Market Overview

Solaris Oilfield Infrastructure Announces Second Quarter 2018 Results

Share:

Completes Phase One Construction of the Kingfisher Transloading
Facility

Founder and Chairman Bill Zartler Resumes CEO Role

CFO Kyle Ramachandran Takes on Additional Role as President

Second Quarter 2018 Highlights

  • Record net income of $21.4 million; 60% increase versus first quarter
    2018 and up 1,920% year-over-year
  • Record adjusted EBITDA of $30.0 million; 37% increase versus first
    quarter 2018 and up 303% year-over-year
  • Record revenue of $47.2 million; 31% increase versus first quarter
    2018 and up 252% year-over-year
  • Record 9,850 revenue days; 28% increase versus first quarter 2018 and
    up 192% year-over-year
  • Added 24 proppant management systems to the rental fleet; total of 122
    systems at quarter-end

Solaris Oilfield Infrastructure, Inc. (NYSE:SOI) ("Solaris" or the
"Company"), a leading independent provider of supply chain management
and logistics solutions designed to drive efficiencies and reduce costs
for the oil and natural gas industry, today reported financial results
for the second quarter 2018 and announced management changes.

Management Team Update

On July 30, 2018, the Company's board of directors (the "board")
unanimously approved changes to the management team, including founder
and Chairman Bill Zartler resuming his role as Chief Executive Officer
on an ongoing and indefinite basis. The board also appointed Kyle
Ramachandran as President in addition to his current role as Chief
Financial Officer. Mr. Ramachandran will continue to manage the
Company's finance, accounting and investor relations activities, in
addition to overseeing the commercial and strategy, software solutions
and legal teams. Kelly Price will continue as Solaris' Chief Operating
Officer with responsibility over Solaris' manufacturing activity, field
operations, engineering, transloading operations and HS&E. Former CEO
Greg Lanham resigned effective July 30, 2018.

"We are pleased to have a leader with Bill Zartler's vision, leadership
and industry knowledge guide Solaris as CEO," said James Burke, Chairman
of Solaris' Nominating and Governance Committee. "Since Solaris'
inception, Bill Zartler has successfully grown the Company, executed its
initial public offering and remains one of the Company's largest
shareholders. The Company has long benefited from his vision, and we
look forward to bringing him back in a more active role to lead Solaris
to continued financial and operational success. I join the board in
thanking Greg Lanham for his contributions to Solaris."

"I am excited to step back in as Solaris' Chief Executive Officer," said
Bill Zartler, Chairman and CEO. "I look forward to a more active role
with the team on day-to-day basis." Mr. Zartler added, "Our record
second quarter results demonstrate the continued growth and execution of
our business. As a team, we have accomplished a great deal since our
founding in 2014, and we have a tremendous future ahead of us as we
maintain our focus on creating long-term shareholder value."

Second Quarter 2018 Financial Review

Solaris reported net income of $21.4 million, or $0.40 per diluted Class
A share, for second quarter 2018, compared to net income of $13.4
million, or $0.23 per diluted Class A share, in first quarter 2018 and
net income of $1.1 million, or $0.01 per diluted Class A share, in
second quarter 2017.

Adjusted EBITDA for second quarter 2018 was $30.0 million, an increase
of $8.1 million compared to first quarter 2018 and an increase of $22.6
million from second quarter 2017. A description of adjusted EBITDA and a
reconciliation to net income, its most directly comparable GAAP measure,
is provided below.

Adjusted pro forma net income for second quarter 2018 was $19.7 million,
or $0.42 per fully exchanged and diluted share, an increase of $5.2
million and $0.11 per fully exchanged and diluted share from first
quarter 2018 and an increase of $15.4 million and $0.32 per fully
exchanged and diluted share compared to second quarter 2017. A
description of adjusted pro forma net income and a reconciliation to net
income attributable to Solaris, its most directly comparable GAAP
measure, and the computation of adjusted pro forma earnings per fully
exchanged and diluted share are provided below.

Revenues were $47.2 million for second quarter 2018, an increase of
$11.1 million, or 31%, compared to first quarter 2018, and an increase
of $33.8 million, or 252%, compared to second quarter 2017.

During second quarter 2018, the Company generated 9,850 revenue days,
the combined number of days that its systems earned revenue during the
quarter, a 28% increase from first quarter 2018, and up 192% compared to
second quarter 2017. Customer demand and adoption rates for Solaris'
systems continue to grow as proppant consumption and intensity increase
across the industry and customers realize the benefits of Solaris'
technology.

Capital Expenditures and Liquidity

Driven by strong customer demand and continued customer adoption of our
proppant management systems and services, the Company invested $44.9
million during second quarter 2018, which included adding 24 systems to
the fleet, ending the quarter with 122 systems. The Company's second
quarter 2018 capital expenditures also included $1.7 million in
construction activities related to the Company's transload facility in
Kingfisher, Oklahoma. These investments help address rising customer
demand and are expected to drive future earnings and cash flow growth
for Solaris.

As of July 30, 2018, the Company had approximately $74.6 million of
liquidity, including $4.6 million in cash and $70.0 million of
availability under its undrawn credit facility.

Operational Update and Outlook

We currently have 130 systems deployed in the rental fleet. Our most
active operating areas continue to be the Delaware Basin, Eagle Ford
Shale and Midland Basin, followed by the SCOOP/STACK formation, the
Marcellus/Utica Shale, the Haynesville Shale, the Rockies and the
Barnett Shale. Our systems are highly mobile and can be deployed quickly
in response to customer demand.

Based on current industry activity levels, we believe we have
approximately 28% overall market share in the U.S. which represents the
leading share for new technology proppant handling solutions. Secular
increases in proppant consumption rates, supply chain disruptions and
logistics complexities continue to drive demand for our products and
services. Based on our current manufacturing outlook, we expect to end
the third quarter with 144 to 146 systems in the fleet and 160 to 170
systems by the end of the fourth quarter.

The first phase of construction of the Kingfisher Facility was completed
last week on time and on budget. The facility now has 30,000 tons of
high efficiency vertical storage and over 46,000 feet of rail track.
Since commencing transloading activity in January 2018, we have
transloaded proppant for our anchor tenant, a leading STACK exploration
and production company, and four additional customers.

The Company's Software Solutions, including PropView® and Railtronix™,
continue to improve how the industry manages the proppant supply chain.
During the quarter, Solaris introduced a new reconciling solution that
significantly reduces manual data input when reconciling sand deliveries
at the well site, which can be time consuming, expensive, and error
prone.

Conference Call

The Company will host a conference call to discuss its second quarter
2018 results on Thursday, August 2, 2018 at 7:30 a.m. Central Time (8:30
a.m. Eastern Time). To join the conference call from within the United
States, participants may dial (844) 413-3978. To join the conference
call from outside of the United States, participants may dial (412)
317-6594. When instructed, please ask the operator to be joined to the
Solaris Oilfield Infrastructure, Inc. call. Participants are encouraged
to log in to the webcast or dial in to the conference call approximately
ten minutes prior to the start time. To listen via live webcast, please
visit the Investor Relations section of the Company's website, http://www.solarisoilfield.com.

An audio replay of the conference call will be available shortly after
the conclusion of the call and will remain available for approximately
seven days. It can be accessed by dialing (877) 344-7529 within the
United States or (412) 317-0088 outside of the United States. The
conference call replay access code is 10120810. The replay will also be
available in the Investor Relations section of the Company's website
shortly after the conclusion of the call and will remain available for
approximately seven days.

About Solaris Oilfield Infrastructure, Inc.

Solaris Oilfield Infrastructure, Inc. (NYSE:SOI) manufactures and
provides patented mobile proppant management systems that unload, store
and deliver proppant at oil and natural gas well sites. These patented
systems are deployed in many of the most active oil and natural gas
basins in the United States, including the Delaware Basin, the Eagle
Ford Shale, the Midland Basin, the STACK/SCOOP formation,
Marcellus/Utica Shale, the Haynesville Shale, the Rockies and the
Barnett Shale. Solaris' high-capacity transload facility in Kingfisher,
Oklahoma serves customers with operations in the STACK/SCOOP formation.
Solaris' software based solutions improve proppant supply chain
management, from mine to well head. Additional information is available
on the Solaris' website, www.solarisoilfield.com.

Website Disclosure

We use our website (www.solarisoilfield.com)
as a routine channel of distribution of company information, including
news releases, analyst presentations, and supplemental financial
information, as a means of disclosing material non-public information
and for complying with our disclosure obligations under SEC Regulation
FD. Accordingly, investors should monitor our website in addition to
following press releases, SEC filings and public conference calls and
webcasts. Additionally, we provide notifications of news or
announcements on our investor relations website. Investors and others
can receive notifications of new information posted on our investor
relations website in real time by signing up for email alerts.

None of the information provided on our website, in our press releases,
public conference calls and webcasts, or through social media channels
is incorporated by reference into, or deemed to be a part of, this
Current Report on Form 8-K or will be incorporated by reference into any
other report or document we file with the SEC unless we expressly
incorporate any such information by reference, and any references to our
website are intended to be inactive textual references only.

Forward Looking Statements

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. Examples of forward-looking
statements include, but are not limited to, statements we make regarding
management changes, the outlook for the construction and operation of
our new Kingfisher Facility, current and potential future long-term
contracts and our future business and financial performance.
Forward-looking statements are based on our current expectations and
assumptions regarding our business, the economy and other future
conditions. Because forward-looking statements relate to the future, by
their nature, they are subject to inherent uncertainties, risks and
changes in circumstances that are difficult to predict. As a result, our
actual results may differ materially from those contemplated by the
forward-looking statements. Factors that could cause our actual results
to differ materially from the results contemplated by such
forward-looking statements include, but are not limited to the factors
discussed or referenced in our filings made from time to time with the
SEC. Readers are cautioned not to place undue reliance on
forward-looking statements, which speak only as of the date hereof.
Factors or events that could cause our actual results to differ may
emerge from time to time, and it is not possible for us to predict all
of them. We undertake no obligation to publicly update or revise any
forward-looking statement, whether as a result of new information,
future developments or otherwise, except as may be required by law.

         

SOLARIS OILFIELD INFRASTRUCTURE, INC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 
 
Three Months Ended Six Months Ended
June 30, March 31, June 30,
2018 2017 2018 2018 2017
Revenue
Proppant system rental $ 35,127 $ 11,097 $ 27,405 $ 62,532 $ 19,498
Proppant system services 9,937 2,292 7,509 17,446 4,215
Transloading services 1,397 450 1,847
Proppant inventory software services   694         654     1,348      
Total revenue 47,155 13,389 36,018 83,173 23,713
Operating costs and expenses
Cost of proppant management system rental (excluding $3,359, $1,196
and $2,635 of depreciation and amortization for the three months
ended June 30, 2018 and 2017 and March 31, 2018, respectively, and
$5,995 and $2,225 of depreciation and amortization for the six
months ended June 30, 2018 and 2017, respectively, shown separately)
1,683 597 1,418 3,101 947
Cost of proppant management system services (excluding $305, $91 and
$237 of depreciation and amortization for the three months ended
June 30, 2018 and 2017 and March 31, 2018, respectively, and $542
and $154 of depreciation and amortization for the six months ended
June 30, 2018 and 2017, respectively, shown separately)
11,679 2,632 9,106 20,785 4,706
Cost of transloading services (excluding $10 and $5 of depreciation
and amortization for the three months ended June 30, 2018 and March
31, 2018, respectively, and $15 of depreciation and amortization for
the six months ended June 30, 2018, shown separately)
535 332 867
Cost of proppant inventory software services (excluding $193 and
$212 of depreciation and amortization for the three months ended
June 30, 2018 and March 31, 2018, respectively, and $405 of
depreciation and amortization for the six months ended June 30,
2018, shown separately)
167 256 423
Depreciation and amortization 3,984 1,370 3,202 7,186 2,534
Salaries, benefits and payroll taxes 3,169 1,736 2,621 5,790 2,744
Selling, general and administrative (excluding $117, $83 and $113 of
depreciation and amortization for the three months ended June 30,
2018 and 2017 and March 31, 2018, respectively, and $229 and $155 of
depreciation and amortization for the six months ended June 30, 2018
and 2017, respectively, shown separately)
1,123 1,600 1,880 3,003 2,477
Other operating expenses   19     3,872     1,677     1,696     3,872  
Total operating cost and expenses   22,359     11,807     20,492     42,851     17,280  
Operating income 24,796 1,582 15,526 40,322 6,433
Interest expense, net (71 ) (22 ) (84 ) (155 ) (44 )
Other expense                   (25 )
Total other income (expense)   (71 )   (22 )   (84 )   (155 )   (69 )
Income before income tax expense 24,725 1,560 15,442 40,167 6,364
Provision for income taxes   3,277     498     2,027     5,304     520  
Net income 21,448 1,062 13,415 34,863 5,844
Less: net (income) loss related to Solaris LLC 1,117 (3,665 )
Less: net income related to non-controlling interests   (10,851 )   (2,022 )   (7,485 )   (18,336 )   (2,022 )
Net income attributable to Solaris $ 10,597   $ 157   $ 5,930   $ 16,527   $ 157  
                   
Earnings per share of Class A common stock - basic (1) $ 0.40   $ 0.01   $ 0.24   $ 0.64   $ 0.01  
Earnings per share of Class A common stock - diluted (1) $ 0.40   $ 0.01   $ 0.23   $ 0.63   $ 0.01  
 
Basic weighted average shares of Class A common stock outstanding (1) 25,541 10,100 23,884 24,717 10,100
Diluted weighted average shares of Class A common stock outstanding
(1)
25,711 10,540 24,073 24,897 10,540
 

(1) – Represents earnings per share of Class A common stock and
weighted average shares of Class A common stock outstanding for
the period following the IPO.

 
   

SOLARIS OILFIELD INFRASTRUCTURE, INC AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 
 
June 30, December 31,
2018 2017
Assets
Current assets:
Cash $ 5,442 $ 63,421
Accounts receivable, net 27,104 12,979
Prepaid expenses and other current assets 9,852 3,622
Inventories   6,973     7,532  
Total current assets 49,371 87,554
Property, plant and equipment, net 234,870 151,163
Goodwill 17,236 17,236
Intangible assets, net 4,930 5,335
Deferred tax assets 30,325 25,512
Other assets   1,076     260  
Total assets $ 337,808   $ 287,060  
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $ 6,792 $ 5,000
Accrued liabilities 13,841 15,468
Current portion of insurance premium financing 1,205
Current portion of capital lease obligations   35     33  
Total current liabilities   21,873     20,501  
Capital lease obligations, net of current portion 169 179
Payables related to parties pursuant to Tax Receivable Agreement 52,278 24,675
Other long-term liabilities   398     145  
Total liabilities   74,718     45,500  
Commitments and contingencies
Stockholders' equity
Preferred stock, $0.01 par value, 50,000 shares authorized, none
issued and outstanding
Class A common stock, $0.01 par value, 600,000 shares authorized,
25,820 issued and 25,804 outstanding as of June 30, 2018 and 19,026
issued and 19,010 outstanding as of December 31, 2017
258 190
Class B common stock, $0.00 par value, 180,000 shares authorized,
20,637 shares issued and outstanding as of June 30, 2018 and 26,811
issued and outstanding as of December 31, 2017
Additional paid-in capital 124,166 121,727
Retained earnings 20,163 3,636
Treasury stock (at cost), 16 shares as of June 30, 2018 and December
31, 2017
  (261 )   (261 )
Total stockholders' equity attributable to Solaris and members'
equity
  144,326     125,292  
Non-controlling interest   118,764     116,268  
Total stockholders' equity   263,090     241,560  
Total liabilities and stockholders' equity $ 337,808   $ 287,060  
 
   

SOLARIS OILFIELD INFRASTRUCTURE, INC AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 
 
For the Six Months Ended June 30,
2018 2017
Cash flows from operating activities:
Net income $ 34,863 $ 5,844
Adjustment to reconcile net income to net cash provided by operating
activities:
Depreciation and amortization 7,186 2,534
Loss on disposal of asset 62 409
Stock-based compensation 2,802 677
Amortization of debt issuance costs 139 24
Deferred income tax expense 4,944 473
Other 253 (9 )
Changes in assets and liabilities:
Accounts receivable (14,125 ) (2,621 )
Prepaid expenses and other assets (4,621 ) (4,989 )
Inventories (6,973 ) (4,348 )
Accounts payable 2,032 2,142
Accrued liabilities   2,036     1,409  
Net cash provided by operating activities   28,598     1,545  
Cash flows from investing activities:
Investment in property, plant and equipment (86,155 ) (21,482 )
Proceeds from disposal of asset (6 )
Investment in intangible assets   59     (28 )
Net cash used in investing activities   (86,102 )   (21,510 )
Cash flows from financing activities:
Payments under capital leases (14 ) (13 )
Payments under insurance premium financing (403 )
Payments under notes payable (451 )
Proceeds from stock option exercises 836
Proceeds from borrowings under the credit facility 3,000
Repayment of credit facility (5,500 )
Proceeds from pay down of promissory note related to membership units 4,303
Payments related to debt issuance costs (954 ) (111 )
Proceeds from issuance of Class A common stock sold in initial
public offering, net of offering costs
111,075
Distributions paid to unit and option holders (25,818 )
Other   60      
Net cash provided by (used in) financing activities   (475 )   86,485  
Net increase (decrease) in cash (57,979 ) 66,520
Cash at beginning of period   63,421     3,568  
Cash at end of period $ 5,442   $ 70,088  
Non-cash activities
Investing:
Capitalized depreciation in property, plant and equipment $ 319 $ 320
Property and equipment additions incurred but not paid at period-end 5,805 1,513
Financing:
Insurance premium financing 1,471
Accrued interest from notes receivable issued for membership units 128
Cash paid for:
Interest 61 90
Income taxes 308 47
 
         

SOLARIS OILFIELD INFRASTRUCTURE, INC AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION —
ADJUSTED EBITDA

(In thousands)

(Unaudited)

 

We view EBITDA and Adjusted EBITDA as important indicators of
performance. We define EBITDA as net income (loss), plus (i)
depreciation and amortization expense, (ii) interest expense and
(iii) income tax expense, including franchise taxes. We define
Adjusted EBITDA as EBITDA plus (i) unit-based compensation expense
and (ii) certain non-cash charges and unusual or non-recurring
charges.

 

We believe that our presentation of EBITDA and Adjusted EBITDA
provides useful information to investors in assessing our
financial condition and results of operations. Net income is the
GAAP measure most directly comparable to EBITDA and Adjusted
EBITDA. EBITDA and Adjusted EBITDA should not be considered
alternatives to net income presented in accordance with GAAP.
Because EBITDA and Adjusted EBITDA may be defined differently by
other companies in our industry, our definitions of EBITDA and
Adjusted EBITDA may not be comparable to similarly titled measures
of other companies, thereby diminishing their utility. The
following table presents a reconciliation of Net income (loss) to
EBITDA and Adjusted EBITDA for each of the periods indicated.

 
Three months ended Six months ended
June 30, March 31 June 30,
2018 2017 2018 2018 2017
 
Net income $ 21,448 $ 1,062 $ 13,415 $ 34,863 $ 5,844
Depreciation and amortization 3,984 1,370 3,202 7,186 2,534
Interest expense, net 71 22 84 155 44
Income taxes   3,277   498   2,027   5,304   520
EBITDA $ 28,780 $ 2,952 $ 18,728 $ 47,508 $ 8,942
IPO bonuses (1) 307 3,523 588 896 3,523
Stock-based compensation expense (2) 939 341 925 1,861 373
Non-recurring cash bonuses (3) 1,679 1,679
Loss on disposal of assets 23 384 3 26 409
Non-recurring organizational costs (4)     258       348
Adjusted EBITDA $ 30,049 $ 7,458 $ 21,923 $ 51,970 $ 13,595

_____________________________

(1)   One-time cash bonuses of $3,100 in the three and six months ended
June 30, 2017, stock-based compensation expense related to
restricted stock awards with one-year vesting of $307, $423 and $588
for the three months ended June 30, 2018 and 2017 and March 31,
2018, respectively, and $896 and $423 for the six months ended June
30, 2018 and 2017, respectively, that were granted to certain
employees and consultants in connection with the Offering.
(2) Represents stock-based compensation expense of $939, $215 and $925
for the three months ended June 30, 2018 and 2017 and March 31,
2018, respectively, and $1,861 and $215 for the six months ended
June 30, 2018 and 2017, respectively, related to restricted stock
awards with three-year vesting, and $126 and $158 for the three and
six months ended June 30, 2017, respectively, related to the options
issued under our long-term incentive plan.
(3) Certain performance-based cash awards paid in connection with the
purchase of Railtronix upon the achievement of certain financial
milestones.
(4) Certain non-recurring organization costs in 2017 associated with our
IPO.
 
         

SOLARIS OILFIELD INFRASTRUCTURE, INC AND SUBSIDIARIES

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION —
ADJUSTED PRO FORMA NET INCOME AND ADJUSTED PRO FORMA EARNINGS PER
FULLY EXCHANGED AND DILUTED SHARE

(In thousands)

(Unaudited)

 

Adjusted pro forma net income represents net income attributable
to Solaris assuming the full exchange of all outstanding
membership interests in Solaris LLC not held by Solaris Oilfield
Infrastructure, Inc. for shares of Class A common stock, adjusted
for certain non-recurring items that the Company doesn't believe
directly reflect its core operations and may not be indicative of
ongoing business operations. Adjusted pro forma earnings per fully
exchanged and diluted share is calculated by dividing adjusted pro
forma net income by the weighted-average shares of Class A common
stock outstanding, assuming the full exchange of all outstanding
Solaris LLC Units, after giving effect to the dilutive effect of
outstanding equity-based awards.

 

When used in conjunction with GAAP financial measures, adjusted
pro forma net income and adjusted pro forma earnings per fully
exchanged and diluted share are supplemental measures of operating
performance that the Company believes are useful measures to
evaluate performance period over period and relative to its
competitors. By assuming the full exchange of all outstanding
Solaris LLC Units, the Company believes these measures facilitate
comparisons with other companies that have different
organizational and tax structures, as well as comparisons period
over period because it eliminates the effect of any changes in net
income attributable to Solaris as a result of increases in its
ownership of Solaris LLC, which are unrelated to the Company's
operating performance, and excludes items that are non-recurring
or may not be indicative of ongoing operating performance.

 

Adjusted pro forma net income and adjusted pro forma earnings per
fully exchanged and diluted share are not necessarily comparable
to similarly titled measures used by other companies due to
different methods of calculation. Presentation of adjusted pro
forma net income and adjusted pro forma earnings per fully
exchanged and diluted share should not be considered alternatives
to net income (loss) and earnings (loss) per share, as determined
under GAAP. While these measures are useful in evaluating the
Company's performance, it does not account for the earnings
attributable to the non-controlling interest holders and therefore
does not provide a complete understanding of the net income
attributable to Solaris. Adjusted pro forma net income and
adjusted pro forma earnings per fully exchanged and diluted share
should be evaluated in conjunction with GAAP financial results. A
reconciliation of adjusted pro forma net income to net income
(loss) attributable to Solaris, the most directly comparable GAAP
measure, and the computation of adjusted pro forma earnings per
fully exchanged and diluted share are set forth below.

 
Three months ended Six months ended
June 30, March 31 June 30,
2018 2017 2018 2018 2017
Numerator:
Net income attributable to Solaris $ 10,597 $ 157 $ 5,930 $ 16,527 $ 157
Adjustments:
Reallocation of net income attributable to non-controlling interests
from the assumed exchange of LLC Interests(1)
10,851 2,022 7,485 18,336 2,022
IPO bonuses (2) 307 3,523 588 896 3,523
Non-recurring cash bonuses (3) 1,679 1,679
Loss on disposal of assets 23 384 3 26 409
Non-recurring organizational costs (4) 258 348
Income tax expense   (2,092 )   (2,083 )   (1,235 )   (3,287 )   (2,132 )
Adjusted pro forma net income $ 19,686   $ 4,261   $ 14,450   $ 34,177   $ 4,327  
Denominator:
Weighted average shares of Class A common stock outstanding - diluted 25,711 10,540 24,073 24,897 10,540
Adjustments:
Assumed exchange of Solaris LLC Units for shares of Class A common
stock (1)
  21,560     32,574     23,202     22,376     32,574  
Adjusted pro forma fully exchanged weighted average shares of Class
A common stock outstanding - diluted
  47,271     43,114     47,275     47,273     43,114  
Adjusted pro forma earnings per fully exchanged share - diluted $ 0.42   $ 0.10   $ 0.31   $ 0.72   $ 0.10  
 
(1)   Assumes the exchange of all outstanding Solaris LLC Units for shares
of Class A common stock at the beginning of the relevant reporting
period, resulting in the elimination of the non-controlling interest
and recognition of the net income attributable to non-controlling
interests.
(2) One-time cash bonuses of $3,100 in the three and six months ended
June 30, 2017, stock-based compensation expense related to
restricted stock awards with one-year vesting of $307, $423 and $588
for the three months ended June 30, 2018 and 2017 and March 31,
2018, respectively, and $896 and $423 for the six months ended June
30, 2018 and 2017, respectively, that were granted to certain
employees and consultants in connection with the Offering.
(3) Certain performance-based cash awards paid in connection with the
purchase of Railtronix upon the achievement of certain financial
milestones.
(4) Certain non-recurring organization costs in 2017 associated with our
IPO.
 

View Comments and Join the Discussion!