Exhibit 99
May 2, 2007
HELMERICH & PAYNE, INC. ANNOUNCES SECOND QUARTER RESULTS
Helmerich & Payne, Inc. reported net income of $106,861,000 ($1.02 per diluted share) from operating revenues of $372,536,000 for its second fiscal quarter ended March 31, 2007, compared with net income of $64,573,000 ($0.61 per diluted share) from operating revenues of $290,830,000 during last year’s second fiscal quarter ended March 31, 2006. Included in net income for the second fiscal quarter of 2007 was approximately $0.18 per share from after-tax gains related to the sale of two platform rigs, and $0.05 per share from after-tax gains related to an ongoing insurance settlement for hurricane damages to offshore platform Rig 201 and other asset sales. Comparable after-tax gains from the sale of assets totaled $0.02 per share net income for the second quarter of 2006.
For the six months ended March 31, 2007, the Company reported net income of $217,647,000 ($2.08 per diluted share) from operating revenues of $758,935,000, compared with net income of $115,387,000 ($1.09 per diluted share) from operating revenues of $546,218,000 during the six months ended March 31, 2006. Included in net income were after-tax gains from the sale of portfolio securities and drilling equipment, including insurance proceeds, of $0.39 per share for the first six months of fiscal 2007 and $0.05 per share for the first six months of fiscal 2006.
Segment operating income from the Company’s U.S. land rig operations was up substantially from one year ago, but declined sequentially from $118,408,000 during this year’s first fiscal quarter to $109,782,000 during this year’s second quarter. The sequential decline resulted from decreases in rig revenue and margin per day of 5% and 9%, respectively. The Company’s U.S. land rig utilization was 97% during this year’s second quarter, compared with 98% for both last year’s second quarter and this year’s first quarter. Additionally, total U.S. land rig activity increased 6% sequentially to 11,156 days during this year’s second quarter as newly constructed rigs were deployed to the field. The Company continues to deploy additional new builds at the rate of approximately four per month.
The Company’s U.S. offshore operations reported segment operating income of $2,198,000 for the second quarter of fiscal 2007, compared with $7,369,000 for the second quarter of fiscal 2006, and $5,691,000 for the first quarter of fiscal 2007. Total activity days in U.S. offshore operations during the quarter decreased to 522, compared with 699 activity days during the same period last year and 588 activity days during the first quarter of fiscal 2007. The decline in segment operating income during this second fiscal quarter was mostly attributable to two rigs that transitioned into standby status under substantially lower dayrates, and to another two that completed drilling operations and demobilized during the quarter.
(over)
Page 2
News Release
May 2, 2007
Segment operating income from the Company’s international operations was $21,481,000 during this year’s second quarter, compared with $13,112,000 during last year’s second quarter and $25,763,000 during this year’s first quarter. The sequential decline in operating income resulted primarily from a higher number of activity days devoted to well-to-well moves at lower dayrates and margins as compared to those of normal drilling days. However, the Company anticipates that segment operating income for the last six months of this fiscal year will slightly increase from the segment operating income reported for the first six months due to expected increases in dayrates and margins, even though activity days are projected to be lower due to recent rig releases. International rig utilization was 93% during this year’s second quarter, compared with 89% during last year’s second quarter, and 96% during this year’s first quarter.
Company President and C.E.O., Hans Helmerich commented, “We have long believed that the technological advances introduced with the Company’s FlexRig®* technology would help differentiate the Company from the rest of the field. As many of our competitors report significant numbers of rigs currently stacked, our land rig utilization in the U.S. remains high at 97%. Dayrates continue to experience some softening in the face of uncertain natural gas pricing and new capacity displacing less capable rigs. During increased market volatility, the overall rig count has held up nicely and is slightly above year-ago levels, suggesting resiliency to the energy cycle.
“With the sale of two of our offshore platform rigs, the remaining nine platform rigs represent only 5% of our entire fleet and less than 2% of total Company segment operating income. We expect that segment’s operating income during the next two to three quarters to be slightly improved over that reported in this year’s second quarter.”
Helmerich & Payne, Inc. is a contract drilling company with a rig fleet that currently includes 140 U.S. land rigs, nine U.S. platform rigs located in the Gulf of Mexico and 27 international land rigs. In addition, the Company is committed to complete another 24 new H&P-designed and operated FlexRigs, expanding its total number of FlexRigs to 125 and its total number of U.S. land rigs to 164. The Company expects to complete 18 of these 24 new FlexRigs by September 30, 2007, the end of its fiscal year.
Helmerich & Payne, Inc.’s conference call/webcast is scheduled to begin this morning at 11:00 a.m. ET (10:00 a.m. CT) and can be accessed at http://www.hpinc.com under Investors. If you are unable to participate during the live webcast, the call will be archived for a year on H&P’s website indicated above.
(more)
Page 3
News Release
May 2, 2007
Statements in this release and information disclosed in the conference call and webcast that are “forward-looking statements” within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934 are based on current expectations and assumptions that are subject to risks and uncertainties. For information regarding risks and uncertainties associated with the Company’s business, please refer to the “Risk Factors” and “Management’s Discussion & Analysis of Results of Operations and Financial Condition” sections of the Company’s SEC filings, including but not limited to, its annual report on Form 10-K and quarterly reports on Form 10-Q. As a result of these factors, Helmerich & Payne, Inc.’s actual results may differ materially from those indicated or implied by such forward-looking statements.
*FlexRig® is a registered trademark of Helmerich & Payne, Inc.
Contact: Juan Pablo Tardio
(918) 588-5383
(more)
Page 4
News Release
May 2, 2007
HELMERICH & PAYNE, INC.
Unaudited
(in thousands, except per share data)
|
| Three Months Ended |
| Six Months Ended |
| |||||||||||
|
| Dec. 31 |
| March 31 |
| March 31 |
| |||||||||
CONSOLIDATED STATEMENTS OF INCOME |
| 2006 |
| 2007 |
| 2006 |
| 2007 |
| 2006 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Revenues: |
|
|
|
|
|
|
|
|
|
|
| |||||
Drilling — U.S. Land |
| $ | 269,900 |
| $ | 269,145 |
| $ | 193,668 |
| $ | 539,045 |
| $ | 366,422 |
|
Drilling — U.S. Offshore |
| 30,986 |
| 24,062 |
| 33,703 |
| 55,048 |
| 63,223 |
| |||||
Drilling — International |
| 82,614 |
| 76,591 |
| 61,117 |
| 159,205 |
| 111,374 |
| |||||
Real Estate |
| 2,899 |
| 2,738 |
| 2,342 |
| 5,637 |
| 5,199 |
| |||||
|
| 386,399 |
| 372,536 |
| 290,830 |
| 758,935 |
| 546,218 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating costs and other: |
|
|
|
|
|
|
|
|
|
|
| |||||
Operating costs,excluding depreciation |
| 199,467 |
| 199,456 |
| 156,800 |
| 398,923 |
| 297,396 |
| |||||
Depreciation |
| 30,151 |
| 32,952 |
| 23,385 |
| 63,103 |
| 46,308 |
| |||||
General and administrative |
| 10,613 |
| 13,350 |
| 13,957 |
| 23,963 |
| 25,895 |
| |||||
Gain from involuntary conversion of |
| — |
| (5,170 | ) | — |
| (5,170 | ) | — |
| |||||
Income from asset sales |
| (486 | ) | (32,336 | ) | (3,563 | ) | (32,822 | ) | (4,536 | ) | |||||
|
| 239,745 |
| 208,252 |
| 190,579 |
| 447,997 |
| 365,063 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating income |
| 146,654 |
| 164,284 |
| 100,251 |
| 310,938 |
| 181,155 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
| |||||
Interest and dividend income |
| 1,244 |
| 1,034 |
| 2,456 |
| 2,278 |
| 4,986 |
| |||||
Interest expense |
| (919 | ) | (1,913 | ) | (1,946 | ) | (2,832 | ) | (4,526 | ) | |||||
Gain on sale of investment securities |
| 26,337 |
| 177 |
| — |
| 26,514 |
| 2,720 |
| |||||
Other |
| 64 |
| 66 |
| 27 |
| 130 |
| (486 | ) | |||||
|
| 26,726 |
| (636 | ) | 537 |
| 26,090 |
| 2,694 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income before income taxes and equity |
| 173,380 |
| 163,648 |
| 100,788 |
| 337,028 |
| 183,849 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income tax provision |
| 64,098 |
| 59,338 |
| 38,240 |
| 123,436 |
| 71,042 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Equity in income of affiliate |
| 1,504 |
| 2,551 |
| 2,025 |
| 4,055 |
| 2,580 |
| |||||
NET INCOME |
| $ | 110,786 |
| $ | 106,861 |
| $ | 64,573 |
| $ | 217,647 |
| $ | 115,387 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
| $ | 1.07 |
| $ | 1.04 |
| $ | 0.62 |
| $ | 2.11 |
| $ | 1.11 |
|
Diluted |
| $ | 1.06 |
| $ | 1.02 |
| $ | 0.61 |
| $ | 2.08 |
| $ | 1.09 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
| 103,312 |
| 103,239 |
| 104,627 |
| 103,276 |
| 104,303 |
| |||||
Diluted |
| 104,776 |
| 104,832 |
| 106,114 |
| 104,841 |
| 105,771 |
|
(more)
Page 5
News Release
May 2, 2007
HELMERICH & PAYNE, INC.
Unaudited
(in thousands)
CONSOLIDATED CONDENSED BALANCE SHEETS |
| 3/31/07 |
| 9/30/06 |
| ||
|
|
|
|
|
| ||
ASSETS |
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 89,140 |
| $ | 33,853 |
|
Short-term investments |
| 344 |
| 48,673 |
| ||
Other current assets |
| 374,538 |
| 346,165 |
| ||
Total current assets |
| 464,022 |
| 428,691 |
| ||
Investments |
| 206,013 |
| 218,309 |
| ||
Net property, plant, and equipment |
| 1,807,965 |
| 1,483,134 |
| ||
Other assets |
| 6,537 |
| 4,578 |
| ||
TOTAL ASSETS |
| $ | 2,484,537 |
| $ | 2,134,712 |
|
|
|
|
|
|
| ||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
| ||
Total current liabilities |
| $ | 247,732 |
| $ | 264,548 |
|
Total noncurrent liabilities |
| 337,674 |
| 313,272 |
| ||
Long-term notes payable |
| 330,000 |
| 175,000 |
| ||
Total shareholders’ equity |
| 1,569,131 |
| 1,381,892 |
| ||
|
|
|
|
|
| ||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY |
| $ | 2,484,537 |
| $ | 2,134,712 |
|
(more)
Page 6
News Release
May 2, 2007
HELMERICH & PAYNE, INC.
Unaudited
(in thousands)
|
| Six Months Ended |
| ||||
|
| March 31 |
| ||||
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS |
| 2007 |
| 2006 |
| ||
|
|
|
|
|
| ||
OPERATING ACTIVITIES: |
|
|
|
|
| ||
Net income |
| $ | 217,647 |
| $ | 115,387 |
|
Depreciation |
| 63,103 |
| 46,308 |
| ||
Changes in assets and liabilities |
| 32,364 |
| (20,136 | ) | ||
Gain from involuntary conversion of long-lived assets |
| (5,170 | ) | — |
| ||
Gain on sale of assets and investment securities |
| (59,198 | ) | (7,120 | ) | ||
Other |
| (2,881 | ) | 1,657 |
| ||
Net cash provided by operating activities |
| 245,865 |
| 136,096 |
| ||
|
|
|
|
|
| ||
INVESTING ACTIVITIES: |
|
|
|
|
| ||
Capital expenditures |
| (433,900 | ) | (170,900 | ) | ||
Purchase of investments |
| — |
| (83,010 | ) | ||
Insurance proceeds from involuntary conversion of |
| 5,170 |
| — |
| ||
Proceeds from sale of assets and investments |
| 122,759 |
| 12,983 |
| ||
Other |
| 214 |
| — |
| ||
Net cash provided used in investing activities |
| (305,757 | ) | (240,927 | ) | ||
|
|
|
|
|
| ||
FINANCING ACTIVITIES: |
|
|
|
|
| ||
Dividends paid |
| (9,311 | ) | (8,624 | ) | ||
Repurchase of common stock |
| (17,621 | ) | — |
| ||
Net decrease in bank overdraft |
| (10,195 | ) | — |
| ||
Proceeds from exercise of stock options |
| 872 |
| 11,860 |
| ||
Net proceeds from short-term and long-term debt |
| 151,279 |
| — |
| ||
Excess tax benefit from stock-based compensation |
| 155 |
| 7,998 |
| ||
Net cash provided by financing activities |
| 115,179 |
| 11,234 |
| ||
|
|
|
|
|
| ||
Net increase (decrease) in cash and cash equivalents |
| 55,287 |
| (93,597 | ) | ||
Cash and cash equivalents, beginning of period |
| 33,853 |
| 288,752 |
| ||
Cash and cash equivalents, end of period |
| $ | 89,140 |
| $ | 195,155 |
|
(more)
Page 7
News Release
May 2, 2007
SEGMENT REPORTING |
| Three Months Ended |
| Six Months Ended |
| |||||||||||
|
| Dec. 31 |
| March 31 |
| March 31 |
| |||||||||
|
| 2006 |
| 2007 |
| 2006 |
| 2007 |
| 2006 |
| |||||
|
| (in thousands, except days and per day amounts) |
| |||||||||||||
U.S. LAND OPERATIONS |
|
|
|
|
|
|
|
|
|
|
| |||||
Revenues |
| $ | 269,900 |
| $ | 269,145 |
| $ | 193,668 |
| $ | 539,045 |
| $ | 366,422 |
|
Direct operating expenses |
| 127,357 |
| 132,399 |
| 92,051 |
| 259,756 |
| 176,266 |
| |||||
General and administrative expense |
| 3,452 |
| 3,151 |
| 3,908 |
| 6,603 |
| 6,990 |
| |||||
Depreciation |
| 20,683 |
| 23,813 |
| 14,832 |
| 44,496 |
| 29,298 |
| |||||
Segment operating income |
| $ | 118,408 |
| $ | 109,782 |
| $ | 82,877 |
| $ | 228,190 |
| $ | 153,868 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Activity days |
| 10,548 |
| 11,156 |
| 8,086 |
| 21,704 |
| 16,121 |
| |||||
Average rig revenue per day |
| $ | 24,231 |
| $ | 23,032 |
| $ | 22,593 |
| $ | 23,615 |
| $ | 21,399 |
|
Average rig expense per day |
| $ | 10,717 |
| $ | 10,774 |
| $ | 10,026 |
| $ | 10,747 |
| $ | 9,603 |
|
Average rig margin per day |
| $ | 13,514 |
| $ | 12,258 |
| $ | 12,567 |
| $ | 12,868 |
| $ | 11,796 |
|
Rig utilization |
| 98 | % | 97 | % | 98 | % | 98 | % | 97 | % |
U.S. OFFSHORE OPERATIONS |
|
|
|
|
|
|
|
|
|
|
| |||||
Revenues |
| $ | 30,986 |
| $ | 24,062 |
| $ | 33,703 |
| $ | 55,048 |
| $ | 63,223 |
|
Direct operating expenses |
| 21,104 |
| 17,745 |
| 21,820 |
| 38,849 |
| 42,128 |
| |||||
General and administrative expense |
| 1,421 |
| 1,435 |
| 1,828 |
| 2,856 |
| 3,265 |
| |||||
Depreciation |
| 2,770 |
| 2,684 |
| 2,686 |
| 5,454 |
| 5,350 |
| |||||
Segment operating income |
| $ | 5,691 |
| $ | 2,198 |
| $ | 7,369 |
| $ | 7,889 |
| $ | 12,480 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Activity days |
| 588 |
| 522 |
| 699 |
| 1,110 |
| 1,343 |
| |||||
Average rig revenue per day |
| $ | 38,824 |
| $ | 29,603 |
| $ | 39,707 |
| $ | 34,488 |
| $ | 38,092 |
|
Average rig expense per day |
| $ | 23,901 |
| $ | 19,885 |
| $ | 23,642 |
| $ | 22,012 |
| $ | 23,328 |
|
Average rig margin per day |
| $ | 14,923 |
| $ | 9,718 |
| $ | 16,065 |
| $ | 12,476 |
| $ | 14,764 |
|
Rig utilization |
| 71 | % | 64 | % | 71 | % | 68 | % | 67 | % |
(more)
Page 8
News Release
May 2, 2007
SEGMENT REPORTING |
| Three Months Ended |
| Six Months Ended |
| |||||||||||
|
| Dec. 31 |
| March 31 |
| March 31 |
| |||||||||
|
| 2006 |
| 2007 |
| 2006 |
| 2007 |
| 2006 |
| |||||
|
| (in thousands, except days and per day amounts) |
| |||||||||||||
INTERNATIONAL OPERATIONS |
|
|
|
|
|
|
|
|
|
|
| |||||
Revenues |
| $ | 82,614 |
| $ | 76,591 |
| $ | 61,117 |
| $ | 159,205 |
| $ | 111,374 |
|
Direct operating expenses |
| 50,694 |
| 48,668 |
| 42,398 |
| 99,362 |
| 78,091 |
| |||||
General and administrative expense |
| 600 |
| 1,096 |
| 872 |
| 1,696 |
| 1,478 |
| |||||
Depreciation |
| 5,557 |
| 5,346 |
| 4,735 |
| 10,903 |
| 9,391 |
| |||||
Segment operating income |
| $ | 25,763 |
| $ | 21,481 |
| $ | 13,112 |
| $ | 47,244 |
| $ | 22,414 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Activity days |
| 2,366 |
| 2,262 |
| 2,160 |
| 4,628 |
| 4,188 |
| |||||
Average rig revenue per day |
| $ | 27,690 |
| $ | 27,001 |
| $ | 22,979 |
| 27,354 |
| $ | 21,674 |
| |
Average rig expense per day |
| $ | 14,878 |
| $ | 15,722 |
| $ | 15,003 |
| 15,291 |
| $ | 14,281 |
| |
Average rig margin per day |
| $ | 12,812 |
| $ | 11,279 |
| $ | 7,976 |
| 12,063 |
| $ | 7,393 |
| |
Rig utilization |
| 96 | % | 93 | % | 89 | % | 95 | % | 86 | % |
Per day calculations for international operations exclude gains and losses from translation of foreign currency transactions.
Operating statistics exclude the effects of offshore platform and international management
contracts, and do not include reimbursements of “out-of-pocket” expenses in revenue per day,
expense per day and margin calculations.
Reimbursed amounts were as follows:
U.S. Land Operations |
| $ | 14,309 |
| $ | 12,196 |
| $ | 10,978 |
| $ | 26,505 |
| $ | 21,441 |
|
U.S. Offshore Operations |
| $ | 3,344 |
| $ | 3,598 |
| $ | 3,489 |
| $ | 6,942 |
| $ | 7,242 |
|
International Operations |
| $ | 12,516 |
| $ | 11,066 |
| $ | 6,796 |
| $ | 23,582 |
| $ | 11,921 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
REAL ESTATE |
|
|
|
|
|
|
|
|
|
|
| |||||
Revenues |
| $ | 2,899 |
| $ | 2,738 |
| $ | 2,342 |
| $ | 5,637 |
| $ | 5,199 |
|
Direct operating expenses |
| 843 |
| 1,165 |
| 1,010 |
| 2,008 |
| 1,811 |
| |||||
Depreciation |
| 589 |
| 612 |
| 606 |
| 1,201 |
| 1,209 |
| |||||
Segment operating income |
| $ | 1,467 |
| $ | 961 |
| $ | 726 |
| $ | 2,428 |
| $ | 2,179 |
|
(more)
Page 9
News Release
May 2, 2007
Segment operating income for all segments is a non-GAAP financial measure of the Company’s performance, as it excludes general and administrative expenses, corporate depreciation, income from asset sales and other corporate income and expense. The Company considers segment operating income to be an important supplemental measure of operating performance for presenting trends in the Company’s core businesses. This measure is used by the Company to facilitate period-to-period comparisons in operating performance of the Company’s reportable segments in the aggregate by eliminating items that affect comparability between periods. The Company believes that segment operating income is useful to investors because it provides a means to evaluate the operating performance of the segments and the Company on an ongoing basis using criteria that are used by our internal decision makers. Additionally, it highlights operating trends and aids analytical comparisons. However, segment operating income has limitations and should not be used as an alternative to operating income or loss, a performance measure determined in accordance with GAAP, as it excludes certain costs that may affect the Company’s operating performance in future periods.
The following table reconciles operating income per the information above to income before income taxes and equity in income of affiliates as reported on the Consolidated Statements of Income (in thousands).
SEGMENT REPORTING |
| Three Months Ended |
| Six Months Ended |
| |||||||||||
|
| Dec. 31 |
| March 31 |
| March 31 |
| |||||||||
|
| 2006 |
| 2007 |
| 2006 |
| 2007 |
| 2006 |
| |||||
Operating Income |
|
|
|
|
|
|
|
|
|
|
| |||||
U.S. Land |
| $ | 118,408 |
| $ | 109,782 |
| $ | 82,877 |
| $ | 228,190 |
| $ | 153,868 |
|
U.S. Offshore |
| 5,691 |
| 2,198 |
| 7,369 |
| 7,889 |
| 12,480 |
| |||||
International |
| 25,763 |
| 21,481 |
| 13,112 |
| 47,244 |
| 22,414 |
| |||||
Real Estate |
| 1,467 |
| 961 |
| 726 |
| 2,428 |
| 2,179 |
| |||||
Segment operating income |
| $ | 151,329 |
| $ | 134,422 |
| $ | 104,084 |
| $ | 285,751 |
| $ | 190,941 |
|
Corporate general and administrative |
| (5,140 | ) | (7,668 | ) | (7,349 | ) | (12,808 | ) | (14,162 | ) | |||||
Other depreciation |
| (552 | ) | (497 | ) | (526 | ) | (1,049 | ) | (1,060 | ) | |||||
Inter-segment elimination |
| 531 |
| 521 |
| 479 |
| 1,052 |
| 900 |
| |||||
Gain from involuntary conversion of long-lived assets |
| — |
| 5,170 |
| — |
| 5,170 |
| — |
| |||||
Income from asset sales |
| 486 |
| 32,336 |
| 3,563 |
| 32,822 |
| 4,536 |
| |||||
Operating income |
| $ | 146,654 |
| $ | 164,284 |
| $ | 100,251 |
| $ | 310,938 |
| $ | 181,155 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
| |||||
Interest and dividend income |
| 1,244 |
| 1,034 |
| 2,456 |
| 2,278 |
| 4,986 |
| |||||
Interest expense |
| (919 | ) | (1,913 | ) | (1,946 | ) | (2,832 | ) | (4,526 | ) | |||||
Gain on sale of investment securities |
| 26,337 |
| 177 |
| — |
| 26,514 |
| 2,720 |
| |||||
Other |
| 64 |
| 66 |
| 27 |
| 130 |
| (486 | ) | |||||
Total other income (expense) |
| 26,726 |
| (636 | ) | 537 |
| 26,090 |
| 2,694 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income before income taxes and |
|
|
|
|
|
|
|
|
|
|
| |||||
equity in income of affiliate |
| $ | 173,380 |
| $ | 163,648 |
| $ | 100,788 |
| $ | 337,028 |
| $ | 183,849 |
|
###