Attached files
file | filename |
---|---|
8-K - FORM 8-K - INTERNATIONAL SPEEDWAY CORP | g26744e8vk.htm |
EXHIBIT 99.1
FOR: | International Speedway Corporation | |||
CONTACT: | Charles N. Talbert | |||
Director, Investor and Corporate | ||||
Communications | ||||
(386) 681-4281 |
INTERNATIONAL SPEEDWAY CORPORATION REPORTS FINANCIAL
RESULTS FOR THE FIRST QUARTER OF FISCAL 2011 AND
REITERATES ITS FULL YEAR FINANCIAL GUIDANCE
RESULTS FOR THE FIRST QUARTER OF FISCAL 2011 AND
REITERATES ITS FULL YEAR FINANCIAL GUIDANCE
DAYTONA BEACH, Fla. April 5, 2011 International Speedway Corporation (NASDAQ Global
Select Market: ISCA; OTC Bulletin Board: ISCB) (ISC) today reported financial results for its
fiscal first quarter ended February 28, 2011.
We are pleased to report first quarter results that exceeded our financial expectations,
stated ISC Chief Executive Officer Lesa France Kennedy. The track repaving at Daytona
International Speedway provided additional national prominence to the DAYTONA 500 and was a
contributing factor to the total attendance increase for the events of Speedweeks 2011 at Daytona.
The momentum generated from the start of the season has also contributed to solid results for our
NASCAR event weekends held during the quarter at Phoenix International Raceway and subsequent to
the quarter at Auto Club Speedway and Martinsville Speedway.
Additionally, disciplined focus on the cost-side of the business is delivering the expected
marked improvement in our operating margin. Not only is execution of our cost containment
initiatives providing us confidence to reiterate our full-year financial guidance, but also driving
increased bottom-line results year-over-year.
Ms. France Kennedy continued, While we are optimistic for the remainder of the year, we
realize that our attendance-related revenues will continue to be a significant near-term business
risk. With the economy showing signs of sustained growth, we have been actively focused on
improving customer retention and advance ticket sales. Through targeted consumer initiatives and
capacity adjustments, we believe the Company will gradually increase retention rates and regain a
more normalized advance ticket sales trend.
First Quarter Comparison
Total revenues for the first quarter were approximately $148.7 million, compared to revenues
of approximately $152.0 million in the prior-year period. Operating income was approximately $39.4
million during the period compared to approximately $39.8 million in the first quarter of fiscal
2010. In addition to the macroeconomic challenges, quarter-over-quarter comparability was impacted
by:
-more-
ISC REPORTS FISCAL 2011 FIRST QUARTER RESULTS | PAGE 2 |
| The NASCAR spring Sprint Cup and Nationwide events held at Auto Club Speedway in fiscal 2010 were realigned to Kansas and will be held in the third quarter of fiscal 2011; | ||
| The NASCAR Sprint Cup and Nationwide series events at Phoenix were held in the first quarter of fiscal 2011. The corresponding events were held in the second quarter of fiscal 2010. In addition, Phoenix held a NASCAR Camping World Truck Series event in the first quarter of fiscal 2011 for which there was no comparable event in fiscal 2010; | ||
| In the first quarter of fiscal 2011, the Company recognized non-cash impairments of long-lived assets totaling approximately $2.9 million, or $0.04 per diluted share, primarily attributable to the removal of certain assets in connection with the repaving of the track and grandstand enhancements at Phoenix as well as grandstand enhancements at Kansas. | ||
| During the first quarter of fiscal 2010, the Company recognized approximately $1.3 million, or $0.02 per diluted share, in expense related to an interest rate swap. In fiscal 2011, the remaining deferred interest rate swap balance is included in other comprehensive loss and is being amortized as interest expense over the 10 year term of private placement senior notes the Company issued in January 2011; and | ||
| During the first quarter of fiscal 2010, the Company had favorable tax settlements with certain states, where it de-recognized potential interest and penalties totaling approximately $5.4 million, or $0.11 per diluted share. This de-recognition of interest and penalties was recorded as a reduction in income tax expense in ISCs consolidated statement of operations. There was no comparable activity related to these settlements in the same period of the current year. |
Net income for the first quarter was approximately $21.4 million, or $0.45 per diluted share,
compared to net income of approximately $25.4 million, or $0.53 per diluted share, in the prior
year. Excluding the operating results from the Companys equity investment and the impairment of
long-lived assets, non-GAAP (defined below) net income for the first quarter of 2011 increased to
approximately $23.3 million, or $0.49 per diluted share. Non-GAAP net income for the first quarter
of 2010 was approximately $21.6 million, or $0.45 per diluted share.
GAAP to Non-GAAP Reconciliation
The following financial information is presented below using other than U.S. generally
accepted accounting principles (non-GAAP), and is reconciled to comparable information presented
using GAAP. Non-GAAP net income and diluted earnings per share below are derived by adjusting
amounts determined in accordance with GAAP for certain items presented in the accompanying selected
operating statement data, net of taxes.
ISC REPORTS FISCAL 2011 FIRST QUARTER RESULTS | PAGE 3 |
The Company believes such non-GAAP information is useful and meaningful, and is used by
investors to assess its core operations, which consist of the ongoing promotion of racing events at
its major motorsports entertainment facilities. Such non-GAAP information identifies and
separately displays the equity investment earnings and losses and adjusts for items that are not
considered to be reflective of its continuing core operations
at its motorsports entertainment facilities. The Company believes that such non-GAAP
information improves the comparability of the operating results and provides a better understanding
of the performance of its core operations for the periods presented. The Company uses this
non-GAAP information to analyze the current performance and trends and make decisions regarding
future ongoing operations. This non-GAAP financial information may not be comparable to similarly
titled measures used by other entities and should not be considered as an alternative to operating
income, net income or diluted earnings per share, which are determined in accordance with GAAP.
The presentation of this non-GAAP financial information is not intended to be considered
independent of or as a substitute for results prepared in accordance with GAAP. The Company uses
both GAAP and non-GAAP information in evaluating and operating the business and as such deemed it
important to provide such information to investors.
The adjustments for 2010 relate to the Hollywood Casino at Kansas Speedway equity in net
loss from equity investment; impairments of certain other long-lived assets; interest rate swap
expense; and de-recognition of interest and penalties associated with certain state tax
settlements.
The adjustments for 2011 relate to the Hollywood Casino at Kansas Speedway equity in net
loss from equity investment and impairments of certain other long-lived assets.
ISC REPORTS FISCAL 2011 FIRST QUARTER RESULTS | PAGE 4 |
(In Thousands, Except Per Share Amounts) | ||||||||
(Unaudited) | ||||||||
Three Months Ended | ||||||||
February 28, 2010 | February 28, 2011 | |||||||
Net income |
$ | 25,440 | $ | 21,435 | ||||
Net loss from discontinued operations |
47 | | ||||||
Income from continuing operations |
25,487 | 21,435 | ||||||
Equity in net loss from equity investments, net of tax |
642 | 137 | ||||||
Consolidated income from continuing operations excluding
equity in net loss from equity investments |
26,129 | 21,572 | ||||||
Adjustments, net of tax: |
||||||||
Impairment of long-lived assets |
134 | 1,743 | ||||||
Interest rate swap expense |
762 | | ||||||
State tax settlements |
(5,419 | ) | | |||||
Non-GAAP net income |
$ | 21,606 | $ | 23,315 | ||||
Per share data: |
||||||||
Diluted earnings per share |
$ | 0.53 | $ | 0.45 | ||||
Net loss from discontinued operations |
| | ||||||
Income from continuing operations |
0.53 | 0.45 | ||||||
Equity in net loss from equity investments, net of tax |
0.01 | 0.00 | ||||||
Consolidated income from continuing operations excluding
equity in net loss from equity investments |
0.54 | 0.45 | ||||||
Adjustments, net of tax: |
||||||||
Impairment of long-lived assets |
0.00 | 0.04 | ||||||
Interest rate swap expense |
0.02 | | ||||||
State tax settlements |
(0.11 | ) | | |||||
Non-GAAP diluted earnings per share |
$ | 0.45 | $ | 0.49 | ||||
From a marketing partnership perspective, ISC has agreements in place for approximately
87.0 percent of its gross marketing partnership revenue target; has announced as sold 15 of 20
available NASCAR Sprint Cup series entitlements and 13 of 16 available Nationwide series event
entitlements. This is compared to last year at this time when the Company had approximately 85.0
percent of its gross marketing partnership revenue target and had entitlements for two Sprint Cup
and one Nationwide races either open or not announced.
We are experiencing increased levels of interest from corporate partners despite the impact
the economy continues to have on corporate budgets and sales, stated Ms. France Kennedy. We are
also beginning to see pricing stabilization on our inventory of assets and remain committed to
securing all of our 2011 NASCAR Sprint Cup and Nationwide series event entitlements.
External Growth and Other Initiatives
Hollywood Casino at Kansas Speedway
The initial phase of the Hollywood-themed and branded entertainment destination facility will
feature an 82,000 square foot casino with 2,000 slot machines and 52 table games, a 1,253 space
parking structure as well as a sports-themed bar, dining and entertainment options. Kansas
Entertainment, LLC, the Companys 50/50 joint
ISC REPORTS FISCAL 2011 FIRST QUARTER RESULTS | PAGE 5 |
venture with Penn National Gaming, Inc., anticipates
funding the initial phase of the development, which is well underway and on budget, with equity
contributions from each partner and potentially third party financing.
The Company currently estimates that its share of capitalized development costs for the
project, excluding its contribution of land, will be approximately $155.0 million. In addition, the
Company expects to continue to incur certain other start up and related costs through opening in
the first half of 2012, a number of which will be expensed as equity in net loss from equity
investments.
Staten Island
In connection with ISCs efforts to sell its 676-acre parcel of property located in Staten
Island, New York, on March 29, 2011, the New York State Department of Environmental Conservation
(DEC) published for public comment a series of documents, including an Engineering Work Plan,
which will allow the property to be filled. Following the public comment period, the DEC may
approve the Engineering Work Plan, as well as a Modified Order on Consent and other related
documents. This step will allow the property to be filled and remaining environmental remediation
to be completed, both of which are necessary precursors for commercial development of the property.
The Company believes this is an important step in the development of the property and its
potential to bring jobs and economic development to Staten Island. Currently the Company does not
anticipate filling activities to commence until after it has sold its interest in 380 Development,
its wholly owned subsidiary that owns the property.
Capital Spending
For the three months ended February 28, 2011, ISC spent approximately $11.7 million on capital
expenditures, which includes approximately $9.6 million for projects at our existing facilities
related to construction of grandstand seating enhancements at Watkins Glen, Kansas and Talladega;
designing and
engineering of grandstand seating enhancements and repaving at Daytona and Phoenix; and a
variety of other improvements and renovations. The remaining balance is associated with additional
capitalized spending for the Staten Island property. The Company spent approximately $23.9 million
for the three months ended February 28, 2010, which included $10.4 million for projects at its
existing facilities. For the remaining $13.5 million of spending, approximately $5.5 million was
related to the International Motorsports Center building which was funded from long-term restricted
cash. The remaining balance was associated with additional capitalized spending for the Staten
Island property and land purchases.
At February 28, 2011, the Company had approximately $52.9 million in capital projects
currently approved for its existing facilities. These projects include completion of track repaving
at Phoenix, grandstand seating enhancements and infield improvements at Michigan and Martinsville;
grandstand seating enhancements at Watkins Glen; improvements at various facilities for expansion
of parking, camping capacity and other uses; and a variety of other improvements and renovations to
our facilities that enable us to effectively compete with other sports venues for consumer and
corporate spending.
ISC REPORTS FISCAL 2011 FIRST QUARTER RESULTS | PAGE 6 |
As a result of these currently approved projects and anticipated additional approvals in
fiscal 2011, the Company expects its total fiscal 2011 capital expenditures at its existing
facilities will be approximately $65.0 million to $75.0 million depending on the timing of certain
projects. The Company reviews the capital expenditure program periodically and modifies it as
required to meet current business needs.
Share Repurchase Program
During the fiscal 2011 first quarter, the Company purchased 81,988 shares of its Class A stock
for approximately $2.4 million, bringing the total number of shares purchased from December 2006
through February 2011 to approximately 5.3 million shares. ISC currently has approximately $26.8
million in remaining capacity on its $250.0 million authorization which it expects to expend
ratably through remaining fiscal 2011.
Outlook
ISC reiterates its 2011 total revenue guidance range of $635.0 million to $650.0 million. In
addition, the Company is maintaining its fiscal 2011 full year non-GAAP earnings range of $1.60 to
$1.80 per diluted share after-tax. The non-GAAP earnings per share estimates excludes any future
loss on impairment of long-lived assets which could be recorded as part of capital improvements
resulting in removal of assets not fully depreciated; gain or loss on the sale of its Staten Island
property and unanticipated further impairment of the property; and any income statement impact
related to the Kansas Casino development.
In closing, Ms. France Kennedy added, Through a strict focus on our business plan, we have
consistently delivered solid financial results. As the economy strengthens, we have a tremendous
opportunity to prosper through improved consumer and corporate spending trends. In addition, we
are making strategic investments that will complement our core business. The Hollywood Casino at
Kansas Speedway is an innovative way we are building value, as our share of the expected cash flow
from this project will be the equivalent to ISC opening another
Kansas Speedway-type motorsports facility with a new NASCAR Sprint
Cup date included as was the case for the Kansas and Chicagoland
Speedways in 2001. Lastly, to further support our stock price, we are returning capital
to our shareholders through open-market share repurchases and an
annual dividend payment. We are excited about the near and long-term
prospects for the Company.
Conference Call Details
The management of ISC will host a conference call today with investors at 9:00 a.m. Eastern
Time. To participate, dial toll free (888) 694-4641 five to ten minutes prior to the scheduled
start time and request to be connected to the ISC earnings call, ID number 54299318. A live
Webcast will also be available at that time on the Companys Web site,
www.internationalspeedwaycorporation.com, under the Investor Relations section.
A replay will be available two hours after the end of the call through midnight Tuesday, April
19, 2011. To access, dial toll free (800) 642-1687 and enter the code 54299318, or visit the
Investor Relations section of the Companys Web site.
ISC REPORTS FISCAL 2011 FIRST QUARTER RESULTS | PAGE 7 |
International Speedway Corporation is a leading promoter of motorsports activities, currently
promoting more than 100 racing events annually as well as numerous other motorsports-related
activities. The Company owns and/or operates 13 of the nations major motorsports entertainment
facilities, including Daytona International Speedway® in Florida (home of the DAYTONA 500®);
Talladega Superspeedway® in Alabama; Michigan International Speedway® located outside Detroit;
Richmond International Raceway® in Virginia; Auto Club Speedway of Southern CaliforniaSM
near Los Angeles; Kansas Speedway® in Kansas City, Kansas; Phoenix International Raceway® in
Arizona; Chicagoland Speedway® and Route 66 RacewaySM near Chicago, Illinois;
Homestead-Miami SpeedwaySM in Florida; Martinsville Speedway® in Virginia; Darlington
Raceway® in South Carolina; and Watkins Glen International® in New York. In addition, ISC promotes
major motorsports activities in Montreal, Quebec, through its subsidiary, Stock-Car Montreal.
The Company also owns and operates MRN® Radio, the nations largest independent sports radio
network and Americrown Service CorporationSM, a subsidiary that provides catering
services, food and beverage concessions, and produces and markets motorsports-related merchandise.
For more information, visit the Companys Web site at www.internationalspeedwaycorporation.com.
Statements made in this release that express the Companys or managements beliefs or
expectations and which are not historical facts or which are applied prospectively are
forward-looking statements. It is important to note that the Companys actual results could differ
materially from those contained in or implied by such forward-looking statements. The Companys
results could be impacted by risk factors, including, but not limited to, weather surrounding
racing events, government regulations, economic conditions, consumer and corporate spending,
military actions, air travel and national or local catastrophic events. Additional information
concerning factors that could cause actual results to differ materially from those in the
forward-looking statements is contained from time to time in the Companys SEC filings including,
but not limited to, the 10-K and subsequent 10-Qs. Copies of those filings are available from the
Company and the SEC. The Company undertakes no obligation to release publicly any revisions to
these forward-looking statements that may be needed to reflect events or circumstances after the
date hereof or to reflect the occurrence of unanticipated events. The inclusion of any statement in
this release does not constitute an admission by International Speedway or any other person that
the events or circumstances described in such statement are material.
(Tables Follow)
ISC REPORTS FISCAL 2011 FIRST QUARTER RESULTS | PAGE 8 |
Consolidated Statements of Operations
(In Thousands, Except Share and Per Share Amounts)
(In Thousands, Except Share and Per Share Amounts)
Three Months Ended | ||||||||
February 28, 2010 | February 28, 2011 | |||||||
(Unaudited) | ||||||||
REVENUES: |
||||||||
Admissions, net |
$ | 38,537 | $ | 36,080 | ||||
Motorsports related |
98,558 | 97,992 | ||||||
Food, beverage and merchandise |
12,399 | 12,054 | ||||||
Other |
2,532 | 2,559 | ||||||
152,026 | 148,685 | |||||||
EXPENSES: |
||||||||
Direct: |
||||||||
Prize and point fund monies and NASCAR sanction fees |
32,875 | 31,923 | ||||||
Motorsports related |
27,747 | 24,464 | ||||||
Food, beverage and merchandise |
8,487 | 8,759 | ||||||
General and administrative |
24,583 | 22,166 | ||||||
Depreciation and amortization |
18,359 | 19,146 | ||||||
Impairment of long-lived assets |
223 | 2,872 | ||||||
112,274 | 109,330 | |||||||
Operating income |
39,752 | 39,355 | ||||||
Interest income |
62 | 26 | ||||||
Interest expense |
(4,340 | ) | (3,842 | ) | ||||
Interest rate swap expense |
(1,273 | ) | | |||||
Equity in net loss from equity investments |
(1,075 | ) | (226 | ) | ||||
Income from continuing operations before income taxes |
33,126 | 35,313 | ||||||
Income taxes |
7,639 | 13,878 | ||||||
Income from continuing operations |
25,487 | 21,435 | ||||||
Loss from discontinued operations, net of tax |
(47 | ) | | |||||
Net income |
$ | 25,440 | $ | 21,435 | ||||
Basic and diluted earnings per share: |
||||||||
Income from continuing operations |
$ | 0.53 | $ | 0.45 | ||||
Loss from discontinued operations |
| | ||||||
Net income |
$ | 0.53 | $ | 0.45 | ||||
Basic weighted average shares outstanding |
48,422,896 | 48,032,747 | ||||||
Diluted weighted average shares outstanding |
48,423,680 | 48,038,843 | ||||||
ISC REPORTS FISCAL 2011 FIRST QUARTER RESULTS | PAGE 9 |
Consolidated Balance Sheets
(In Thousands, Except Share and Per Share Amounts)
(In Thousands, Except Share and Per Share Amounts)
November 30, 2010 | February 28, 2010 | February 28, 2011 | ||||||||||
(Unaudited) | ||||||||||||
ASSETS |
||||||||||||
Current Assets: |
||||||||||||
Cash and cash equivalents |
$ | 84,166 | $ | 132,463 | $ | 102,014 | ||||||
Short-term investments |
| 200 | | |||||||||
Receivables, less allowance |
33,935 | 128,107 | 111,175 | |||||||||
Inventories |
2,733 | 3,816 | 3,538 | |||||||||
Income taxes receivable |
18,108 | | 14,700 | |||||||||
Deferred income taxes |
4,288 | 2,340 | 4,265 | |||||||||
Prepaid expenses and other current assets |
6,776 | 13,034 | 10,833 | |||||||||
Total Current Assets |
150,006 | 279,960 | 246,525 | |||||||||
Property and Equipment, net |
1,376,751 | 1,363,929 | 1,367,395 | |||||||||
Other Assets: |
||||||||||||
Long-term restricted cash and investments |
1,002 | 5,075 | 1,002 | |||||||||
Equity investments |
43,689 | 27,096 | 43,774 | |||||||||
Intangible assets, net |
178,609 | 178,610 | 178,609 | |||||||||
Goodwill |
118,791 | 118,791 | 118,791 | |||||||||
Other |
9,901 | 18,482 | 10,532 | |||||||||
351,992 | 348,054 | 352,708 | ||||||||||
Total Assets |
$ | 1,878,749 | $ | 1,991,943 | $ | 1,966,628 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Current Liabilities: |
||||||||||||
Current portion of long-term debt |
$ | 3,216 | $ | 28,402 | $ | 33,224 | ||||||
Accounts payable |
15,829 | 28,297 | 22,263 | |||||||||
Deferred income |
49,202 | 120,308 | 87,413 | |||||||||
Income taxes payable |
| 6,114 | | |||||||||
Current tax liabilities |
4,492 | | 4,559 | |||||||||
Other current liabilities |
19,000 | 19,796 | 19,275 | |||||||||
Total Current Liabilities |
91,739 | 202,917 | 166,734 | |||||||||
Long-Term Debt |
303,074 | 318,545 | 285,936 | |||||||||
Deferred Income Taxes |
279,641 | 255,039 | 289,777 | |||||||||
Long-Term Tax Liabilities |
2,131 | 8,231 | 2,282 | |||||||||
Long-Term Deferred Income |
11,915 | 12,792 | 11,944 | |||||||||
Other Long-Term Liabilities |
3,072 | 23,128 | 3,257 | |||||||||
Commitments and Contingencies |
| | | |||||||||
Shareholders Equity: |
||||||||||||
Class A Common Stock, $.01 par value, 80,000,000 shares authorized |
275 | 277 | 275 | |||||||||
Class B Common Stock, $.01 par value, 40,000,000 shares authorized |
203 | 205 | 203 | |||||||||
Additional paid-in capital |
481,154 | 488,948 | 479,131 | |||||||||
Retained earnings |
712,099 | 690,714 | 733,534 | |||||||||
Accumulated other comprehensive loss |
(6,554 | ) | (8,853 | ) | (6,445 | ) | ||||||
Total Shareholders Equity |
1,187,177 | 1,171,291 | 1,206,698 | |||||||||
Total Liabilities and Shareholders Equity |
$ | 1,878,749 | $ | 1,991,943 | $ | 1,966,628 | ||||||
ISC REPORTS FISCAL 2011 FIRST QUARTER RESULTS | PAGE 10 |
Consolidated Statements of Cash Flows
(In Thousands)
(In Thousands)
Year Ended | ||||||||
February 28, 2010 | February 28, 2011 | |||||||
(Unaudited) | ||||||||
OPERATING ACTIVITIES |
||||||||
Net income |
$ | 25,440 | $ | 21,435 | ||||
Adjustments to reconcile net income to net cash provided by operating
activities: |
||||||||
Depreciation and amortization |
18,359 | 19,146 | ||||||
Stock-based compensation |
461 | 320 | ||||||
Amortization of financing costs |
127 | 306 | ||||||
Interest rate swap expense |
1,273 | | ||||||
Deferred income taxes |
2,205 | 10,150 | ||||||
Loss from equity investments |
1,075 | 226 | ||||||
Impairment of long-lived assets, non cash |
223 | 2,872 | ||||||
Other, net |
(3 | ) | 13 | |||||
Changes in operating assets and liabilities: |
||||||||
Receivables, net |
(86,173 | ) | (77,240 | ) | ||||
Inventories, prepaid expenses and other assets |
(7,154 | ) | (5,260 | ) | ||||
Accounts payable and other liabilities |
765 | 5,931 | ||||||
Deferred income |
56,326 | 38,240 | ||||||
Income taxes |
(545 | ) | 3,635 | |||||
Net cash provided by operating activities |
12,379 | 19,774 | ||||||
INVESTING ACTIVITIES |
||||||||
Capital expenditures |
(23,900 | ) | (11,699 | ) | ||||
Equity investments and advances to affiliate |
(14,123 | ) | (311 | ) | ||||
Decrease in restricted cash |
5,069 | | ||||||
Proceeds from short-term investments |
200 | | ||||||
Purchases of short-term investments |
(200 | ) | | |||||
Net cash used in investing activities |
(32,954 | ) | (12,010 | ) | ||||
FINANCING ACTIVITIES |
||||||||
Payments under credit facility |
| (52,000 | ) | |||||
Payment of long-term debt |
(255 | ) | (149 | ) | ||||
Proceeds from long-term debt |
| 65,000 | ||||||
Deferred financing fees |
| (424 | ) | |||||
Exercise of Class A common stock options |
| 51 | ||||||
Reacquisition of previously issued common stock |
(5,279 | ) | (2,394 | ) | ||||
Net cash (used in) provided by financing activities |
(5,534 | ) | 10,084 | |||||
Net (decrease) increase in cash and cash equivalents |
(26,109 | ) | 17,848 | |||||
Cash and cash equivalents at beginning of period |
158,572 | 84,166 | ||||||
Cash and cash equivalents at end of period |
$ | 132,463 | $ | 102,014 | ||||
# # #