Attached files

file filename
8-K - FORM 8-K - PIPER SANDLER COMPANIESd335865d8k.htm
LOGO   

Piper Jaffray Companies, 800 Nicollet Mall, Minneapolis, MN 55402-7020

 

C O N T A C T

Jennifer A. Olson-Goude

Investor Relations and Corporate Communications

Tel: 612 303-6277

F O R     I M M E D I A T E     R E L E A S E

Piper Jaffray Companies Announces 2012 First Quarter

Results

MINNEAPOLIS – Apr. 18, 2012 – Piper Jaffray Companies (NYSE: PJC) today announced net income of $2.9 million, or $0.15 per diluted common share, for the quarter ended Mar. 31, 2012. Results included $3.4 million, or $0.18 per diluted common share, of additional income tax expense for writing off equity-related deferred tax assets. For the first quarter of 2011, net income was $7.2 million, or $0.38 per diluted common share. For the fourth quarter of 2011, the firm recorded non-GAAP net income of $2.1 million(1), or $0.11(1) per diluted common share. On a GAAP basis, the net loss for the fourth quarter was $116.4 million, or $7.38 per diluted common share. The non-GAAP results excluded the $118.4 million after-tax goodwill impairment charge that the firm recorded in the fourth quarter.

For the first quarter of 2012, net revenues were $117.7 million, compared to $124.8 million in the year-ago period and $99.2 million in the sequential fourth quarter.

“Against a more positive operating environment, we were pleased with our improved first quarter results. Compared to the fourth quarter of 2011, net revenues increased 19% and pre-tax profit on a non-GAAP basis increased seven-fold,” said Andrew S. Duff, chairman and chief executive officer. “Stronger fixed income sales and trading and equity financing revenues, and solid asset management and public finance results drove the improved performance.”


LOGO

 

First Quarter

Consolidated Expenses

For the first quarter of 2012, compensation and benefits expenses were $73.5 million, down 3% compared to $75.5 million in the first quarter of 2011. Compensation and benefits expenses increased 15% compared to the fourth quarter of 2011 due to improved financial results.

For the first quarter of 2012, compensation and benefits expenses were 62.4% of net revenues, compared to 60.5% and 64.4% for the first and fourth quarters of 2011, respectively. The compensation ratio declined 50 basis points from the full-year 2011 compensation ratio of 62.9%, which the firm believes is a more accurate comparison.

Non-compensation expenses were $31.8 million, down 16% from $37.7 million in the year-ago period, mainly driven by cost-saving initiatives executed during 2011. Non-compensation expenses decreased 6% from non-GAAP non-compensation expenses of $33.7 million(2) in the fourth quarter of 2011. On a GAAP basis, including the $120.3 million pre-tax goodwill impairment charge, non-compensation expenses were $154.0 million in the fourth quarter of 2011.

Other Matters

In the first quarter of 2012, the firm incurred $3.4 million of additional income tax expense for writing off deferred tax assets related to equity grants that either vested at share prices lower than the grant date share price, or that were forfeited.

In the first quarter of 2012, the firm repurchased $7.0 million, or 287,788 shares, of its common stock at an average price of $24.46 per share. The firm has $44.3 million remaining on its share repurchase authorization, which expires on Sept. 30, 2012. In addition, the firm acquired $8.4 million, or 352,838 shares, related to employee tax obligations on the vesting of equity awards.


LOGO

 

First Quarter

Business Segment Results

The firm has two reportable business segments: Capital Markets and Asset Management. Consolidated net revenues and expenses are fully allocated to these two segments.

Capital Markets

For the first quarter, Capital Markets generated pre-tax operating income of $7.9 million, compared to $7.3 million in the year-ago period and a non-GAAP, pre-tax operating loss of $2.5 million(3) in the fourth quarter of 2011. On a GAAP basis, including the $120.3 million pre-tax goodwill impairment charge, Capital Markets generated a pre-tax operating loss of $122.8 million in the fourth quarter of 2011.

Net revenues were $99.7 million, down 7% compared to the year-ago period. Revenues rose 22% compared to the sequential fourth quarter, primarily driven by significantly improved fixed income institutional brokerage revenues.

 

 

Equity financing revenues of $23.4 million decreased 5% compared to the first quarter of 2011. Revenues increased 38% compared to the fourth quarter of 2011, as equity financing activity began to increase.

 

 

Fixed income financing revenues were $14.8 million, up 53% compared to the first quarter of 2011, when public finance financing activity industry-wide was particularly low. Revenues decreased 3% compared to the fourth quarter of 2011.

 

 

Advisory services revenues were $11.3 million, down 16% compared to the first quarter of 2011, and down 43% compared to the fourth quarter of 2011. The uncertain macroeconomic environment during the last half of 2011 resulted in fewer completed transactions in the first quarter of 2012.

 

 

Equity institutional brokerage revenues were $22.3 million, down 14% compared to the first quarter of 2011, due to a decline in client volumes consistent with industry trends. Revenues increased 2% compared to the fourth quarter of 2011.

 

 

Fixed income institutional brokerage revenues were $28.5 million, down 2% compared to the first quarter of 2011. Compared to the fourth quarter of 2011, revenues increased 156%, mainly driven by tightened credit spreads, which benefitted the firm’s


LOGO

 

 

strategic trading business and the new Municipal Opportunities Fund. Also, an improved municipal trading environment and new hires in the middle market sales group contributed to the increased revenues.

 

 

Operating expenses for the quarter were $91.8 million, down 8% compared to the first quarter of 2011, resulting from lower compensation and non-compensation expenses. Compared to the fourth quarter of 2011, operating expenses increased 9% over non-GAAP expenses of $84.4 million(4) due to higher compensation expenses, offset in part by lower non-compensation expenses. On a GAAP basis, with the goodwill impairment charge, operating expenses were $204.7 million in the fourth quarter of 2011.

 

 

For the first quarter of 2012, the segment pre-tax operating margin was 7.9%, compared to 6.8% in the year-ago quarter and a negative 3.1%(3) on a non-GAAP basis in the fourth quarter of 2011.

Asset Management

For the quarter ended Mar. 31, 2012, asset management generated pre-tax operating income of $4.5 million, up 6% compared to the first quarter of 2011 and up 8% compared to the fourth quarter of 2011. Net revenues were $18.0 million, down 1% and up 4%, compared to first and fourth quarters of 2011, respectively.

 

 

Operating expenses for the quarter were $13.5 million, down 3% and up 3% compared to the first and fourth quarters of 2011, respectively. Segment pre-tax operating margin was 25.1%, compared to 23.5% in the year-ago period and 24.1% in the fourth quarter of 2011. The increase compared to both periods was mainly driven by lower non-compensation expenses.

 

 

Assets under management (AUM) were $13.3 billion compared to $12.8 billion in the year-ago period and $12.2 billion in the fourth quarter of 2012. The improvement in AUM compared to the sequential fourth quarter was driven equally by positive net cash inflows and market appreciation.


LOGO

 

Additional Shareholder Information

 

      As of Mar. 31, 2012     As of Dec. 31, 2011     As of Mar. 31, 2011  

Number of employees

     1,006        1,011        1,046   

Equity financings # of transactions Capital raised

    

$

22

3.4 billion

  

  

   

$

12

2.8 billion

  

  

   

$

19

2.5 billion

  

  

Tax-exempt issuance # of transactions Par value

    

$

139

2.3 billion

  

  

   

$

144

2.2 billion

  

  

   

$

88

1.0 billion

  

  

Mergers & acquisitions # of transactions Aggregate deal value

    

$

6

0.7 billion

 

  

   

$

13

1.4 billion

  

  

   

$

8

1.0 billion

  

  

Asset Management AUM

   $ 13.3 billion      $ 12.2 billion      $ 12.8 billion   

Common shareholders’ equity:

   $ 721.8 million      $ 718.4 million      $ 833.6 million   

Annualized qtrly. return on avg. common shareholders’ equity

     1.6 %(5)      1.1 %(6)      4.0 %(5) 

Book value per share:

   $ 44.15      $ 45.61      $ 52.73   

Tangible book value per share(7):

   $ 28.75      $ 29.51      $ 28.68   

Conference Call

Andrew S. Duff, chairman and chief executive officer, and Debbra L. Schoneman, chief financial officer, will hold a conference call to review the financial results Wed., Apr. 18 at 9 a.m. ET (8 a.m. CT). The earnings release will be available on or after Apr. 18 at the firm’s Web site at www.piperjaffray.com. The call can be accessed via webcast or by dialing (888)810- 0209 and referencing reservation #96211037. Callers should dial in at least 15 minutes prior to the call time. A replay of the conference call will be available beginning at approximately 11 a.m. ET Apr. 18 at the same Web address or by calling (855)859-2056 and referencing reservation #96211037.


LOGO

 

About Piper Jaffray

Piper Jaffray is an investment bank and asset management firm serving clients in the U.S. and internationally. Proven advisory teams combine deep industry, product and sector expertise with ready access to global capital. Founded in 1895, the firm is headquartered in Minneapolis and has offices across the United States and in London, Hong Kong and Zurich. www.piperjaffray.com

Cautionary Note Regarding Forward-Looking Statements

This press release and the conference call to discuss the contents of this press release contain forward-looking statements. Statements that are not historical or current facts, including statements about beliefs and expectations, are forward-looking statements and are subject to significant risks and uncertainties that are difficult to predict. These forward-looking statements cover, among other things, statements made about general economic and market conditions, our strategic priorities (including growth in public finance, asset management, and corporate advisory), the amount and timing of cost reduction measures and our quarterly run-rate for non-compensation expenses, anticipated financial results generally (including expectations regarding revenue levels, operating margins, our compensation ratio, earnings per share, and return on equity), the environment and prospects for capital markets transactions (including for our Asia-based business), current deal pipelines (or backlogs) or other similar matters. These statements involve inherent risks and uncertainties, both known and unknown, and important factors could cause actual results to differ materially from those anticipated or discussed in the forward-looking statements, including (1) market and economic conditions or developments may be unfavorable, including in specific sectors in which we operate, and these conditions or developments, such as market fluctuations or volatility, may adversely affect our business, revenue levels and profitability, (2) the volume of anticipated investment banking transactions as reflected in our deal pipelines (and the net revenues we earn from such transactions) may differ from expected results if any transactions are delayed or not completed at all or if the terms of any transactions are modified, (3) we may not be able to compete successfully with other companies in the financial services industry, which may impact our ability to achieve our growth priorities and objectives, (4) our ability to manage expenses may be limited by the fixed nature of certain expenses as well as the impact from unanticipated expenses, (5) our stock price may fluctuate as a result of several factors, including but not limited to, changes in our revenues and operating results, (6) the business operations that we conduct outside of the United States, including in Asia, subject us to unique risks, (7) hiring of additional senior talent may not yield the benefits we anticipate or yield them within expected timeframes, and (8) the other factors described under “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2011 and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of our Annual Report on Form 10-K for the year ended December 31, 2011, and updated in our subsequent reports filed with the SEC (available at our Web site at www.piperjaffray.com and at the SEC Web site at www.sec.gov). Forward-looking statements speak only as of the date they are made, and readers are cautioned not to place undue reliance on them. We undertake no obligation to update them in light of new information or future events.

© 2012 Piper Jaffray Companies, 800 Nicollet Mall, Suite 800, Minneapolis, Minnesota 55402-7020

###


Piper Jaffray Companies

Preliminary Unaudited Results of Operations

 

      Three Months Ended      Percent Inc/(Dec)  
(Amounts in thousands, except per share data)    Mar. 31,
2012
     Dec. 31,
2011
    Mar. 31,
2011
     1Q ‘12
vs. 4Q ‘11
    1Q ‘12
vs. 1Q ‘11
 

Revenues:

            

Investment banking

   $ 48,868        $ 51,422       $ 47,041          (5.0)     3.9 

Institutional brokerage

     45,331          26,039         48,231          74.1         (6.0)   

Asset management

     17,905          17,115         17,929          4.6         (0.1)   

Interest

     11,173          13,060         14,229          (14.4)        (21.5)   

Other income/(loss)

     834          (1,587)        5,511          N/M         (84.9)   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total revenues

     124,111          106,049         132,941          17.0         (6.6)   

Interest expense

     6,440          6,829         8,161          (5.7)        (21.1)   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net revenues

     117,671          99,220         124,780          18.6         (5.7)   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Non-interest expenses:

            

Compensation and benefits

     73,484          63,901         75,545          15.0         (2.7)   

Occupancy and equipment

     7,880          7,533         8,448          4.6         (6.7)   

Communications

     6,353          5,680         6,611          11.8         (3.9)   

Floor brokerage and clearance

     2,220          2,322         2,466          (4.4)        (10.0)   

Marketing and business development

     5,121          6,388         6,210          (19.8)        (17.5)   

Outside services

     6,140          7,917         8,106          (22.4)        (24.3)   

Goodwill impairment

     —          120,298         —          N/M         N/M    

Intangible asset amortization expense

     1,917          2,069         2,069          (7.3)        (7.3)   

Other operating expenses

     2,185          1,761         3,791          24.1         (42.4)   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total non-interest expenses

     105,300          217,869         113,246          (51.7)        (7.0)   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Income/(loss) before income tax expense/(benefit)

     12,371          (118,649)        11,534          N/M         7.3    

Income tax expense/(benefit)

     8,005          (2,902)        4,115          N/M         94.5    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net income/(loss)

     4,366          (115,747)        7,419          N/M         (41.2)   

Net income applicable to noncontrolling interests

     1,437          617         186          132.9      672.6    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net income/(loss) applicable to Piper Jaffray Companies (1)

     2,929          (116,364)        7,233          N/M         (59.5)   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net income/(loss) applicable to Piper Jaffray Companies’ common shareholders (1)

   $ 2,480        $ (116,364)      $ 5,711          N/M         (56.6)
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Earnings/(loss) per common share

            

Basic

   $ 0.15        $ (7.38)      $ 0.38          N/M         (59.0)

Diluted

   $ 0.15        $ (7.38) (2)    $ 0.38          N/M         (58.9)

Weighted average number of common shares outstanding

            

Basic

     16,072          15,773         15,177          1.9      5.9 

Diluted

     16,072          15,773  (2)      15,224          1.9      5.6 

 

(1) Net income applicable to Piper Jaffray Companies is the total net income earned by the Company. Piper Jaffray Companies calculates earnings per common share using the two-class method, which requires the allocation of consolidated net income between common shareholders and participating security holders, which in the case of Piper Jaffray Companies, represents unvested restricted stock with dividend rights.

 

(2) Earnings per diluted common share is calculated using the basic weighted average number of common shares outstanding for periods in which a loss is incurred.

N/M — Not meaningful


Piper Jaffray Companies

Preliminary Unaudited Segment Data

 

     Three Months Ended     Percent Inc/(Dec)  
(Dollars in thousands)    Mar. 31,
2012
    Dec. 31,
2011
    Mar. 31,
2011
    1Q ‘12
vs. 4Q ‘11
    1Q ‘12
vs. 1Q ‘11
 

Capital Markets

          

Investment banking

          

Financing

          

Equities

   $ 23,443       $ 17,010       $ 24,682         37.8      (5.0)

Debt

     14,769         15,211         9,666         (2.9)        52.8    

Advisory services

     11,290         19,832         13,424         (43.1)        (15.9)   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total investment banking

     49,502         52,053         47,772         (4.9)        3.6    

Institutional sales and trading

          

Equities

     22,256         21,850         25,739         1.9         (13.5)   

Fixed income

     28,507         11,142         29,189         155.9         (2.3)   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total institutional sales and trading

     50,763         32,992         54,928         53.9         (7.6)   

Other income/(loss)

     (609)        (3,137)        3,880         (80.6)        N/M    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net revenues

     99,656         81,908         106,580         21.7         (6.5)   

Non-interest expenses

          

Goodwill impairment

     —         120,298         —         N/M         N/M    

Operating expenses

     91,800         84,434         99,320         8.7         (7.6)   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest expenses

     91,800         204,732         99,320         (55.2)     (7.6)   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment pre-tax operating income/(loss)

   $ 7,856       $ (122,824)      $ 7,260         N/M         8.2 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment pre-tax operating margin

     7.9      (150.0)     6.8     

Asset Management

          

Management and performance fees

          

Management fees

   $ 17,221       $ 16,510       $ 17,812         4.3      (3.3)

Performance fees

     424         499         117         (15.0)        262.4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total management and performance fees

     17,645         17,009         17,929         3.7         (1.6)   

Other income

     370         303         271         22.1         36.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net revenues

     18,015         17,312         18,200         4.1         (1.0)   

Operating expenses

     13,500         13,137         13,926         2.8         (3.1)   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment pre-tax operating income

   $ 4,515       $ 4,175       $ 4,274         8.1      5.6 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment pre-tax operating margin

     25.1     24.1     23.5    

Total

          

Net revenues

   $ 117,671       $ 99,220       $ 124,780         18.6     (5.7)

Non-interest expenses

          

Goodwill impairment

     —         120,298         —         N/M         N/M   

Operating expenses

     105,300         97,571         113,246         7.9         (7.0)   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-interest expenses

     105,300         217,869         113,246         (51.7)     (7.0)   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total segment pre-tax operating income/(loss)

   $ 12,371       $ (118,649)      $ 11,534         N/M         7.3 
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pre-tax operating margin

     10.5     (119.6)     9.2    

N/M — Not meaningful


FOOTNOTES

The press release includes the use of non-GAAP financial measures that are not prepared in accordance with U.S. generally accepted accounting principles and that exclude the effects of a goodwill impairment charge recognized in the fourth quarter of 2011. These non-GAAP financial measures should not be considered a substitute for measures of financial performance prepared in accordance with GAAP. These non-GAAP financial measures have been used in this press release because management believes they are useful to investors by providing greater transparency to Piper Jaffray’s operating performance.

 

(1) Net income/(loss) applicable to Piper Jaffray Companies and earnings per share

 

(Amounts in thousands, except per share data)    Three Months Ended
December 31, 2011
 

Net loss applicable to Piper Jaffray Companies

   $ (116,364)   

Adjustment to exclude the goodwill impairment charge, net of income tax

     118,448    
  

 

 

 

Net income applicable to Piper Jaffray Companies, excluding the goodwill impairment charge

   $ 2,084    
  

 

 

 

Net income applicable to Piper Jaffray Companies common shareholders, excluding the goodwill impairment charge

   $ 1,729    
  

 

 

 

Diluted earnings per common share, excluding the goodwill impairment charge

   $ 0.11    

Weighted average number of common share outstanding—diluted

     15,773    

 

(2) Consolidated non-compensation expenses

 

(Amounts in thousands)    Three Months Ended
December 31, 2011
 

Non-compensation expenses

   $ 153,968    

Adjustment to exclude the goodwill impairment charge

     (120,298)   
  

 

 

 

Non-compensation expenses, excluding the goodwill impairment charge

   $ 33,670    
  

 

 

 

 

(3) Capital Markets pre-tax operating income and pre-tax margin

 

(Amounts in thousands)    Three Months Ended
December 31, 2011
 

Capital Markets pre-tax operating loss

   $ (122,824)   

Adjustment to exclude the goodwill impairment charge

     120,298    
  

 

 

 

Capital Markets pre-tax operating loss, excluding the goodwill impairment charge

   $ (2,526)   
  

 

 

 

Capital Markets pre-tax operating margin

     (150.0)

Capital Markets pre-tax operating margin, excluding the goodwill impairment charge

     (3.1)

 

(4) Capital Markets operating expenses

 

(Amounts in thousands)    Three Months Ended
December 31, 2011
 

Capital Markets operating expenses

   $ 204,732    

Adjustment to exclude the goodwill impairment charge

     (120,298)   
  

 

 

 

Capital Markets operating expenses, excluding the goodwill impairment charge

   $ 84,434    
  

 

 

 

 

(5) Adjusted common shareholders’ equity

Adjusted common shareholders’ equity equals total common shareholders’ equity, including goodwill associated with acquisitions, less goodwill resulting from the 1998 acquisition of our predecessor company, Piper Jaffray Companies Inc., by U.S. Bancorp. Annualized return on average adjusted common shareholders’ equity is computed by dividing annualized net income by average monthly adjusted common shareholders’ equity. Management believes that annualized return on adjusted common shareholders’ equity is a meaningful measure of performance because it reflects equity deployed in our businesses after our spin off from U.S. Bancorp on December 31, 2003. The following table sets forth a reconciliation of common shareholders’ equity to adjusted common shareholders’ equity. Common shareholders’ equity is the most directly comparable GAAP financial measure to adjusted common shareholders’ equity.

 

(Amounts in thousands)    Average for the
Three Months Ended
Mar. 31, 2012
    Average for the
Three Months Ended
Mar. 31, 2011
 

Common shareholders’ equity

   $ 721,087      $ 823,141   

Deduct: goodwill attributable to PJC Inc. acquisition by USB

     —         105,522   
  

 

 

   

 

 

 

Adjusted common shareholders’ equity

   $ 721,087      $ 717,619   
  

 

 

   

 

 

 

Annualized net income applicable to Piper Jaffray Companies

   $ 11,714      $ 28,933   

Annualized quarterly return on average adjusted common shareholders’ equity

     1.6      4.0 

 

(6) Annualized quarterly return on average adjusted common shareholders’ equity

Management believes that the annualized quarterly return on average adjusted common shareholders’ equity excluding the impact of the goodwill impairment charge is a meaningful measure and aids comparison to the other quarters presented.

 

(Amounts in thousands)    Average for the
Three Months Ended
Dec. 31, 2011, Including  the
Goodwill Impairment Charge
     Average for the
Three Months  Ended
Dec. 31, 2011, Excluding the
Goodwill Impairment Charge
 

Common shareholders’ equity

   $ 808,079       $ 837,691   

Deduct: goodwill attributable to PJC Inc. acquisition by USB

     79,141         105,522   
  

 

 

    

 

 

 

Adjusted common shareholders’ equity

   $ 728,938       $ 732,169   

Annualized net income applicable to Piper Jaffray Companies

     N/M       $ 8,337   

Annualized quarterly return on average adjusted common shareholders’ equity

     N/M         1.1 

 

(7) Tangible common shareholders’ equity

Tangible shareholders’ equity equals total shareholders’ equity less all goodwill and identifiable intangible assets. Tangible book value per share is computed by dividing tangible shareholders’ equity by common shares outstanding. Management believes that tangible book value per share is a more meaningful measure of our book value per share. Shareholders’ equity is the most directly comparable GAAP financial measure to tangible shareholders’ equity. The following is a reconciliation of shareholders’ equity to tangible shareholders’ equity:

 

(Amounts in thousands)    As of
Mar. 31, 2012
     As of
Dec. 31, 2011
     As of
Mar. 31, 2011
 

Common shareholders’ equity

   $ 721,779       $ 718,391       $ 833,578   

Deduct: goodwill and identifiable intangible assets

     251,739         253,656         380,161   
  

 

 

    

 

 

    

 

 

 

Tangible common shareholders’ equity

   $ 470,040       $ 464,735       $ 453,417   
  

 

 

    

 

 

    

 

 

 

N/M — Not meaningful