twnk-20230331

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


						(Mark One)
			☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
						For the three months ended
						March 31, 2023
						OR
			☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
			For the transition period from to

Commission file number 001-37540

HOSTESS BRANDS, INC.

(Exact name of registrant as specified in its charter)


Delaware		47-4168492
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)
7905 Quivira Road		66215
Lenexa,	KS	(Zip Code)
(Address of principal executive offices)

(816) 701-4600

Registrant’s telephone number, including area code

Securities registered pursuant to Section 12(b) of the Act:


Title of each Class	Ticker Symbol	Name of each exchange on which registered
Class A Common Stock, Par Value of $0.0001 per share	TWNK	The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§229.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b‑2 of the Exchange Act.:

Large accelerated filer

☒

Accelerated
filer

☐

Non‑accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

☐ If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b‑2 of the Act). Yes ☐ No ☒

Shares of Class A common stock outstanding - 132,850,224 shares at May 5, 2023

HOSTESS BRANDS, INC.

FORM 10-Q

For the Three Months Ended March 31, 2023

INDEX


		Page
PART I - Financial Information
Item 1.	Condensed Consolidated Financial Statements
	Condensed Consolidated Balance Sheets (Unaudited)	4
	Condensed Consolidated Statements of Operations (Unaudited)	5
	Condensed Consolidated Statements of Comprehensive Income (Unaudited)	6
	Condensed Consolidated Statements of Stockholders’ Equity (Unaudited)	7
	Condensed Consolidated Statements of Cash Flows (Unaudited)	8
	Notes to Condensed Consolidated Financial Statements (Unaudited)	9
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	16
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	19
Item 4.	Controls and Procedures	19
PART II - Other Information
Item 1.	Legal Proceedings	20
Item 1A.	Risk Factors	20
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	20
Item 3.	Default Upon Senior Securities	20
Item 4.	Mine Safety Disclosures	20
Item 5.	Other Information	21
Item 6.	Exhibits	22

Cautionary Note Regarding Forward Looking Statements

This Quarterly Report on Form 10-Q contains statements reflecting our views about our future performance that constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that involve substantial risks and uncertainties. All statements contained in this Quarterly Report other than statements of historical fact, including statements regarding our future results of operations and financial position, our business strategy and plans, and our objectives for future operations, are forward-looking statements. Statements that constitute forward-looking statements are generally identified through the inclusion of words such as “believes,” “expects,” “intends,” “estimates,” “projects,” “anticipates,” “will,” “plan,” “may,” “should,” or similar language. Statements addressing events and developments that we expect or anticipate will occur are also considered forward-looking statements. All forward-looking statements included herein are made only as of the date hereof. It is routine for our internal projections and expectations to change throughout the year, and any forward-looking statements based upon these projections or expectations may change prior to the end of the next quarter or year. Readers of this Quarterly Report are cautioned not to place undue reliance on any such forward-looking statements. As a result of a number of known and unknown risks and uncertainties, our actual results or performance may be materially different from those expressed or implied by these forward-looking statements. Risks and uncertainties are identified under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2022, as updated by subsequent filings. All subsequent written or oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by these risk factors. We undertake no obligation to update any forward-looking statement, whether as a result of new information, future events, or otherwise, except to the extent required by law.

PART I

Item 1. Financial Statements (Unaudited)

HOSTESS BRANDS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited, amounts in thousands, except shares and per share data)


	March 31,		December 31,
	2023		2022
ASSETS
Current assets:
Cash and cash equivalents	$	101,666	$	98,584
Short-term investments	—		17,914
Accounts receivable, net	189,952		168,783
Inventories	67,498		65,406

Prepaids and other current assets	11,952		16,375
Total current assets	371,068		367,062
Property and equipment, net	442,963		425,313
Intangible assets, net	1,915,002		1,920,880
Goodwill	706,615		706,615
Other assets, net	63,382		72,329
Total assets	$	3,499,030	$	3,492,199

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:
Long-term debt and lease obligations payable within one year	$	4,176	$	3,917
Tax receivable agreement payments payable within one year	11,200		12,600
Accounts payable	91,771		85,667
Customer trade allowances	66,058		62,194
Accrued expenses and other current liabilities	33,679		59,933

Total current liabilities	206,884		224,311
Long-term debt and lease obligations	998,226		999,089
Tax receivable agreement obligations	123,134		123,092
Deferred tax liability	353,376		347,030
Other long-term liabilities	1,623		1,593
Total liabilities	1,683,243		1,695,115

Commitments and Contingencies (Note 9)

Class A common stock, $0.0001 par value, 200,000,000 shares authorized, 143,099,217 shares issued and 133,005,487 shares outstanding as of March 31, 2023 and 142,650,344 shares issued and 133,117,224 shares outstanding as of December 31, 2022	14		14

Additional paid in capital	1,311,291		1,311,629
Accumulated other comprehensive income	29,499		35,078
Retained earnings	677,884		639,595
Treasury stock	(202,901)		(189,232)
Stockholders’ equity	1,815,787		1,797,084

Total liabilities and stockholders’ equity	$	3,499,030	$	3,492,199

See accompanying notes to the unaudited condensed consolidated financial statements.

HOSTESS BRANDS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, amounts in thousands, except shares and per share data)


	Three Months Ended
	March 31, 2023		March 31, 2022

Net revenue	$	345,403	$	332,051
Cost of goods sold	224,686		216,427
Gross profit	120,717		115,624
Operating costs and expenses:
Advertising and marketing	13,899		11,950
Selling	10,649		9,777
General and administrative	28,198		29,672
Amortization of customer relationships	5,878		5,878


Total operating costs and expenses	58,624		57,277
Operating income	62,093		58,347
Other expense
Interest expense, net	10,185		9,666



Other expense	181		436
Total other expense	10,366		10,102
Income before income taxes	51,727		48,245
Income tax expense	13,438		13,687
Net income	$	38,289	$	34,558

Earnings per Class A share:
Basic	$	0.29	$	0.25
Diluted	$	0.28	$	0.25
Weighted-average shares outstanding:
Basic	133,551,603		138,602,451
Diluted	134,553,122		139,565,136

See accompanying notes to the unaudited condensed consolidated financial statements.

HOSTESS BRANDS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited, amounts in thousands)


	Three Months Ended
	March 31, 2023		March 31, 2022

Net income	$	38,289	$	34,558
Other comprehensive income:
Unrealized gain (loss) on interest rate swap and foreign currency contracts designated as a cash flow hedge	(3,013)		23,656
Reclassification into net income	(4,532)		1,062
Income tax benefit (expense)	1,966		(6,492)
Comprehensive income	$	32,710	$	52,784

See accompanying notes to the unaudited condensed consolidated financial statements.

HOSTESS BRANDS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited, amounts in thousands)


	Class A Voting Common Stock			Additional Paid-in Capital	Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Treasury Stock			Total Stockholders’ Equity
	Shares	Amount									Shares	Amount
Balance–December 31, 2022	133,117	$	14		$	1,311,629	$	35,078	$	639,595	9,533	$	(189,232)	$	1,797,084
Comprehensive income	—	—			—		(5,579)		38,289		—	—		32,710
Share-based compensation	324	—			3,011		—		—		—	—		3,011


Exercise of employee stock options	125	—			2,112		—		—		—	—		2,112

Payment of taxes for employee stock awards	—	—			(5,461)		—		—		—	—		(5,461)
Repurchase of common stock	(561)	—			—		—		—		561	(13,669)		(13,669)

Balance–March 31, 2023	133,005	$	14		$	1,311,291	$	29,499	$	677,884	10,094	$	(202,901)	$	1,815,787


	Class A Voting Common Stock			Additional Paid-in Capital	Accumulated Other Comprehensive Income (Loss)		Retained Earnings		Treasury Stock			Total Stockholders’ Equity
	Shares	Amount									Shares	Amount
Balance–December 31, 2021	138,279	$	14		$	1,303,254	$	(506)	$	475,400	3,753	$	(59,172)	$	1,718,990
Comprehensive income	—	—			—		18,226		34,558		—	—		52,784
Share-based compensation	350	—			2,339		—		—		—	—		2,339
Exercise of employee stock options	105	—			1,662		—		—		—	—		1,662
Payment of taxes for employee stock awards	—	—			(5,216)		—		—		—	—		(5,216)

Repurchase of common stock	(459)	—			—		—		—		459	(9,680)		(9,680)
Balance–March 31, 2022	138,275	$	14		$	1,302,039	$	17,720	$	509,958	4,212	$	(68,852)	$	1,760,879

See accompanying notes to the unaudited condensed consolidated financial statements.

HOSTESS BRANDS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, amounts in thousands)



			Three Months Ended
			March 31, 2023		March 31, 2022
Operating activities
	Net income		$	38,289	$	34,558
	Depreciation and amortization		15,327		13,297

	Debt discount amortization		264		308

	Unrealized foreign exchange losses		52		317
	Non-cash lease expense		73		125
	Share-based compensation		3,011		2,339
	Realized and unrealized gains on short-term investments		(86)		—
	Deferred taxes		8,312		7,322
	Change in operating assets and liabilities:
		Accounts receivable	(21,167)		(44,848)
		Inventories	(2,092)		(7,054)
		Prepaids and other current assets	5,092		3,735
		Accounts payable and accrued expenses	(23,016)		10,866
		Customer trade allowances	3,869		10,561
	Net cash provided by operating activities		27,928		31,526

Investing activities
	Purchases of property and equipment		(23,463)		(23,034)


	Proceeds from maturity of short-term investments		18,000		—
	Acquisition and development of software assets		(964)		(1,825)
	Net cash used in investing activities		(6,427)		(24,859)

Financing activities
	Repayments of long-term debt and lease obligations		—		(2,792)
	Repurchase of common stock		(13,669)		(9,680)
	Tax payments related to issuance of shares to employees		(5,461)		(5,216)
	Cash received from exercise of options and warrants		2,112		1,662
	Payments on tax receivable agreement		(1,358)		(1,443)
	Net cash used in financing activities		(18,376)		(17,469)
	Effect of exchange rate changes on cash and cash equivalents		(43)		74
Net increase (decrease) in cash and cash equivalents			3,082		(10,728)
Cash and cash equivalents at beginning of period			98,584		249,159
Cash and cash equivalents at end of period			$	101,666	$	238,431








































Supplemental Disclosures of Cash Flow Information:
Cash paid during the period for:
	Interest, net of amounts capitalized	$	10,096	$	9,678
	Net taxes paid (refunded)	$	6,416	$	(514)
Supplemental disclosure of non-cash investing:
	Accrued capital expenditures	$	11,778	$	5,433

See accompanying notes to the unaudited condensed consolidated financial statements.

HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. Summary of Significant Accounting Policies

Description of Business

Hostess Brands, Inc. is a Delaware corporation headquartered in Lenexa, Kansas. The condensed consolidated financial statements include the accounts of Hostess Brands, Inc. and its subsidiaries (collectively, the “Company”). The Company is a leading sweet snacks company focused on developing, manufacturing, marketing, selling and distributing snacks in North America primarily under the Hostess® and Voortman® brands. The Company produces a variety of new and classic treats including iconic Hostess® Donettes®, Twinkies®, CupCakes, Ding Dongs® and Zingers®, as well as a variety of Voortman® branded cookies and wafers. The Hostess® brand dates back to 1919 when the Hostess® CupCake was introduced to the public, followed by Twinkies® in 1930.

Basis of Presentation

The Company’s operations are conducted through wholly-owned operating subsidiaries. The condensed consolidated financial statements included herein have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”). The results of operations for any quarter or a partial fiscal year period are not necessarily indicative of the results to be expected for other periods or the full fiscal year. For the periods presented, the Company has one reportable segment.

Adoption of New Accounting Standards

In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting, which provides practical expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The expedients and exceptions provided by the amendments in this update apply only to contracts, hedging relationships, and other transactions that reference the London Inter-Bank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued as a result of reference rate reform. In December 2022, the FASB issued ASU No 2022-06, “Reference Rate Reform (Topic 848) - Deferral of the Sunset Date of Topic 848”, which extends the optional transition relief to ease the potential burden in accounting for reference rate reform on financial reporting. The transition relief is provided through December 31, 2024 based on the expectation that the London Interbank Offered Rate (LIBOR) will cease to be published as of June 30, 2023. The Company is evaluating the impact the new standard will have on the consolidated financial statements and related disclosures but does not anticipate a material impact.

Principles of Consolidation

All intercompany balances and transactions related to activity between the Company and its wholly-owned subsidiaries have been eliminated in consolidation.

Use of Estimates

The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and judgments that affect the reported amounts of assets and liabilities at the date of the financial statements and for the reported amounts of revenues and expenses during the reporting period.

Accounts Receivable

Accounts receivable represents amounts invoiced to customers for performance obligations which have been satisfied. As of March 31, 2023 and December 31, 2022, the Company’s accounts receivable were $190.0 million and $168.8 million, respectively, which have been reduced by an allowance for damages occurring during shipment, quality claims and doubtful accounts in the amount of $5.8 million for both periods ended March 31, 2023 and December 31, 2022.

Inventories

Inventories are stated at the lower of cost or net-realizable value on a first-in first-out basis. Abnormal amounts of idle facility expense, freight, handling costs, and wasted material (spoilage) are expensed in the period they are incurred.

HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The components of inventories are as follows:


(In thousands)	March 31, 2023		December 31, 2022

Ingredients and packaging	$	33,459	$	35,410
Finished goods	31,253		26,133
Inventory in transit to customers	2,786		3,863
	$	67,498	$	65,406

Capitalized Interest

The Company capitalizes a portion of the interest on its term loan (see Note 4. Debt and Lease Obligations) related to certain property and equipment during its construction period. The capitalized interest is recorded as part of the asset to which it relates and depreciated over the asset’s estimated useful life. The Company capitalized interest of $1.7 million during the three months ended March 31, 2023. No interest was capitalized during the three months ended March 31, 2022. Capitalized interest is included in property and equipment, net on the condensed consolidated balance sheets.

Software Costs

Capitalized software is included in other assets on the condensed consolidated balance sheets in the amount of $21.0 million and $21.4 million, net of accumulated amortization of $24.0 million and $22.6 million as of March 31, 2023 and December 31, 2022, respectively. Capitalized software costs are amortized over their estimated useful life of up to five years commencing when such assets are ready for their intended use. Software amortization expense included in general and administrative expense on the condensed consolidated statements of operations was $1.4 million for the three months ended March 31, 2023, compared to $1.0 million for the three months ended March 31, 2022, respectively.

Disaggregation of Revenue

Net revenue consists of sales of packaged food products primarily within the Sweet Baked Goods (“SBG”) category in the United States, as well as in the Cookie category in the United States and Canada.

The following tables disaggregate revenue by geographical market and category.


	Three Months Ended March 31, 2023
(In thousands)	Sweet Baked Goods		Cookies		Total
United States	$	308,430	$	32,714	$	341,144
Canada	—		4,259		4,259
	$	308,430	$	36,973	$	345,403


	Three Months Ended March 31, 2022
(In thousands)	Sweet Baked Goods		Cookies		Total
United States	$	296,372	$	30,916	$	327,288
Canada	—		4,763		4,763
	$	296,372	$	35,679	$	332,051

Concentrations

The Company had one customer (together with its affiliates) that accounted for 18.3% and 20.7% of total net revenue for the three months ended March 31, 2023 and 2022, respectively.

HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

2. Property and Equipment

Property and equipment consists of the following:


(In thousands)	March 31, 2023		December 31, 2022

Land and buildings	$	81,631	$	81,405
Right of use assets, operating	32,170		32,170
Machinery and equipment	328,110		315,149
Construction in progress	130,607		118,679
	572,518		547,403
Less accumulated depreciation and amortization	(129,555)		(122,090)
	$	442,963	$	425,313

Depreciation expense was $8.0 million and $6.4 million for the three months ended March 31, 2023 and 2022, respectively.

3. Accrued Expenses and Other Current Liabilities

Included in accrued expenses and other current liabilities are the following:


(In thousands)	March 31, 2023		December 31, 2022

Payroll, vacation and other compensation	$	8,812	$	6,195
Accrued interest	7,820		7,850
Incentive compensation	5,232		29,045

Other	11,815		16,843
	$	33,679	$	59,933

HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

4. Debt and Lease Obligations

A summary of the carrying value of the debt and lease obligations are as follows:


(In thousands)	March 31, 2023		December 31, 2022

Term loan (7.1% as of March 31, 2023)
Principal	$	983,221	$	983,221
Unamortized debt premium and issuance costs	(2,323)		(2,563)
	980,898		980,658
Lease obligations	21,504		22,348
Total debt and lease obligations	1,002,402		1,003,006
Less: Current portion of long term debt and lease obligations	(4,176)		(3,917)
Long-term portion	$	998,226	$	999,089

At March 31, 2023, there are no principal payments due under the Company’s aggregate term loans until maturity on August 3, 2025.

Including the impact of the interest rate swap contracts, at March 31, 2023, the Company's aggregate term loans had an effective interest rate of 4.8%.

Leases

The Company has entered into operating leases for certain properties that expire at various times through 2030. The Company determines if an arrangement is a lease at inception.

At March 31, 2023 and December 31, 2022, right of use assets related to operating leases are included in property and equipment, net on the condensed consolidated balance sheets (see Note 2. Property and Equipment). As of March 31, 2023 and December 31, 2022, the Company had no outstanding financing leases. Lease liabilities for operating leases are included in the current and non-current portions of long-term debt and lease obligations on the condensed consolidated balance sheets.

The table below shows the composition of lease expense:


	Three Months Ended
(In thousands)	March 31, 2023		March 31, 2022


Operating lease expense	$	1,663	$	1,603
Short-term lease expense	505		373
Variable lease expense	402		382
	$	2,570	$	2,358

5. Derivative Instruments

Interest Rate Swap and Foreign Currency Contracts

The Company entered into interest rate swap contracts with counterparties to make a series of payments based on fixed rates ranging from 1.11% to 2.06% and receive a series of payments based on the greater of LIBOR or 0.75%. Both the fixed and floating payment streams are based on the March 31, 2023 notional amount of $700 million, outstanding through the maturity date of the term loan in August 2025. The Company entered into these transactions to reduce its exposure to changes in cash flows associated with its variable rate debt and has designated these derivatives as cash flow hedges. At March 31, 2023, the interest on the Company’s variable rate debt hedged by these contracts is effectively fixed at rates ranging from 3.36% to 4.31%, which includes the term loan margin of 2.25%.

HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

To reduce the effect of fluctuations in Canadian dollar (“CAD”) denominated expenses relative to their U.S. dollar equivalents originating from its Canadian operations, the Company entered into CAD purchase contracts. The contracts provide for the Company to sell a total of $3.2 million USD for $4.1 million CAD at varying defined settlement dates through June 2023. The Company has designated these contracts as cash flow hedges.

A summary of the fair value of interest rate and foreign currency instruments is as follows:


(In thousands)		March 31, 2023		December 31, 2022
Asset derivatives	Location
Interest rate swap contracts (1)	Other non-current assets	$	40,087	$	48,539



Liability derivatives	Location

Foreign currency contracts (2)	Accrued expenses	$	183	$	423

(1) The fair values of interest rate swap contracts are measured on a recurring basis by netting the discounted future fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on the expectation of future interest rates (forward curves) derived from observed market interest rate curves (Level 2).

(2) The fair values of foreign currency contracts are measured at each reporting period by comparison to available market information on similar contracts (Level 2).

A summary of the gains and losses related to interest rate and foreign currency instruments on the condensed consolidated statements of operations is as follows:


		Three Months Ended
(In thousands)		March 31, 2023		March 31, 2022
(Gain ) Loss on derivative contracts designated as cash flow hedges	Location
Interest rate swap contracts	Interest expense, net	$	(4,672)	$	1,062
Foreign currency contracts	Cost of goods sold	140		—
		$	(4,532)	$	1,062

6. Earnings per Share

Basic earnings per share is calculated by dividing net income for the period by the weighted average number of shares of Class A common stock outstanding for the period excluding non-vested share-based awards. In computing diluted earnings per share, basic earnings per share is adjusted for the assumed issuance of all applicable potentially dilutive share-based awards, including restricted stock units (“RSUs”), stock options and Employee Stock Purchase Plan (“ESPP”) awards.

HOSTESS BRANDS, INC.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Below are basic and diluted net income per share:


	Three Months Ended
	March 31, 2023		March 31, 2022
Numerator:
Net income (in thousands)	$	38,289	$	34,558


Denominator:
Weighted-average Class A shares outstanding - basic	133,551,603		138,602,451

Dilutive effect of RSUs	499,273		484,295
Dilutive effect of stock options and ESPP awards	502,246		478,390
Weighted-average shares outstanding - diluted	134,553,122		139,565,136

Net income per Class A share - basic	$	0.29	$	0.25

Net income per Class A share - diluted	$	0.28	$	0.25