BOSTON, Aug. 02, 2016 (GLOBE NEWSWIRE) -- EnerNOC, Inc. (Nasdaq:ENOC), a leading provider of energy intelligence software (EIS) and demand response solutions, today announced results for the second quarter ended June 30, 2016.
“We posted strong financial results for the quarter and we are increasing our full year outlook for the second consecutive period,” said Tim Healy, Chairman and CEO of EnerNOC. “With continued solid execution in demand response and a sharper focus in software as we divest non-core assets, we are well positioned as the trusted technology partner of enterprises to manage their comprehensive energy strategy.”
| Summary Financial Results | |||||||||||||||
| In thousands | |||||||||||||||
| Q2 2016 | Q2 2015 | YTD 2016 | YTD 2015 | ||||||||||||
| Revenue | |||||||||||||||
| Software | $ | 16,232 | $ | 19,908 | $ | 33,265 | $ | 37,325 | |||||||
| Demand Response | 116,462 | 52,592 | 152,809 | 85,726 | |||||||||||
| Total Revenue | $ | 132,694 | $ | 72,500 | $ | 186,074 | $ | 123,051 | |||||||
| Net Income (Loss) | $ | 102 | $ | (18,780 | ) | $ | (40,436 | ) | $ | (69,082 | ) | ||||
| Net Income (Loss) Per Diluted Share | $ | 0.00 | $ | (0.66 | ) | $ | (1.40 | ) | $ | (2.45 | ) | ||||
| Cash Used in Operations | $ | (16,403 | ) | $ | (5,216 | ) | $ | (46,150 | ) | $ | (23,668 | ) | |||
| Free Cash Flow 1, 2 | $ | (21,123 | ) | $ | (11,300 | ) | $ | (55,261 | ) | $ | (34,958 | ) | |||
| Adjusted EBITDA1 | |||||||||||||||
| Software adjusted EBITDA | $ | (20,030 | ) | $ | (15,000 | ) | $ | (38,037 | ) | $ | (35,246 | ) | |||
| Demand Response adjusted EBITDA | 27,965 | 13,613 | 24,481 | 7,197 | |||||||||||
| Corporate unallocated expenses | (4,536 | ) | (4,808 | ) | (10,207 | ) | (8,159 | ) | |||||||
| Consolidated adjusted EBITDA1, 3 | $ | 3,399 | $ | (6,195 | ) | $ | (23,763 | ) | $ | (36,208 | ) | ||||
| 1 Refer to "Statement of Use of Non-GAAP Measures" for non-GAAP definitions and refer to the financial schedules attached to this press release for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures. | |||||||||||||||
| 2 Free cash flow does not include cash received for the sale of service lines and assets. Prior period results have been updated to conform with current period presentation. | |||||||||||||||
| 3 Consolidated adjusted EBITDA excludes gain on the sale of service lines and assets. Prior period results have been updated to conform with current period presentation. | |||||||||||||||
Recent Highlights
- We expanded our demand response contract with Consumers Energy, Michigan’s largest utility. Under the new contract, Consumers Energy will extend the benefits of demand response to more of its commercial and industrial customers, delivering up to 40 megawatts of demand response capacity into the Midcontinent Independent System Operator (MISO) market. This will be the first time a demand response portfolio powered by EnerNOC's technology will participate in the MISO market.
- We completed the sale of a utility services business for a net selling price of $14 million. The business provides utilities with advisory services that are non-core to our strategy.
- We restructured our utility customer engagement software business unit and are currently holding the business for sale. Following our exit from the utility customer engagement market, our software business will be focused exclusively on enterprise customers.
- We appointed Bill Sorenson Chief Financial Officer of the Company effective August 22, 2016. Sorenson will succeed Neil Moses, who plans to retire in early 2017.
Company Issues Third Quarter Guidance and Updates Full Year 2016 Guidance
The Company today issued guidance for the third quarter of 2016 and updated its previously issued guidance for the full year. The Company’s guidance is based on the current indications for its business, which may change at any time.
| Guidance for Quarter Ending September 30, 2016 | |
| Total Revenue (in millions) | $141-$161 |
| Software Revenue | $16-$19 |
| Demand Response Revenue | $125-$142 |
| GAAP Net Income Per Diluted Share | $0.00-$0.24 |
| Consolidated adjusted EBITDA1 (in millions) | $15-$22 |
| 1 Refer to “Statement of Use of Non-GAAP Measures” for non-GAAP definitions and refer to the financial schedules attached to this press release for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures. | |
| Guidance for the Year Ending December 31, 2016 | |||
| Issued on May 5, 2016 | Issued on Aug 2, 2016 | ||
| Total Revenue (in millions) | $365-$395 | $370-$400 | |
| Software Revenue | $72-$77 | $67-$72 | |
| Demand Response Revenue | $293-$318 | $303-$328 | |
| GAAP Net Loss Per Diluted Share | ($3.25)-($2.90) | ($2.95)-($2.60) | |
| Consolidated adjusted EBITDA1 (in millions) | ($40)-($30) | ($35)-($25) | |
| Software adjusted EBITDA1 (in millions) | ($65)-($60) | ($65)-($60) | |
| Demand Response adjusted EBITDA1 (in millions) | $45-$50 | $50-$55 | |
| Corporate unallocated expenses1 (in millions) | ~($20) | ~($20) | |
| 1 Refer to “Statement of Use of Non-GAAP Measures” for non-GAAP definitions and refer to the financial schedules attached to this press release for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures. | |||
Company to Host Live Conference Call and Webcast
The Company’s management team plans to host a live conference call and webcast at 9:00 a.m. eastern time today to discuss financial results and management’s outlook for the business. The conference call may be accessed in the United States by dialing +1.800.230.1059 and using access code “ENOC”. The conference call may be accessed outside of the United States by dialing +1.612.332.0226 and using access code “ENOC”. The conference call will be simultaneously webcast on the Company’s investor relations website, which can be accessed at http://investor.enernoc.com. A replay of the conference call will be available approximately one hour after the call by dialing +1.800.475.6701 or +1.320.365.3844 and using access code 397874 or by accessing the webcast replay on the Company’s investor relations website.
About EnerNOC
EnerNOC is a leading provider of energy intelligence software (EIS) and demand response solutions. With capabilities to better address budgets and procurement, utility bill management, facility analysis and optimization, sustainability and reporting, project tracking, and demand management, EnerNOC's SaaS platform helps enterprises control energy costs, mitigate risk, and streamline compliance and sustainability reporting. EnerNOC also offers access to more demand response programs worldwide than any other provider, providing enterprises a valuable payment stream to further enhance bottom line results and utilities and grid operators a reliable, cost-effective demand-side resource. For more information, visit www.enernoc.com.
EnerNOC, Inc. Safe Harbor Statement
Statements in this press release regarding management's future expectations, beliefs, intentions, goals, strategies, plans or prospects, including, without limitation, statements relating to the Company’s future financial performance on both a GAAP and non-GAAP basis, and the future growth and success of the Company’s energy intelligence software and demand response solutions, may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws. Forward-looking statements can be identified by terminology such as "anticipate," "believe," "could," "could increase the likelihood," "estimate," "expect," "intend," "is planned," "may," "should," "will," "will enable," "would be expected," "look forward," "may provide," "would" or similar terms, variations of such terms or the negative of those terms. Such forward-looking statements involve known and unknown risks, uncertainties and other factors including those risks, uncertainties and factors referred to under the section "Risk Factors" in EnerNOC's most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q, as well as other documents that may be filed by EnerNOC from time to time with the Securities and Exchange Commission. As a result of such risks, uncertainties and factors, the Company's actual results may differ materially from any future results, performance or achievements discussed in or implied by the forward-looking statements contained herein. EnerNOC is providing the information in this press release as of this date and assumes no obligations to update the information included in this press release or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
| EnerNOC, Inc. | |||||||||||||||
| Condensed Consolidated Statements of Operations | |||||||||||||||
| (in thousands, except share and per share data) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Revenues: | |||||||||||||||
| Software | $ | 16,232 | $ | 19,908 | $ | 33,265 | $ | 37,325 | |||||||
| Demand Response | 116,462 | 52,592 | 152,809 | 85,726 | |||||||||||
| Total revenues | 132,694 | 72,500 | 186,074 | 123,051 | |||||||||||
| Cost of revenues | 81,531 | 33,543 | 114,125 | 65,499 | |||||||||||
| Gross profit | 51,163 | 38,957 | 71,949 | 57,552 | |||||||||||
| Operating expenses: | |||||||||||||||
| Selling and marketing | 25,517 | 23,670 | 50,532 | 52,166 | |||||||||||
| General and administrative | 27,441 | 28,453 | 55,357 | 56,743 | |||||||||||
| Research and development | 7,634 | 7,735 | 15,677 | 15,186 | |||||||||||
| Gain on sale of service lines and assets | (17,376 | ) | (2,991 | ) | (17,376 | ) | (2,991 | ) | |||||||
| Restructuring charges | 3,694 | — | 3,694 | — | |||||||||||
| Total operating expenses | 46,910 | 56,867 | 107,884 | 121,104 | |||||||||||
| Income (loss) from operations | 4,253 | (17,910 | ) | (35,935 | ) | (63,552 | ) | ||||||||
| Other income (expense), net | (3,421 | ) | 1,705 | (334 | ) | (2,952 | ) | ||||||||
| Interest expense | (1,844 | ) | (2,240 | ) | (3,621 | ) | (4,532 | ) | |||||||
| Loss before income tax | (1,012 | ) | (18,445 | ) | (39,890 | ) | (71,036 | ) | |||||||
| Benefit from (provision for) income tax | 1,109 | (345 | ) | (582 | ) | 1,940 | |||||||||
| Net income (loss) | 97 | (18,790 | ) | (40,472 | ) | (69,096 | ) | ||||||||
| Net loss attributable to noncontrolling interest | (5 | ) | (10 | ) | (36 | ) | (14 | ) | |||||||
| Net income (loss) attributable to EnerNOC, Inc. | $ | 102 | $ | (18,780 | ) | $ | (40,436 | ) | $ | (69,082 | ) | ||||
| Net income (loss) attributable to EnerNOC, Inc. per common share | |||||||||||||||
| Basic | $ | 0.00 | $ | (0.66 | ) | $ | (1.40 | ) | $ | (2.45 | ) | ||||
| Diluted | $ | 0.00 | $ | (0.66 | ) | $ | (1.40 | ) | $ | (2.45 | ) | ||||
| Weighted average number of common shares used in computing net income (loss) per share attributable to EnerNOC, Inc. | |||||||||||||||
| Basic | 29,114,200 | 28,327,867 | 28,962,021 | 28,172,398 | |||||||||||
| Diluted | 29,569,321 | 28,327,867 | 28,962,021 | 28,172,398 | |||||||||||
| EnerNOC, Inc. | |||||||
| Condensed Consolidated Balance Sheets | |||||||
| (in thousands, except par value and share data) | |||||||
| (unaudited) | |||||||
| June 30, 2016 | December 31, 2015 | ||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 95,123 | $ | 138,120 | |||
| Trade accounts receivable, net | 33,301 | 43,355 | |||||
| Unbilled revenue | 10,341 | 70,101 | |||||
| Capitalized incremental direct customer contract costs | 6,857 | 33,917 | |||||
| Prepaid expenses and other current assets | 14,225 | 8,118 | |||||
| Assets held for sale | 7,470 | — | |||||
| Total current assets | 167,317 | 293,611 | |||||
| Property and equipment, net | 44,009 | 49,653 | |||||
| Goodwill and intangible assets, net | 80,696 | 94,099 | |||||
| Deposits, other assets, and deferred tax assets | 5,979 | 6,351 | |||||
| Total assets | $ | 298,001 | $ | 443,714 | |||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 1,405 | $ | 6,002 | |||
| Accrued capacity payments | 47,299 | 104,278 | |||||
| Accrued payroll and related expenses | 13,273 | 18,058 | |||||
| Accrued expenses and other current liabilities | 15,086 | 20,734 | |||||
| Deferred revenue | 14,269 | 55,631 | |||||
| Liabilities held for sale | 915 | — | |||||
| Total current liabilities | 92,247 | 204,703 | |||||
| Deferred revenue | 3,448 | 3,696 | |||||
| Other liabilities and deferred tax liabilities | 7,591 | 9,118 | |||||
| Convertible senior notes | 113,203 | 111,254 | |||||
| Total long-term liabilities | 124,242 | 124,068 | |||||
| Stockholders' equity: | |||||||
| Common stock | 31 | 30 | |||||
| Additional paid-in capital | 382,757 | 377,473 | |||||
| Accumulated other comprehensive loss | (6,768 | ) | (8,524 | ) | |||
| Accumulated deficit | (294,771 | ) | (254,335 | ) | |||
| Total EnerNOC, Inc. stockholders' equity | 81,249 | 114,644 | |||||
| Non-controlling interest | 263 | 299 | |||||
| Total stockholders' equity | 81,512 | 114,943 | |||||
| Total liabilities and stockholders' equity | $ | 298,001 | $ | 443,714 | |||
| EnerNOC, Inc. | ||||||||||||||||
| Condensed Consolidated Statements of Cash Flow Data | ||||||||||||||||
| (in thousands) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| Condensed Consolidated Statements of Cash Flow Data | 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Cash used in operating activities | $ | (16,403 | ) | $ | (5,216 | ) | $ | (46,150 | ) | $ | (23,668 | ) | ||||
| Cash provided by (used in) investing activities | 8,099 | (2,969 | ) | 3,490 | (83,535 | ) | ||||||||||
| Cash used in financing activities | (824 | ) | (1,119 | ) | (1,496 | ) | (2,130 | ) | ||||||||
| Effects of exchange rate changes on cash and cash equivalents | (148 | ) | 431 | 1,159 | (1,463 | ) | ||||||||||
| Net change in cash and cash equivalents | (9,276 | ) | (8,873 | ) | (42,997 | ) | (110,796 | ) | ||||||||
| Cash and cash equivalents at beginning of period | 104,399 | 152,428 | 138,120 | 254,351 | ||||||||||||
| Cash and cash equivalents at end of period | $ | 95,123 | $ | 143,555 | $ | 95,123 | $ | 143,555 | ||||||||
EnerNOC, Inc.
Statement on Use of Non-GAAP Financial Measures
To supplement the Company’s consolidated financial statements presented on a GAAP basis, the Company discloses certain non-GAAP measures, including consolidated adjusted EBITDA and free cash flow, that exclude certain amounts. These non-GAAP measures are not in accordance with, or an alternative for, generally accepted accounting principles in the United States.
The GAAP measure most comparable to consolidated adjusted EBITDA is GAAP net income (loss) attributable to EnerNOC, Inc. and the GAAP measure most comparable to free cash flow is cash flows provided by (used in) operating activities. Reconciliations of each of these non-GAAP financial measures to the corresponding GAAP measures are included below.
Management uses these non-GAAP measures when evaluating the Company’s operating performance and for internal planning and forecasting purposes. Management believes that such measures help indicate underlying trends in the business, are important in comparing current results with prior period results, and are useful to investors and financial analysts in assessing the Company’s operating performance. For example, management considers consolidated adjusted EBITDA to be an important indicator of the Company’s operational strength and performance of the business and a good measure of the Company’s historical operating trend. In addition, management considers free cash flow to be an indicator of the Company’s operating trend and performance of the business.
The following is an explanation of the non-GAAP measures that management utilizes, including the adjustments that management excluded as part of the non-GAAP measures:
- Management defines consolidated adjusted EBITDA as net income (loss) attributable to EnerNOC, Inc., excluding depreciation, asset impairments and amortization, stock-based compensation, gains on sale of service lines and assets, direct and incremental expenses related to acquisitions and divestitures, restructuring charges, gains on early extinguishment of debt, interest expense, income taxes and other income (expense), net.
- Management defines free cash flow as net cash provided by (used in) operating activities, less capital expenditures. Management defines capital expenditures as purchases of property and equipment, which includes capitalization of internal-use software development costs.
Consolidated adjusted EBITDA and free cash flow may have limitations as analytical tools. The non-GAAP financial information presented here should be considered in conjunction with, and not as a substitute for or superior to the financial information presented in accordance with GAAP and should not be considered measures of the Company’s liquidity. There are significant limitations associated with the use of non-GAAP financial measures. Further, these measures may differ from the non-GAAP information, even where similarly titled, used by other companies and therefore should not be used to compare the Company’s performance to that of other companies.
| EnerNOC, Inc. | ||||||||||||||||
| Reconciliation of Free Cash Flow | ||||||||||||||||
| (in thousands) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| 2016 | 2015 | 2016 | 2015 | |||||||||||||
| Net cash used in operating activities | $ | (16,403 | ) | $ | (5,216 | ) | $ | (46,150 | ) | $ | (23,668 | ) | ||||
| Subtract: Purchases of property and equipment | (4,720 | ) | (6,084 | ) | (9,111 | ) | (11,290 | ) | ||||||||
| Free cash flow 1 | $ | (21,123 | ) | $ | (11,300 | ) | (55,261 | ) | $ | (34,958 | ) | |||||
| 1 Free cash flow does not include cash received for the sale of service lines and assets. Prior period results have been updated to conform with current period presentation. | ||||||||||||||||
| EnerNOC, Inc. | ||||||||||||||||
| Supplemental Financial Schedule of Segment Results | ||||||||||||||||
| (in thousands) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | |||||||||||||||
| Segment Information | 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Revenues: | ||||||||||||||||
| Software | ||||||||||||||||
| Subscription software | $ | 5,569 | $ | 4,831 | $ | 11,745 | $ | 9,318 | ||||||||
| Procurement solutions | 8,795 | 8,855 | 17,728 | 17,476 | ||||||||||||
| Professional services | 1,868 | 6,222 | 3,792 | 10,531 | ||||||||||||
| Total Software Revenues | 16,232 | 19,908 | 33,265 | 37,325 | ||||||||||||
| Demand Response | ||||||||||||||||
| Grid operator | 104,673 | 41,545 | 131,485 | 65,291 | ||||||||||||
| Utility | 11,789 | 11,047 | 21,324 | 20,435 | ||||||||||||
| Total Demand Response Revenues | 116,462 | 52,592 | 152,809 | 85,726 | ||||||||||||
| Consolidated Revenues | $ | 132,694 | $ | 72,500 | $ | 186,074 | $ | 123,051 | ||||||||
| Segment Adjusted EBITDA: | ||||||||||||||||
| Software adjusted EBITDA | $ | (20,030 | ) | $ | (15,000 | ) | $ | (38,037 | ) | $ | (35,246 | ) | ||||
| Demand Response adjusted EBITDA | 27,965 | 13,613 | 24,481 | 7,197 | ||||||||||||
| EnerNOC, Inc. | |||||||||||||||
| Reconciliation of Consolidated Adjusted EBITDA | |||||||||||||||
| (in thousands) | |||||||||||||||
| (unaudited) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||
| Software adjusted EBITDA | $ | (20,030 | ) | $ | (15,000 | ) | $ | (38,037 | ) | $ | (35,246 | ) | |||
| Demand Response adjusted EBITDA | 27,965 | 13,613 | 24,481 | 7,197 | |||||||||||
| Corporate unallocated expenses | (4,536 | ) | (4,808 | ) | (10,207 | ) | (8,159 | ) | |||||||
| Consolidated adjusted EBITDA 1 | 3,399 | (6,195 | ) | (23,763 | ) | (36,208 | ) | ||||||||
| Depreciation, asset impairment, and amortization | (8,783 | ) | (9,914 | ) | (18,470 | ) | (19,748 | ) | |||||||
| Stock-based compensation expense | (3,669 | ) | (3,321 | ) | (6,784 | ) | (7,730 | ) | |||||||
| Gain on sale of service lines and assets | 17,376 | 2,991 | 17,376 | 2,991 | |||||||||||
| Restructuring charges | (3,694 | ) | — | (3,694 | ) | — | |||||||||
| Direct and incremental expenses of acquisitions and divestitures 2 | (371 | ) | (1,461 | ) | (564 | ) | (2,843 | ) | |||||||
| Interest and other income (expense), net | (5,265 | ) | (535 | ) | (3,955 | ) | (7,484 | ) | |||||||
| Benefit from (provision for) income tax | 1,109 | (345 | ) | (582 | ) | 1,940 | |||||||||
| Net income (loss) attributable to EnerNOC, Inc. | $ | 102 | $ | (18,780 | ) | $ | (40,436 | ) | $ | (69,082 | ) | ||||
| 1 Consolidated adjusted EBITDA excludes gain on the sale of service lines and assets. Prior period results have been updated to conform with current period presentation. | |||||||||||||||
| 2 Includes costs that are direct and incremental to business acquisitions and divestitures, including third party professional fees for legal, accounting and valuation services. | |||||||||||||||
Non-GAAP Financial Guidance
This press release also includes estimates of future consolidated adjusted EBITDA. A reconciliation of these amounts to the nearest expected GAAP results is presented below:
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||||||||||||
| September 30, 2016 | December 31, 2016 | ||||||||||||||||||||||||||||||||
| Per Diluted Share | Per Diluted Share | ||||||||||||||||||||||||||||||||
| In Millions, Except Per Share Amounts | Low | High | Low | High | Low | High | Low | High | |||||||||||||||||||||||||
| Adjusted EBITDA: | |||||||||||||||||||||||||||||||||
| Software adjusted EBITDA | ($ | 65 | ) | ($ | 60 | ) | |||||||||||||||||||||||||||
| Demand Response adjusted EBITDA | $ | 50 | $ | 55 | |||||||||||||||||||||||||||||
| Corporate unallocated expenses | ($ | 20 | ) | ($ | 20 | ) | |||||||||||||||||||||||||||
| Consolidated adjusted EBITDA | $ | 15 | $ | 22 | ($ | 35 | ) | ($ | 25 | ) | |||||||||||||||||||||||
| Reconciling Adjustments: | |||||||||||||||||||||||||||||||||
| Depreciation and asset impairments | $ | 6 | $ | 6 | $ | 26 | $ | 26 | |||||||||||||||||||||||||
| Amortization | $ | 3 | $ | 3 | $ | 11 | $ | 11 | |||||||||||||||||||||||||
| Stock-based compensation expense | $ | 3 | $ | 3 | $ | 14 | $ | 14 | |||||||||||||||||||||||||
| Direct and incremental expenses of acquisitions, divestitures and restructuring | $ | 1 | $ | 1 | $ | 6 | $ | 6 | |||||||||||||||||||||||||
| Net gain on sale of assets or service lines | $ | 0 | $ | 0 | ($ | 17 | ) | ($ | 17 | ) | |||||||||||||||||||||||
| Interest and other income (expense), net | $ | 2 | $ | 2 | $ | 9 | $ | 9 | |||||||||||||||||||||||||
| Provision for income taxes | $ | 0 | $ | 0 | $ | 2 | $ | 2 | |||||||||||||||||||||||||
| Projected GAAP Net Income (Loss) attributable to EnerNOC, Inc | $ | 0 | $ | 7 | $ | 0.00 | $ | 0.24 | ($ | 86 | ) | ($ | 76 | ) | ($ | 2.95 | ) | ($ | 2.60 | ) | |||||||||||||
| Weighted Average Number of Common Shares Outstanding-Diluted | 29.5 | 29.5 | 29.2 | 29.2 | |||||||||||||||||||||||||||||