| Schedule of Calculation of Basic and Diluted Net Income per Share |
The following table presents the calculation of basic and diluted net income per share under the two-class method. | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | 2024 | | 2023 | | 2024 | | 2023 | | Net income | $ | 72.2 | | | $ | 46.5 | | | $ | 155.2 | | | $ | 103.7 | | | Less: Net income attributable to noncontrolling interests | (18.4) | | | (13.9) | | | (41.6) | | | (31.2) | | | Adjustment to net income attributable to common stockholders | (0.4) | | | — | | | (1.1) | | | — | | | Net income attributable to common stockholders - basic | 53.4 | | | 32.6 | | | 112.5 | | | 72.5 | | | Reallocation of net income from noncontrolling interests to common stockholders due to effect of dilutive securities | 14.2 | | | 0.2 | | | 32.1 | | | 0.5 | | | Net income attributable to common stockholders - diluted | $ | 67.6 | | | $ | 32.8 | | | $ | 144.6 | | | $ | 73.0 | | | | | | | | | | | Numerator - allocation of net income attributable to common stockholders: | | | | | | | | | Net income allocated to Class A common stock - basic | $ | 52.1 | | | $ | 31.6 | | | $ | 109.7 | | | $ | 70.0 | | | Reallocation of net income from noncontrolling interests to common stockholders due to effect of dilutive securities | 14.2 | | | 0.2 | | | 32.2 | | | 0.5 | | | Net income allocated to Class A common stock - diluted | $ | 66.3 | | | $ | 31.8 | | | $ | 141.9 | | | $ | 70.5 | | | | | | | | | | | Net income allocated to Class C common stock - basic | $ | 1.3 | | | $ | 1.0 | | | $ | 2.8 | | | $ | 2.5 | | | Reallocation of net income from noncontrolling interests to common stockholders due to effect of dilutive securities | — | | | — | | | (0.1) | | | — | | | Net income allocated to Class C common stock - diluted | $ | 1.3 | | | $ | 1.0 | | | $ | 2.7 | | | $ | 2.5 | | | | | | | | | | | Denominator: | | | | | | | | | Weighted average shares of Class A common stock outstanding - basic (a) | 66,791,329 | | | 56,537,008 | | | 65,230,377 | | | 56,233,959 | | | Effect of dilutive securities: | | | | | | | | | LLC Interests | 21,216,195 | | | — | | | 22,953,032 | | | — | | | RSUs | 1,349,414 | | | 873,107 | | | 1,331,271 | | | 1,200,466 | | | Contingent shares | — | | | 262,968 | | | — | | | 262,968 | | | | | | | | | | | Weighted average shares of Class A common stock outstanding - diluted | 89,356,938 | | | 57,673,083 | | | 89,514,680 | | | 57,697,393 | | | | | | | | | | | Weighted average shares of Class C common stock outstanding - basic and diluted | 1,659,314 | | | 1,759,273 | | | 1,681,264 | | | 2,019,063 | | | | | | | | | | | Net income per share - Basic: | | | | | | | | | Class A common stock | $ | 0.78 | | | $ | 0.56 | | | $ | 1.68 | | | $ | 1.24 | | | Class C common stock | $ | 0.78 | | | $ | 0.56 | | | $ | 1.68 | | | $ | 1.24 | | | Net income per share - Diluted: | | | | | | | | | Class A Common Stock | $ | 0.74 | | | $ | 0.55 | | | $ | 1.59 | | | $ | 1.22 | | | Class C Common Stock | $ | 0.74 | | | $ | 0.55 | | | $ | 1.59 | | | $ | 1.22 | |
(a) For the three and nine months ended September 30, 2024, included 1,253,470 shares that had been committed but not issued as of September 30, 2024. For the three and nine months ended September 30, 2023, included 288,731 shares that had been committed but not issued as of September 30, 2023. Committed but not issued shares as of September 30, 2024 primarily relate to the acquisition of Finaro.
|
| Schedule of Calculation of Diluted Net Income per Share as the Effect Would be Anti-dilutive |
The following were excluded from the calculation of diluted net income per share as the effect would be anti-dilutive: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | 2024 | | 2023 | | 2024 | | 2023 | | LLC Interests that convert into potential Class A common shares | — | | | 23,831,883 | | | — | | | 24,399,635 | | | RSUs | — | | | 51,965 | | | 74,969 | | | 37,962 | | | | | | | | | | | Total | — | | | 23,883,848 | | | 74,969 | | | 24,437,597 | |
|