Exhibit 99.1
Media Contact:
Steve Sturgeon
QLogic Corporation
858.472.5669
steve.sturgeon@qlogic.com
Investor Contact:
Doug Naylor
QLogic Corporation
949.542.1330
doug.naylor@qlogic.com
QLOGIC REPORTS FOURTH QUARTER
AND FISCAL YEAR 2014 RESULTS
ALISO VIEJO, Calif., May 1, 2014—QLogic Corp. (Nasdaq:QLGC), a leading supplier of high performance network infrastructure solutions, today announced its financial results for the fourth quarter and fiscal year ended March 30, 2014.
Net revenue for the fourth quarter of fiscal 2014 was $115.7 million, compared to $116.9 million in the same quarter last year, and included approximately $1 million of revenue associated with the NetXtreme II Ethernet business that was acquired from Broadcom Corporation in March 2014. Revenue from Advanced Connectivity Platforms increased to $101.1 million in the fourth quarter of fiscal 2014 from $97.0 million in the same quarter last year. Revenue from Legacy Connectivity Products was $14.6 million during the fourth quarter of fiscal 2014 compared to $19.9 million in the same quarter last year.
“I am very pleased with our execution and financial performance during the fourth quarter. We delivered net revenue above the midpoint of our guidance range. In addition, we achieved non-GAAP income from continuing operations per diluted share at the high end of our guidance range,” said Prasad Rampalli, president and chief executive officer, QLogic. “The acquisition of the NetXtreme II Ethernet business from Broadcom is both strategic and financially compelling, and positions QLogic for expanded market opportunities. We expect total revenue to grow between 10% and 12% during fiscal 2015.”
Loss from continuing operations on a GAAP basis for the fourth quarter of fiscal 2014 was $46.8 million, or $0.54 per diluted share, compared to income from continuing operations of $29.6 million, or $0.33 per diluted share, for the fourth quarter of fiscal 2013. Loss from continuing operations on a GAAP basis for the fourth quarter of fiscal 2014 included $56.5 million of special charges and $14.7 million of incremental tax charges. The special charges are comprised of $15.5 million related to restructuring activities and $41.0 million for the portion of a license payment attributed by the company to the use of the related technology in a period prior to the date of the previously announced patent license agreement. The incremental tax charges consisted of valuation allowances related to deferred tax assets for state tax credits and net operating loss carryforwards. Income from continuing operations on a non-GAAP basis for the fourth quarter of fiscal 2014 increased to $20.8 million, or $0.24 per diluted share, from $15.6 million, or $0.17 per diluted share, for the fourth quarter of fiscal 2013.
Net revenue for fiscal 2014 was $460.9 million compared to $484.5 million in fiscal 2013. Loss from continuing operations on a GAAP basis for fiscal 2014 was $18.3 million, or $0.21 per diluted share, compared to income from continuing operations of $73.6 million, or $0.78 per diluted share in fiscal 2013. Income from continuing operations on a non-GAAP basis for fiscal 2014 increased to $82.8 million, or $0.94 per diluted share, from $76.1 million, or $0.81 per diluted share in fiscal 2013.
QLogic uses certain non-GAAP financial measures to supplement financial statements based on GAAP. A summary of these non-GAAP financial measures and a reconciliation of each non-GAAP financial measure to the most directly comparable GAAP financial measure, as well as a description of the reasons that management believes that these non-GAAP financial measures provide useful information to investors and the additional purposes for which management uses these non-GAAP financial measures, is presented in the accompanying financial schedules.
QLogic’s fourth quarter fiscal 2014 conference call is scheduled for today at 2:00 p.m. Pacific Time (5:00 p.m. Eastern Time). Prasad Rampalli, president and chief executive officer, and Jean Hu, senior vice president and chief financial officer, will host the conference call. The call is being webcast live via the Internet at http://ir.qlogic.com. Phone access to participate in the conference call is available at (866) 409-1556, pass code: 1865120.
The financial information that the company intends to discuss during the conference call will be available on the company’s website at http://ir.qlogic.com for twelve months following the conference call. A replay of the conference call will be available via webcast at http://ir.qlogic.com for twelve months.
Follow QLogic @ twitter.com/qlogic
QLogic – the Ultimate in Performance
QLogic (Nasdaq:QLGC) is a global leader and technology innovator in high performance server and storage networking connectivity products. Leading OEMs and channel partners worldwide rely on QLogic for their server and storage networking solutions. For more information, visitwww.qlogic.com.
Disclaimer – Forward-Looking Statements
This press release contains statements relating to future results of the company (including certain beliefs and projections regarding business and market trends and our belief that the acquisition from Broadcom is strategic and financially compelling, and positions us for expanding market opportunities and that revenue will grow consistent with our expectations) that are “forward-looking statements” as defined in the Private Securities Litigation Reform Act of 1995. Such forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those projected or implied in the forward-looking statements. The company advises readers that these potential risks and uncertainties include, but are not limited to: unfavorable economic conditions; potential fluctuations in operating results; gross margins that may vary over time; the stock price of the company may be volatile; the company’s dependence on the networking markets served; the ability to maintain and gain market or industry acceptance of the company’s products; the company’s dependence on a small number of customers; the company’s ability to compete effectively with other companies; the ability to attract and retain key personnel; the complexity of the company’s products; declining average unit sales prices of comparable products; the company’s dependence on sole source and limited source suppliers; the company’s dependence on relationships with certain third-party subcontractors and contract manufacturers; sales fluctuations arising from customer transitions to new products; seasonal fluctuations and uneven sales patterns in orders from customers; a reduction in sales efforts by current distributors; changes in the company’s tax provisions or adverse outcomes resulting from examination of its income tax returns; international economic, currency, regulatory, political and other risks; facilities of the company and its suppliers and customers are located in areas subject to natural disasters; the ability to protect proprietary rights; the ability to satisfactorily resolve any infringement claims; uncertain benefits from strategic business combinations, acquisitions and divestitures; declines in the market value of the company’s marketable securities; changes in and compliance with regulations; difficulties in transitioning to smaller geometry process technologies; the use of “open source” software in the company’s products; system security risks, data protection breaches and cyber-attacks; and the company’s ability to borrow under its credit agreement is subject to certain covenants.
More detailed information on these and additional factors that could affect the company’s operating and financial results are described in the company’s Forms 10-K, 10-Q and other reports filed, or to be filed, with the Securities and Exchange Commission. The company urges all interested parties to read these reports to gain a better understanding of the business and other risks that the company faces. The forward-looking statements contained in this press release are made only as of the date hereof, and the company does not intend to update or revise these forward-looking statements, whether as a result of new information, future events or otherwise.
QLogic and the QLogic logo are registered trademarks of QLogic Corporation. Other trademarks and registered trademarks are the property of the companies with which they are associated.
QLOGIC CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited — in thousands, except per share amounts)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Year Ended | |
| | March 30, 2014 | | | March 31, 2013 | | | March 30, 2014 | | | March 31, 2013 | |
Net revenues | | $ | 115,720 | | | $ | 116,914 | | | $ | 460,907 | | | $ | 484,538 | |
Cost of revenues | | | 39,422 | | | | 37,798 | | | | 150,800 | | | | 159,180 | |
| | | | | | | | | | | | | | | | |
Gross profit | | | 76,298 | | | | 79,116 | | | | 310,107 | | | | 325,358 | |
| | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Engineering and development | | | 36,598 | | | | 40,206 | | | | 147,010 | | | | 156,097 | |
Sales and marketing | | | 16,410 | | | | 20,562 | | | | 68,367 | | | | 78,512 | |
General and administrative | | | 9,399 | | | | 7,948 | | | | 32,097 | | | | 32,899 | |
Special charges | | | 56,524 | | | | — | | | | 74,853 | | | | — | |
| | | | | | | | | | | | | | | | |
Total operating expenses | | | 118,931 | | | | 68,716 | | | | 322,327 | | | | 267,508 | |
| | | | | | | | | | | | | | | | |
Operating income (loss) | | | (42,633 | ) | | | 10,400 | | | | (12,220 | ) | | | 57,850 | |
| | | | |
Interest and other income, net | | | 1,492 | | | | 1,072 | | | | 3,260 | | | | 4,007 | |
| | | | | | | | | | | | | | | | |
Income (loss) from continuing operations before income taxes | | | (41,141 | ) | | | 11,472 | | | | (8,960 | ) | | | 61,857 | |
| | | | |
Income tax expense (benefit) | | | 5,638 | | | | (18,163 | ) | | | 9,306 | | | | (11,704 | ) |
| | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | (46,779 | ) | | | 29,635 | | | | (18,266 | ) | | | 73,561 | |
| | | | |
Loss from discontinued operations, net of income taxes | | | — | | | | — | | | | — | | | | (425 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) | | $ | (46,779 | ) | | $ | 29,635 | | | $ | (18,266 | ) | | $ | 73,136 | |
| | | | | | | | | | | | | | | | |
Income (loss) from continuing operations per share: | | | | | | | | | | | | | | | | |
Basic | | $ | (0.54 | ) | | $ | 0.33 | | | $ | (0.21 | ) | | $ | 0.79 | |
Diluted | | $ | (0.54 | ) | | $ | 0.33 | | | $ | (0.21 | ) | | $ | 0.78 | |
| | | | |
Loss from discontinued operations per share: | | | | | | | | | | | | | | | | |
Basic | | $ | — | | | $ | — | | | $ | — | | | $ | (0.01 | ) |
Diluted | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | |
Net income (loss) per share: | | | | | | | | | | | | | | | | |
Basic | | $ | (0.54 | ) | | $ | 0.33 | | | $ | (0.21 | ) | | $ | 0.78 | |
Diluted | | $ | (0.54 | ) | | $ | 0.33 | | | $ | (0.21 | ) | | $ | 0.78 | |
| | | | |
Number of shares used in per share calculations: | | | | | | | | | | | | | | | | |
Basic | | | 87,017 | | | | 90,684 | | | | 87,612 | | | | 93,560 | |
Diluted | | | 87,017 | | | | 91,105 | | | | 87,612 | | | | 93,998 | |
QLOGIC CORPORATION
RECONCILIATION OF GAAP INCOME (LOSS) FROM CONTINUING OPERATIONS TO
NON-GAAP INCOME FROM CONTINUING OPERATIONS
(unaudited — in thousands, except per share amounts)
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Year Ended | |
| | March 30, 2014 | | | March 31, 2013 | | | March 30, 2014 | | | March 31, 2013 | |
GAAP income (loss) from continuing operations | | $ | (46,779 | ) | | $ | 29,635 | | | $ | (18,266 | ) | | $ | 73,561 | |
Items excluded from GAAP income (loss) from continuing operations: | | | | | | | | | | | | | | | | |
Stock-based compensation | | | 4,591 | | | | 7,068 | | | | 22,638 | | | | 30,363 | |
Amortization of acquisition-related intangible assets | | | 1,408 | | | | 243 | | | | 2,138 | | | | 973 | |
Amortization of license fee | | | 133 | | | | — | | | | 133 | | | | — | |
Acquisition-related charges | | | 1,517 | | | | — | | | | 1,517 | | | | — | |
Special charges | | | 56,524 | | | | — | | | | 74,853 | | | | — | |
Gains recognized on previously impaired investment securities | | | (425 | ) | | | — | | | | (425 | ) | | | — | |
Special income tax benefits (1) | | | — | | | | (19,338 | ) | | | — | | | | (19,338 | ) |
Other income tax effects | | | 3,783 | | | | (1,978 | ) | | | 219 | | | | (9,422 | ) |
| | | | | | | | | | | | | | | | |
Total non-GAAP adjustments | | | 67,531 | | | | (14,005 | ) | | | 101,073 | | | | 2,576 | |
| | | | | | | | | | | | | | | | |
Non-GAAP income from continuing operations | | $ | 20,752 | | | $ | 15,630 | | | $ | 82,807 | | | $ | 76,137 | |
| | | | | | | | | | | | | | | | |
Income (loss) from continuing operations per diluted share: | | | | | | | | | | | | | | | | |
GAAP income (loss) from continuing operations | | $ | (0.54 | ) | | $ | 0.33 | | | $ | (0.21 | ) | | $ | 0.78 | |
Adjustments | | | 0.78 | | | | (0.16 | ) | | | 1.15 | | | | 0.03 | |
| | | | | | | | | | | | | | | | |
Non-GAAP income from continuing operations | | $ | 0.24 | | | $ | 0.17 | | | $ | 0.94 | | | $ | 0.81 | |
| | | | | | | | | | | | | | | | |
Number of shares used in non-GAAP per diluted share calculations | | | 87,819 | | | | 91,105 | | | | 88,111 | | | | 93,998 | |
| | | | | | | | | | | | | | | | |
(1) | Comprised of benefits associated with adjustments to certain tax positions previously subject to an IRS examination and the retroactive reinstatement of the federal research tax credit. |
Non-GAAP Financial Measures
The non-GAAP financial measures contained herein are a supplement to the corresponding financial measures prepared in accordance with generally accepted accounting principles (GAAP). The non-GAAP financial measures presented exclude the items summarized in the above table. Management believes that adjustments for these items assist investors in making comparisons of period-to-period operating results and that these items are not indicative of the company’s on-going core operating performance.
The company has presented non-GAAP income from continuing operations and non-GAAP income from continuing operations per diluted share, on a basis consistent with its historical presentation, to assist investors in understanding the company’s core income from continuing operations and core income from continuing operations per diluted share on an on-going basis. These non-GAAP financial measures may also assist investors in making comparisons of the company’s core profitability with historical periods and comparisons of the company’s core profitability with the corresponding results for competitors. Management believes that non-GAAP income from continuing operations and non-GAAP income from continuing operations per diluted share are important measures in the evaluation of the company’s profitability. These non-GAAP financial measures exclude the adjustments described in the above table, and thus provide an overall measure of the company’s on-going profitability and related profitability on a per diluted share basis.
Management uses non-GAAP income from continuing operations and non-GAAP income from continuing operations per diluted share in its evaluation of the company’s core after-tax results of operations and trends between fiscal periods and believes that these measures are important components of its internal performance measurement process. In addition, the company prepares and maintains its budgets and forecasts for future periods on a basis consistent with these non-GAAP financial measures. Management believes that providing these non-GAAP financial measures allows investors to view the company’s financial results in the way that management views the financial results.
The non-GAAP financial measures presented herein have certain limitations in that they do not reflect all of the costs associated with the operations of the company’s business as determined in accordance with GAAP. Therefore, investors should consider non-GAAP financial measures in addition to, and not as a substitute for, or as superior to, measures of financial performance prepared in accordance with GAAP. The non-GAAP financial measures presented by the company may be different from the non-GAAP financial measures used by other companies.
For additional information on the items excluded from the non-GAAP financial measures and why the company believes that these non-GAAP financial measures provide useful supplemental information to investors, the company refers you to the Form 8-K regarding this release filed today with the Securities and Exchange Commission.
A summary of the non-GAAP adjustments presented in the table above by the financial statement line impacted is as follows:
| | | | | | | | | | | | | | | | |
(unaudited – in thousands) | | Three Months Ended | | | Year Ended | |
| | March 30, 2014 | | | March 31, 2013 | | | March 30, 2014 | | | March 31, 2013 | |
Non-GAAP Adjustments: | | | | | | | | | | | | | | | | |
Cost of revenues: | | | | | | | | | | | | | | | | |
Stock-based compensation | | $ | 267 | | | $ | 533 | | | $ | 1,349 | | | $ | 2,372 | |
Amortization of acquisition-related intangible assets | | | 1,408 | | | | 243 | | | | 2,138 | | | | 973 | |
Amortization of license fee | | | 133 | | | | — | | | | 133 | | | | — | |
Acquisition-related charges | | | 802 | | | | — | | | | 802 | | | | — | |
| | | | | | | | | | | | | | | | |
Total cost of revenue adjustments | | | 2,610 | | | | 776 | | | | 4,422 | | | | 3,345 | |
| | | | | | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | | | | | |
Engineering and development: | | | | | | | | | | | | | | | | |
Stock-based compensation | | | 1,848 | | | | 3,140 | | | | 10,918 | | | | 13,584 | |
Sales and marketing: | | | | | | | | | | | | | | | | |
Stock-based compensation | | | 1,063 | | | | 1,636 | | | | 5,337 | | | | 6,853 | |
General and administrative: | | | | | | | | | | | | | | | | |
Stock-based compensation | | | 1,413 | | | | 1,759 | | | | 5,034 | | | | 7,554 | |
Acquisition-related charges | | | 715 | | | | — | | | | 715 | | | | — | |
Special charges | | | 56,524 | | | | — | | | | 74,853 | | | | — | |
| | | | | | | | | | | | | | | | |
Total operating expense adjustments | | | 61,563 | | | | 6,535 | | | | 96,857 | | | | 27,991 | |
| | | | | | | | | | | | | | | | |
Interest and other income: | | | | | | | | | | | | | | | | |
Gains recognized on previously impaired investment securities | | | (425 | ) | | | — | | | | (425 | ) | | | — | |
| | | | | | | | | | | | | | | | |
Total non-GAAP adjustments before income taxes | | | 63,748 | | | | 7,311 | | | | 100,854 | | | | 31,336 | |
| | | | | | | | | | | | | | | | |
Income taxes: | | | | | | | | | | | | | | | | |
Special income tax benefits | | | — | | | | (19,338 | ) | | | — | | | | (19,338 | ) |
Other income tax effects | | | 3,783 | | | | (1,978 | ) | | | 219 | | | | (9,422 | ) |
| | | | | | | | | | | | | | | | |
Total income tax adjustments | | | 3,783 | | | | (21,316 | ) | | | 219 | | | | (28,760 | ) |
| | | | | | | | | | | | | | | | |
Total non-GAAP adjustments | | $ | 67,531 | | | $ | (14,005 | ) | | $ | 101,073 | | | $ | 2,576 | |
| | | | | | | | | | | | | | | | |
QLOGIC CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited — in thousands)
| | | | | | | | |
| | March 30, 2014 | | | March 31, 2013 | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 91,258 | | | $ | 95,532 | |
Marketable securities | | | 186,783 | | | | 359,974 | |
| | | | | | | | |
Total cash and marketable securities | | | 278,041 | | | | 455,506 | |
Accounts receivable, net | | | 65,213 | | | | 66,135 | |
Inventories | | | 18,036 | | | | 20,160 | |
Deferred tax assets | | | 15,080 | | | | 13,036 | |
Other current assets | | | 16,590 | | | | 24,381 | |
| | | | | | | | |
Total current assets | | | 392,960 | | | | 579,218 | |
| | |
Property and equipment, net | | | 84,912 | | | | 96,336 | |
Goodwill and purchased intangible assets, net | | | 264,010 | | | | 115,030 | |
Deferred tax assets | | | 32,827 | | | | 31,992 | |
Other assets | | | 23,554 | | | | 2,587 | |
| | | | | | | | |
| | $ | 798,263 | | | $ | 825,163 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 30,657 | | | $ | 29,668 | |
Accrued compensation | | | 26,956 | | | | 27,453 | |
Accrued taxes | | | 981 | | | | 4,559 | |
Deferred revenue | | | 3,954 | | | | 4,676 | |
Other current liabilities | | | 16,123 | | | | 7,651 | |
| | | | | | | | |
Total current liabilities | | | 78,671 | | | | 74,007 | |
| | |
Accrued taxes | | | 17,095 | | | | 10,772 | |
Other liabilities | | | 9,071 | | | | 6,107 | |
| | | | | | | | |
Total liabilities | | | 104,837 | | | | 90,886 | |
| | | | | | | | |
Stockholders’ equity: | | | | | | | | |
Common stock | | | 214 | | | | 212 | |
Additional paid-in capital | | | 958,008 | | | | 932,557 | |
Retained earnings | | | 1,672,071 | | | | 1,690,337 | |
Accumulated other comprehensive income | | | 435 | | | | 1,887 | |
Treasury stock | | | (1,937,302 | ) | | | (1,890,716 | ) |
| | | | | | | | |
Total stockholders’ equity | | | 693,426 | | | | 734,277 | |
| | | | | | | | |
| | $ | 798,263 | | | $ | 825,163 | |
| | | | | | | | |
QLOGIC CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited — in thousands)
| | | | | | | | |
| | Year Ended | |
| | March 30, 2014 | | | March 31, 2013 | |
Cash flows from operating activities: | | | | | | | | |
Net income (loss) | | $ | (18,266 | ) | | $ | 73,136 | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 32,523 | | | | 28,630 | |
Stock-based compensation | | | 22,638 | | | | 30,363 | |
Deferred income taxes | | | (3,637 | ) | | | (110 | ) |
Asset impairments | | | 8,022 | | | | — | |
Other non-cash items | | | 2,729 | | | | 3,954 | |
Changes in operating assets and liabilities, net of acquisitions: | | | | | | | | |
Accounts receivable | | | 899 | | | | 10,635 | |
Inventories | | | 6,660 | | | | (436 | ) |
Other assets | | | (19,013 | ) | | | (3,346 | ) |
Accounts payable | | | 4,376 | | | | (3,555 | ) |
Accrued compensation | | | (1,511 | ) | | | (873 | ) |
Accrued taxes, net | | | 9,855 | | | | (37,314 | ) |
Other liabilities | | | 11,516 | | | | (3,919 | ) |
| | | | | | | | |
Net cash provided by operating activities | | | 56,791 | | | | 97,165 | |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Purchases of available-for-sale securities | | | (342,921 | ) | | | (298,621 | ) |
Proceeds from sales and maturities of available-for-sale securities | | | 510,816 | | | | 308,947 | |
Purchases of property and equipment | | | (27,550 | ) | | | (46,765 | ) |
Acquisition of businesses | | | (157,352 | ) | | | — | |
| | | | | | | | |
Net cash used in investing activities | | | (17,007 | ) | | | (36,439 | ) |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Proceeds from issuance of common stock under stock-based awards | | | 8,711 | | | | 8,250 | |
Excess tax benefits from stock-based awards | | | 53 | | | | 177 | |
Minimum tax withholding paid on behalf of employees for restricted stock units | | | (4,739 | ) | | | (5,635 | ) |
Purchases of treasury stock | | | (47,785 | ) | | | (131,426 | ) |
Payments for credit facility commitment fee | | | (298 | ) | | | — | |
Payments for debt issuance costs | | | — | | | | (1,076 | ) |
| | | | | | | | |
Net cash used in financing activities | | | (44,058 | ) | | | (129,710 | ) |
| | | | | | | | |
Net decrease in cash and cash equivalents | | | (4,274 | ) | | | (68,984 | ) |
| | |
Cash and cash equivalents at beginning of year | | | 95,532 | | | | 164,516 | |
| | | | | | | | |
Cash and cash equivalents at end of year | | $ | 91,258 | | | $ | 95,532 | |
| | | | | | | | |
QLOGIC CORPORATION
SUPPLEMENTAL FINANCIAL INFORMATION
(unaudited — in thousands)
Net Revenues
A summary of the company’s revenue components is as follows:
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Year Ended | |
| | March 30, 2014 | | | March 31, 2013 | | | March 30, 2014 | | | March 31, 2013 | |
Advanced Connectivity Platforms | | $ | 101,085 | | | $ | 96,966 | | | $ | 386,738 | | | $ | 399,416 | |
Legacy Connectivity Products | | | 14,635 | | | | 19,948 | | | | 74,169 | | | | 85,122 | |
| | | | | | | | | | | | | | | | |
| | $ | 115,720 | | | $ | 116,914 | | | $ | 460,907 | | | $ | 484,538 | |
| | | | | | | | | | | | | | | | |