Attached files

file filename
8-K - FORM 8-K - Williams Industrial Services Group Inc.d394532d8k.htm

Exhibit 99.1

 

LOGO   

Global Power Equipment Group

Reports Second Quarter 2012 Financial Results

 

   

Achieved record backlog of $402.5 million driven by Services Division contract wins

 

   

Revenue in the second quarter was $94.7 million, down from $138.3 million due to shipment delays and reduced maintenance services

 

   

Second quarter gross margin expanded to 17.9% compared with 15.8% on higher “as sold” margins and favorable project execution

 

   

Strong balance sheet: $90.5 million in cash and no debt

 

   

Expects full year 2012 consolidated revenue to be up 8% to 12% over prior year as acquisition offsets lower growth potential in 2012 for Services Division

IRVING, Texas, August 9, 2012 – Global Power Equipment Group Inc. (NASDAQ: GLPW) (“Global Power” or “Company”) today reported its financial results for the second quarter ended June 30, 2012.

Total revenue in the second quarter of 2012 was $94.7 million, down 31.5% from total revenue of $138.3 million in the prior year’s second quarter. Lower revenue was the result of $16.9 million in delayed customer shipments by the Products Division, while the Services Division had fewer refueling outages combined with customers deferring maintenance and constricting capital spending in response to lower demand and a mild 2011 winter.

Net income was $0.9 million, or $0.05 per diluted share, in the second quarter of 2012 compared with $49.6 million, or $2.92 per diluted share, in the same prior-year period. Second quarter 2011 net income included a $40.1 million, or $2.36 per diluted share, tax benefit. The decline in net income was primarily driven by lower volume and higher selling and administrative expenses (S&A) including one-time items which were partially offset by gross margin expansion from both operating divisions.

“Our financial results this quarter were weaker than expected due to customer-related delays for receipt of gas turbine auxiliary equipment and reduced spending on elective maintenance projects. We see these as short-term issues and are focused on delivering solid second half 2012 results. Despite the uncertainty surrounding the global economy and slowing electrical power demand in the U.S., we believe fundamentally the markets we serve create measurable opportunity for us in the long-term. We achieved record backlog in the quarter, and believe this is a testament to our competitive advantages and growth potential,” said Luis Manuel Ramírez, President and Chief Executive Officer of Global Power.


Global Power Equipment Group Reports Second Quarter 2012 Financial Results

August 9, 2012

Page 2 of 10

 

Earnings before interest, taxes, depreciation and amortization (“EBITDA”), was $2.4 million, or 2.6% of sales in the second quarter of 2012 compared with $9.9 million, or 7.2% of sales in last year’s second quarter. The attached table provides important disclosures regarding Global Power’s use of EBITDA and a reconciliation of income from continuing operations to EBITDA.

PRODUCTS DIVISION: DELAYED SHIPMENTS IMPACT REVENUE

Products Division revenue for the second quarter of 2012 decreased $20.9 million, or 38.3%, to $33.6 million compared with the prior-year period, primarily due to $16.9 million in customer-delayed shipments which were partially offset by approximately $12 million of project shipments in the quarter that had originally been scheduled to ship in the trailing first quarter of this year. Of the $16.9 million of delayed shipments, approximately 40% has been shipped to date, 20% to 30% is expected to ship in the third quarter and the remainder is expected to ship by year end. Project shipment dates often change after a project is added to backlog due to project site logistics or customer driven change orders, among other reasons, including transportation logistics which can cause shipments to move from one period to the next.

Second quarter 2012 gross margin expanded 296 basis points to 23.8% compared with the 2011 second quarter reflecting improved pricing from projects destined for international markets.

Backlog for the Products Division as of June 30, 2012 increased $0.7 million from the trailing quarter to $136.1 million, but was up $15.5 million from year ago levels. The book-to-bill ratio in the quarter was 1.0x. The Company remains optimistic regarding future prospects for new natural gas-fired power generation projects, although quote and booking activity slowed in the quarter indicating a delayed recovery in the industry. Approximately 70%—75% of backlog is expected to ship by the end of 2012.

SERVICES DIVISION REPORTS RECORD BACKLOG

The decrease in Services Division revenue of $22.8 million, or 27.1%, during the second quarter of 2012 compared with the same period in 2011 was primarily the result of approximately $16.8 million lower revenue associated with reduced refueling outages at nuclear power facilities and delayed maintenance activity due to the abnormally mild winter season in 2011 to 2012. Additionally, the Company recognized $15.4 million of revenue in 2011 on a contract that has since expired. Partially offsetting this decline was $9.4 million in revenue from capturing nuclear services and construction support work at new build nuclear reactor sites in the U.S.

For the 2012 quarter, gross margin expanded 217 basis points to 14.7% on efficient project execution on certain projects.

Services Division backlog as of June 30, 2012 was a record $266.5 million. Backlog grew $67.0 million, or 33.6% from March 31, 2012, from new contract wins for nuclear power facilities under construction in the U.S. and the renewal and scope expansion of a maintenance and modification contract with a major customer. The project award-to-revenue ratio in the quarter was 2.1x. Approximately 35%-40% of backlog is expected to be realized in 2012.

CONSOLIDATED OPERATING INCOME DOWN ON VOLUME AND ONE TIME S&A EXPENSES

Operating income during the second quarter of 2012 was $2.0 million, down by $7.4 million from the prior year’s second quarter. Operating margin was 2.1% in the current quarter compared with 6.8% in the second quarter of last year. S&A expenses in the second quarter of 2012 were $15.0 million, up $2.4 million over the prior year period. The increase included $0.9 million in management transition expenses of which $0.5 million was non-cash stock compensation expense for accelerated vesting of the Company’s recently retired CEO. In addition to costs associated with the new Enterprise Resource Planning (“ERP”) system within the Products division, there was an increase of $0.5 million in acquisition transaction costs in the quarter. As a percent of sales, S&A was 15.9% in the second quarter compared with 9.1% in the last year’s second quarter.


Global Power Equipment Group Reports Second Quarter 2012 Financial Results

August 9, 2012

Page 3 of 10

 

FINANCIAL FLEXIBILITY: $90.5 MILLION IN CASH AND EQUIVALENTS

Cash and cash equivalents at June 30, 2012 decreased to $90.5 million compared with $99.5 million at December 31, 2011 and $95.4 million at March 31, 2012.

Capital expenditures were $2.2 million in the six months ended June 30, 2012, compared with $1.7 million during the same period in 2011. The increase was due to the new ERP system for the Products Division which was placed in service in the second quarter of 2012.

Given the Company’s solid balance sheet and positive long-term outlook, in June 2012, the Board of Directors approved a new quarterly dividend policy. The initial cash dividend of $0.09 per share or $1.5 million was paid on June 29, 2012. The Board of Directors has authorized the next quarterly dividend of $0.09 per share to shareholders of record at the close of business on September 10, 2012 which will be payable on or about September 28, 2012.

Additionally, the Board of Directors authorized a program to repurchase up to two million shares of common stock. To date, there have been no repurchases made under the program.

OUTLOOK

Although the outlook for the industries served by Global Power remains strong, developments in the second quarter of 2012 indicated a slowing of gas turbine installations due to the continuation of global headwinds to economic growth and have caused a reduction in proposal activity for the Products Division. The Company remains optimistic as the mid- and long-range outlook is positive in the Middle East, South America, Asia and the U.S. as natural gas power generation is a less expensive and lower emission alternative to coal-fired power generation.

For the Services Division, although in the early stages of acquiring new business related to the four new build nuclear project sites in the U.S., the Company believes it can compete well in this space and is well positioned to secure additional scope in the future at these sites. It also expects that more requirements for maintenance on existing nuclear facilities in reaction to the disaster at Fukushima can drive more potential business for this segment.

Record consolidated backlog at June 30, 2012 was $402.5 million compared with $334.8 million at March 31, 2012. Approximately 50% of backlog is expected to convert to revenue in 2012.

Mr. Ramírez concluded, “We believe we are strategically well positioned in the energy markets for growth as we capture greater market share and expand our product and service offerings. We will continue to pursue acquisitions as part of our growth strategy, but will remain laser focused on competing to win in our current operations.

The Company projects its 2012 consolidated revenue will increase 8% to 12% over 2011. This includes an estimated $12 million to $14 million in revenue from the acquisition of Koontz-Wagner Custom Controls, which closed on July 30, 2012. Gross margin expectations are unchanged at approximately 50 basis points down from the 17.0% gross margin achieved in 2011. Recurring operating expenses, excluding transaction and integration costs for the acquisition, estimated at $2.5 million, and one-time expenses associated with changes in executive management estimated at $1.2 million, are expected to be approximately 5% to 10% higher than the prior year.


Global Power Equipment Group Reports Second Quarter 2012 Financial Results

August 9, 2012

Page 4 of 10

 

Webcast and Conference Call

Global Power Equipment Group will host a conference call and live webcast tomorrow at 9:30 am Central Time (10:30 am ET). During the conference call and webcast, Luis Manuel Ramírez, President and Chief Executive Officer, and David L. Willis, Senior Vice President and Chief Financial Officer, will review the Company’s financial condition and operating results for the second quarter of 2012, as well as the strategy and outlook. Their review will be accompanied by a slide presentation which will be available on the Company’s website at www.globalpower.com. A question-and-answer session will follow the formal presentation.

Global Power’s conference call can be accessed by dialing 201-493-6780. Alternatively, the webcast can be monitored at www.globalpower.com.

A telephonic replay will be available from 1:30 p.m. ET the day of the teleconference until Friday, August 24, 2012. To listen to the archived call, dial (858) 384-5517, and enter conference ID number 397923. Alternatively, an archive of the webcast will be available on the Company’s website at www.globalpower.com. A transcript will also be posted to the website, once available.

About Global Power

Texas-based Global Power Equipment Group Inc. is a design, engineering and manufacturing firm providing a broad array of equipment and services to the global power infrastructure, energy and process industries. Through its Services Division, the Company provides on-site specialty support and outage management services for commercial nuclear reactors in the United States and maintenance services to fossil and hydroelectric power plants and other industrial operations. Through its Products Division, the Company designs, engineers and manufactures a comprehensive portfolio of equipment for gas turbine power plants and power-related equipment for industrial operations, with over 40 years of power generation industry experience. With a strong competitive position in its product lines, the Company benefits from a large installed base of equipment in domestic and international markets. Additional information about Global Power Equipment Group Inc. may be found at www.globalpower.com.

Forward-looking Statement Disclaimer

This press release contains “forward-looking statements” within the meaning of that term set forth in the Private Securities Litigation Reform Act of 1995. These statements reflect our current views of future events and financial performance and are subject to a number of risks and uncertainties. Our actual results, performance or achievements may differ materially from those expressed or implied in the forward-looking statements. Risks and uncertainties that could cause or contribute to such material differences include, but are not limited to, decreased demand for new gas turbine power plants, reduced demand for, or increased regulation of, nuclear power, loss of any of our major customers, cost increases and project cost overruns, unforeseen schedule delays, poor performance by our subcontractors, cancellation of projects, competition for the sale of our products and services, shortages in, or increases in prices for, energy and materials such as steel that we use to manufacture our products, damage to our reputation, warranty or product liability claims, increased exposure to environmental or other liabilities, failure to comply with various laws and regulations, failure to attract and retain highly-qualified personnel, volatility of our stock price, deterioration or uncertainty of credit markets, and changes in the economic, social and political conditions in the United States and other countries in which we operate, including fluctuations in foreign currency exchange rates, the banking environment or monetary policy. Other important factors that may cause actual results to differ materially from those expressed in the forward-looking statements are discussed in our filings with the Securities and Exchange Commission, including the section of our Annual Report on Form 10-K filed with the SEC on March 14, 2012 titled “Risk Factors.” Except as may be required by applicable law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, and we caution you not to rely upon them unduly.

Investor Relations Contact:

Deborah Pawlowski

Kei Advisors LLC

(716) 843-3908

investorrelations@globalpower.com

FINANCIAL TABLES FOLLOW.

 


Global Power Equipment Group Reports Second Quarter 2012 Financial Results

August 9, 2012

Page 5 of 10

 

GLOBAL POWER EQUIPMENT GROUP INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share amounts)

 

     Three Months Ended     Six Months Ended  
     June 30,     June 30,  
     2012     2011     2012     2011  
     (Unaudited)     (Unaudited)  

Products revenue

   $ 33,582      $ 54,468      $ 65,686      $ 74,941   

Services revenue

     61,096        83,848        133,454        167,670   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     94,678        138,316        199,140        242,611   

Cost of products revenue

     25,586        43,112        51,446        60,178   

Cost of services revenue

     52,100        73,325        114,210        147,313   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of revenue

     77,686        116,437        165,656        207,491   

Gross profit

     16,992        21,879        33,484        35,120   

Selling and administrative expenses

     15,024        12,581        28,736        24,570   

Reorganization (income) expense

     —          (50     —          (5
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     1,968        9,348        4,748        10,555   

Interest expense, net

     90        314        1,271        574   

Other income, net

     (2     (140     (7     (62
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income tax

     1,880        9,174        3,484        10,043   

Income tax expense (benefit)

     917        (39,004     1,629        (38,985
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     963        48,178        1,855        49,028   

Discontinued operations:

        

(Loss) income from discontinued operations

     (60     1,459        (127     1,495   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 903      $ 49,637      $ 1,728      $ 50,523   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic earnings per weighted average common share:

        

Income from continuing operations

   $ 0.06      $ 3.03      $ 0.11      $ 3.12   

(Loss) income from discontinued operations

     (0.01 )     0.10        (0.01     0.09   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income per common share—basic

   $ 0.05      $ 3.13      $ 0.10      $ 3.21   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares of common stock outstanding—basic

     17,110,768        15,875,794        16,743,116        15,720,143   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per weighted average common share:

        

Income from continuing operations

   $ 0.06      $ 2.84      $ 0.11      $ 2.90   

(Loss) income from discontinued operations

     (0.01 )     0.08        (0.01     0.09   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income per common share—diluted

   $ 0.05      $ 2.92      $ 0.10      $ 2.99   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares of common stock outstanding—diluted

     17,190,975        16,983,606        17,187,303        16,908,745   
  

 

 

   

 

 

   

 

 

   

 

 

 

 


Global Power Equipment Group Reports Second Quarter 2012 Financial Results

August 9, 2012

Page 6 of 10

 

GLOBAL POWER EQUIPMENT GROUP INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)

 

     June 30,     December 31,  
     2012     2011  
     (Unaudited)        

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 90,483      $ 99,491   

Restricted cash

     3,100        3,100   

Accounts receivable, net of allowance of $1,094 and $1,135

     38,030        52,573   

Inventories

     6,211        5,354   

Costs and estimated earnings in excess of billings

     49,289        30,680   

Deferred tax assets

     3,424        3,424   

Other current assets

     6,186        5,920   
  

 

 

   

 

 

 

Total current assets

     196,723        200,542   

Property, plant and equipment, net

     11,000        9,492   

Goodwill

     74,018        74,018   

Intangible assets, net

     12,500        12,500   

Deferred tax assets

     15,153        14,448   

Other assets

     5,212        5,150   
  

 

 

   

 

 

 

Total assets

   $ 314,606      $ 316,150   
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current liabilities:

    

Accounts payable

   $ 11,313      $ 10,377   

Accrued compensation and benefits

     13,280        16,485   

Billings in excess of costs and estimated earnings

     11,505        12,859   

Accrued warranties

     5,291        4,719   

Other current liabilities

     8,094        7,153   
  

 

 

   

 

 

 

Total current liabilities

     49,483        51,593   

Other long-term liabilities

     6,011        5,903   
  

 

 

   

 

 

 

Total liabilities

     55,494        57,496   

Commitments and contingencies

    

Stockholders’ equity:

    

Common stock, $0.01 par value, 170,000,000 shares authorized and 17,934,370 and 16,771,388 shares issued, respectively, and 17,220,345 and 16,381,533 shares outstanding, respectively

     179        168   

Paid-in capital

     70,414        69,495   

Accumulated other comprehensive (loss) income

     (103     508   

Retained earnings

     188,629        188,487   

Treasury stock, at par (714,025 and 389,855 common shares, respectively)

     (7     (4
  

 

 

   

 

 

 

Total stockholders’ equity

     259,112        258,654   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 314,606      $ 316,150   
  

 

 

   

 

 

 

 


Global Power Equipment Group Reports Second Quarter 2012 Financial Results

August 9, 2012

Page 7 of 10

 

GLOBAL POWER EQUIPMENT GROUP INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

     Six months ended  
     June 30,  
     2012     2011  
     (Unaudited)  

Operating activities:

    

Net income

   $ 1,728      $ 50,523   

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

    

Deferred income tax benefit

     (705     (40,140

Depreciation and amortization on plant, property and equipment and intangible assets

     905        1,516   

Amortization on deferred financing costs

     1,152        261   

(Gain) loss on disposals of equipment

     (15     4   

Stock-based compensation

     3,943        2,943   

Changes in operating assets and liabilities

     (7,520     (14,314
  

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     (512     793   

Investing activities:

    

Proceeds from sale of equipment

     15        6   

Purchase of property, plant and equipment

     (2,214     (1,718
  

 

 

   

 

 

 

Net cash used in investing activities

     (2,199     (1,712

Financing activities:

    

Repurchase of stock-based awards for payment of statutory taxes due on stock-based compensation

     (3,016     (2,864

Proceeds from warrants exercised

     —          7   

Dividends paid

     (1,547     —     

Debt issuance costs

     (924     —     
  

 

 

   

 

 

 

Net cash used in financing activities

     (5,487     (2,857

Effect of exchange rate changes on cash

     (810     1,938   
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     (9,008     (1,838

Cash and cash equivalents, beginning of period

     99,491        55,474   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 90,483      $ 53,636   
  

 

 

   

 

 

 

 


Global Power Equipment Group Reports Second Quarter 2012 Financial Results

August 9, 2012

Page 8 of 10

 

GLOBAL POWER EQUIPMENT GROUP INC. AND SUBSIDIARIES

RECONCILIATION OF INCOME FROM CONTINUING OPERATIONS TO EBITDA

(in thousands)

 

     Three Months Ended June 30,     Six Months Ended June 30,  
     2012      2011     2012      2011  
     (Unaudited)     (Unaudited)  

Income from continuing operations

   $ 963       $ 48,178      $ 1,855       $ 49,028   

Add back:

          

Income tax provision

     917         (39,004     1,629         (38,985

Interest expense, net

     90         314        1,271         574   

Depreciation and amortization

     468         454        905         1,314   
  

 

 

    

 

 

   

 

 

    

 

 

 

EBITDA from continuing operations(1)

   $ 2,438       $ 9,942      $ 5,660       $ 11,931   
  

 

 

    

 

 

   

 

 

    

 

 

 

 

(1) 

EBITDA from continuing operations represents income from continuing operations adjusted for income taxes, interest, depreciation and amortization. The Company believes EBITDA is an important supplemental measure of operating performance and uses it to assess performance and inform operating decisions. However, EBITDA is not a GAAP financial measure. The Company’s calculation of EBITDA should not be used as a substitute for GAAP measures of performance, including net cash provided by operations, operating income and net income. The Company’s method of calculating EBITDA may vary substantially from the methods used by other companies and investors are cautioned not to rely unduly on it.

 


Global Power Equipment Group Reports Second Quarter 2012 Financial Results

August 9, 2012

Page 9 of 10

 

GLOBAL POWER EQUIPMENT GROUP INC.

SEGMENT DATA

(in thousands)

 

     Three Months Ended     Six Months Ended  
     6/30/2012     6/30/2011     6/30/2012     6/30/2011  
     (Unaudited)     (Unaudited)  

Revenue

        

Products

   $ 33,582      $ 54,468      $ 65,686      $ 74,941   

Services

     61,096        83,848        133,454        167,670   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenue

     94,678        138,316        199,140        242,611   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit and Margins

        

Products

     7,996        11,356        14,240        14,763   

Gross Profit Margin

     23.8     20.8     21.7     19.7

Services

     8,996        10,523        19,244        20,357   

Gross Profit Margin

     14.7     12.6     14.4     12.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Gross Profit

     16,992        21,879        33,484        35,120   

Gross Profit Margin

     17.9     15.8     16.8     14.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating Profit and Margins

        

Products

     763        5,122        397        2,553   

Operating Profit Margin

     2.3     9.4     0.6     3.4

Services

     1,205        4,226        4,351        8,002   

Operating Profit Margin

     2.0     5.0     3.3     4.8
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Profit

     1,968        9,348        4,748        10,555   

Operating Profit Margin

     2.1     6.8     2.4     4.4
  

 

 

   

 

 

   

 

 

   

 

 

 

 


Global Power Equipment Group Reports Second Quarter 2012 Financial Results

August 9, 2012

Page 10 of 10

 

GLOBAL POWER EQUIPMENT GROUP INC.

BACKLOG BY SEGMENT

(in thousands)

(Unaudited)

 

     2012      2011  

Backlog

   Q1      Q2      Q1      Q2      Q3      Q4  

Products

   $ 135,355       $ 136,058       $ 147,251       $ 120,571       $ 126,198       $ 130,614   

Services

     199,412         266,451         206,050         195,904         213,647         213,433   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 334,767       $ 402,509       $ 353,301       $ 316,475       $ 339,845       $ 344,047   

GLOBAL POWER EQUIPMENT GROUP INC.

PRODUCT SHIPMENTS BY GEOGRAPHY

(in thousands)

(Unaudited)

 

     2012  

Products Shipped to

   Q1      Q2      YTD      % of total  

Middle East

   $ 12,891       $ 16,708       $ 29,599         45

United States

     6,578         10,241         16,819         26

South America

     4,660         1,080         5,740         9

Europe

     2,395         1,580         3,975         6

Mexico

     2,661         1,085         3,746         6

Asia

     2,759         725         3,484         5

Canada

     12         1,427         1,439         2

Other

     148         736         884         1
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 32,104       $ 33,582       $ 65,686         100

 

     2011  

Products Shipped to

   Q1      Q2      Q3      Q4      Total      % of total  

Middle East

   $ 5,883       $ 25,863       $ 11,866       $ 18,741       $ 62,353         39

United States

     8,150         8,901         8,619         16,819         42,489         27

Asia

     175         5,947         7,525         5,381         19,028         12

South America

     1,985         5,025         550         2,729         10,289         7

Other

     257         35         6,398         1,150         7,840         5

Canada

     13         5,662         91         34         5,800         4

Europe

     970         2,528         1,587         428         5,513         3

Mexico

     3,040         507         64         957         4,568         3
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 20,473       $ 54,468       $ 36,700       $ 46,239       $ 157,880         100