EX-99.1 2 ex_176825.htm EXHIBIT 99.1 ex_176825.htm

Exhibit 99.1

 

 

Spartan Motors Reports Fourth Quarter and Full-Year 2019 Results

 

Business transformation marks significant improvement in profitability

and long-term growth opportunities

 

Full-year EPS from continuing operations up 98% to $1.03;

Adjusted EPS from continuing operations up 88% to $1.24

 

Novi, Mich., March 12, 2020 - Spartan Motors, Inc. (NASDAQ: SPAR) (the "Company"), the North American leader in specialty vehicle manufacturing and assembly for the commercial and fleet vehicle industries (including last mile delivery, specialty service and vocation-specific upfit markets), as well as for the recreational vehicle markets, today reported operating results for the fourth quarter and full-year periods ending December 31, 2019.

 

As previously announced, the Company divested its Emergency Response (ER) business effective February 1, 2020. Accordingly, the financial results of ER have been classified as discontinued operations for all periods presented. Unless otherwise noted, financial results presented are based on continuing operations.

 

Full-Year 2019 Highlights from Continuing Operations

 

For the full-year 2019 compared to the full-year 2018:

Sales increased $186.0 million, or 32.6%, to $756.5 million from $570.5 million. Including the discontinued operations, sales were $1.0 billion compared to $816.2 million.

Income from continuing operations increased $18.7 million, or 103.3%, to $36.8 million, or $1.03 per share, from $18.1 million, or $0.52 per share.

Adjusted EBITDA increased 80.8% to $64.0 million, or 8.5% of sales, from $35.4 million, or 6.2% of sales. Including the discontinued operations, adjusted EBITDA was $57.7 million compared to $34.4 million. Adjusted EBITDA as a percent of sales would have been approximately 110 basis points higher, or 9.6%, excluding the pass-through impact on sales from the one-time multi-year USPS truck body order.

Adjusted net income improved 90.9% to $43.9 million, or $1.24 per share, from $23.0 million, or $0.66 per share. Including the discontinued operations, adjusted net income per share was $1.03 compared to $0.55.

Consolidated backlog at December 31, 2019, totaled $336.6 million, up $194.0 million, or 136%, compared to $142.6 million at December 31, 2018, excluding the one-time, multi-year USPS truck body order. The increase was primarily driven by strong demand for vehicles across the entire product portfolio and the acquisitions made throughout the year.

 

Fourth Quarter 2019 Highlights from Continuing Operations

 

For the fourth quarter of 2019 compared to the fourth quarter of 2018:

Sales increased $6.1 million, or 3.5%, to $180.0 million from $173.9 million. Including the discontinued operations, sales were $247.6 million compared to $233.0 million.

Income from continuing operations increased $9.9 million, or 225.0%, to $14.3 million, or $0.40 per share, from $4.4 million, or $0.12 per share.

Adjusted EBITDA increased 151.1%, to $23.6 million, or 13.1% of sales, compared to $9.4 million, or 5.4% of sales. Including the discontinued operations, adjusted EBITDA was $23.0 million compared to $7.2 million.

 

Spartan Motors, Inc.


 

“I’m incredibly pleased with our strong finish to the year, and I want to thank the entire team for their contributions.   Our results speak to the full organization’s focus on long-term profitable growth, by way of geographic expansion, sustainable operational improvements, and customer-centric sales and service, and have well positioned the company for years to come,” said Daryl Adams, President and Chief Executive Officer. “Today Spartan is more agile and is better positioned to continue to respond to the macro and micro trends that have accelerated changes in our markets. In addition to improving the Company’s liquidity, this transformation will increase profitability, as well as provide us with the speed and flexibility to accelerate growth in our core markets.”

 

 

Full-Year 2019 Segment Results from Continuing Operations

 

For the full-year 2019 compared to the full-year 2018:

 

Fleet Vehicles and Services (FVS)

FVS segment sales increased $188.3 million, or 48.6%, to $575.9 million from $387.5 million. This increase was driven by higher unit volumes and mix. The sales volume increase in 2019 includes $91.4 million of chassis pass-thru revenues compared to $65.4 million in 2018.

 

Adjusted EBITDA increased $34.0 million to $60.7 million, or 10.5% of sales, from $26.7 million, or 6.9% of sales, a year ago. The improvement was driven by higher volume, mix and productivity improvements. Adjusted EBITDA as a percent of sales would have been approximately 200 basis points higher, or 12.5%, without the pass-through impact on sales from the USPS order.

 

The segment backlog at December 31, 2019, totaled $305.9 million, up 191%, compared to $105.0 million at December 31, 2018, which reflects strong demand for vehicles across the Company’s entire product portfolio and excludes the one-time multi-year USPS truck body order.

 

 

Specialty Chassis and Vehicles (SCV)

SCV segment sales decreased $7.3 million to $185.9 million, or 3.8%, from $193.2 million a year ago. This was primarily due to a decrease in luxury motor coach chassis sales, partially offset by sales from the Royal Truck Body (Royal) acquisition.

 

Adjusted EBITDA increased $2.1 million to $20.7 million, or 11.1% of sales, from $18.6 million, or 9.6% of sales, a year ago. The improvement was primarily due to luxury motor coach chassis pricing and the Royal acquisition, partially offset by lower luxury motor coach chassis sales and mix.

 

The segment backlog at December 31, 2019, totaled $30.7 million, a 19% decrease, compared to $37.7 million at December 31, 2018.

 

 

Discontinued Operations

On February 1, 2020, the Company completed the sale of the ER business for $55 million in cash, subject to certain post-closing adjustments. The ER assets and liabilities have been reclassified as held-for-sale in the accompanying balance sheet and ER operating results have been reclassified as discontinued operations for all periods presented in the accompanying financial statements.

 

 

2020 Outlook

“Our 2019 financial performance reflects the successful integration of several key acquisitions and the continued momentum in our core markets. As we look to 2020, we are confident that the strategic business transformation will bear positive results and position the Company to provide the industry leading innovative solutions our customers demand. With the proceeds from the recent sale of our ER business, we are well positioned to deploy capital at higher returns that will drive our performance,” continued Adams.

 

 

Page 2 of 11

 

Company outlook for full-year 2020 from continuing operations is expected to be as follows:

 

 

Revenue to be in the range of $730.0 to $780.0 million, midpoint $755.0 million

 

Net income of $37.0 to $43.0 million, midpoint $40.0 million

 

Adjusted EBITDA of $66.0 - $74.0 million, midpoint $70.0 million

 

Effective tax rate of approximately 22%

 

Earnings per share of $1.04 - $1.20, midpoint $1.12; assuming 35.4 million shares outstanding

 

Adjusted earnings per share of $1.20 - $1.36, midpoint $1.28

 

“In 2019, we transformed the company and greatly improved our focus within our core markets. We have expanded our U.S. manufacturing presence and have enhanced our product portfolio across all vehicle classes to meet customer demand. With increased resources available to capitalize on emerging opportunities and a strategic eye toward both organic and acquisitive growth, we are optimistic about this year and the foreseeable future,” concluded Adams.

 

Conference Call, Webcast, Investor Presentation and Investor Information

Spartan Motors will host a conference call for analysts and portfolio managers at 10 a.m. ET today to discuss these results and current business trends. The conference call and webcast will be available via:

 

Webcast: www.spartanmotors.com/webcasts or click on “Investor Relations” then “Webcasts”

Conference Call: 1-866-652-5200 (domestic) or 412-317-6060 (international); passcode: 10139520

 

For more information about Spartan, please visit www.spartanmotors.com.

 

 

About Spartan Motors

Spartan Motors, Inc. is the North American leader in specialty vehicle manufacturing and assembly for the commercial and retail vehicle industries (including last-mile delivery, specialty service and vocation-specific upfit markets), as well as for recreational vehicle markets. The Company is organized into two core business segments: Spartan Fleet Vehicles and Services and Spartan Specialty Chassis and Vehicles. Today, its family of brands also include Utilimaster, Royal Truck Body, Strobes-R-Us, Spartan Chassis, Spartan Authorized Parts, Spartan Authorized Service Centers, and Spartan Factory Service Centers. Spartan Motors and its go-to-market brands are well known in their respective industries for quality, durability, aftermarket product support and first-to-market innovation. The Company employs approximately 2,900 associates, and operates facilities in Michigan, Indiana, Pennsylvania, South Carolina, Florida, Missouri, California, Arizona, Texas, and Saltillo, Mexico. Spartan reported sales from continuing operations of $757 million in 2019. Learn more about Spartan Motors at www.spartanmotors.com.

 

Page 3 of 11

 

This release contains several forward-looking statements that are not historical facts, including statements concerning our business, strategic position, financial projections, financial strength, future plans, objectives, and the performance of our products and operations. These statements can be identified by words such as "believe," "expect," "intend," "potential," "future," "may," "will," "should," and similar expressions regarding future expectations. These forward-looking statements involve various known and unknown risks, uncertainties, and assumptions that are difficult to predict with regard to timing, extent, and likelihood. Therefore, actual performance and results may materially differ from what may be expressed or forecasted in such forward-looking statements. Factors that could contribute to these differences include operational and other complications that may arise affecting the implementation of our plans and business objectives; continued pressures caused by economic conditions and the pace and extent of the economic recovery; challenges that may arise in connection with the integration of new businesses or assets we acquire or the disposition of assets; restructuring of our operations, and/or our expansion into new geographic markets; issues unique to government contracting, such as competitive bidding processes, qualification requirements, and delays or changes in funding; disruptions within our dealer network; changes in our relationships with major customers, suppliers, or other business partners, including Isuzu; changes in the demand or supply of products within our markets or raw materials needed to manufacture those products; and changes in laws and regulations affecting our business. Other factors that could affect outcomes are set forth in our Annual Report on Form 10-K and other filings we make with the Securities and Exchange Commission (SEC), which are available at www.sec.gov or our website. All forward-looking statements in this release are qualified by this paragraph. Investors should not place undue reliance on forward-looking statements as a prediction of actual results. We undertake no obligation to publicly update or revise any forward-looking statements in this release, whether as a result of new information, future events, or otherwise.

 

 

CONTACT:

 

Juris Pagrabs

Group Treasurer & Director of Investor Relations

Spartan Motors, Inc

517-997-3862                     

 

Page 4 of 11

 

Spartan Motors, Inc. and Subsidiaries

Consolidated Balance Sheets

(In thousands, except par value)

(Unaudited)

 

   

December 31,

   

December 31,

 
   

2019

   

2018

 

ASSETS

               

Current assets:

               

Cash and cash equivalents

  $ 19,349     $ 27,439  

Accounts receivable, less allowance of $228 and $99

    58,874       68,009  

Contract assets

    10,898       9,229  

Inventories

    59,456       39,213  

Other receivables - chassis pool agreements

    8,162       -  

Other current assets

    5,344       3,952  

Current assets held for sale

    90,725       97,487  

Total current assets

    252,808       245,329  
                 

Property, plant and equipment, net

    40,074       32,485  

Right of use assets – operating leases

    32,147       -  

Goodwill

    43,632       22,367  

Intangible assets, net

    54,061       5,011  

Other assets

    2,295       2,261  

Net deferred tax asset

    25,520       7,141  

Noncurrent assets held for sale

    -       39,190  

TOTAL ASSETS

  $ 450,537     $ 353,784  

LIABILITIES AND SHAREHOLDERS' EQUITY

               

Current liabilities:

               

Accounts payable

  $ 54,713     $ 73,384  

Accrued warranty

    5,694       4,407  

Accrued compensation and related taxes

    15,841       7,678  

Deposits from customers

    2,640       871  

Operating lease liability

    5,162       -  

Other current liabilities and accrued expenses

    15,967       8,620  

Short-term debt - chassis pool agreements

    8,162       -  

Current portion of long-term debt

    177       60  

Current liabilities held for sale

    49,601       43,077  

Total current liabilities

    157,957       138,097  
                 

Other non-current liabilities

    4,922       4,058  

Long-term operating lease liability

    27,241       -  

Long-term debt, less current portion

    88,670       25,547  

Total liabilities

    278,790       167,702  

Shareholders' equity:

               

Preferred stock, no par value: 2,000 shares authorized (none issued)

    -       -  

Common stock, $0.01 par value; 80,000 shares authorized; 35,343 and 35,321 outstanding

    353       353  

Additional paid in capital

    85,148       82,816  

Retained earnings

    86,764       103,571  

Total Spartan Motors, Inc. shareholders' equity

    172,265       186,740  

Non-controlling interest

    (518 )     (658 )

Total shareholders' equity

    171,747       186,082  

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

  $ 450,537     $ 353,784  

 

Page 5 of 11

 

Spartan Motors, Inc. and Subsidiaries

Consolidated Statements of Operations

(In thousands, except per share data)

(Unaudited)

 

   

Three Months Ended December 31,

   

Twelve Months Ended December 31,

 
   

2019

   

2018

   

2019

   

2018

 

Sales

  $ 179,960     $ 173,916     $ 756,542     $ 570,527  

Cost of products sold

    142,541       154,780       639,509       497,370  

Restructuring charges

    -       2       6       13  

Gross profit

    37,419       19,134       117,027       73,144  
                                 

Operating expenses:

                               

Research and development

    1,389       919       4,864       3,771  

Selling, general and administrative

    17,688       12,333       64,473       46,206  

Restructuring charges

    46       -       76       649  

Total operating expenses

    19,123       13,252       69,413       50,626  
                                 

Operating income

    18,296       5,882       47,614       22,518  
                                 

Other income (expense):

                               

Interest expense

    (1,008 )     (262 )     (1,839 )     (1,080 )

Interest and other income (expense)

    423       (344 )     1,370       12  

Total other expense

    (585 )     (606 )     (469 )     (1,068 )

Income from continuing operations before income taxes

    17,711       5,276       47,145       21,450  
                                 

Income tax expenses

    3,426       860       10,355       3,334  
                                 

Income from continuing operations

    14,285       4,416       36,790       18,116  
                                 

Loss from discontinued operations, net of income taxes

    (41,952 )     (2,581 )     (49,216 )     (3,104 )

Net (loss) income

    (27,667 )     1,835       (12,426 )     15,012  

Less: Net income attributable to non-controlling interest

    154       -       140       -  
                                 

Net (loss) income attributable to Spartan Motors, Inc.

  $ (27,821 )   $ 1,835     $ (12,566 )   $ 15,012  
                                 

Basic earnings (loss) per share

                               

Continuing operations

  $ 0.40     $ 0.12     $ 1.03     $ 0.52  

Discontinued operations

  $ (1.19 )   $ (0.07 )   $ (1.39 )   $ (0.09 )

Basic (loss) earnings per share

  $ (0.79 )   $ 0.05     $ (0.36 )   $ 0.43  

Diluted earnings (loss) per share

                               

Continuing operations

  $ 0.40     $ 0.12     $ 1.03     $ 0.52  

Discontinued operations

  $ (1.18 )   $ (0.07 )   $ (1.39 )   $ (0.09 )

Diluted (loss) earnings per share

  $ (0.78 )   $ 0.05     $ (0.36 )   $ 0.43  
                                 

Basic weighted average common shares outstanding

    35,339       35,210       35,318       35,187  
                                 

Diluted weighted average common shares outstanding

    35,582       35,210       35,416       35,187  

 

Page 6 of 11

 

Spartan Motors, Inc. and Subsidiaries

Sales and Other Financial Information by Business Segment

(Unaudited)

 

Year Ended December 31, 2019 (in thousands of dollars)

 

   

Business Segments

         
   

Fleet Vehicles &

Services

   

Specialty

Chassis &

Vehicles

   

Other

   

Consolidated

 

Fleet vehicle sales

  $ 504,023     $ 5,278     $ (5,278 )   $ 504,023  

Motorhome chassis sales

    -       127,130       -       127,130  

Other specialty chassis and vehicles

    -       43,067       -       43,067  

Aftermarket parts and assemblies

    71,871       10,451       -       82,322  

Total Sales

  $ 575,894     $ 185,926     $ (5,278 )   $ 756,542  
                                 

Adjusted EBITDA

  $ 60,663     $ 20,716     $ (17,334 )   $ 64,045  

 

 

 

Spartan Motors, Inc. and Subsidiaries

Sales and Other Financial Information by Business Segment

(Unaudited)

 

Year Ended December 31, 2018 (in thousands of dollars)

 

 

   

Business Segments

         
   

Fleet Vehicles &

Services

   

Specialty

Chassis &

Vehicles

   

Other

   

Consolidated

 

Fleet vehicle sales

  $ 297,627     $ 10,221     $ (10,221 )   $ 297,627  

Motorhome chassis sales

    -       149,533       -       149,533  

Other specialty chassis and vehicles

    -       22,570       -       22,570  

Aftermarket parts and assemblies

    89,922       10,875       -       100,797  

Total Sales

  $ 387,549     $ 193,199     $ (10,221 )   $ 570,527  
                                 

Adjusted EBITDA

  $ 26,680     $ 18,620     $ (9,915 )   $ 35,385  

 

Page 7 of 11

 

Spartan Motors, Inc. and Subsidiaries

Sales and Other Financial Information by Business Segment

(Unaudited)

 

Three Months Ended December 31, 2019 (in thousands of dollars)

 

   

Business Segments

         
   

Fleet Vehicles &

Services

   

Specialty

Chassis &

Vehicles

   

Other

   

Consolidated

 

Fleet vehicle sales

  $ 122,593     $ -     $ -     $ 122,593  

Motorhome chassis sales

    -       25,306       -       25,306  

Other specialty chassis and vehicles

    -       19,371       -       19,371  

Aftermarket parts and assemblies

    9,955       2,735       -       12,690  

Total Sales

  $ 132,548     $ 47,412     $ -     $ 179,960  
                                 

Adjusted EBITDA

  $ 21,076     $ 6,608     $ (4,098 )   $ 23,586  

 

 

 

Spartan Motors, Inc. and Subsidiaries

Sales and Other Financial Information by Business Segment

(Unaudited)

 

Three Months Ended December 31, 2018 (in thousands of dollars)

 

   

Business Segments

         
   

Fleet Vehicles

& Services

   

Specialty

Chassis &

Vehicles

   

Other

   

Consolidated

 

Fleet vehicle sales

  $ 102,710     $ 2,904     $ (2,904 )   $ 102,710  

Motorhome chassis sales

    -       33,890       -       33,890  

Other specialty chassis and vehicles

    -       6,002       -       6,002  

Aftermarket parts and assemblies

    28,299       3,015       -       31,314  

Total Sales

  $ 131,009     $ 45,811     $ (2,904 )   $ 173,916  
                                 

Adjusted EBITDA

  $ 6,476     $ 5,301     $ (2,425 )   $ 9,352  

 

Page 8 of 11

 

Sales and Other Financial Information by Business Segment

(Unaudited)

 

Period End Backlog (amounts in thousands of dollars)

 
   

Dec. 31, 2019

   

Sept. 30, 2019

   

Jun. 30, 2019

   

Mar. 31, 2019

   

Dec. 31, 2018

 

Fleet Vehicles and Services*

  $ 305,876     $ 223,753     $ 272,399     $ 188,528     $ 218,775  

Motorhome Chassis *

    20,097       26,719       31,852       28,470       36,584  

Other Vehicles

    10,062       11,769       -       -       -  

Aftermarket Parts and Accessories

    575       1,459       565       667       1,072  

Total Specialty Chassis & Vehicles

    30,734       39,947       32,417       29,137       37,656  
                                         

Total Backlog

  $ 336,610     $ 263,700     $ 304,816     $ 217,665     $ 256,431  

 

* Anticipated time to fill backlog orders at December 31, 2019; two-12 months for Fleet Vehicles and Services; less than one month to 12 months for Specialty Chassis and Vehicles.

 

Reconciliation of Non-GAAP Financial Measures

This release contains adjusted EBITDA (earnings before interest, taxes, depreciation and amortization), which is a non-GAAP financial measure. This non-GAAP measure is calculated by excluding items that we believe to be infrequent or not indicative of our continuing operating performance. In the fourth quarter of 2019, in connection with the divestiture of our ER business, we refined the definition of adjusted EBITDA as income from continuing operations before interest, income taxes, depreciation and amortization, as adjusted to eliminate the impact of restructuring charges, acquisition related expenses and adjustments, non-cash stock-based compensation expenses, and other gains and losses not reflective of our ongoing operations. Adjusted EBITDA for all prior periods presented have been recast to conform to the current presentation.

 

We present the non-GAAP measure adjusted EBITDA because we consider it to be an important supplemental measure of our performance. The presentation of adjusted EBITDA enables investors to better understand our operations by removing items that we believe are not representative of our continuing operations and may distort our longer-term operating trends. We believe this measure to be useful to improve the comparability of our results from period to period and with our competitors, as well as to show ongoing results from operations distinct from items that are infrequent or not indicative of our continuing operating performance. We believe that presenting this non-GAAP measure is useful to investors because it permits investors to view performance using the same tools that management uses to budget, make operating and strategic decisions, and evaluate our historical performance. We believe that the presentation of this non-GAAP measure, when considered together with the corresponding GAAP financial measures and the reconciliations to that measure, provides investors with additional understanding of the factors and trends affecting our business than could be obtained in the absence of this disclosure.

 

Our management uses adjusted EBITDA to evaluate the performance of and allocate resources to our segments. Adjusted EBITDA is also used, along with other financial and non-financial measures, for purposes of determining annual and long-term incentive compensation for our management team.

 

Page 9 of 11

 

Financial Summary (Non-GAAP)

(In thousands, except per share data)

(Unaudited)

 

   

Three Months Ended December 31,

   

Twelve Months Ended December 31,

 

Spartan Motors, Inc.

 

2019

   

% of

sales

   

2018

   

% of

sales

   

2019

   

% of

sales

   

2018

   

% of

sales

 

Income from continuing operations

  $ 14,285       7.9 %   $ 4,416       2.5 %   $ 36,790       4.9 %   $ 18,116       3.2 %

Net (income) loss attributable to non-controlling interest

    (154 )             -               (140 )             -          

Add (subtract):

                                                               

Restructuring and other related charges

    46               152               316               662          

Acquisition related expenses and adjustments

    1,544               1,150               3,531               1,952          

Non-cash stock-based compensation expense

    1,403               949               5,281               4,027          

Deferred tax asset adjustment

    -               (14 )             135               (313 )        

Tax effect of adjustments

    (619 )             (440 )             (2,056 )             (1,433 )        

Adjusted net income

  $ 16,505       9.2 %   $ 6,213       3.6 %   $ 43,857       5.8 %   $ 23,011       4.0 %
                                                                 

Income from continuing operations

  $ 14,285       7.9 %   $ 4,416       2.5 %   $ 36,790       4.9 %   $ 18,116       3.2 %

Net (income) loss attributable to non-controlling interest

    (154 )             -               (140 )             -          

Add (subtract):

                                                               

Depreciation and amortization

    2,028               1,562               6,073               6,214          

Taxes on income

    3,426               860               10,355               3,334          

Interest expense

    1,008               263               1,839               1,080          

EBITDA

  $ 20,593       11.4 %   $ 7,101       4.1 %   $ 54,917       7.3 %   $ 28,744       5.0 %
                                                                 

Add (subtract):

                                                               

Restructuring and other related charges

    46               152               316             $ 662          

Acquisition related expenses and adjustments

    1,544               1,150               3,531               1,952          

Non-cash stock-based compensation expense

    1,403               949               5,281               4,027          

Adjusted EBITDA

  $ 23,586       13.1 %   $ 9,352       5.4 %   $ 64,045       8.5 %   $ 35,385       6.2 %
                                                                 

Diluted net earnings per share

  $ 0.40             $ 0.12             $ 1.03             $ 0.52          

Add (subtract):

                                                               

Restructuring and other related charges

    -               -               -               0.02          

Acquisition related expenses and adjustments

    0.04               0.03               0.11               0.06          

Non-cash stock-based compensation expense

    0.05               0.03               0.15               0.11          

Deferred tax asset adjustment

    -               -               -               (0.01 )        

Tax effect of adjustments

    (0.02 )             (0.01 )             (0.05 )             (0.04 )        

Adjusted diluted net earnings per share

  $ 0.47             $ 0.17             $ 1.24             $ 0.66          

 

Page 10 of 11

 

Financial Summary (Non-GAAP)

Consolidated

(In thousands, except per share data)

(Unaudited)

 

   

Forecast Year Ending December 31, 2020

 
   

Low

   

Mid

   

High

 

Income from continuing operations

  $ 36,978     $ 39,786     $ 42,594  

Add:

                       

Depreciation and amortization

    11,098       11,098       11,098  

Interest expense

    1,048       1,048       1,048  

Taxes

    10,428       11,220       12,012  

EBITDA

  $ 59,552     $ 63,152     $ 66,752  
                         

Add (subtract):

                       

Non-cash stock-based compensation and other charges

    6,800       6,800       6,800  

Adjusted EBITDA

  $ 66,352     $ 69,952     $ 73,552  
                         

Earnings per share

  $ 1.04     $ 1.12     $ 1.20  

Add:

                       
Non-cash stock-based compensation and other charges     0.19       0.19       0.19  

Less tax effect of adjustments

    (0.03 )     (0.03 )     (0.03 )

Adjusted earnings per share

  $ 1.20     $ 1.28     $ 1.36  

 

Page 11 of 11