Owens & Minor, Inc. (NYSE: OMI) today reported financial results for the third quarter ended September 30, 2017, including consolidated revenues of $2.33 billion, compared to revenues of $2.42 billion in the third quarter of 2016. Consolidated operating earnings for the third quarter of 2017 were $29.7 million, compared to $53.6 million in last year’s third quarter. Adjusted consolidated operating earnings (non-GAAP) for the third quarter were $48.5 million, compared to $58.8 million for the same period last year. Quarterly net income was $10.9 million, or $0.18 per share, compared to $0.48 per share for the third quarter last year. Adjusted net income (non-GAAP) was $24.3 million, or $0.40 per share, compared to $0.54 per share in last year’s third quarter. Today, Owens & Minor also announced that it has signed a definitive agreement to acquire the surgical & infection prevention (S&IP) business of Halyard Health Inc. in a $710 million all cash transaction that, subject to regulatory approval, including Hart-Scott-Rodino, is expected to close in the first quarter of 2018.

The quarterly change in revenues resulted primarily from the previously discussed transition of a significant customer in 2016, as well as one less sales day in the third quarter of 2017 and lower growth with existing customers when compared to 2016. Quarterly operating earnings were negatively affected by revenue shortfalls, as well as ongoing margin pressure in our domestic distribution business and increased costs to support new business in Europe. Partially offsetting these factors were benefits derived from expense control and productivity initiatives, as well as positive contributions from Byram Healthcare, which the company acquired on August 1, 2017. Byram’s results are included in the Domestic segment. Quarterly net income and earnings per share reflect the impact of an increase in our effective tax rate, which resulted primarily from a higher proportion of pre-tax income from higher tax rate jurisdictions.

“We are excited about the Halyard S&IP transaction. This is the largest acquisition in the company’s history and represents a significant step in strengthening and diversifying our business. Halyard is a market leader in the prevention of healthcare-associated infections, and its differentiated portfolio of products and services is highly complementary to our existing business,” said P. Cody Phipps, chairman, president, & chief executive officer of Owens & Minor. “While we are disappointed with our quarterly results, we continue to make meaningful progress with our business transformation and the execution of our four-part strategy. We remain focused on improving our operating performance and enhancing our value proposition. Both Byram and Halyard represent meaningful steps in the transformation of our business.”

Year-to-Date 2017 Results

For the first nine months of 2017, consolidated revenues were $6.93 billion compared to revenues of $7.36 billion in the first nine months of 2016. Consolidated operating earnings for the 2017 year to date period were $98.0 million, compared to $151 million in the same period last year. Adjusted consolidated operating earnings (non-GAAP) for the first nine months of 2017 were $138 million, compared to $178 million for the same period last year. Net income for the first nine months of the year was $49.8 million, or $0.82 per share, compared to $1.32 per share for the same period last year. Adjusted net income (non-GAAP) was $76.5 million, or $1.26 per share, compared to $1.62 per share in the first nine months of last year.

Segment Results

Segment financial results for the quarter are shown in the financial tables included with this release. Segment results include:

  • Domestic Segment quarterly revenues were $2.19 billion compared to revenues of $2.29 billion a year ago. Quarterly segment operating earnings were $36.1 million, which declined when compared to operating earnings of $41.0 million for the same period last year. The change in operating earnings reflects the revenue shortfall, continued margin pressure, and incremental costs to serve customers before, during and after the hurricanes in Texas and Florida. Expense control and successful productivity initiatives, as well as earnings from Byram Healthcare positively affected the quarterly results.
  • International Segment quarterly revenues were $96.7 million compared to $83.8 million last year. The quarterly segment operating earnings (loss) was ($2.2 million), compared to $1.4 million in last year’s third quarter. The International results reflect an increase in expenses primarily resulting from costs to support new business in Europe. The International segment has taken steps to improve its cost structure and is better positioned to leverage future opportunities.
  • Proprietary Products Segment quarterly revenues were $124.5 million compared to $132.7 million in the prior year quarter. Segment operating earnings were $9.1 million versus $14.3 million last year. While representing a sequential improvement, the operating earnings decline was primarily related to the revenue shortfall and increased production costs for the company’s custom procedure trays. The company has stabilized the production environment, which will lead to lower costs and a renewed focus on growing the business.

Revised Financial Guidance and Outlook

The company has revised its outlook for non-GAAP diluted earnings per share in 2017 to a range of $1.75 to $1.85, from a previous range of $1.90 to $2.00. For 2018, the company plans to provide updated guidance upon the close of the Halyard transaction, which is expected to occur in the first quarter of 2018.

Although the company does provide guidance for adjusted earnings per share (which is a non-GAAP financial measure), it is not able to forecast the most directly comparable measure calculated and presented in accordance with GAAP. Certain elements of the composition of the GAAP amounts are not predictable, making it impractical for the company to forecast without unreasonable efforts. Such elements include, but are not limited to restructuring and acquisition charges. As a result, no GAAP guidance is provided. For the same reasons, the company is unable to address the probable significance of the unavailable information, which could have a potentially unpredictable, and potentially significant, impact on its future GAAP financial results. The outlook is based on certain assumptions that are subject to the risk factors discussed in the company’s filings with the Securities and Exchange Commission (the “SEC”).

Upcoming Investor Events

Owens & Minor is scheduled to participate in a number of investor conferences in the fourth quarter of 2017; webcasts of formal presentations will be posted on the company’s corporate website:

  • Credit Suisse Healthcare Conference, Scottsdale, AZ, November 7, 2017
  • Jefferies 2017 London Healthcare Conference, London, UK, November 15, 2017

Investors Conference Call & Supplemental Material

Company executives will host a conference call, which will also be webcast, to discuss the company’s third quarter results and the Halyard S&IP transaction today, Wednesday, November 1, 2017, at 8:00 a.m. EDT. The access code for the conference call, international dial-in and replay is #4577919. Participants may access the call at 866-393-1604. The international dial-in number is 224-357-2191. A replay of the call will be available for one week by dialing 855-859-2056. Webcast: A listen-only webcast of the call, along with supplemental information, will be available on www.owens-minor.com under “Investor Relations.”

Safe Harbor Statement

This release is intended to be disclosure through methods reasonably designed to provide broad, non-exclusionary distribution to the public in compliance with the SEC’s Fair Disclosure Regulation. This release contains certain “forward-looking” statements, which are made pursuant to the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, statements related to the company’s expectations regarding the performance of its business, its financial results, its liquidity and capital resources, the company’s ability to complete the transaction with Halyard described herein and any projections of earnings, revenues or other financial or operational items related to the transaction or Halyard following the closing of the transaction, and other non-historical statements, including statements in the “Revised Financial Guidance and Outlook” section of this press release. Forward-looking statements involve known and unknown risks and uncertainties that may cause our actual results in future periods to differ materially from those projected or contemplated in the forward-looking statements. Important factors that could cause actual events or results to be materially different from our expectations with respect to the transaction with Halyard include, but are not limited to: the effect of the announcement of the transaction on the company’s business relationships, operating results, share price or business generally; the occurrence of any event or other circumstances that could give rise to the termination of the definitive agreement relating to the transaction; the outcome of any legal proceedings that may be instituted against the company related to the transaction; the failure to satisfy any of the conditions to completion of the transaction, including the receipt of all required regulatory approvals and antitrust consents; and the failure to realize the expected synergies resulting from the transaction. Investors should refer to our annual report on Form 10-K for the year ended December 31, 2016, filed with the (“SEC”) and subsequent quarterly reports on Form 10-Q and current reports on Form 8-K filed with or furnished to the SEC, for a discussion of certain other known risk factors that could cause our actual results to differ materially from our current estimates. These filings are available at www.owens-minor.com. Given these risks and uncertainties, we can give no assurances that any forward-looking statements will, in fact, transpire and, therefore, caution investors not to place undue reliance on them. We specifically disclaim any obligation to update or revise any forward-looking statements, whether as a result of new information, future developments or otherwise.

Owens & Minor uses its Web site, www.owens-minor.com, as a channel of distribution for material company information, including news releases, investor presentations and financial information. This information is routinely posted and accessible under the Investor Relations section.

Included with the press release financial tables are reconciliations of the differences between the non-GAAP financial measures presented in this news release and their most directly comparable GAAP financial measures.

About Owens & Minor, Inc.

Owens & Minor, Inc. (NYSE: OMI) is a global healthcare solutions company dedicated to Connecting the World of Medical Products to the Point of CareSM by providing vital supply chain services to healthcare providers and manufacturers of healthcare products. Owens & Minor provides logistics services across the spectrum of medical products from disposable medical supplies to devices and implants. With logistics platforms strategically located in the United States and Europe, Owens & Minor serves markets where three quarters of global healthcare spending occurs. Owens & Minor’s customers span the healthcare market from independent hospitals to large integrated healthcare networks, as well as group purchasing organizations, healthcare products manufacturers, the federal government, and healthcare patients at home through the Byram Healthcare subsidiary. A FORTUNE 500 company, Owens & Minor is headquartered in Richmond, Virginia, and has annualized revenues exceeding $9 billion. For more information about Owens & Minor, visit owens-minor.com, follow @Owens_Minor on Twitter, and connect on LinkedIn at www.linkedin.com/company/owens-&-minor.

 
 
 
 
 

Owens & Minor, Inc.
Consolidated Statements of Income (unaudited)
(dollars in thousands, except per share data)

 
      Three Months Ended September 30,
2017     2016
Net revenue $ 2,333,961 $ 2,415,601
Cost of goods sold 2,032,019 2,119,326  
Gross margin 301,942 296,275
Distribution, selling and administrative expenses 261,045 241,305
Acquisition-related and exit and realignment charges 9,299 2,739
Other operating (income) expense, net 1,927 (1,337 )
Operating earnings 29,671 53,568
Interest expense, net 8,737 6,770  
Income before income taxes 20,934 46,798
Income tax provision 10,063 16,967  
Net income $ 10,871 $ 29,831  
 
Net income per common share:
Basic and diluted $ 0.18 $ 0.48
 
 
Nine Months Ended September 30,
2017 2016
Net revenue $ 6,928,441 $ 7,355,069
Cost of goods sold 6,071,787 6,462,739  
Gross margin 856,654 892,330
Distribution, selling and administrative expenses 735,353 726,944
Acquisition-related and exit and realignment charges 21,134 19,974
Other operating (income) expense, net 2,143 (5,179 )
Operating earnings 98,024 150,591
Interest expense, net 22,218 20,324  
Income before income taxes 75,806 130,267
Income tax provision 26,010 48,585  
Net income $ 49,796 $ 81,682  
 
Net income per common share:
Basic and diluted $ 0.82 $ 1.32
 
 
 
 
 
 

Owens & Minor, Inc.
Condensed Consolidated Balance Sheets (unaudited)
(dollars in thousands)

 
        September 30, 2017     December 31, 2016
         
Assets
Current assets
Cash and cash equivalents $ 98,415 $ 185,488
Accounts receivable, net 732,756 606,084
Merchandise inventories 989,251 916,311
Other current assets       311,499     254,156
Total current assets 2,131,921 1,962,039
Property and equipment, net 203,587 191,718
Goodwill, net 690,230 414,936
Intangible assets, net 231,886 82,511
Other assets, net       76,532     66,548
Total assets       $ 3,334,156     $ 2,717,752
Liabilities and equity
Current liabilities
Accounts payable $ 875,630 $ 750,750
Accrued payroll and related liabilities 31,998 45,051
Other current liabilities       296,663     238,837
Total current liabilities 1,204,291 1,034,638
Long-term debt, excluding current portion 917,256 564,583
Deferred income taxes 137,539 90,383
Other liabilities       71,286     68,110
Total liabilities 2,330,372 1,757,714
Total equity       1,003,784     960,038
Total liabilities and equity       $ 3,334,156     $ 2,717,752
 
 
 
 
 
 
 
 
 
 
 
 

Owens & Minor, Inc.
Consolidated Statements of Cash Flows (unaudited)
(dollars in thousands)

 
      Nine Months Ended September 30,
        2017     2016
   
Operating activities:
Net income $ 49,796 $ 81,682
Adjustments to reconcile net income to cash provided by operating activities:
Depreciation and amortization 41,060 42,182
Share-based compensation expense 8,592 8,934
Provision for losses on accounts receivable 1,158 (216 )
Deferred income tax (benefit) expense (4,585 ) (3,233 )
Changes in operating assets and liabilities:
Accounts receivable (79,114 ) 5,023
Merchandise inventories (56,134 ) (5,066 )
Accounts payable 79,787 58,742
Net change in other assets and liabilities (40,634 ) (44,903 )
Other, net       5,719       1,366  
Cash provided by operating activities       5,645       144,511  
 
Investing activities:
Acquisition, net of cash acquired (366,569 ) —
Additions to property and equipment (24,963 ) (13,682 )
Additions to computer software and intangible assets (12,826 ) (7,081 )
Proceeds from sale of property and equipment       780       4,497  
Cash used for investing activities       (403,578 )     (16,266 )
 
Financing activities:
Change in bank overdraft — 21,753
Proceeds from debt issuance 250,000 —
Borrowing under revolving credit facility 117,200 —
Financing costs paid (1,798 ) —
Cash dividends paid (47,316 ) (47,802 )
Repurchases of common stock (5,000 ) (48,654 )
Other, net       (7,363 )     (8,118 )
Cash provided by (used for) financing activities       305,723       (82,821 )
               
Effect of exchange rate changes on cash and cash equivalents       5,137       6,652  
 
Net increase (decrease) in cash and cash equivalents (87,073 ) 52,076
Cash and cash equivalents at beginning of period       185,488       161,020  
Cash and cash equivalents at end of period       $ 98,415       $ 213,096  
 
 
 
 
 
 
 
 
 
(dollars in thousands, except per share data) Quarter Ended
        9/30/2017     6/30/2017     3/31/2017     12/31/2016     9/30/2016
                   
Consolidated operating results:
Net revenue       $ 2,333,961       $ 2,265,907       $ 2,328,573       $ 2,368,361       $ 2,415,601  
 
Gross margin $ 301,942 $ 273,533 $ 281,180 $ 294,980 $ 296,275
Gross margin as a percent of revenue       12.94 %     12.07 %     12.08 %     12.46 %     12.27 %
 
Distribution, selling & administrative expenses $ 261,045 $ 236,615 $ 237,693 $ 243,480 $ 241,305
Distribution, selling & administrative expenses as a percent of revenue       11.18 %     10.44 %     10.21 %     10.28 %     9.99 %
 
Operating earnings, as reported (GAAP) $ 29,671 $ 32,837 $ 35,517 $ 49,008 $ 53,568
Acquisition-related charges (1) 4,253 692 1,347 286 597
Exit and realignment charges (2) 5,046 2,201 7,595 4,415 2,142
Acquisition-related intangible amortization (3) 5,071 2,347 2,319 2,450 2,489
Other (4)       4,441       3,311       922       —       —  
Operating earnings, adjusted (Non-GAAP) $ 48,482 $ 41,388 $ 47,700 $ 56,159 $ 58,796
Operating earnings as a percent of revenue (GAAP) 1.27 % 1.45 % 1.53 % 2.07 % 2.22 %
Operating earnings as a percent of revenue, adjusted (Non-GAAP)       2.08 %     1.83 %     2.05 %     2.37 %     2.43 %
.
Net income, as reported (GAAP) $ 10,871 $ 20,141 $ 18,785 $ 27,105 $ 29,831
Acquisition-related charges(1) 4,253 692 1,347 286 597
Income tax expense (benefit) (5) (1,090 ) (228 ) (450 ) 67 (221 )
Exit and realignment charges (2) 5,046 2,201 7,595 4,415 2,142
Income tax expense (benefit) (5) (1,764 ) (780 ) (3,055 ) (289 ) (794 )
Acquisition-related intangible amortization (3) 5,071 2,347 2,319 2,450 2,489
Income tax expense (benefit) (5) (1,601 ) (696 ) (696 ) (633 ) (645 )
Other (4) 4,441 3,311 922 — —
Income tax expense (benefit) (5)       (973 )     (1,139 )     (354 )     —       —  
Net income, adjusted (Non-GAAP)       $ 24,254       $ 25,849       $ 26,413       $ 33,401       $ 33,399  
 
Net income per share, as reported (GAAP) $ 0.18 $ 0.33 $ 0.31 $ 0.45 $ 0.48
Acquisition-related charges, after-tax (1) 0.05 0.01 0.01 — 0.01
Exit and realignment charges, after-tax (2) 0.06 0.02 0.08 0.07 0.02
Acquisition-related intangible amortization, after-tax (3) 0.06 0.03 0.03 0.03 0.03
Other, after-tax (4)       0.05       0.04       0.01       —       —  
Net income per share, adjusted (Non-GAAP)       $ 0.40       $ 0.43       $ 0.44       $ 0.55       $ 0.54  
 
Financing:
Cash and cash equivalents $ 98,415 $ 57,066 $ 127,167 $ 185,488 $ 213,096
Total interest-bearing debt       $ 933,489       $ 583,201       $ 568,565       $ 569,387       $ 570,263  
 
Stock information:
Cash dividends per common share       $ 0.2575       $ 0.2575       $ 0.2575       $ 0.255       $ 0.255  
Stock price at quarter-end       $ 29.20       $ 32.19       $ 34.60       $ 35.29       $ 34.73  
 
 
 
 
 
 

Owens & Minor, Inc.

Financial Statistics and GAAP/Non-GAAP Reconciliations (unaudited)

The following items in the current quarter have been excluded in our non-GAAP financial measures:

(1) Acquisition-related charges in 2017 were primarily transaction and transition costs associated with the acquisition of Byram and the upcoming Halyard S&IP transaction. The prior year amounts related primarily to costs incurred to settle certain obligations and address other on-going matters associated with the acquisitions of ArcRoyal and Medical Action.

(2) Exit and realignment charges in 2017 were associated with severance from reduction in force and other employee costs associated with the establishment of our new client engagement centers, the write-down of information system assets which are no longer used and other IT restructuring charges. Expenses associated with the establishment of the client engagement center will continue to be recorded throughout 2017. Charges in 2016 included severance activities and other costs associated with our strategic organizational realignment which included certain professional fees and costs to streamline administrative functions and processes in the United States and Europe.

(3) Acquisition-related intangible amortization includes amortization of certain intangible assets established during purchase accounting for business combinations. These amounts are highly dependent on the size and frequency of acquisitions and are being excluded to allow for a more consistent comparison with forecasted, current and historical results and the results of our peers. We began to exclude these charges from our non-GAAP results in the second quarter of 2017 and thus prior year amounts have been recast on the same basis. Full year 2016 intangible amortization was $10.0 million or $0.12 per share.

(4) Software as a Service (SaaS) implementation costs associated with the upgrading of global IT platforms in connection with the redesign of our global information system strategy.

(5)These charges have been tax effected in the preceding table by determining the income tax rate depending on the amount of charges incurred in different tax jurisdictions and the deductibility of those charges for income tax purposes.

Use of Non-GAAP Measures

This earnings release contains financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). In general, the measures exclude items and charges that (i) management does not believe reflect Owens & Minor, Inc.’s (the “Company”) core business and relate more to strategic, multi-year corporate activities; or (ii) relate to activities or actions that may have occurred over multiple or in prior periods without predictable trends. Management uses these non-GAAP financial measures internally to evaluate the Company’s performance, evaluate the balance sheet, engage in financial and operational planning and determine incentive compensation.

Management provides these non-GAAP financial measures to investors as supplemental metrics to assist readers in assessing the effects of items and events on its financial and operating results and in comparing the Company’s performance to that of its competitors. However, the non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies.

The non-GAAP financial measures disclosed by the Company should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP and reconciliations to those financial statements set forth above should be carefully evaluated.

 
 
 
 
 
 

Owens & Minor, Inc.
Summary Segment Information (unaudited)
(dollars in thousands)

 
      Three Months Ended September 30,
2017     2016
    % of     % of
consolidated consolidated
Amount net revenue Amount net revenue
Net revenue:
Segment net revenue
Domestic $ 2,194,143 94.01 % $ 2,287,233 94.69 %
International 96,661 4.14 % 83,751 3.47 %
Proprietary Products 124,542   5.34 % 132,705   5.49 %
Total segment net revenue 2,415,346 2,503,689
Inter-segment revenue
Proprietary Products (81,385 ) (3.49 )% (88,088 ) (3.65 )%
Total inter-segment revenue (81,385 )   (88,088 )  
Consolidated net revenue $ 2,333,961   100.00 % $ 2,415,601   100.00 %
 
 
% of segment % of segment
Operating earnings (loss): net revenue net revenue
Domestic $ 36,056 1.64 % $ 41,034 1.79 %
International (2,163 ) (2.24 )% 1,382 1.65 %
Proprietary Products 9,102 7.31 % 14,340 10.81 %
Inter-segment eliminations 416 (449 )
Acquisition-related and exit and realignment charges (9,299 ) (2,739 )
Other (1) (4,441 ) —  
Consolidated operating earnings $ 29,671   1.27 % $ 53,568   2.22 %
 
Depreciation and amortization:
Domestic $ 9,602 $ 7,360
International 4,304 4,259
Proprietary Products 1,947   2,218  
Consolidated depreciation and amortization $ 15,853   $ 13,837  
 
Capital expenditures:
Domestic $ 9,572 $ 3,071
International 3,206 3,223
Proprietary Products 718   1,009  
Consolidated capital expenditures $ 13,496   $ 7,303  
 
 
 
 
 
 

Owens & Minor, Inc.
Summary Segment Information (unaudited)
(dollars in thousands)

 
    Nine Months Ended September 30,
2017   2016
  % of   % of
consolidated consolidated
Amount net revenue Amount net revenue
Net revenue:
Segment net revenue
Domestic $ 6,518,571 94.08 % $ 6,954,687 94.56 %
International 287,555 4.15 % 255,861 3.48 %
Proprietary Products 392,654   5.67 % 409,022   5.56 %
Total segment net revenue 7,198,780 7,619,570
Inter-segment revenue
Proprietary Products (270,339 ) (3.90 )% (264,501 ) (3.60 )%
Total inter-segment revenue (270,339 )   (264,501 )  
Consolidated net revenue $ 6,928,441   100.00 % $ 7,355,069   100.00 %
 
 
% of segment % of segment
Operating earnings (loss): net revenue net revenue
Domestic $ 102,812 1.58 % $ 126,202 1.81 %
International (754 ) (0.26 )% 3,402 1.33 %
Proprietary Products 26,040 6.63 % 41,866 10.24 %
Inter-segment eliminations (266 ) (905 )
Acquisition-related and exit and realignment charges (21,134 ) (19,974 )
Other (1) (8,674 ) —  
Consolidated operating earnings $ 98,024   1.41 % $ 150,591   2.05 %
 
Depreciation and amortization:
Domestic $ 23,233 $ 22,399
International 12,072 13,125
Proprietary Products 5,755   6,658  
Consolidated depreciation and amortization $ 41,060   $ 42,182  
 
Capital expenditures:
Domestic $ 23,376 $ 10,274
International 11,659 8,053
Proprietary Products 2,754   2,436  
Consolidated capital expenditures $ 37,789   $ 20,763  
 
 

September 30,

2017

December 31,

2016

Total assets:
Domestic $ 2,416,079 $ 1,778,481
International 418,331 352,898
Proprietary Products 401,331   400,885  
Segment assets 3,235,741 2,532,264
Cash and cash equivalents 98,415   185,488  
Consolidated total assets $ 3,334,156   $ 2,717,752  
 

(1) Software as a Service (SaaS) implementation costs associated with the upgrading of global IT platforms in connection with the redesign of our global information system strategy.

 
 
 
 
 
 

Owens & Minor, Inc.
Net Income Per Common Share (unaudited)
(dollars in thousands, except per share data)

 
     

Three Months Ended

September 30,

    

Nine Months Ended

September 30,

2017     2016 2017     2016
Numerator:
Net income $ 10,871 $ 29,831 $ 49,796 $ 81,682
Less: income allocated to unvested restricted shares (279 ) (291 ) (738 ) (855 )
Net income attributable to common shareholders - basic 10,592 29,540 49,058 80,827
Add: undistributed income attributable to unvested restricted shares -basic — 80 16 216
Less: undistributed income attributable to unvested restricted shares -diluted —   (80 ) (16 ) (216 )
Net income attributable to common shareholders - diluted $ 10,592   $ 29,540   $ 49,058   $ 80,827  
Denominator:        
Weighted average shares outstanding - basic and diluted 59,849   61,015   60,010   61,405  
 
 
Net income per share attributable to common shareholders:
Basic and diluted $ 0.18 $ 0.48 $ 0.82 $ 1.32