Sales revenue was $55.0 million, up 35.0% compared to the third quarter of 2014, and up 19.0% year-over-year
Net income was $51.5 million with $34.6 million, or $0.22 per share, attributable to common shareholders
Diluted earnings per share were $0.22 with weighted average shares outstanding of 208.1 million

1



Adjusted EBITDA totaled $124.4 million with an Adjusted EBITDA margin of 39.0%
Effective tax rate for the fourth quarter of 2014 was 31.6%

Full Year 2014 Results

Revenue was $1,152.6 million, up 7.0% year-over-year
International Services revenue was $537.3 million, up 13.0% year-over-year
U.S. Services revenue was $439.6 million, up 1.1% year-over-year
Tubular Sales revenue was $175.7 million, up 4.9% year-over-year
Net income was $229.3 million with $159.0 million, or $1.03 per share, attributable to common shareholders
Diluted earnings per share were $1.03 with weighted average shares outstanding of 207.8 million
Adjusted EBITDA totaled $450.4 million with an Adjusted EBITDA margin of 39.1%
Effective tax rate for 2014 was 24.7%
Cash flow from operations for 2014 was $368.9 million, up 33.0% year-over-year

Adjusted EBITDA, Adjusted EBITDA margin and segment Adjusted EBITDA, which are financial measures not presented in accordance with U.S. generally accepted accounting principles (“GAAP”), are defined and reconciled to their most directly comparable GAAP financial measures below. Adjusted EBITDA, segment Adjusted EBITDA and the other segment data discussed below do not include income from discontinued operations. Please see “Use of Non-GAAP Financial Measures” and the reconciliations appearing under the heading “Non-GAAP Financial Measures”.

Segment Results

International Services
International Services revenue from external sales was $145.9 million in the fourth quarter of 2014, up 1.8% compared to the third quarter of 2014, and up 19.3% compared to the fourth quarter of 2013. Full year 2014 revenue from external sales was $537.3 million, up 13.0% year-over-year. Full year 2014 revenue increases were driven by growth in all regions, except Latin America, which was impacted by reduced activity in Venezuela and Brazil as compared to 2013. West Africa was the largest revenue and highest growth region in 2014.

Segment Adjusted EBITDA for the fourth quarter of 2014 of $66.2 million, or 45.4% of revenue, was up 1.3% compared to the third quarter of 2014, and up 42.4% compared to the fourth quarter of 2013. Segment Adjusted EBITDA for 2014 was $231.5 million, or 43.1% of revenue, up 16.0% year-over-year. Adjusted EBITDA increased due to revenue growth in 2014 related to more activity and higher margin opportunities in the Company’s offshore markets.

U.S. Services
U.S. Services revenue from external sales was $118.2 million in the fourth quarter of 2014, up 5.4% compared to the third quarter of 2014, and up 4.0% compared to the fourth quarter of 2013. Full year 2014 revenue from external sales was $439.6 million, up 1.1% year-over-year.
 
For the fourth quarter, onshore revenue within the U.S. Services segment of $46.9 million was up 0.9% compared to the third quarter of 2014 and up 10.3% compared to the fourth quarter of 2013. Full year 2014 revenue was $168.8 million, down 3.0% year-over-year. The Company’s updated pricing strategy and realigned management team mitigated revenue and market share decline.


2



Offshore revenue within the U.S. Services segment of $71.3 million for the fourth quarter was up 8.6% compared to the third quarter of 2014 and flat compared to the fourth quarter of 2013. Full year 2014 revenue was $270.9 million, up 3.8% year-over-year. Year-over-year increases in revenue from additional floating rigs in the region was offset by delayed activity in the third quarter due to loop currents.
 
Segment Adjusted EBITDA for the fourth quarter of $47.9 million, or 40.6% of revenue, was up 4.7% compared to the third quarter of 2014 and down 2.1% compared to the fourth quarter of 2013. Segment Adjusted EBITDA for 2014 was $180.6 million, or 41.1% of revenue, down 9.0% year-over-year.

Tubular Sales
Tubular Sales revenue from external sales was $55.0 million in the fourth quarter of 2014, up 35.0% compared to the third quarter of 2014, and up 19.0% compared to the fourth quarter of 2013. Full year 2014 revenue from external sales was $175.7 million, up 4.9% year-over-year.

Segment Adjusted EBITDA for the fourth quarter was $10.3 million, or 18.8% of revenue, up 10.6% compared to the third quarter of 2014, and down 29.8% compared to the fourth quarter of 2013. Segment Adjusted EBITDA for 2014 was $38.4 million, or 21.8% of revenue, down 5.6% year-over-year.

Total pipe and connector inventory increased $16.4 million from December 31, 2013 to $185.1 million at December 31, 2014.

Deferred revenue increased $13.5 million from December 31, 2013 to $76.1 million at December 31, 2014.

Capital Expenditures and Balance Sheet

Capital expenditures were $173.0 million for 2014, of which $118.9 million was for new rental equipment and $54.1 million was for buildings, improvements and other property, plant and equipment. The Company’s consolidated cash balance at December 31, 2014 was $489.4 million compared to $404.9 million at December 31, 2013. At December 31, 2014 there was $93.4 million of unused capacity under the Company’s $100.0 million credit facility, net of outstanding letters of credit.

Dividends

On February 23 2015, the Board of Managing Directors of the Company (the “Management Board”), with the approval from the Board of Supervisory Directors of the Company (the “Supervisory Board”, and jointly with the Management Board, the “Boards”), declared a cash dividend of $0.15 per share (subject to applicable Dutch dividend withholding tax), payable on March 18, 2015, to all common stockholders of record as of March 6, 2015 as part of its regular quarterly cash dividend program.  Future declarations of dividends and their record and payment dates are subject to the final determination of the Boards.

Conference Call

The Company will host a conference call to discuss fourth quarter and full year results, as well as management's outlook for 2015, on Wednesday February 25, 2015 at 8:00 a.m. Central Time (9:00 a.m. Eastern Time). Participants may join the conference call by dialing (888) 771-4371 or (847) 585-4405. The conference access code is 38827207. To listen via live web cast, please visit the Investor Relations section of the Company’s website, www.franksinternational.com.

An audio replay of the conference call will be available approximately two hours after the conclusion of the call and will remain available for seven days. It can be accessed by dialing (888) 843-7419 or (630) 652-3042. The conference call replay access code is 38827207. The replay will also be available in the Investor Relations

3



section of the Company’s website approximately two hours after the conclusion of the call and remain available for approximately 90 days.

Forward Looking Statements

This release contains 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. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are 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 the Company’s future business strategy and prospects for growth, cash flows and liquidity, financial strategy, budget, projections and operating results, the amount, nature and timing of capital expenditures, the availability and terms of capital, the level of activity in the oil and gas industry, volatility of oil and gas prices, unique risks associated with offshore operations, political, economic and regulatory uncertainties in international operations, the ability to develop new technologies and products, the ability to protect intellectual property rights, the ability to employ and retain skilled and qualified workers, the level of competition in the Company’s industry and other guidance. These statements are based on certain assumptions made by the Company based on management’s experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Forward-looking statements are not guarantees of performance. Although the Company believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. These include the factors discussed or referenced in the “Risk Factors” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2013 and in the Company's Annual Report on Form 10-K for the year ended December 31, 2014 that will be filed with the SEC. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.

About Frank’s International

Frank’s International N.V. is a global oil services company that provides a broad and comprehensive range of highly engineered tubular services to leading exploration and production companies in both offshore and onshore environments, with a focus on complex and technically demanding wells. Founded in 1938, Frank’s has over 4,500 employees and provides services in approximately 60 countries on six continents. The Company’s common stock is traded on the NYSE under the symbol “FI.” Additional information is available on the Company’s web site, www.franksinternational.com.

Use of Non-GAAP Financial Measures

This news release and the accompanying schedules include the non-GAAP financial measures of Adjusted EBITDA, segment Adjusted EBITDA and Adjusted EBITDA margin, which may be used periodically by management when discussing the Company’s financial results with investors and analysts. The accompanying schedules of this news release provide a reconciliation of these non-GAAP financial measures to their most directly comparable financial measure calculated and presented in accordance with GAAP. Adjusted EBITDA, segment Adjusted EBITDA and Adjusted EBITDA margin are presented because management

4



believes these metrics provide additional information relative to the performance of the Company’s business. These metrics are commonly employed by financial analysts and investors to evaluate the operating and financial performance of the Company from period to period and to compare it with the performance of other publicly traded companies within the industry. You should not consider Adjusted EBITDA, segment Adjusted EBITDA and Adjusted EBITDA margin in isolation or as a substitute for analysis of the Company’s results as reported under GAAP. Because Adjusted EBITDA, segment Adjusted EBITDA and Adjusted EBITDA margin may be defined differently by other companies in the Company’s industry, the Company’s presentation of Adjusted EBITDA, segment Adjusted EBITDA and Adjusted EBITDA margin may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.

The Company defines Adjusted EBITDA as income from continuing operations before net interest income or expense, depreciation and amortization, income tax benefit or expense, asset impairments, gain or loss on sale of assets, foreign currency gain or loss and other non-cash adjustments. The Company uses Adjusted EBITDA to assess its financial performance because it allows the Company to compare its operating performance on a consistent basis across periods by removing the effects of its capital structure (such as varying levels of interest expense), asset base (such as depreciation and amortization) and items outside the control of the Company’s management team (such as income tax rates). The Company defines Adjusted EBITDA margin as Adjusted EBITDA divided by total revenue.

Please see the accompanying financial tables for a reconciliation of these non-GAAP measures to their most directly comparable GAAP measures.

Contacts:
Thomas Dunavant, Manager - Finance and Investor Relations
thomas.dunavant@franksintl.com
713-358-7343

Josh Grodin, Director - Communications and Public Relations
josh.grodin@franksintl.com
713-231-2468



5



 FRANK'S INTERNATIONAL N.V.
 COMBINED STATEMENTS OF INCOME
 (In thousands, except per share data)
 (Unaudited)
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
December 31,
 
September 30,
 
December 31,
 
Year Ended December 31,
 
2014
 
2014
 
2013
 
2014
 
2013
Revenues:
 
 
 
 
 
 
 
 
 
    Equipment rentals and services
$
263,005

 
$
254,047

 
$
234,378

 
$
969,703

 
$
902,960

    Products
56,015

 
42,136

 
47,694

 
182,929

 
174,762

      Total revenue
319,020

 
296,183

 
282,072

 
1,152,632

 
1,077,722

 
 
 
 
 
 
 
 
 
 
Operating expenses:
 
 
 
 
 
 
 
 
 
   Cost of revenues, exclusive of
 
 
 
 
 
 
 
 
 
      depreciation and amortization
 
 
 
 
 
 
 
 
 
        Equipment rentals and services
97,916

 
97,919

 
81,393

 
369,855

 
310,244

        Products
34,599

 
23,237

 
32,358

 
110,126

 
124,092

   General and administrative expenses
70,947

 
65,220

 
64,739

 
267,378

 
224,755

   Depreciation and amortization
23,699

 
23,254

 
21,489

 
90,041

 
78,082

   (Gain) loss on sale of assets
96

 
280

 
(190
)
 
289

 
(122
)
      Operating income
91,763

 
86,273

 
82,283

 
314,943

 
340,671

 
 
 
 
 
 
 
 
 
 
Other income (expense):
 
 
 
 
 
 
 
 
 
   Other income
(37
)
 
1,483

 
925

 
6,735

 
9,460

   Interest income (expense), net
64

 
(13
)
 
(160
)
 
87

 
(653
)
   Foreign currency gain (loss)
(16,515
)
 
(526
)
 
(442
)
 
(17,041
)
 
(2,556
)
      Total other income (expense)
(16,488
)
 
944

 
323

 
(10,219
)
 
6,251

Income from continuing operations
 
 
 
 
 
 
 
 
 
before income tax expense
75,275

 
87,217

 
82,606

 
304,724

 
346,922

Income tax expense
23,814

 
19,777

 
6,158

 
75,412

 
38,727

Income from continuing operations
51,461

 
67,440

 
76,448

 
229,312

 
308,195

Income from discontinued operations

 

 

 

 
42,635

Net income
51,461

 
67,440

 
76,448

 
229,312

 
350,830

Net income attributable to
 
 
 
 
 
 
 
 
 
noncontrolling interests
16,849

 
20,094

 
21,363

 
70,275

 
95,368

Net income attributable to
 
 
 
 
 
 
 
 
 
Frank's International N.V.
$
34,612

 
$
47,346

 
$
55,085

 
$
159,037

 
$
255,462

 
 
 
 
 
 
 
 
 
 
Basic earnings per common share
 
 
 
 
 
 
 
 
 
   Continuing operations
$
0.22

 
$
0.31

 
$
0.36

 
$
1.03

 
$
1.69

   Discontinued operations

 

 

 

 
0.24

Total
$
0.22

 
$
0.31

 
$
0.36

 
$
1.03

 
$
1.93

 
 
 
 
 
 
 
 
 
 
Diluted earnings per common share
 
 
 
 
 
 
 
 
 
   Continuing operations
$
0.22

 
$
0.31

 
$
0.36

 
$
1.03

 
$
1.62

   Discontinued operations

 

 

 

 
0.23

Total
$
0.22

 
$
0.31

 
$
0.36

 
$
1.03

 
$
1.85

 
 
 
 
 
 
 
 
 
 
Weighted average number of common
 
 
 
 
 
 
 
 
 
shares outstanding:
 
 
 
 
 
 
 
 
 
Basic
154,275

 
153,923

 
153,524

 
153,814

 
132,257

Diluted
208,075

 
207,934

 
207,275

 
207,828

 
185,506



6



 FRANK'S INTERNATIONAL N.V.
 SELECTED OPERATING SEGMENT DATA
 (In thousands)
 (Unaudited)
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
December 31,
 
September 30,
 
December 31,
 
Year Ended December 31,
 
2014
 
2014
 
2013
 
2014
 
2013
Revenue
 
 
 
 
 
 
 
 
 
  International Services
$
145,888

 
$
143,330

 
$
122,256

 
$
537,259

 
$
475,297

  U.S. Services
118,170

 
112,149

 
113,645

 
439,638

 
434,940

Tubular Sales
54,962

 
40,704

 
46,171

 
175,735

 
167,485

Total
$
319,020

 
$
296,183

 
$
282,072

 
$
1,152,632

 
$
1,077,722

 
 
 
 
 
 
 
 
 
 
Segment Adjusted EBITDA:
 
 
 
 
 
 
 
 
 
  International Services
$
66,209

 
$
65,359

 
$
46,486

 
$
231,469

 
$
199,620

  U.S. Services
47,932

 
45,796

 
48,948

 
180,575

 
198,442

Tubular Sales
10,338

 
9,343

 
14,731

 
38,366

 
40,624

Total
124,479

 
120,498

 
110,165

 
450,410

 
438,686

  Corporate and other
(40
)
 
6

 
50

 
(34
)
 
53

Adjusted EBITDA Total
$
124,439

 
$
120,504

 
$
110,215

 
$
450,376

 
$
438,739

 
 
 
 
 
 
 
 
 
 




7



 FRANK'S INTERNATIONAL N.V.
 SELECTED BALANCE SHEET AND CASH FLOW DATA
 (In thousands)
 (Unaudited)
 
 
 
 
 
 
 
December 31,
 
 
2014
 
2013
Cash and cash equivalents
 
$
489,354

 
$
404,947

Working capital
 
900,280

 
795,472

Property, plant and equipment, net
 
580,142

 
511,199

Total assets
 
1,758,681

 
1,561,195

Total debt
 
304

 
376

Series A preferred stock
 
705

 
705

Total stockholders' equity
 
1,211,990

 
1,097,432

Noncontrolling interest
 
260,546

 
235,895

Total equity
 
1,472,536

 
1,333,327

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31,
 
 
2014
 
2013
 
 
 
 
 
 Net cash provided by operating activities
 
$
368,860

 
$
277,431

 Net cash used in investing activities
 
(173,643
)
 
(137,500
)
 Net cash provided by (used in) financing activities
 
(115,750
)
 
110,234

 
 
79,467

 
250,165

Effect of exchange rate changes on cash activities
 
4,940

 
1,837

Increase in cash and cash equivalents
 
$
84,407

 
$
252,002

 
 
 
 
 
Capital expenditures
 
$
172,952

 
$
184,504


8



 FRANK'S INTERNATIONAL N.V.
NON-GAAP FINANCIAL MEASURES
 ($ In thousands)
 (Unaudited)
 
 
 
 
 
 
 
 
 
 
 ADJUSTED EBITDA AND ADJUSTED EBITDA MARGIN RECONCILIATION
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
December 31,
 
September 30,
 
December 31,
 
Year Ended December 31,
 
2014
 
2014
 
2013
 
2014
 
2013
 
 
 
 
 
 
 
 
 
 
Revenues
$
319,020

 
$
296,183

 
$
282,072

 
$
1,152,632

 
$
1,077,722

 
 
 
 
 
 
 
 
 
 
Income from continuing operations
$
51,461

 
$
67,440

 
$
76,448

 
$
229,312

 
$
308,195

Interest (income) expense, net
(64
)
 
13

 
160

 
(87
)
 
653

Depreciation and amortization
23,699

 
23,254

 
21,489

 
90,041

 
78,082

Income tax expense
23,814

 
19,777

 
6,158

 
75,412

 
38,727

(Gain) loss on sale of assets
96

 
280

 
(190
)
 
289

 
(122
)
Foreign currency (gain) loss
16,515

 
526

 
442

 
17,041

 
2,556

Stock based compensation
8,918

 
9,214

 
4,700

 
38,368

 
7,220

IPO transaction-related costs

 

 
1,008

 

 
3,428

     Adjusted EBITDA
$
124,439

 
$
120,504

 
$
110,215

 
$
450,376

 
$
438,739

 
 
 
 
 
 
 
 
 
 
 Adjusted EBITDA margin
39.0%

 
40.7%

 
39.1%

 
39.1%

 
40.7%


SEGMENT ADJUSTED EBITDA RECONCILIATION
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
December 31,
 
September 30,
 
December 31,
 
Year Ended December 31,
 
2014
 
2014
 
2013
 
2014
 
2013
Segment Adjusted EBITDA:
 
 
 
 
 
 
 
 
 
International Services
$
66,209

 
$
65,359

 
$
46,486

 
$
231,469

 
$
199,620

U.S. Services
47,932

 
45,796

 
48,948

 
180,575

 
198,442

Tubular Sales
10,338

 
9,343

 
14,731

 
38,366

 
40,624

Total
124,479

 
120,498

 
110,165

 
450,410

 
438,686

Corporate and other
(40
)
 
6

 
50

 
(34
)
 
53

Adjusted EBITDA Total
124,439

 
120,504

 
110,215

 
450,376

 
438,739

Interest income (expense), net
64

 
(13
)
 
(160
)
 
87

 
(653
)
Income tax expense
(23,814
)
 
(19,777
)
 
(6,158
)
 
(75,412
)
 
(38,727
)
Depreciation and amortization
(23,699
)
 
(23,254
)
 
(21,489
)
 
(90,041
)
 
(78,082
)
Gain (loss) on sale of assets
(96
)
 
(280
)
 
190

 
(289
)
 
122

Foreign currency gain (loss)
(16,515
)
 
(526
)
 
(442
)
 
(17,041
)
 
(2,556
)
Stock based compensation
(8,918
)
 
(9,214
)
 
(4,700
)
 
(38,368
)
 
(7,220
)
IPO transaction-related costs

 

 
(1,008
)
 

 
(3,428
)
Income from continuing
 
 
 
 
 
 
 
 
 
operations
$
51,461

 
$
67,440

 
$
76,448

 
$
229,312

 
$
308,195

 
 
 
 
 
 
 
 
 
 



9



 FRANK'S INTERNATIONAL N.V.
EARNINGS PER SHARE CALCULATIONS
 (In thousands)
 (Unaudited)
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
 
 
December 31,
 
September 30,
 
December 31,
 
Year Ended December 31,
 
2014
 
2014
 
2013
 
2014
 
2013
Numerator - Basic
 
 
 
 
 
 
 
 
 
Income from continuing operations
$
51,461

 
$
67,440

 
$
76,448

 
$
229,312

 
$
308,195

Less: Net income attributable to
 
 
 
 
 
 
 
 
 
noncontrolling interest
(16,849
)
 
(20,094
)
 
(21,363
)
 
(70,275
)
 
(95,368
)
Discontinued operations attributable
 
 
 
 
 
 
 
 
 
to noncontrolling interest

 

 

 

 
10,935

Less: Preferred stock dividends

 

 

 
(1
)
 

Income from continuing operations
 
 
 
 
 
 
 
 
 
attributable to common shareholders
34,612

 
47,346

 
55,085

 
159,036

 
223,762

Income from discontinued operations
 
 
 
 
 
 
 
 
 
attributable to FINV

 

 

 

 
31,700

Net income attributable to
 
 
 
 
 
 
 
 
 
common shareholders
$
34,612

 
$
47,346

 
$
55,085

 
$
159,036

 
$
255,462

 
 
 
 
 
 
 
 
 
 
Numerator - Diluted
 
 
 
 
 
 
 
 
 
Income from continuing operations
 
 
 
 
 
 
 
 
 
applicable to common shareholders
$
34,612

 
$
47,346

 
$
55,085

 
$
159,036

 
$
223,762

Add: Net income attributable to
 
 
 
 
 
 
 
 
 
noncontrolling interest (1)
12,195

 
16,335

 
18,796

 
54,866

 
77,106

Add: Preferred stock dividends

 

 

 
1

 

Diluted income from continuing
 
 
 
 
 
 
 
 
 
operations applicable to
 
 
 
 
 
 
 
 
 
common shareholders
46,807

 
63,681

 
73,881

 
213,903

 
300,868

Income from discontinued operations
 
 
 
 
 
 
 
 
 
attributable to FINV

 

 

 

 
42,635

Dilutive net income available to
 
 
 
 
 
 
 
 
 
common shareholders
$
46,807

 
$
63,681

 
$
73,881

 
$
213,903

 
$
343,503

 
 
 
 
 
 
 
 
 
 
Denominator
 
 
 
 
 
 
 
 
 
Basic weighted average common shares
154,275

 
153,923

 
153,524

 
153,814

 
132,257

Exchange of noncontrolling interest
 
 

 
 
 
 
 
 
for common stock
52,976

 
52,976

 
52,976

 
52,976

 
52,976

Restricted stock units
824

 
1,035

 
775

 
1,038

 
273

Diluted weighted average common shares
208,075

 
207,934

 
207,275

 
207,828

 
185,506

 
 
 
 
 
 
 
 
 
 
Basic earnings per common share:
 
 
 
 
 
 
 
 
 
Continuing operations
$
0.22

 
$
0.31

 
$
0.36

 
$
1.03

 
$
1.69

Discontinued operations

 

 

 

 
0.24

Total
$
0.22

 
$
0.31

 
$
0.36

 
$
1.03

 
$
1.93

 
 
 
 
 
 
 
 
 
 
Diluted earnings per common share:
 
 
 
 
 
 
 
 
 
Continuing operations
$
0.22

 
0.31

 
0.36

 
$
1.03

 
$
1.62

Discontinued operations

 

 

 

 
0.23

Total
$
0.22

 
$
0.31

 
$
0.36

 
$
1.03

 
$
1.85

 
 
 
 
 
(1) Adjusted for the additional tax expense upon the assumed conversion of the Preferred Stock
$
4,654

 
$
3,759

 
$
2,567

 
$
15,409

 
$
7,327


10