EX-99.1
Published on March 12, 2012
Exhibit 99.1
3020 Old Ranch Parkway, Suite 400
Seal Beach, California 90740 USA
562.493.2804 fax: 562.546.0097
www.cleanenergyfuels.com
Clean Energy Fuels Reports 38% Revenue Growth in 2011
Gallons Delivered Increased 27% to 155.6 Million for the Year
SEAL BEACH, Calif., March 12, 2012 Clean Energy Fuels Corp. (NASDAQ: CLNE) today reported revenue increased to $86.2 million for the quarter ended December 31, 2011, from $83.2 million in revenue for the fourth quarter a year ago. As described below, revenue attributable to the volumetric excise tax credit (VETC) decreased by $11.5 million in the fourth quarter of 2011 when compared to the fourth quarter of 2010. For 2011, revenue totaled $292.7 million, which is an increase of 38% from $211.8 million in 2010.
When comparing periods, revenue for the fourth quarter and year ended December 31, 2011 attributable to VETC was $4.5 million and $17.9 million, respectively. For the fourth quarter and full year of 2010, the Company recorded revenue attributable to VETC of $16.0 million. Since VETC was not available in 2010 until the fourth quarter of 2010, when it was reinstated and made retroactive to January 1, 2010, the Company recorded its full year of VETC revenue for 2010 in the fourth quarter of 2010. VETC expired on December 31, 2011. The Company incurred $5.7 million of interest expense in 2011, which was not incurred in 2010, on the $200 million of convertible notes it issued during the year. Selling, general and administrative expenses increased $23.6 million during 2011, primarily related to the Companys efforts to begin building the initial phase of Americas Natural Gas Highway. The initial phase of Americas Natural Gas Highway is planned to consist of approximately 150 LNG fueling stations to enable medium and heavy-duty trucks to transport goods coast to coast and border to border within the continental United States.
Gasoline gallon equivalents (gallons) delivered for the fourth quarter of 2011, which includes CNG, LNG, biomethane and the gallons associated with providing operations and maintenance services, totaled 40.0 million, compared to 31.7 million gallons delivered in the same period a year ago. For 2011, gallons delivered increased 27% to 155.6 million gallons, up from 122.7 million gallons delivered in 2010.
Andrew J. Littlefair, Clean Energys President and Chief Executive Officer, stated, I am very pleased with our progress in 2011. We grew our core markets, increased our sales, engineering and construction staffs, embarked on construction of Americas Natural Gas Highway for medium and heavy-duty trucking, and we raised $350 million, with an additional commitment of $100 million, in financing to fund the Highway and other projects. We believe we are strongly positioned to grow well into the future as we can offer a compelling opportunity to shippers and fleet owners across the country to achieve cost savings while simultaneously reducing emissions and using a domestic fuel.
Adjusted EBITDA for the fourth quarter of 2011 was ($3.5) million, compared with $20.2 million in the fourth quarter of 2010. Adjusted EBITDA for 2011 was $3.1 million, compared with $21.3 million for 2010. Adjusted EBITDA is described below and reconciled to the GAAP measure net income/(loss) attributable to Clean Energy.
Net loss for the fourth quarter of 2011 was $20.9 million, or $0.29 per share, which included a non-cash loss of $0.4 million related to the accounting treatment that requires Clean Energy to value its Series I warrants and mark them to market, a non-cash charge of $3.4 million related to stock-based compensation, a $3.0 million valuation allowance established on certain deferred tax assets, and foreign currency gains of $0.7 million on its IMW purchase notes. This compared with net income of $13.8 million, or $0.18 per share, for the fourth quarter of 2010, which included a non-cash gain of $4.4 million related to valuing the Companys Series I warrants and marking them to market, a non-cash charge of $2.7 million related to stock-based compensation, foreign currency gains of $1.6 million on the Companys IMW purchase notes, and impairment charges of $2.2 million.
Net loss for the year ended December 31, 2011 totaled $47.6 million, or $0.68 per share, and included a non-cash gain of $2.7 million related to the accounting treatment that requires Clean Energy to value its Series I warrants and mark them to market, a non-cash charge of $13.5 million related to stock-based compensation, a $3.0 million valuation allowance established on certain deferred tax assets, and foreign currency losses of $0.6 million on its IMW purchase notes. This compared with a net loss of $2.5 million, or $0.04 per share in 2010, which included a non-cash gain of $10.3 million related to marking to market the Series I warrants, non-cash stock based compensation charges of $11.9 million, foreign currency gains of $2.3 million on the Companys IMW purchase notes, impairment charges of $2.2 million, and an alternative minimum tax refund of $1.3 million.
Non-GAAP loss per share for the fourth quarter of 2011 was $0.21. This compares with non-GAAP earnings of $0.17 per share for the fourth quarter of 2010. For the year ended December 31, 2011, non-GAAP loss per share was $0.47, compared with a non-GAAP loss per share of $0.04 in 2010. Non-GAAP earnings (loss) per share is described below and reconciled to the GAAP measure net income (loss) attributable to Clean Energy.
Non-GAAP Financial Measures
To supplement the Companys consolidated financial statements, which statements are prepared and presented in accordance with generally accepted accounting principles (GAAP), the Company uses non-GAAP financial measures called non-GAAP earnings per share (non-GAAP EPS or non-GAAP earnings/loss per share) and Adjusted EBITDA. Management has presented non-GAAP EPS and Adjusted EBITDA because it uses these non-GAAP financial measures to assess its operational performance, for financial and operational decision-making, and as a means to evaluate period-to-period comparisons on a consistent basis. Management believes that these non-GAAP financial measures provide meaningful supplemental information regarding the Companys performance by excluding certain non-cash or non-recurring expenses that are not directly attributable to its core operating results. In addition, management believes these non-GAAP financial measures are useful to investors because: (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision making; (2) they exclude the impact of non-cash or, when specified, non-recurring items that are not directly attributable to the Companys core operating performance and that may obscure trends in the core operating performance of the business; and (3) they are used by institutional investors and the analyst community to help them analyze the results of Clean Energys business. In future quarters, the Company may make adjustments for other non-recurring significant expenditures or significant non-cash charges in order to present non-GAAP financial measures that are indicative of the Companys core operating performance. Non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation from, or as a substitute for, the Companys GAAP results. The Company expects to continue reporting non-GAAP financial measures, adjusting for the items described below, and the Company expects to continue to incur expenses similar to the non-cash, non-GAAP adjustments described below. Accordingly, unless otherwise stated, the exclusion of these and other similar items in the presentation of non-cash, non-GAAP financial measures should not be construed as an inference that these costs are unusual, infrequent or non-recurring. Non-GAAP EPS and Adjusted EBITDA are not recognized terms under GAAP and do not purport to be an alternative to GAAP earnings/loss per share or operating income (loss) as an indicator of operating performance or any other GAAP measure. Moreover, because not all companies use identical measures and calculations, the presentation of non-GAAP EPS or Adjusted EBITDA may not be comparable to other similarly titled measures of other companies. These limitations are compensated for by management by using non-GAAP EPS and Adjusted EBITDA in conjunction with traditional GAAP operating performance and cash flow measures.
Non-GAAP EPS
Non-GAAP EPS is defined as net income (loss) attributed to Clean Energy, plus stock-based compensation charges, net of related tax benefits, plus or minus any mark-to-market losses or gains on the Companys Series I warrants, plus or minus the foreign currency losses or gains on the Companys purchase notes issued as part of the acquisition of IMW, plus impairment charges, plus the valuation allowance established on certain deferred tax assets in the fourth quarter of 2011, and plus the Companys AMT carry-back refund it recorded in the first quarter of 2010, the total of which is divided by the Companys weighted average shares outstanding on a diluted bases. The Companys management believes that excluding non-cash charges related to stock-based compensation provides useful information to investors because of varying available valuation methodologies, the volatility of the expense (which depends on market forces outside of managements control), and the subjectivity of the assumptions and the variety of award types that a company can use under the relevant accounting guidance may obscure trends in the Companys core operating performance. Similarly, the Companys management believes that excluding the non-cash, mark-to-market losses or gains on the Companys Series I warrants is useful to investors because the valuation of the Series I warrants is based on a number of subjective assumptions, the amount of the loss or gain is derived from market forces outside managements control, and it enables investors to compare our performance with other companies that have different capital structures. The Companys management believes that excluding the foreign currency gains and losses on the notes it issued to purchase IMW provides useful information to investors as the amounts are based on market conditions outside of managements control and the amounts relate to financing the acquisition of the business as opposed to the core operations of the Company. The Company excluded the valuation allowance amount, the AMT refund amount and the impairment charges as they are not expected to occur again in the foreseeable future.
The table below shows non-GAAP EPS and also reconciles these figures to the GAAP measure net income (loss) attributable to Clean Energy:
|
|
|
Three Months Ended Dec. 31, |
|
Year Ended Dec. 31, |
| ||||||||
|
(in 000s, except per-share amounts) |
|
2010 |
|
2011 |
|
2010 |
|
2011 |
| ||||
|
Net Income (Loss) Attributable to Clean Energy |
|
$ |
13,786 |
|
$ |
(20,907 |
) |
$ |
(2,516 |
) |
$ |
(47,633 |
) |
|
Stock Based Compensation, Net of Tax Benefits |
|
2,698 |
|
3,380 |
|
11,920 |
|
13,473 |
| ||||
|
Mark-to-Market (Gain) Loss on Series I Warrants |
|
(4,402 |
) |
404 |
|
(10,278 |
) |
(2,655 |
) | ||||
|
Foreign Currency (Gain) Loss on IMW Purchase Notes |
|
(1,616 |
) |
(650 |
) |
(2,324 |
) |
588 |
| ||||
|
Impairment Charges |
|
2,248 |
|
|
|
2,248 |
|
|
| ||||
|
Valuation allowance on certain deferred tax assets |
|
|
|
3,000 |
|
|
|
3,000 |
| ||||
|
AMT Carry-Back Refund |
|
|
|
|
|
(1,300 |
) |
|
| ||||
|
Adjusted Net Income (Loss) |
|
12,714 |
|
(14,773 |
) |
(2,250 |
) |
(33,227 |
) | ||||
|
Diluted Weighted Average Common Shares Outstanding |
|
75,481 |
|
70,891 |
|
62,549 |
|
70,415 |
| ||||
|
Non-GAAP Earnings (Loss) Per Share |
|
$ |
0.17 |
|
$ |
(0.21 |
) |
$ |
(0.04 |
) |
$ |
(0.47 |
) |
Adjusted EBITDA
Adjusted EBITDA is defined as net income (loss) attributable to Clean Energy, plus or minus income tax expense or benefit, plus or minus interest expense or income, net, plus depreciation and amortization expense, plus or minus the foreign currency losses or gains on the Companys notes issued as part of its acquisition of IMW, plus impairment charges, plus stock-based compensation charges, net of related tax benefits, and plus or minus any mark-to-market losses or gains on the Companys Series I warrants. The Companys management believes that Adjusted EBITDA provides useful information to investors for the same reasons discussed above for Non-GAAP EPS. In addition, management internally uses Adjusted EBITDA to determine elements of executive and employee compensation.
The table below shows Adjusted EBITDA and also reconciles these figures to the GAAP measure net income (loss) attributable to Clean Energy:
|
|
|
Three Months Ended Dec. 31, |
|
Year Ended Dec. 31, |
| ||||||||
|
(in 000s) |
|
2010 |
|
2011 |
|
2010 |
|
2011 |
| ||||
|
Net Income (Loss) Attributable to Clean Energy |
|
$ |
13,786 |
|
$ |
(20,907 |
) |
$ |
(2,516 |
) |
$ |
(47,633 |
) |
|
Income Tax (Benefit) Expense |
|
(600 |
) |
2,169 |
|
(1,436 |
) |
(703 |
) | ||||
|
Interest (Income) Expense, Net |
|
1,211 |
|
4,096 |
|
1,194 |
|
9,616 |
| ||||
|
Depreciation and Amortization |
|
6,919 |
|
8,010 |
|
22,487 |
|
30,406 |
| ||||
|
Foreign Currency (Gain) Loss on IMW Purchase Notes |
|
(1,616 |
) |
(650 |
) |
(2,324 |
) |
588 |
| ||||
|
Impairment Charges |
|
2,248 |
|
|
|
2,248 |
|
|
| ||||
|
Stock Based Compensation, Net of Tax Benefits |
|
2,698 |
|
3,380 |
|
11,920 |
|
13,473 |
| ||||
|
Mark-to-Market (Gain) Loss on Series I Warrants |
|
(4,402 |
) |
404 |
|
(10,278 |
) |
(2,655 |
) | ||||
|
|
|
$ |
20,244 |
|
$ |
(3,498 |
) |
$ |
21,295 |
|
$ |
3,092 |
|
Todays Conference Call
The Company will host an investor conference call today at 4:30 p.m. Eastern time (1:30 p.m. Pacific). Investors interested in participating in the live call can dial 1.877.407.4018 from the U.S. and international callers can dial 1.201.689.8471. A telephone replay will be available approximately two hours after the call concludes through Thursday, April 12, 2012 by dialing 1.877.870.5176 from the U.S., or 1.858.384.5517 from international locations, and entering Replay Pin Number 387547. There also will be a simultaneous, live webcast available on the Investor Relations section of the Companys web site at www.cleanenergyfuels.com, which will be available for replay for 30 days.
About Clean Energy Fuels
Clean Energy (Nasdaq: CLNE) is the largest provider of natural gas fuel for transportation in North America and is a global leader in the expanding natural gas vehicle market. It has operations in CNG and LNG vehicle fueling, construction and operation of CNG and LNG fueling stations, biomethane production, vehicle conversion and compressor technology.
Today Clean Energy fuels over 25,000 vehicles at 273 strategic locations across the U.S. and Canada with a broad customer base in the refuse, transit, trucking, shuttle, taxi, airport and municipal fleet markets. The company is building Americas Natural Gas Highway, a network comprised initially of approximately 150 LNG truck fueling stations connecting major freight trucking corridors across the country. Clean Energy del Peru, a joint venture that Clean Energy has 49% ownership of, fuels vehicles and provides CNG to commercial customers in Peru. Clean Energy also operates a landfill gas facility in Dallas (70% ownership) that produces renewable natural gas (RNG), or biomethane, for delivery in the nations gas pipeline network. Plans include building a second facility in Michigan that the Company will own 100%. The Company owns and operates LNG production plants in Willis, Texas and Boron, Calif. with combined capacity of 260,000 LNG gallons per day that can expand to 340,000 LNG gallons per day as demand increases. Wholly owned subsidiaries include: NorthStar, the recognized leader in LNG/LCNG (liquefied to compressed natural gas) fueling system technologies and station construction and operations; BAF Technologies, a leading provider of natural gas vehicle systems and conversions for taxis, vans, pick-up trucks and shuttle buses; and IMW Industries, Ltd., a leading supplier of compressed natural gas equipment for vehicle fueling and industrial applications with more than 1,200 installations in 24 countries. For more information, visit www.cleanenergyfuels.com.
Safe Harbor Statement
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 that involve risks, uncertainties and assumptions, such as statements regarding Americas Natural Gas Highway, the use of the proceeds of the capital the Company raised in 2011, future growth and sales opportunities in all of the Companys markets, which include trucking, refuse, airport, taxi and transit, and the benefits of natural gas fuel compared to diesel and gasoline. Actual results and the timing of events could differ materially from those anticipated in these forward-looking statements as a result of several factors including, but not limited to, changes in the prices of natural gas relative to gasoline and diesel, the Companys failure to recognize the anticipated benefits of building Americas Natural Gas Highway, the availability and deployment of, as well as the demand for, natural gas engines that are well-suited for the U.S. heavy-duty truck market, future availability of equity or debt financing needed to fund the growth of the Companys business, the Companys ability to source and supply sufficient LNG to meet the needs of its business, the Companys ability to efficiently manage its growth and retain and hire key personnel, the acceptance of natural gas vehicles in the Companys markets, the availability of natural gas vehicles, relaxation or waiver of fuel emission standards, the Companys ability to compete successfully, the Companys failure to manage risks and uncertainties related to its international operations, construction and permitting delays at station construction projects, the Companys ability to integrate acquisitions, the availability of tax and related government incentives for natural gas fueling and vehicles, compliance with governmental regulations and the Companys ability to manage and grow its RNG business. The forward-looking statements made herein speak only as of the date of this press release and the Company undertakes no obligation to update publicly such forward-looking statements to reflect subsequent events or circumstances, except as otherwise required by law. Additionally, the Companys Form 10-K filed earlier today with the SEC (www.sec.gov) contain risk factors that may cause actual results to differ materially from the forward-looking statements contained in this press release.
Investor Contact:
Tony Kritzer
Clean Energy Fuels
Director of Investor Communication
562.936.7120
Or
Ina McGuinness
McGuinness Consulting
562.493.7215
Clean Energy Fuels Corp. and Subsidiaries
Consolidated Balance Sheets
December 31, 2010 and 2011
(In thousands, except share data)
|
|
|
December 31, |
| ||||
|
|
|
2010 |
|
2011 |
| ||
|
Assets |
|
|
|
|
| ||
|
Current assets: |
|
|
|
|
| ||
|
Cash and cash equivalents |
|
$ |
55,194 |
|
$ |
238,125 |
|
|
Restricted cash |
|
2,500 |
|
4,792 |
| ||
|
Short-term investments |
|
|
|
33,329 |
| ||
|
Accounts receivable, net of allowance for doubtful accounts of $702 and $712 as of December 31, 2010 and December 31, 2011, respectively |
|
45,645 |
|
56,455 |
| ||
|
Other receivables |
|
27,280 |
|
19,601 |
| ||
|
Inventory, net |
|
20,483 |
|
35,287 |
| ||
|
Prepaid expenses and other current assets |
|
10,959 |
|
14,027 |
| ||
|
Total current assets |
|
162,261 |
|
401,616 |
| ||
|
Land, property and equipment, net |
|
211,643 |
|
277,334 |
| ||
|
Restricted cash |
|
|
|
54,804 |
| ||
|
Notes receivable and other long-term assets |
|
15,059 |
|
16,650 |
| ||
|
Investments in other entities |
|
10,748 |
|
16,459 |
| ||
|
Goodwill |
|
71,814 |
|
73,741 |
| ||
|
Intangible assets, net |
|
112,174 |
|
102,103 |
| ||
|
Total assets |
|
$ |
583,499 |
|
$ |
942,707 |
|
|
Liabilities and Stockholders Equity |
|
|
|
|
| ||
|
Current liabilities: |
|
|
|
|
| ||
|
Current portion of long-term debt and capital lease obligations |
|
$ |
22,712 |
|
$ |
22,925 |
|
|
Accounts payable |
|
28,635 |
|
36,668 |
| ||
|
Accrued liabilities |
|
28,137 |
|
28,255 |
| ||
|
Deferred revenue |
|
17,507 |
|
21,267 |
| ||
|
Total current liabilities |
|
96,991 |
|
109,115 |
| ||
|
Long-term debt and capital lease obligations, less current portion |
|
41,704 |
|
266,497 |
| ||
|
Other long-term liabilities |
|
28,588 |
|
22,687 |
| ||
|
Total liabilities |
|
167,283 |
|
398,299 |
| ||
|
Commitments and contingencies |
|
|
|
|
| ||
|
Stockholders equity: |
|
|
|
|
| ||
|
Preferred stock, $0.0001 par value. Authorized 1,000,000 shares; issued and outstanding no shares |
|
|
|
|
| ||
|
Common stock, $0.0001 par value. Authorized 149,000,000 shares; issued and outstanding 69,610,098 shares and 85,433,258 shares at December 31, 2010 and December 31, 2011, respectively |
|
7 |
|
9 |
| ||
|
Additional paid-in capital |
|
569,202 |
|
741,650 |
| ||
|
Accumulated deficit |
|
(151,926 |
) |
(199,559 |
) | ||
|
Accumulated other comprehensive income (loss) |
|
(3,996 |
) |
(1,216 |
) | ||
|
Total Clean Energy Fuels Corp. stockholders equity |
|
413,287 |
|
540,884 |
| ||
|
Noncontrolling interest in subsidiary |
|
2,929 |
|
3,524 |
| ||
|
Total stockholders equity |
|
416,216 |
|
544,408 |
| ||
|
Total liabilities and stockholders equity |
|
$ |
583,499 |
|
$ |
942,707 |
|
Clean Energy Fuels Corp. and Subsidiaries
Consolidated Statements of Operations
For the Three Months Periods and Years Ended
December 31, 2010 and 2011
(In thousands, except share data)
|
|
|
Three Months Ended |
|
Year Ended |
| ||||||||
|
|
|
2010 |
|
2011 |
|
2010 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
|
| ||||
|
Revenue: |
|
|
|
|
|
|
|
|
| ||||
|
Product revenues |
|
$ |
75,154 |
|
$ |
75,991 |
|
$ |
189,836 |
|
$ |
260,283 |
|
|
Service revenues |
|
8,002 |
|
10,190 |
|
21,998 |
|
32,434 |
| ||||
|
Total revenues |
|
83,156 |
|
86,181 |
|
211,834 |
|
292,717 |
| ||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||
|
Cost of sales: |
|
|
|
|
|
|
|
|
| ||||
|
Product cost of sales |
|
47,533 |
|
61,317 |
|
132,911 |
|
200,908 |
| ||||
|
Service cost of sales |
|
2,673 |
|
5,185 |
|
8,978 |
|
15,776 |
| ||||
|
Derivative losses (gains): |
|
|
|
|
|
|
|
|
| ||||
|
Series I warrant valuation |
|
(4,402 |
) |
404 |
|
(10,278 |
) |
(2,655 |
) | ||||
|
Selling, general and administrative |
|
18,876 |
|
27,027 |
|
63,258 |
|
86,850 |
| ||||
|
Depreciation and amortization |
|
6,919 |
|
8,010 |
|
22,487 |
|
30,406 |
| ||||
|
Total operating expenses |
|
71,599 |
|
101,943 |
|
217,356 |
|
331,285 |
| ||||
|
Operating income (loss) |
|
11,557 |
|
(15,762 |
) |
(5,522 |
) |
(38,568 |
) | ||||
|
Interest income (expense), net |
|
(1,211 |
) |
(4,096 |
) |
(1,194 |
) |
(9,616 |
) | ||||
|
Other income (expense), net |
|
2,385 |
|
1,051 |
|
2,080 |
|
(611 |
) | ||||
|
Income from equity method investments |
|
225 |
|
163 |
|
427 |
|
637 |
| ||||
|
Income (loss) before income taxes |
|
12,956 |
|
(18,644 |
) |
(4,209 |
) |
(48,158 |
) | ||||
|
Income tax (expense) benefit |
|
600 |
|
(2,169 |
) |
1,436 |
|
703 |
| ||||
|
Net income (loss) |
|
13,556 |
|
(20,813 |
) |
(2,773 |
) |
(47,455 |
) | ||||
|
Loss (income) of noncontrolling interest |
|
230 |
|
(94 |
) |
257 |
|
(178 |
) | ||||
|
Net income (loss) attributable to Clean Energy Fuels Corp. |
|
$ |
13,786 |
|
$ |
(20,907 |
) |
$ |
(2,516 |
) |
$ |
(47,633 |
) |
|
|
|
|
|
|
|
|
|
|
| ||||
|
Income (loss) per share attributable to Clean Energy Fuels Corp. |
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
$ |
0.21 |
|
$ |
(0.29 |
) |
$ |
(0.04 |
) |
$ |
(0.68 |
) |
|
Diluted |
|
$ |
0.18 |
|
$ |
(0.29 |
) |
$ |
(0.04 |
) |
$ |
(0.68 |
) |
|
|
|
|
|
|
|
|
|
|
| ||||
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
67,235,359 |
|
70,890,569 |
|
62,549,311 |
|
70,415,431 |
| ||||
|
Diluted |
|
75,481,354 |
|
70,890,569 |
|
62,549,311 |
|
70,415,431 |
| ||||
Included in net income (loss) are the following amounts (in millions):
|
|
|
Three Months Ended |
|
Year Ended |
| ||||
|
|
|
2010 |
|
2011 |
|
2010 |
|
2011 |
|
|
Construction Revenues |
|
8.8 |
|
17.1 |
|
12.9 |
|
37.2 |
|
|
Construction Cost of Sales |
|
(7.2 |
) |
(16.3 |
) |
(11.0 |
) |
(33.6 |
) |
|
Fuel Tax Credits |
|
16.0 |
|
4.5 |
|
16.0 |
|
17.9 |
|
|
Stock Option Expense, Net of Tax Benefits |
|
(2.7 |
) |
(3.4 |
) |
(11.9 |
) |
(13.5 |
) |