Guarantor Subsidiaries And Non-Guarantor Subsidiaries | 3 Months Ended |
Oct. 31, 2014 |
Guarantor Subsidiaries And Non Guarantor Subsidiaries | ' |
Guarantor Subsidiaries And Non-Guarantor Subsidiaries | ' |
Guarantor Subsidiaries and Non-Guarantor Subsidiaries |
The Company’s payment obligations under the 6.50% Notes (see Note 4, Long-Term Debt) are fully and unconditionally guaranteed on a joint and several, senior subordinated basis by substantially all of the Company’s consolidated subsidiaries (collectively, and excluding Non-Guarantor Subsidiaries (as defined below), the “Guarantor Subsidiaries”), except for Eagle Park Reservoir Company, Larkspur Restaurant & Bar, LLC, Black Diamond Insurance, Inc., Skiinfo AS and certain other insignificant entities (together, the “Non-Guarantor Subsidiaries”). APII and the Employee Housing Entities are included with the Non-Guarantor Subsidiaries for purposes of the consolidated financial information, but are not considered subsidiaries under the indenture governing the 6.50% Notes. |
Presented below is the consolidated financial information of the Parent Company, the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries. Financial information for the Non-Guarantor Subsidiaries is presented in the column titled “Other Subsidiaries.” Balance sheets are presented as of October 31, 2014, July 31, 2014, and October 31, 2013. Statements of operations and statements of comprehensive income (loss) are presented for the three months ended October 31, 2014 and 2013. Statements of cash flows are presented for the three months ended October 31, 2014 and 2013. As of October 31, 2013, the Company revised its classification of advances to Parent in the amount of $492.6 million to properly present it as contra equity in the Supplemental Consolidating Condensed Balance Sheet from advances to Parent within total assets. The Company has determined that this revision is not material to the Supplemental Consolidating Condensed Balance Sheet. |
Investments in subsidiaries are accounted for by the Parent Company and Guarantor Subsidiaries using the equity method of accounting. Net income (loss) of Guarantor Subsidiaries and Non-Guarantor Subsidiaries is, therefore, reflected in the Parent Company’s and Guarantor Subsidiaries’ investments in and advances to (from) subsidiaries. Net income (loss) of the Guarantor Subsidiaries and Non-Guarantor Subsidiaries is reflected in Guarantor Subsidiaries and Parent Company as equity in consolidated subsidiaries. The elimination entries eliminate investments in Other Subsidiaries and intercompany balances and transactions for consolidated reporting purposes. |
Supplemental Consolidating Condensed Balance Sheet |
As of October 31, 2014 |
(in thousands) |
(Unaudited) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | 100% | | Other | | Eliminating | | Consolidated |
Company | Owned | Subsidiaries | Entries |
| Guarantor | | |
| Subsidiaries | | |
Current assets: | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | | $ | 20,598 | | | $ | 9,242 | | | $ | — | | | $ | 29,840 | |
|
Restricted cash | | — | | | 11,304 | | | 1,978 | | | — | | | 13,282 | |
|
Trade receivables, net | | — | | | 33,241 | | | 2,896 | | | — | | | 36,137 | |
|
Inventories, net | | — | | | 88,079 | | | 200 | | | — | | | 88,279 | |
|
Other current assets | | 30,857 | | | 33,256 | | | 339 | | | — | | | 64,452 | |
|
Total current assets | | 30,857 | | | 186,478 | | | 14,655 | | | — | | | 231,990 | |
|
Property, plant and equipment, net | | — | | | 1,254,155 | | | 41,375 | | | — | | | 1,295,530 | |
|
Real estate held for sale and investment | | — | | | 170,182 | | | — | | | — | | | 170,182 | |
|
Goodwill, net | | — | | | 455,348 | | | 1,544 | | | — | | | 456,892 | |
|
Intangible assets, net | | — | | | 124,901 | | | 19,197 | | | — | | | 144,098 | |
|
Other assets | | 2,617 | | | 45,551 | | | 3,988 | | | (9,980 | ) | | 42,176 | |
|
Investments in subsidiaries | | 1,882,979 | | | (8,865 | ) | | — | | | (1,874,114 | ) | | — | |
|
Advances to affiliates | | — | | | — | | | 2,448 | | | (2,448 | ) | | — | |
|
Total assets | | $ | 1,916,453 | | | $ | 2,227,750 | | | $ | 83,207 | | | $ | (1,886,542 | ) | | $ | 2,340,868 | |
|
Current liabilities: | | | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 7,267 | | | $ | 373,235 | | | $ | 9,768 | | | $ | — | | | $ | 390,270 | |
|
Income taxes payable | | 31,604 | | | — | | | — | | | — | | | 31,604 | |
|
Long-term debt due within one year | | — | | | 778 | | | 244 | | | — | | | 1,022 | |
|
Total current liabilities | | 38,871 | | | 374,013 | | | 10,012 | | | — | | | 422,896 | |
|
Advances from affiliates | | 783,910 | | | 2,448 | | | — | | | (786,358 | ) | | — | |
|
Long-term debt | | 215,000 | | | 546,975 | | | 57,263 | | | — | | | 819,238 | |
|
Other long-term liabilities | | 48,875 | | | 205,245 | | | 11,046 | | | (9,980 | ) | | 255,186 | |
|
Deferred income taxes | | 85,072 | | | — | | | (210 | ) | | — | | | 84,862 | |
|
Total Vail Resorts, Inc. stockholders’ equity (deficit) | | 744,725 | | | 1,882,979 | | | (8,865 | ) | | (1,874,114 | ) | | 744,725 | |
|
Advances to Parent | | — | | | (783,910 | ) | | — | | | 783,910 | | | — | |
|
Noncontrolling interests | | — | | | — | | | 13,961 | | | — | | | 13,961 | |
|
Total stockholders’ equity | | 744,725 | | | 1,099,069 | | | 5,096 | | | (1,090,204 | ) | | 758,686 | |
|
Total liabilities and stockholders’ equity | | $ | 1,916,453 | | | $ | 2,227,750 | | | $ | 83,207 | | | $ | (1,886,542 | ) | | $ | 2,340,868 | |
|
|
Supplemental Consolidating Condensed Balance Sheet |
As of July 31, 2014 |
(in thousands) |
(Unaudited) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | 100% | | Other | | Eliminating | | Consolidated |
Company | Owned | Subsidiaries | Entries |
| Guarantor | | |
| Subsidiaries | | |
Current assets: | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | | $ | 35,070 | | | $ | 9,336 | | | $ | — | | | $ | 44,406 | |
|
Restricted cash | | — | | | 11,321 | | | 1,860 | | | — | | | 13,181 | |
|
Trade receivables, net | | — | | | 94,390 | | | 1,587 | | | — | | | 95,977 | |
|
Inventories, net | | — | | | 66,988 | | | 195 | | | — | | | 67,183 | |
|
Other current assets | | 29,249 | | | 24,736 | | | 314 | | | — | | | 54,299 | |
|
Total current assets | | 29,249 | | | 232,505 | | | 13,292 | | | — | | | 275,046 | |
|
Property, plant and equipment, net | | — | | | 1,105,830 | | | 42,160 | | | — | | | 1,147,990 | |
|
Real estate held for sale and investment | | — | | | 157,858 | | | — | | | — | | | 157,858 | |
|
Goodwill, net | | — | | | 376,491 | | | 1,657 | | | — | | | 378,148 | |
|
Intangible assets, net | | — | | | 98,227 | | | 19,296 | | | — | | | 117,523 | |
|
Other assets | | 2,762 | | | 100,365 | | | 4,137 | | | (9,980 | ) | | 97,284 | |
|
Investments in subsidiaries | | 1,945,001 | | | (7,188 | ) | | — | | | (1,937,813 | ) | | — | |
|
Advances to affiliates | | — | | | — | | | 2,621 | | | (2,621 | ) | | — | |
|
Total assets | | $ | 1,977,012 | | | $ | 2,064,088 | | | $ | 83,163 | | | $ | (1,950,414 | ) | | $ | 2,173,849 | |
|
Current liabilities: | | | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 3,803 | | | $ | 277,738 | | | $ | 7,677 | | | $ | — | | | $ | 289,218 | |
|
Income taxes payable | | 33,966 | | | — | | | — | | | — | | | 33,966 | |
|
Long-term debt due within one year | | — | | | 791 | | | 231 | | | — | | | 1,022 | |
|
Total current liabilities | | 37,769 | | | 278,529 | | | 7,908 | | | — | | | 324,206 | |
|
Advances from affiliates | | 725,839 | | | 2,621 | | | — | | | (728,460 | ) | | — | |
|
Long-term debt | | 215,000 | | | 353,093 | | | 57,507 | | | — | | | 625,600 | |
|
Other long-term liabilities | | 48,875 | | | 210,683 | | | 11,103 | | | (9,980 | ) | | 260,681 | |
|
Deferred income taxes | | 128,686 | | | — | | | (124 | ) | | — | | | 128,562 | |
|
Total Vail Resorts, Inc. stockholders’ equity (deficit) | | 820,843 | | | 1,945,001 | | | (7,188 | ) | | (1,937,813 | ) | | 820,843 | |
|
Advances to Parent | | — | | | (725,839 | ) | | — | | | 725,839 | | | — | |
|
Noncontrolling interests | | — | | | — | | | 13,957 | | | — | | | 13,957 | |
|
Total stockholders’ equity | | 820,843 | | | 1,219,162 | | | 6,769 | | | (1,211,974 | ) | | 834,800 | |
|
Total liabilities and stockholders’ equity | | $ | 1,977,012 | | | $ | 2,064,088 | | | $ | 83,163 | | | $ | (1,950,414 | ) | | $ | 2,173,849 | |
|
|
Supplemental Consolidating Condensed Balance Sheet |
As of October 31, 2013 |
(in thousands) |
(Unaudited) |
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | 100% | | Other | | Eliminating | | Consolidated |
Company | Owned | Subsidiaries | Entries |
| Guarantor | | |
| Subsidiaries | | |
Current assets: | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | | $ | 107,053 | | | $ | 7,172 | | | $ | — | | | $ | 114,225 | |
|
Restricted cash | | — | | | 10,846 | | | 1,557 | | | — | | | 12,403 | |
|
Trade receivables, net | | 198 | | | 34,522 | | | 2,831 | | | — | | | 37,551 | |
|
Inventories, net | | — | | | 89,317 | | | 214 | | | — | | | 89,531 | |
|
Other current assets | | 26,524 | | | 29,674 | | | 1,136 | | | — | | | 57,334 | |
|
Total current assets | | 26,722 | | | 271,412 | | | 12,910 | | | — | | | 311,044 | |
|
Property, plant and equipment, net | | — | | | 1,140,942 | | | 44,571 | | | — | | | 1,185,513 | |
|
Real estate held for sale and investment | | — | | | 188,205 | | | — | | | — | | | 188,205 | |
|
Goodwill, net | | — | | | 377,740 | | | 1,760 | | | — | | | 379,500 | |
|
Intangible assets, net | | — | | | 101,071 | | | 19,418 | | | — | | | 120,489 | |
|
Other assets | | 5,796 | | | 97,473 | | | 4,188 | | | (9,459 | ) | | 97,998 | |
|
Investments in subsidiaries | | 1,751,058 | | | (5,045 | ) | | — | | | (1,746,013 | ) | | — | |
|
Advances to affiliates | | — | | | — | | | 2,945 | | | (2,945 | ) | | — | |
|
Total assets | | $ | 1,783,576 | | | $ | 2,171,798 | | | $ | 85,792 | | | $ | (1,758,417 | ) | | $ | 2,282,749 | |
|
Current liabilities: | | | | | | | | | | |
Accounts payable and accrued liabilities | | $ | 12,877 | | | $ | 348,128 | | | $ | 8,546 | | | $ | — | | | $ | 369,551 | |
|
Income taxes payable | | 39,946 | | | — | | | — | | | — | | | 39,946 | |
|
Long-term debt due within one year | | — | | | 772 | | | 231 | | | — | | | 1,003 | |
|
Total current liabilities | | 52,823 | | | 348,900 | | | 8,777 | | | — | | | 410,500 | |
|
Advances from affiliates | | 492,580 | | | 2,945 | | | — | | | (495,525 | ) | | — | |
|
Long-term debt | | 390,000 | | | 349,555 | | | 57,507 | | | — | | | 797,062 | |
|
Other long-term liabilities | | 27,673 | | | 211,920 | | | 10,591 | | | (9,459 | ) | | 240,725 | |
|
Deferred income taxes | | 75,944 | | | — | | | (34 | ) | | — | | | 75,910 | |
|
Total Vail Resorts, Inc. stockholders’ equity (deficit) | | 744,556 | | | 1,751,058 | | | (5,045 | ) | | (1,746,013 | ) | | 744,556 | |
|
Advances to Parent | | — | | | (492,580 | ) | | — | | | 492,580 | | | — | |
|
Noncontrolling interests | | — | | | — | | | 13,996 | | | — | | | 13,996 | |
|
Total stockholders’ equity | | 744,556 | | | 1,258,478 | | | 8,951 | | | (1,253,433 | ) | | 758,552 | |
|
Total liabilities and stockholders’ equity | | $ | 1,783,576 | | | $ | 2,171,798 | | | $ | 85,792 | | | $ | (1,758,417 | ) | | $ | 2,282,749 | |
|
|
Supplemental Consolidating Condensed Statement of Operations |
For the three months ended October 31, 2014 |
(in thousands) |
(Unaudited) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | 100% Owned | | Other | | Eliminating | | Consolidated |
Company | Guarantor | Subsidiaries | Entries |
| Subsidiaries | | |
Total net revenue | | $ | — | | | $ | 129,726 | | | $ | 2,642 | | | $ | (4,106 | ) | | $ | 128,262 | |
|
Total operating expense | | 88 | | | 237,506 | | | 4,518 | | | (4,068 | ) | | 238,044 | |
|
Gain on litigation settlement | | — | | | 16,400 | | | — | | | — | | | 16,400 | |
|
Change in fair value of contingent consideration | | — | | | 4,550 | | | — | | | — | | | 4,550 | |
|
Loss from operations | | (88 | ) | | (86,830 | ) | | (1,876 | ) | | (38 | ) | | (88,832 | ) |
Other expense, net | | (3,639 | ) | | (9,671 | ) | | (322 | ) | | 38 | | | (13,594 | ) |
|
Equity investment income, net | | — | | | 325 | | | — | | | — | | | 325 | |
|
Loss before benefit from income taxes | | (3,727 | ) | | (96,176 | ) | | (2,198 | ) | | — | | | (102,101 | ) |
|
Benefit from income taxes | | 1,333 | | | 36,207 | | | 237 | | | — | | | 37,777 | |
|
Net loss before equity in loss of consolidated subsidiaries | | (2,394 | ) | | (59,969 | ) | | (1,961 | ) | | — | | | (64,324 | ) |
|
Equity in loss of consolidated subsidiaries | | (61,882 | ) | | (1,913 | ) | | — | | | 63,795 | | | — | |
|
Net loss | | (64,276 | ) | | (61,882 | ) | | (1,961 | ) | | 63,795 | | | (64,324 | ) |
|
Net loss attributable to noncontrolling interests | | — | | | — | | | 48 | | | — | | | 48 | |
|
Net loss attributable to Vail Resorts, Inc. | | $ | (64,276 | ) | | $ | (61,882 | ) | | $ | (1,913 | ) | | $ | 63,795 | | | $ | (64,276 | ) |
|
|
Supplemental Consolidating Condensed Statement of Operations |
For the three months ended October 31, 2013 |
(in thousands) |
(Unaudited) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | 100% Owned | | Other | | Eliminating | | Consolidated |
Company | Guarantor | Subsidiaries | Entries |
| Subsidiaries | | |
Total net revenue | | $ | — | | | $ | 123,488 | | | $ | 2,815 | | | $ | (2,912 | ) | | $ | 123,391 | |
|
Total operating expense | | 92 | | | 223,528 | | | 4,749 | | | (2,874 | ) | | 225,495 | |
|
Loss from operations | | (92 | ) | | (100,040 | ) | | (1,934 | ) | | (38 | ) | | (102,104 | ) |
Other expense, net | | (6,601 | ) | | (9,097 | ) | | (343 | ) | | 38 | | | (16,003 | ) |
|
Equity investment income, net | | — | | | 603 | | | — | | | — | | | 603 | |
|
Loss before benefit from income taxes | | (6,693 | ) | | (108,534 | ) | | (2,277 | ) | | — | | | (117,504 | ) |
|
Benefit from income taxes | | 2,848 | | | 40,990 | | | 229 | | | — | | | 44,067 | |
|
Net loss before equity in loss of consolidated subsidiaries | | (3,845 | ) | | (67,544 | ) | | (2,048 | ) | | — | | | (73,437 | ) |
|
Equity in loss of consolidated subsidiaries | | (69,531 | ) | | (1,987 | ) | | — | | | 71,518 | | | — | |
|
Net loss | | (73,376 | ) | | (69,531 | ) | | (2,048 | ) | | 71,518 | | | (73,437 | ) |
|
Net loss attributable to noncontrolling interests | | — | | | — | | | 61 | | | — | | | 61 | |
|
Net loss attributable to Vail Resorts, Inc. | | $ | (73,376 | ) | | $ | (69,531 | ) | | $ | (1,987 | ) | | $ | 71,518 | | | $ | (73,376 | ) |
|
|
|
|
|
Supplemental Consolidating Condensed Statement of Comprehensive Income (Loss) |
For the three months ended October 31, 2014 |
(In thousands) |
(Unaudited) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | 100% Owned | | Other | | Eliminating | | Consolidated |
Company | Guarantor | Subsidiaries | Entries |
| Subsidiaries | | |
Net loss | | $ | (64,276 | ) | | $ | (61,882 | ) | | $ | (1,961 | ) | | $ | 63,795 | | | $ | (64,324 | ) |
|
Foreign currency translation adjustments, net of tax | | (140 | ) | | (140 | ) | | (140 | ) | | 280 | | | (140 | ) |
|
Comprehensive loss | | (64,416 | ) | | (62,022 | ) | | (2,101 | ) | | 64,075 | | | (64,464 | ) |
|
Comprehensive loss attributable to noncontrolling interests | | — | | | — | | | 48 | | | — | | | 48 | |
|
Comprehensive loss attributable to Vail Resorts, Inc. | | $ | (64,416 | ) | | $ | (62,022 | ) | | $ | (2,053 | ) | | $ | 64,075 | | | $ | (64,416 | ) |
|
|
Supplemental Consolidating Condensed Statement of Comprehensive Income (Loss) |
For the three months ended October 31, 2013 |
(In thousands) |
(Unaudited) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | 100% Owned | | Other | | Eliminating | | Consolidated |
Company | Guarantor | Subsidiaries | Entries |
| Subsidiaries | | |
Net loss | | $ | (73,376 | ) | | $ | (69,531 | ) | | $ | (2,048 | ) | | $ | 71,518 | | | $ | (73,437 | ) |
|
Foreign currency translation adjustments, net of tax | | 11 | | | 11 | | | 11 | | | (22 | ) | | 11 | |
|
Comprehensive loss | | (73,365 | ) | | (69,520 | ) | | (2,037 | ) | | 71,496 | | | (73,426 | ) |
|
Comprehensive loss attributable to noncontrolling interests | | — | | | — | | | 61 | | | — | | | 61 | |
|
Comprehensive loss attributable to Vail Resorts, Inc. | | $ | (73,365 | ) | | $ | (69,520 | ) | | $ | (1,976 | ) | | $ | 71,496 | | | $ | (73,365 | ) |
|
|
|
|
|
|
Supplemental Consolidating Condensed Statement of Cash Flows |
For the three months ended October 31, 2014 |
(in thousands) |
(Unaudited) |
| | | | |
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | 100% Owned | | Other | | Consolidated | | | | |
Company | Guarantor | Subsidiaries | | | | |
| Subsidiaries | | | | | |
Net cash (used in) provided by operating activities | | $ | (38,937 | ) | | $ | 63,073 | | | $ | 343 | | | $ | 24,479 | | | | | |
| | | |
Cash flows from investing activities: | | | | | | | | | | | | |
Capital expenditures | | — | | | (27,471 | ) | | (285 | ) | | (27,756 | ) | | | | |
| | | |
Acquisition of business | | — | | | (182,500 | ) | | — | | | (182,500 | ) | | | | |
| | | |
Other investing activities, net | | — | | | 617 | | | 12 | | | 629 | | | | | |
| | | |
Net cash used in investing activities | | — | | | (209,354 | ) | | (273 | ) | | (209,627 | ) | | | | |
| | | |
Cash flows from financing activities: | | | | | | | | | | | | |
Proceeds from borrowings under long-term debt | | — | | | 213,000 | | | — | | | 213,000 | | | | | |
| | | |
Payments of other long-term debt | | — | | | (30,022 | ) | | (231 | ) | | (30,253 | ) | | | | |
| | | |
Dividends paid | | (15,061 | ) | | — | | | — | | | (15,061 | ) | | | | |
| | | |
Other financing activities, net | | 2,355 | | | 392 | | | 165 | | | 2,912 | | | | | |
| | | |
Advances | | 51,643 | | | (51,643 | ) | | — | | | — | | | | | |
| | | |
Net cash provided by (used in) financing activities | | 38,937 | | | 131,727 | | | (66 | ) | | 170,598 | | | | | |
| | | |
Effect of exchange rate changes on cash and cash equivalents | | — | | | 82 | | | (98 | ) | | (16 | ) | | | | |
| | | |
Net decrease in cash and cash equivalents | | — | | | (14,472 | ) | | (94 | ) | | (14,566 | ) | | | | |
| | | |
Cash and cash equivalents: | | | | | | | | | | | | |
Beginning of period | | — | | | 35,070 | | | 9,336 | | | 44,406 | | | | | |
| | | |
End of period | | $ | — | | | $ | 20,598 | | | $ | 9,242 | | | $ | 29,840 | | | | | |
| | | |
|
Supplemental Consolidating Condensed Statement of Cash Flows |
For the three months ended October 31, 2013 |
(in thousands) |
(Unaudited) |
| | | | |
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | 100% Owned | | Other | | Consolidated | | | | |
Company | Guarantor | Subsidiaries | | | | |
| Subsidiaries | | | | | |
Net cash (used in) provided by operating activities | | $ | (44,375 | ) | | $ | 61,344 | | | $ | (623 | ) | | $ | 16,346 | | | | | |
| | | |
Cash flows from investing activities: | | | | | | | | | | | | |
| | | |
Capital expenditures | | — | | | (33,530 | ) | | (274 | ) | | (33,804 | ) | | | | |
| | | |
Other investing activities, net | | — | | | 93 | | | 7 | | | 100 | | | | | |
| | | |
Net cash used in investing activities | | — | | | (33,437 | ) | | (267 | ) | | (33,704 | ) | | | | |
| | | |
Cash flows from financing activities: | | | | | | | | | | | | |
Dividends paid | | (7,489 | ) | | — | | | — | | | (7,489 | ) | | | | |
| | | |
Other financing activities, net | | 2,969 | | | (2,858 | ) | | 334 | | | 445 | | | | | |
| | | |
Advances | | 48,895 | | | (48,895 | ) | | — | | | — | | | | | |
| | | |
Net cash provided by (used in) financing activities | | 44,375 | | | (51,753 | ) | | 334 | | | (7,044 | ) | | | | |
| | | |
Effect of exchange rate changes on cash and cash equivalents | | — | | | (71 | ) | | 94 | | | 23 | | | | | |
| | | |
Net decrease in cash and cash equivalents | | — | | | (23,917 | ) | | (462 | ) | | (24,379 | ) | | | | |
| | | |
Cash and cash equivalents: | | | | | | | | | | | | |
Beginning of period | | — | | | 130,970 | | | 7,634 | | | 138,604 | | | | | |
| | | |
End of period | | $ | — | | | $ | 107,053 | | | $ | 7,172 | | | $ | 114,225 | | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | | | |