Investor Presentaiton slide image

Investor Presentaiton

Supplemental Information NET INCOME TO ADJUSTED OPERATING EBITDA RECONCILIATION 3 Months Ended Dec. 31 12 Months Ended Dec. 31 (USD $000s) 2021 2020 2021 2020 Net Income (Loss) Before Noncontrolling Interest (GAAP) $ 24,048 $ 23,852 $ 80,363 $ 19,078 Interest income $ (758) $ (4) $ (1,432) $ (114) Interest expense $ 5,557 $ 4,430 $ 21,976 $ 18,667 Income taxes $ 26,409 $ 26,889 $ 124,612 $ 83,853 Other income $ (872) $ (7,875) $ (10,677) $ (15,377) Depreciation + amortization $ 21,218 $ 14,027 $ 68,458 $ 52,506 EBITDA¹ (non-GAAP measure) $ 75,602 $ 61,319 $ 283,300 $ 158,613 Share-based compensation, non-cash $ 4,902 $ 4,128 $ 19,600 $ 19,337 Acquisition, transaction + other non-operating costs Adjusted Operating EBITDA² (non-GAAP measure) $ (4,491) $ $ 4,934 $ 1,635 $ 76,013 $ 65,447 $ 307,834 $ 179,585 Supplemental Information (Unaudited); 1EBITDA defined as earnings before interest, taxes, depreciation, and amortization; 2Adjusted Operating EBITDA defined as earnings before interest, taxes, depreciation, and amortization, adjusted for other income, non-cash share-based compensation, one-time transaction related expenses, or other non- operating costs. 27
View entire presentation