Attached files

file filename
8-K - 8-K - SEACOR HOLDINGS INC /NEW/a8-keradiscontinuedoperati.htm

PRESS RELEASE

SEACOR HOLDINGS INC. PROVIDES
HISTORICAL FINANCIAL INFORMATION TO PRESENT
ERA GROUP INC. AS A DISCONTINUED OPERATION

Fort Lauderdale, Florida
April 11, 2013

FOR IMMEDIATE RELEASE — On January 31, 2013, SEACOR Holdings Inc. ("SEACOR") (NYSE:CKH) completed the spin-off of its former aviation services business segment by means of a dividend to SEACOR's stockholders of all the issued and outstanding common stock (the "Spin-off") of Era Group Inc. ("Era Group"). Era Group filed a Registration Statement on Form 10 with the Securities and Exchange Commission ("SEC") that was declared effective on January 14, 2013. Prior to the Spin-off, SEACOR and Era Group entered into a Distribution Agreement and several other agreements that govern the post-Spin-off relationship. Era Group is now an independent public company whose common stock is listed on the New York Stock Exchange under the symbol "ERA."
For informational purposes, the accompanying consolidated balance sheets of SEACOR as of December 31, 2012, 2011, 2010, 2009 and 2008, and the related consolidated statements of income and cash flows for each of the five years in the period ended December 31, 2012, present Era Group as a discontinued operation in addition to the operations previously reported as discontinued in SEACOR's most recent Annual Report on Form 10-K filed with the SEC on February 27, 2013.

* * * * *

SEACOR is a global provider of equipment and services primarily supporting the offshore oil and gas and marine transportation industries. SEACOR offers customers a diversified suite of services including offshore marine, inland river and shipping. SEACOR is focused on providing highly responsive local service combined with the highest safety standards, innovative technology, modern, efficient equipment and dedicated professional employees. SEACOR is publicly traded on the New York Stock Exchange (NYSE) under the symbol CKH.

1


Certain statements discussed in this release as well as in other reports, materials and oral statements that the Company releases from time to time to the public constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Generally, words such as “anticipate,” “estimate,” “expect,” “project,” “intend,” “believe,” “plan,” “target,” “forecast” and similar expressions are intended to identify forward-looking statements. Such forward-looking statements concern management's expectations, strategic objectives, business prospects, anticipated economic performance and financial condition and other similar matters. These statements are not guarantees of future performance and actual events or results may differ significantly from these statements. Actual events or results are subject to significant known and unknown risks, uncertainties and other important factors, including decreased demand and loss of revenues as a result of U.S. government implemented moratoriums directing operators to cease certain drilling activities and any extension of such moratoriums (the “Moratoriums”), weakening demand for the Company’s services as a result of unplanned customer suspensions, cancellations, rate reductions or non-renewals of vessel charters or failures to finalize commitments to charter vessels in response to Moratoriums, increased government legislation and regulation of the Company’s businesses could increase cost of operations, increased competition if the Jones Act is repealed, liability, legal fees and costs in connection with the provision of emergency response services, including the Company’s involvement in response to the oil spill as a result of the sinking of the Deepwater Horizon in April 2010, decreased demand for the Company’s services as a result of declines in the global economy, declines in valuations in the global financial markets and a lack of liquidity in the credit sectors, including, interest rate fluctuations, availability of credit, inflation rates, change in laws, trade barriers, commodity prices and currency exchange fluctuations, the cyclical nature of the oil and gas industry, activity in foreign countries and changes in foreign political, military and economic conditions, changes in foreign and domestic oil and gas exploration and production activity, safety record requirements related to Offshore Marine Services and Shipping Services, decreased demand for Shipping Services due to construction of additional refined petroleum product, natural gas or crude oil pipelines or due to decreased demand for refined petroleum products, crude oil or chemical products or a change in existing methods of delivery, compliance with U.S. and foreign government laws and regulations, including environmental laws and regulations, the dependence of Offshore Marine Services and Shipping Services on several customers, consolidation of the Company's customer base, the ongoing need to replace aging vessels, industry fleet capacity, restrictions imposed by the Shipping Acts on the amount of foreign ownership of the Company's Common Stock, operational risks of Offshore Marine Services and Shipping Services, effects of adverse weather conditions and seasonality, the level of grain export volume, the effect of fuel prices on barge towing costs, variability in freight rates for inland river barges, the effect of international economic and political factors in Inland River Services' operations, sudden and unexpected changes in commodity prices, futures and options, global weather conditions, political instability, changes in currency exchanges rates, and product availability in agriculture commodity trading and logistics activities, adequacy of insurance coverage, the attraction and retention of qualified personnel by the Company, and various other matters and factors, many of which are beyond the Company's control as well as those discussed in Item 1A (Risk Factors) of the Company's Annual report on Form 10-K. In addition, these statements constitute the Company's cautionary statements under the Private Securities Litigation Reform Act of 1995. It should be understood that it is not possible to predict or identify all such factors. Consequently, the following should not be considered to be a complete discussion of all potential risks or uncertainties. Forward-looking statements speak only as of the date of the document in which they are made. The Company disclaims any obligation or undertaking to provide any updates or revisions to any forward-looking statement to reflect any change in the Company's expectations or any change in events, conditions or circumstances on which the forward-looking statement is based, except as required by law. It is advisable, however, to consult any further disclosures the Company makes on related subjects in its filings with the Securities and Exchange Commission, including Quarterly Reports on Form 10-Q and Current Reports on Form 8-K (if any).

For additional information, contact Molly Hottinger at (954) 627-5278 or visit SEACOR’s website at www.seacorholdings.com.



2


SEACOR HOLDINGS INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, unaudited)
 
 
December 31,
 
 
2012
 
2011
 
2010
 
2009
 
2008
ASSETS
 
 
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
248,204

 
$
381,482

 
$
354,563

 
$
451,041

 
$
264,761

Restricted cash
 
28,285

 
21,281

 
12,651

 
34,014

 
20,787

Marketable securities
 
21,668

 
66,898

 
147,409

 
68,139

 
53,817

Receivables:
 
 
 
 
 
 
 
 
 
 
Trade, net of allowance for doubtful accounts
 
224,944

 
231,288

 
216,297

 
231,698

 
204,814

Other
 
45,334

 
43,631

 
63,442

 
68,817

 
33,680

Inventories
 
25,787

 
12,958

 
9,927

 
36,837

 
44,716

Deferred income taxes
 
3,530

 
9,007

 
4,127

 
3,158

 
4,363

Prepaid expenses and other
 
12,719

 
7,311

 
7,729

 
6,470

 
6,559

Discontinued operations
 
108,153

 
266,691

 
328,657

 
143,743

 
115,981

Total current assets
 
718,624

 
1,040,547

 
1,144,802

 
1,043,917

 
749,478

Property and Equipment:
 
 
 
 
 
 
 
 
 
 
Historical cost
 
2,238,383

 
1,986,731

 
1,873,001

 
2,050,713

 
1,988,093

Accumulated depreciation
 
(763,803
)
 
(665,553
)
 
(620,161
)
 
(586,118
)
 
(473,571
)
 
 
1,474,580

 
1,321,178

 
1,252,840

 
1,464,595

 
1,514,522

Construction in progress
 
110,296

 
119,479

 
70,123

 
57,738

 
97,145

Net property and equipment
 
1,584,876

 
1,440,657

 
1,322,963

 
1,522,333

 
1,611,667

Investments, at Equity, and Advances to 50% or Less Owned Companies
 
272,535

 
199,490

 
152,315

 
158,306

 
120,808

Construction Reserve Funds & Title XI Reserve Funds
 
195,629

 
259,974

 
323,885

 
289,750

 
305,757

Goodwill
 
17,978

 
56,702

 
53,413

 
46,205

 
43,119

Intangible Assets, Net
 
15,305

 
21,528

 
19,745

 
23,430

 
28,250

Other Assets
 
55,123

 
86,961

 
50,256

 
37,704

 
33,148

Discontinued Operations
 
840,724

 
822,275

 
693,010

 
601,974

 
567,427

 
 
$
3,700,794

 
$
3,928,134

 
$
3,760,389

 
$
3,723,619

 
$
3,459,654

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
Current Liabilities:
 
 
 
 
 
 
 
 
 
 
Current portion of long-term debt
 
$
21,920

 
$
38,304

 
$
11,928

 
$
36,231

 
$
33,257

Current portion of capital lease obligations
 
2,900

 
2,368

 
1,030

 
966

 
907

Accounts payable and accrued expenses
 
107,892

 
133,743

 
146,479

 
113,049

 
80,819

Accrued wages and benefits
 
19,303

 
26,924

 
27,053

 
21,164

 
26,187

Accrued interest
 
5,226

 
7,722

 
7,611

 
8,364

 
9,938

Accrued income taxes
 
8,089

 
15,842

 
15,042

 
16,977

 
16,862

Short sales of marketable securities
 
8,277

 
22,612

 
36,076

 
18,442

 
2,938

Accrued capital, repair and maintenance expenditures
 
8,013

 
7,490

 
7,462

 
7,522

 
15,528

Deferred revenues
 
6,592

 
9,845

 
20,829

 
12,906

 
3,083

Other current liabilities
 
37,593

 
47,112

 
49,003

 
37,723

 
44,052

Discontinued operations
 
39,836

 
89,564

 
213,000

 
41,768

 
43,230

Total current liabilities
 
265,641

 
401,526

 
535,513

 
315,112

 
276,801

Long-Term Debt
 
655,309

 
710,352

 
661,542

 
748,503

 
895,296

Capital Lease Obligations
 
59

 
3,068

 
5,493

 
6,624

 
7,685

Deferred Income Taxes
 
426,027

 
420,591

 
434,043

 
486,724

 
459,683

Deferred Gains and Other Liabilities
 
120,342

 
134,925

 
147,477

 
103,568

 
112,738

Discontinued Operations
 
490,741

 
449,609

 
178,956

 
97,197

 
65,223

Total liabilities
 
1,958,119

 
2,120,071

 
1,963,024

 
1,757,728

 
1,817,426

Equity:
 
 
 
 
 
 
 
 
 
 
SEACOR Holdings Inc. stockholders’ equity:
 
 
 
 
 
 
 
 
 
 
Preferred stock
 

 

 

 

 

Common stock
 
367

 
364

 
361

 
356

 
324

Additional paid-in capital
 
1,330,324

 
1,256,209

 
1,225,296

 
1,182,023

 
956,457

Retained earnings
 
1,473,509

 
1,512,679

 
1,471,623

 
1,546,581

 
1,402,771

Shares held in treasury, at cost
 
(1,088,560
)
 
(971,687
)
 
(903,004
)
 
(768,438
)
 
(724,357
)
Accumulated other comprehensive loss, net of tax
 
(1,986
)
 
(7,958
)
 
(7,039
)
 
(3,260
)
 
(5,045
)
 
 
1,713,654

 
1,789,607

 
1,787,237

 
1,957,262

 
1,630,150

Noncontrolling interests in subsidiaries
 
29,021

 
18,456

 
10,128

 
8,629

 
12,078

Total equity
 
1,742,675

 
1,808,063

 
1,797,365

 
1,965,891

 
1,642,228

 
 
$
3,700,794

 
$
3,928,134

 
$
3,760,389

 
$
3,723,619

 
$
3,459,654


3


SEACOR HOLDINGS INC.
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except share data, unaudited)
 
 
For the years ended December 31,
 
 
2012
 
2011
 
2010
 
2009
 
2008
Operating Revenues
 
$
1,308,297

 
$
1,032,497

 
$
1,173,502

 
$
1,109,641

 
$
1,218,013

Costs and Expenses:
 
 
 
 
 
 
 
 
 
 
Operating
 
977,469

 
745,553

 
719,941

 
704,920

 
728,206

Administrative and general
 
166,743

 
131,772

 
140,665

 
119,728

 
134,619

Depreciation and amortization
 
131,667

 
106,873

 
113,774

 
117,419

 
114,910

 
 
1,275,879

 
984,198

 
974,380

 
942,067

 
977,735

Gains on Asset Dispositions and Impairments, Net
 
23,987

 
18,839

 
43,977

 
27,557

 
84,256

Operating Income
 
56,405

 
67,138

 
243,099

 
195,131

 
324,534

Other Income (Expense):
 
 
 
 
 
 
 
 
 
 
Interest income
 
17,360

 
12,879

 
8,740

 
4,148

 
19,470

Interest expense
 
(37,891
)
 
(39,759
)
 
(43,776
)
 
(58,939
)
 
(59,729
)
Debt extinguishment gains (losses), net
 
(160
)
 
(99
)
 
(1,460
)
 
(5,587
)
 
6,265

Marketable security gains (losses), net
 
12,891

 
(7,893
)
 
(2,159
)
 
24,059

 
30,105

Derivative gains (losses), net
 
(2,812
)
 
(30,055
)
 
6,842

 
7,288

 
(13,433
)
Foreign currency gains (losses), net
 
1,631

 
540

 
(4,551
)
 
6,569

 
(7,798
)
Other, net
 
7,148

 
1,018

 
3,659

 
244

 
275

 
 
(1,833
)
 
(63,369
)
 
(32,705
)
 
(22,218
)
 
(24,845
)
Income from Continuing Operations Before Income Tax Expense (Benefit) and Equity in Earnings (Losses) of 50% or Less Owned Companies
 
54,572

 
3,769

 
210,394

 
172,913

 
299,689

Income Tax Expense (Benefit):
 
 
 
 
 
 
 
 
 
 
Current
 
47,582

 
30,569

 
133,734

 
36,429

 
84,422

Deferred
 
(23,401
)
 
(27,259
)
 
(53,929
)
 
30,056

 
19,218

 
 
24,181

 
3,310

 
79,805

 
66,485

 
103,640

Income from Continuing Operations Before Equity in Earnings (Losses) of 50% or Less Owned Companies
 
30,391

 
459

 
130,589

 
106,428

 
196,049

Equity in Earnings (Losses) of 50% or Less Owned Companies, Net of Tax
 
(5,764
)
 
9,908

 
12,633

 
12,843

 
11,914

Income from Continuing Operations
 
24,627

 
10,367

 
143,222

 
119,271

 
207,963

Income from Discontinued Operations, Net of Tax
 
35,832

 
31,783

 
102,762

 
25,832

 
11,460

Net Income
 
60,459

 
42,150

 
245,984

 
145,103

 
219,423

Net Income (Loss) attributable to Noncontrolling Interests in Subsidiaries
 
(756
)
 
1,094

 
1,260

 
1,293

 
880

Net Income attributable to SEACOR Holdings Inc.
 
$
61,215

 
$
41,056

 
$
244,724

 
$
143,810

 
$
218,543

 
 
 
 
 
 
 
 
 
 
 
Net Income attributable to SEACOR Holdings Inc.:
 
 
 
 
 
 
 
 
 
 
Continuing operations
 
$
25,343

 
$
9,273

 
$
141,962

 
$
117,978

 
$
207,083

Discontinued operations
 
35,872

 
31,783

 
102,762

 
25,832

 
11,460

 
 
$
61,215

 
$
41,056

 
$
244,724

 
$
143,810

 
$
218,543

Basic Earnings Per Common Share of SEACOR Holdings Inc.:
 
 
 
 
 
 
 
 
 
 
Continuing operations
 
$
1.24

 
$
0.44

 
$
6.63

 
$
5.91

 
$
9.91

Discontinued operations
 
1.76

 
1.50

 
4.80

 
1.30

 
0.55

 
 
$
3.00

 
$
1.94

 
$
11.43

 
$
7.21

 
$
10.46

Diluted Earnings Per Common Share of SEACOR Holdings Inc.:
 
 
 
 
 
 
 
 
 
 
Continuing operations
 
$
1.22

 
$
0.43

 
$
6.52

 
$
5.47

 
$
8.79

Discontinued operations
 
1.73

 
1.48

 
4.73

 
1.10

 
0.46

 
 
$
2.95

 
$
1.91

 
$
11.25

 
$
6.57

 
$
9.25

Weighted Average Common Shares Outstanding:
 
 
 
 
 
 
 
 
 
 
Basic
 
20,426,770

 
21,119,461

 
21,402,441

 
19,950,702

 
20,893,390

Diluted
 
20,775,896

 
21,466,843

 
21,757,217

 
23,388,168

 
24,699,181

Common Shares Outstanding at Period End
 
19,887,933

 
20,933,116

 
21,399,508

 
22,612,826

 
20,017,547

Special Cash Dividend Declared and Paid Per Common Share of SEACOR Holdings Inc.
 
$
5.00

 
$

 
$
15.00

 
$

 
$


4


SEACOR HOLDINGS INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, unaudited)
 
 
For the years ended December 31,
 
 
2012
 
2011
 
2010
 
2009
 
2008
Cash Flows from Operating Activities of Continuing Operations:
 
 
 
 
 
 
 
 
 
 
Income from Continuing Operations
 
$
24,627

 
$
10,367

 
$
143,222

 
$
119,271

 
$
207,963

Adjustments to reconcile income from continuing operations to net cash provided by operating activities of continuing operations:
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
131,667

 
106,873

 
113,774

 
117,419

 
114,910

Amortization of deferred gains on sale and leaseback transactions
 
(16,652
)
 
(22,191
)
 
(17,819
)
 
(16,960
)
 
(16,552
)
Debt discount amortization, net
 
1,266

 
828

 
768

 
7,448

 
5,852

Amortization of share awards
 
32,930

 
21,589

 
19,254

 
12,993

 
12,199

Director stock awards
 
357

 
359

 
303

 
380

 
450

Bad debt expense (income)
 
1,311

 
(56
)
 
304

 
2,194

 
1,446

Gains on asset dispositions and impairments, net
 
(23,987
)
 
(18,839
)
 
(43,977
)
 
(27,557
)
 
(84,256
)
Debt extinguishment (gains) losses, net
 
160

 
99

 
1,460

 
5,587

 
(6,265
)
Marketable security (gains) losses, net
 
(12,891
)
 
7,893

 
2,159

 
(24,059
)
 
(30,105
)
Purchases of marketable securities
 
(40,396
)
 
(117,145
)
 
(107,716
)
 
(35,523
)
 
(60,288
)
Proceeds from sale of marketable securities
 
36,537

 
178,016

 
44,992

 
61,595

 
24,168

Derivative (gains) losses, net
 
2,812

 
30,055

 
(6,842
)
 
(7,288
)
 
13,433

Cash settlements on derivative transactions, net
 
(11,868
)
 
(20,636
)
 
(6,858
)
 
5,956

 
(11,310
)
Foreign currency (gains) losses, net
 
(1,631
)
 
(540
)
 
4,551

 
(6,569
)
 
7,798

Deferred income tax expense (benefit)
 
(23,401
)
 
(27,259
)
 
(53,929
)
 
30,056

 
19,218

Equity in (earnings) losses of 50% or less owned companies, net of tax
 
5,764

 
(9,908
)
 
(12,633
)
 
(12,843
)
 
(11,914
)
Dividends received from 50% or less owned companies
 
6,606

 
8,346

 
17,912

 
15,920

 
10,384

Other, net
 
542

 
484

 
(280
)
 
1,068

 
1,041

Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
 
 
(Increase) decrease in receivables
 
18,775

 
(18,562
)
 
25,147

 
(55,029
)
 
8,518

(Increase) decrease in prepaid expenses and other assets
 
6,655

 
(1,672
)
 
26,536

 
11,618

 
19,271

Increase (decrease) in accounts payable, accrued expenses and other liabilities
 
(57,696
)
 
(13,473
)
 
67,020

 
21,156

 
6,644

Net cash provided by operating activities of continuing operations
 
81,487

 
114,628

 
217,348

 
226,833

 
232,605

Cash Flows from Investing Activities of Continuing Operations:
 
 
 
 
 
 
 
 
 
 
Purchases of property and equipment
 
(239,350
)
 
(165,264
)
 
(112,629
)
 
(82,407
)
 
(198,913
)
Proceeds from disposition of property and equipment
 
114,032

 
75,733

 
359,414

 
77,124

 
154,520

Purchases of marketable securities
 

 

 

 

 
(212,590
)
Proceeds from sale of marketable securities
 

 

 

 

 
141,886

Cash settlements on derivative transactions, net
 

 

 

 

 
(1,245
)
Investments in and advances to 50% or less owned companies
 
(45,572
)
 
(41,313
)
 
(55,462
)
 
(27,453
)
 
(14,043
)
Return of investments and advances from 50% or less owned companies
 
87,275

 
22,422

 
14,160

 
1,922

 
2,212

Proceeds on sale of investments in 50% or less owned companies
 

 

 

 
136

 

Net advances on revolving credit line to 50% or less owned companies
 
(300
)
 
(4,339
)
 
(9,067
)
 

 

(Advances) principal payments on third party notes receivable, net
 
32,634

 
(35,724
)
 
(5,342
)
 
2,433

 
(6,222
)
Net (increase) decrease in restricted cash
 
(7,004
)
 
(8,630
)
 
21,363

 
(13,227
)
 
9,837

Net (increase) decrease in construction reserve funds and title XI funds
 
64,345

 
63,911

 
(34,135
)
 
16,007

 
99,243

Repayments on (investments in) leases, net
 
3,399

 
8,982

 
(15,031
)
 
(1,667
)
 
59

Business acquisitions, net of cash acquired
 
(148,088
)
 
(90,588
)
 
(5,602
)
 
(4,112
)
 
(5,622
)
Cash disposed on sale of subsidiary, net of cash proceeds on sale
 

 

 

 
(154
)
 

Net cash provided by (used in) investing activities of continuing operations
 
(138,629
)
 
(174,810
)
 
157,669

 
(31,398
)
 
(30,878
)

5


SEACOR HOLDINGS INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(in thousands, unaudited)
 
 
For the years ended December 31,
 
 
2012
 
2011
 
2010
 
2009
 
2008
Cash Flows from Financing Activities of Continuing Operations:
 
 
 
 
 
 
 
 
 
 
Payments on long-term debt and capital lease obligations
 
(484,153
)
 
(36,898
)
 
(92,755
)
 
(311,814
)
 
(177,030
)
Net borrowings (repayments) under inventory financing arrangements
 
(14,600
)
 
20,210

 
(21,647
)
 
2,200

 

Proceeds from issuance of long-term debt, net of offering costs
 
414,051

 
52,877

 

 
349,297

 
111,250

Purchase of conversion option in convertible debt
 

 

 

 
(2,030
)
 

Proceeds from issuance of conversion option in convertible debt, net of offering costs
 
48,245

 

 

 

 

Special Cash Dividend
 
(100,385
)
 

 
(319,682
)
 

 

Common stock acquired for treasury
 
(119,551
)
 
(71,290
)
 
(137,068
)
 
(45,854
)
 
(240,069
)
Proceeds and tax benefits from share award plans
 
11,683

 
11,888

 
26,225

 
5,742

 
6,655

Purchase of subsidiary shares from noncontrolling interests
 

 
(1,149
)
 
(39
)
 
(1,210
)
 

Cash received from (dividends paid to) noncontrolling interests, net
 
(2,818
)
 
(915
)
 
285

 
(2,257
)
 
1,632

Net cash used in financing activities of continuing operations
 
(247,528
)
 
(25,277
)
 
(544,681
)
 
(5,926
)
 
(297,562
)
Effects of Exchange Rate Changes on Cash and Cash Equivalents
 
2,087

 
1,517

 
(6,314
)
 
2,169

 
(8,355
)
Net Increase (Decrease) in Cash and Cash Equivalents from Continuing Operations
 
(302,583
)
 
(83,942
)
 
(175,978
)
 
191,678

 
(104,190
)
Cash Flows from Discontinued Operations:
 
 
 
 
 
 
 
 
 
 
Operating Activities
 
189,216

 
21,305

 
181,467

 
66,603

 
54,693

Investing Activities
 
(7,665
)
 
(157,146
)
 
(138,441
)
 
(70,302
)
 
(215,546
)
Financing Activities
 
(12,919
)
 
246,260

 
38,170

 
(401
)
 
(898
)
Effect of Exchange Rate Changes on Cash and Cash Equivalents
 
673

 
442

 
(1,696
)
 
(1,298
)
 
(248
)
Net Increase (Decrease) in Cash and Cash Equivalents from Discontinued Operations
 
169,305

 
110,861

 
79,500

 
(5,398
)
 
(161,999
)
Net Increase (Decrease) in Cash and Cash Equivalents
 
(133,278
)
 
26,919

 
(96,478
)
 
186,280

 
(266,189
)
Cash and Cash Equivalents, Beginning of Year
 
381,482

 
354,563

 
451,041

 
264,761

 
530,950

Cash and Cash Equivalents, End of Year
 
$
248,204

 
$
381,482

 
$
354,563

 
$
451,041

 
$
264,761




6