Exhibit 99.1
Camtek Ltd. and its Subsidiaries Interim Condensed Consolidated Financial Statements As of June 30, 2024 (Unaudited) |
F - 2
Camtek Ltd. and its Subsidiaries
June 30, | December 31, | ||||||||||
2024 | 2023 | ||||||||||
Note | U.S. Dollars (in thousands) | ||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | 4A | 86,201 | 119,968 | ||||||||
Short-term deposits | 256,250 | 215,250 | |||||||||
Marketable securities | 4B | 23,615 | 18,816 | ||||||||
Trade accounts receivable, net | 68,151 | 87,300 | |||||||||
Inventories | 4C | 99,215 | 85,905 | ||||||||
Other current assets | 4D | 27,048 | 19,548 | ||||||||
Total current assets | 560,480 | 546,787 | |||||||||
Long term deposits | 6,000 | 21,000 | |||||||||
Marketable securities | 4B | 81,817 | 73,576 | ||||||||
Long term inventory | 4C | 9,553 | 9,023 | ||||||||
Deferred tax assets, net | 2,642 | 2,642 | |||||||||
Other assets, net | 1,947 | 1,370 | |||||||||
Property, plant and equipment, net | 4E | 44,246 | 41,987 | ||||||||
Intangible assets, net | 4F | 15,145 | 16,937 | ||||||||
Goodwill | 74,345 | 74,345 | |||||||||
Total non-current assets | 235,695 | 240,880 | |||||||||
Total assets | 796,175 | 787,667 | |||||||||
Liabilities and shareholders’ equity | |||||||||||
Current liabilities | |||||||||||
Trade accounts payable | 37,757 | 42,187 | |||||||||
Other current liabilities | 4G | 69,777 | 54,487 | ||||||||
Total current liabilities | 107,534 | 96,674 | |||||||||
Long term liabilities | |||||||||||
Deferred tax liabilities, net | 5,845 | 7,541 | |||||||||
Other long-term liabilities | 9,988 | 10,473 | |||||||||
Convertible notes | 4H | 197,378 | 196,831 | ||||||||
213,211 | 214,845 | ||||||||||
Total liabilities | 320,745 | 311,519 | |||||||||
Shareholders’ equity | |||||||||||
Ordinary shares NIS 0.01 par value, 100,000,000 shares authorized at June 30, 2024 and at December 31, 2023; | |||||||||||
47,410,314 issued shares at June 30, 2024 and 46,993,998 at December 31, 2023; | |||||||||||
45,317,938 shares outstanding at June 30, 2024 and 44,901,622 at December 31, 2023; | 3 | 177 | 176 | ||||||||
Additional paid-in capital | 207,615 | 200,389 | |||||||||
Accumulated other comprehensive income (loss) | (534 | ) | 129 | ||||||||
Retained earnings | 270,070 | 277,352 | |||||||||
477,328 | 478,046 | ||||||||||
Treasury stock, at cost (2,092,376 shares as of June 30, 2024 and December 31, 2023) | (1,898 | ) | (1,898 | ) | |||||||
Total shareholders' equity | 475,430 | 476,148 | |||||||||
Total liabilities and shareholders' equity | 796,175 | 787,667 |
F - 3
Camtek Ltd. and its Subsidiaries
Six months ended June 30, | Year ended December 31, | ||||||||||||||
2024 | 2023 | 2023 | |||||||||||||
Note | U.S. dollars | U.S. dollars | |||||||||||||
Revenues | 199,601 | 146,215 | 315,375 | ||||||||||||
Cost of revenues | 103,638 | 77,378 | 167,742 | ||||||||||||
Gross profit | 95,963 | 68,837 | 147,633 | ||||||||||||
Research and development costs | 18,146 | 15,672 | 31,470 | ||||||||||||
Selling, general and | |||||||||||||||
administrative expenses | 5A | 30,694 | 24,037 | 50,751 | |||||||||||
48,840 | 39,709 | 82,221 | |||||||||||||
Operating profit | 47,123 | 29,128 | 65,412 | ||||||||||||
Financial income, net | 5B | 10,624 | 10,864 | 22,218 | |||||||||||
Income before income taxes | 57,747 | 39,992 | 87,630 | ||||||||||||
Income tax expense | (4,984 | ) | (4,208 | ) | (8,998 | ) | |||||||||
Net income | 52,763 | 35,784 | 78,632 |
F - 4
Camtek Ltd. and its Subsidiaries
Six months ended June 30, | Year ended December 31, | ||||||||||||||
2024 | 2023 | 2023 | |||||||||||||
Note | U.S. dollars | U.S. dollars | |||||||||||||
Basic net earnings per share | 1.17 | 0.80 | 1.76 | ||||||||||||
Diluted net earnings per share | 1.08 | 0.74 | 1.63 | ||||||||||||
Weighted average number of | |||||||||||||||
ordinary shares outstanding | |||||||||||||||
(in thousands): | |||||||||||||||
Basic | 45,160 | 44,562 | 44,725 | ||||||||||||
Diluted | 49,283 | 48,531 | 48,863 |
F - 5
Camtek Ltd. and its Subsidiaries
Six months ended June 30, | Year ended December 31, | |||||||||||
2024 | 2023 | 2023 | ||||||||||
U.S. dollars | U.S. dollars | |||||||||||
Net income | 52,763 | 35,784 | 78,632 | |||||||||
Other comprehensive income (loss), net of tax: | ||||||||||||
Change in net unrealized gains on available-for-sale marketable securities | (663 | ) | - | 740 | ||||||||
Deferred tax expense | - | - | (611 | ) | ||||||||
Total other comprehensive income (loss) | (663 | ) | - | 129 | ||||||||
Total comprehensive income | 52,100 | 35,784 | 78,761 |
F - 6
Camtek Ltd. and its Subsidiaries
Accumulated | ||||||||||||||||||||||||||||||||
Ordinary Shares | Number of | Additional | Other | Total | ||||||||||||||||||||||||||||
NIS 0.01 par value | Treasury | Treasury | paid-in | Comprehensive | Retained | shareholders' | ||||||||||||||||||||||||||
Number of | U.S. Dollars | Shares | Shares | capital | Income (loss) | earnings | equity | |||||||||||||||||||||||||
Shares Issued | (in thousands) | U.S. Dollars (in thousands) | ||||||||||||||||||||||||||||||
Balances at | ||||||||||||||||||||||||||||||||
December 31, 2022 | 46,505,318 | 175 | (2,092,376 | ) | (1,898 | ) | 187,105 | - | 198,720 | 384,102 | ||||||||||||||||||||||
Share-based | ||||||||||||||||||||||||||||||||
compensation | ||||||||||||||||||||||||||||||||
expense | - | - | - | - | 6,521 | - | - | 6,521 | ||||||||||||||||||||||||
Exercise of share | ||||||||||||||||||||||||||||||||
options and RSUs | 306,186 | * | - | - | - | - | - | - | ||||||||||||||||||||||||
Net income | - | - | - | - | - | - | 35,784 | 35,784 | ||||||||||||||||||||||||
Balances at | ||||||||||||||||||||||||||||||||
June 30, 2023 | 46,811,504 | 175 | (2,092,376 | ) | (1,898 | ) | 193,626 | - | 234,504 | 426,407 | ||||||||||||||||||||||
Share-based | ||||||||||||||||||||||||||||||||
compensation | ||||||||||||||||||||||||||||||||
expense | - | - | - | - | 6,077 | - | - | 6,077 | ||||||||||||||||||||||||
Exercise of share | ||||||||||||||||||||||||||||||||
options and RSUs | 182,494 | 1 | - | - | 181 | - | - | 182 | ||||||||||||||||||||||||
Share-based | ||||||||||||||||||||||||||||||||
compensation adjustment | - | - | - | - | 505 | - | 505 | |||||||||||||||||||||||||
Unrealised gain on investments | - | - | - | - | - | 740 | - | 740 | ||||||||||||||||||||||||
Deferred tax expense | - | - | - | - | - | (611 | ) | - | (611 | ) | ||||||||||||||||||||||
Net income | - | - | - | - | - | - | 42,848 | 42,848 | ||||||||||||||||||||||||
Balances at | ||||||||||||||||||||||||||||||||
December 31, 2023 | 46,993,998 | 176 | (2,092,376 | ) | (1,898 | ) | 200,389 | 129 | 277,352 | 476,148 | ||||||||||||||||||||||
Share-based | ||||||||||||||||||||||||||||||||
compensation | ||||||||||||||||||||||||||||||||
expense | - | - | - | - | 7,198 | - | - | 7,198 | ||||||||||||||||||||||||
Exercise of share | ||||||||||||||||||||||||||||||||
options and RSUs | 416,316 | 1 | - | - | 28 | - | - | 29 | ||||||||||||||||||||||||
Unrealised gain on investments | - | - | - | - | - | (663 | ) | - | (663 | ) | ||||||||||||||||||||||
Dividend paid | - | - | - | - | - | - | (60,045 | ) | (60,045 | ) | ||||||||||||||||||||||
Net income | - | - | - | - | - | - | 52,763 | 52,763 | ||||||||||||||||||||||||
Balances at | ||||||||||||||||||||||||||||||||
June 30, 2024 | 47,410,314 | 177 | (2,092,376 | ) | (1,898 | ) | 207,615 | (534 | ) | 270,070 | 475,430 |
F - 7
Camtek Ltd. and its Subsidiaries
Six months ended June 30, | Year ended December 31, | |||||||||||
2024 | 2023 | 2023 | ||||||||||
U.S. dollars | U.S. dollars | |||||||||||
Cash flows from operating activities: | ||||||||||||
Net income | 52,763 | 35,784 | 78,632 | |||||||||
Adjustments to reconcile net income to net | ||||||||||||
cash provided by operating activities: | ||||||||||||
Depreciation and amortization | 5,040 | 2,406 | 5,784 | |||||||||
Deferred tax expense | (1,696 | ) | 280 | (1,254 | ) | |||||||
Amortization of debt issuance costs | 547 | 547 | 1,094 | |||||||||
Loss on disposal of fixed assets | - | 233 | 6 | |||||||||
Share based compensation expense | 7,198 | 6,521 | 12,598 | |||||||||
Change in provision for doubtful debts | 112 | - | 100 | |||||||||
Changes in operating assets and liabilities: | ||||||||||||
Trade accounts receivable | 19,267 | 1,829 | (1,890 | ) | ||||||||
Inventories | (14,467 | ) | 171 | (13,692 | ) | |||||||
Due from related parties | (1 | ) | - | (3 | ) | |||||||
Other assets | (9,371 | ) | (5,375 | ) | (6,766 | ) | ||||||
Trade accounts payable | (4,713 | ) | (231 | ) | 10,121 | |||||||
Other current liabilities | 15,467 | (9,449 | ) | (5,406 | ) | |||||||
Net cash provided by operating activities | 70,146 | 32,716 | 79,324 | |||||||||
Cash flows from investing activities: | ||||||||||||
Acquisition of subsidiary consolidated for the first time (a) | 1,295 | - | (101,781 | ) | ||||||||
Proceeds from (investment in) short-term deposits | (41,000 | ) | 57,000 | 36,250 | ||||||||
Proceeds from (investment in) long-term deposits | 15,000 | - | 58,000 | |||||||||
Purchase of fixed assets | (5,133 | ) | (4,782 | ) | (8,097 | ) | ||||||
Purchase of intangible assets | (126 | ) | (60 | ) | (173 | ) | ||||||
Purchase of marketable securities | (25,653 | ) | - | (103,528 | ) | |||||||
Redemption of marketable securities | 11,950 | - | 11,876 | |||||||||
Net cash provided by (used in) investing activities | (43,667 | ) | 52,158 | (107,453 | ) |
F - 8
Camtek Ltd. and its Subsidiaries
Six months ended June 30, | Year ended December 31, | |||||||||||
2024 | 2023 | 2023 | ||||||||||
U.S. dollars | U.S. dollars | |||||||||||
Cash flows from financing activities: | ||||||||||||
Proceeds from exercise of share options | 29 | - | 182 | |||||||||
Dividend payment | (60,045 | ) | - | - | ||||||||
Net cash provided by (used in) financing activities | (60,016 | ) | - | 182 | ||||||||
Effect of change in exchange rate on cash and cash equivalents | (230 | ) | (243 | ) | (241 | ) | ||||||
Net increase (decrease) in cash and cash equivalents | (33,767 | ) | 84,631 | (28,188 | ) | |||||||
Cash and cash equivalents at beginning of the period | 119,968 | 148,156 | 148,156 | |||||||||
Cash and cash equivalents at end of the period | 86,201 | 232,787 | 119,968 |
Year ended December 31, 2023 | ||||
(a) Acquisition of subsidiary, consolidated for the first time: | U.S. Dollars | |||
Working capital (excluding cash and cash equivalents) | (15,288 | ) | ||
Fixed assets, net | (1,615 | ) | ||
Intangible assets | (16,900 | ) | ||
Goodwill | (74,345 | ) | ||
Deferred taxes liabilities, net | 7,157 | |||
Working capital adjustments | (1,295 | ) | ||
(102,286 | ) | |||
Increase in goodwill against share-based compensation | 505 | |||
(101,781 | ) |
Six months ended June 30, | Year ended December 31, | |||||||||||
2024 | 2023 | 2023 | ||||||||||
U.S. dollars | U.S. dollars | |||||||||||
Supplementary cash flows information: | ||||||||||||
Income taxes paid | 4,497 | 9,626 | 13,807 | |||||||||
Interest received | 6,125 | 6,911 | 18,685 | |||||||||
Lease payments | 1,040 | 735 | 1,854 | |||||||||
Non-cash transactions: | ||||||||||||
Fixed assets purchased with supplier credit | 550 | 371 | 267 |
F - 9
Camtek Ltd. and its Subsidiaries
Notes to the Interim Unaudited Condensed Consolidated Financial Statements
(Amounts in thousands, except per share data)
Camtek Ltd. (“Camtek” or the “Company”), an Israeli corporation, is jointly controlled 21.2% by Priortech Ltd., an Israeli corporation listed on the Tel-Aviv Stock Exchange and 17.3% by Chroma Ate Inc., a Taiwanese company (“Chroma”). Camtek provides automated and technologically advanced solutions dedicated to enhancing production processes, increasing product yield and reliability, and enabling and supporting customers’ latest technologies in the semiconductor fabrication industry. |
F - 10
Camtek Ltd. and its Subsidiaries
Notes to the Interim Unaudited Condensed Consolidated Financial Statements
(Amounts in thousands, except per share data)
F - 11
Camtek Ltd. and its Subsidiaries
Notes to the Interim Unaudited Condensed Consolidated Financial Statements
(Amounts in thousands, except per share data)
F - 12
Camtek Ltd. and its Subsidiaries
Notes to the Interim Unaudited Condensed Consolidated Financial Statements
(Amounts in thousands, except per share data)
June 30, | December 31, | |||||||
2024 | 2023 | |||||||
U.S. Dollars | ||||||||
US Dollars | 73,637 | 113,190 | ||||||
New Israeli Shekels | 4,065 | 2,795 | ||||||
Other currencies | 8,499 | 3,983 | ||||||
86,201 | 119,968 |
June 30, 2024 | ||||||||||||||||
U.S. Dollars | ||||||||||||||||
Marketable Securities | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||
Matures within one year: | ||||||||||||||||
Corporate bonds | 22,645 | 2 | (32 | ) | 22,615 | |||||||||||
Government bonds | 984 | 16 | - | 1,000 | ||||||||||||
23,629 | 18 | (32 | ) | 23,615 | ||||||||||||
Matures after one year: | ||||||||||||||||
Corporate bonds | 73,278 | 111 | (380 | ) | 73,009 | |||||||||||
Government bonds | 8,798 | 12 | (2 | ) | 8,808 | |||||||||||
82,076 | 123 | (382 | ) | 81,817 | ||||||||||||
105,705 | 141 | (414 | ) | 105,432 |
F - 13
Camtek Ltd. and its Subsidiaries
Notes to the Interim Unaudited Condensed Consolidated Financial Statements
(Amounts in thousands, except per share data)
December 31, 2023 | ||||||||||||||||
U.S. Dollars | ||||||||||||||||
Marketable Securities | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | ||||||||||||
Matures within one year: | ||||||||||||||||
Corporate bonds | 9,821 | 7 | (9 | ) | 9,819 | |||||||||||
Government bonds | 8,983 | 14 | - | 8,997 | ||||||||||||
18,804 | 21 | (9 | ) | 18,816 | ||||||||||||
Matures after one year: | ||||||||||||||||
Corporate bonds | 64,033 | 574 | (3 | ) | 64,604 | |||||||||||
Government bonds | 8,815 | 157 | - | 8,972 | ||||||||||||
72,848 | 731 | (3 | ) | 73,576 | ||||||||||||
91,652 | 752 | (12 | ) | 92,392 |
June 30, 2024 | ||||||||
Amortized Cost | Fair Value | |||||||
U.S. Dollars | ||||||||
Due within one year | 23,629 | 23,615 | ||||||
Due after one through five years | 52,239 | 51,937 | ||||||
Due after five through ten years | 29,837 | 29,880 | ||||||
Total marketable securities | 105,705 | 105,432 |
December 31, 2023 | ||||||||
Amortized Cost | Fair Value | |||||||
U.S. Dollars (in thousands) | ||||||||
Due within one year | 18,804 | 18,816 | ||||||
Due after one through five years | 72,210 | 72,908 | ||||||
Due after five through ten years | 638 | 668 | ||||||
Total marketable securities | 91,652 | 92,392 |
F - 14
Camtek Ltd. and its Subsidiaries
Notes to the Interim Unaudited Condensed Consolidated Financial Statements
(Amounts in thousands, except per share data)
In Unrealized Loss Position For Less Than 12 Months | ||||||||
June 30, 2024 | Fair Value | Gross Unrealized Loss | ||||||
U.S. Dollars | ||||||||
Corporate bonds | 73,903 | (412 | ) | |||||
Government bonds | 2,016 | (2 | ) | |||||
75,919 | (414 | ) |
In Unrealized Loss Position For Less Than 12 Months | ||||||||
December 31, 2023 | Fair Value | Gross Unrealized Loss | ||||||
U.S. Dollars | ||||||||
Corporate bonds | 5,154 | (12 | ) | |||||
5,154 | (12 | ) |
June 30, 2024 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||
Description | ||||||||||||||||
U.S. Dollars | ||||||||||||||||
Assets | ||||||||||||||||
Marketable securities (current assets) | 23,615 | 1,000 | 22,615 | - | ||||||||||||
Marketable securities (non-current assets | 81,817 | 8,808 | 73,009 | - | ||||||||||||
Total Assets | 105,432 | 9,808 | 95,624 | - |
F - 15
Camtek Ltd. and its Subsidiaries
Notes to the Interim Unaudited Condensed Consolidated Financial Statements
(Amounts in thousands, except per share data)
December 31, 2023 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||
Description | ||||||||||||||||
U.S. Dollars | ||||||||||||||||
Assets | ||||||||||||||||
Marketable securities (current assets) | 18,816 | 6,988 | 11,828 | - | ||||||||||||
Marketable securities (non-current assets | 73,576 | 6,981 | 66,595 | - | ||||||||||||
Total Assets | 92,392 | 13,969 | 78,423 | - |
June 30, | December 31, | |||||||
2024 | 2023 | |||||||
U.S. Dollars | ||||||||
Components | 60,438 | 55,598 | ||||||
Work in process | 26,817 | 20,038 | ||||||
Finished products (including systems at customer locations not yet sold) | 21,513 | 19,292 | ||||||
108,768 | 94,928 |
June 30, | December 31, | |||||||
2024 | 2023 | |||||||
U.S. Dollars | ||||||||
Current assets | 99,215 | 85,905 | ||||||
Long-term assets | 9,553 | 9,023 | ||||||
108,768 | 94,928 |
F - 16
Camtek Ltd. and its Subsidiaries
Notes to the Interim Unaudited Condensed Consolidated Financial Statements
(Amounts in thousands, except per share data)
June 30, | December 31, | |||||||
2024 | 2023 | |||||||
U.S. Dollars | ||||||||
Interest receivable | 13,355 | 8,386 | ||||||
Due from Government institutions and income tax receivables | 7,696 | 3,690 | ||||||
Prepaid expenses and vendor downpayments | 4,996 | 5,164 | ||||||
Other | 1,001 | 2,308 | ||||||
27,048 | 19,548 |
June 30, | December 31, | |||||||
2024 | 2023 | |||||||
U.S. Dollars | ||||||||
Land | 1,401 | 1,401 | ||||||
Building | 21,733 | 20,730 | ||||||
Machinery and equipment | 30,187 | 27,626 | ||||||
Office furniture and equipment | 1,061 | 1,057 | ||||||
Computer equipment and software | 6,386 | 6,542 | ||||||
Automobiles | 431 | 429 | ||||||
Leasehold improvements | 2,237 | 2,100 | ||||||
Right of use assets | 7,002 | 7,187 | ||||||
70,438 | 67,072 | |||||||
Less - accumulated depreciation | 26,192 | 25,085 | ||||||
44,246 | 41,987 |
F - 17
Camtek Ltd. and its Subsidiaries
Notes to the Interim Unaudited Condensed Consolidated Financial Statements
(Amounts in thousands, except per share data)
June 30, | December 31, | |||||||
2024 | 2024 | |||||||
U.S. Dollars | ||||||||
Cost: | ||||||||
Patent registration costs | 2,434 | 2,308 | ||||||
Acquired technology | 12,200 | 12,200 | ||||||
Acquired trade names | 2,700 | 2,700 | ||||||
Acquired customer relationship | 2,000 | 2,000 | ||||||
19,334 | 19,208 | |||||||
Less accumulated amortization | 4,189 | 2,271 | ||||||
Total intangible assets, net | 15,145 | 16,937 |
June 30, | December 31, | |||||||
2024 | 2023 | |||||||
U.S. Dollars | ||||||||
Commissions | 12,617 | 13,588 | ||||||
Advances from customers and deferred revenues | 26,585 | 14,701 | ||||||
Accrued employee compensation and related benefits | 14,362 | 13,137 | ||||||
Accrued warranty costs (1) | 3,713 | 3,397 | ||||||
Government institutions and income tax payable | 7,633 | 5,316 | ||||||
Accrued expenses | 3,133 | 2,661 | ||||||
Operating lease obligations | 1,734 | 1,687 | ||||||
(1) Changes in the accrued warranty costs are as follows: | 69,777 | 54,487 |
June 30, | December 31, | |||||||
2024 | 2023 | |||||||
U.S. Dollars | ||||||||
Beginning of period | 3,397 | 3,161 | ||||||
Accruals | 3,453 | 5,505 | ||||||
Usage | (3,137 | ) | (5,269 | ) | ||||
Balance at end of period | 3,713 | 3,397 |
F - 18
Camtek Ltd. and its Subsidiaries
Notes to the Interim Unaudited Condensed Consolidated Financial Statements
(Amounts in thousands, except per share data)
June 30, | December 31, | |||||||
2024 | 2023 | |||||||
U.S. Dollars | ||||||||
Liability: | ||||||||
Principle: | 200,000 | 200,000 | ||||||
Unamortized issuance costs | (2,622 | ) | (3,169 | ) | ||||
Net carrying amount | 197,378 | 196,831 |
F - 19
Camtek Ltd. and its Subsidiaries
Notes to the Interim Unaudited Condensed Consolidated Financial Statements
(Amounts in thousands, except per share data)
Six months ended June 30, | Year ended December 31, | |||||||||||
2024 | 2023 | 2023 | ||||||||||
U.S. Dollars | ||||||||||||
Selling (1) | 23,004 | 17,910 | 36,896 | |||||||||
General and administrative | 7,690 | 6,127 | 13,855 | |||||||||
30,694 | 24,037 | 50,751 | ||||||||||
(1) Including shipping and handling costs | 2,029 | 1,025 | 2,744 |
Six months ended June 30, | Year ended December 31, | |||||||||||
2024 | 2023 | 2023 | ||||||||||
U.S. Dollars | ||||||||||||
Interest income | 11,812 | 11,838 | 24,051 | |||||||||
Amortization of issuance costs of convertible notes | (547 | ) | (547 | ) | (1,094 | ) | ||||||
Other, net (1) | (641 | ) | (427 | ) | (739 | ) | ||||||
10,624 | 10,864 | 22,218 | ||||||||||
(1) Including foreign currency expense resulting from transactions not denominated in U.S. Dollars | (313 | ) | (172 | ) | (78 | ) |