Attached files
file | filename |
---|---|
8-K - FORM 8-K Q2 '13 EARNINGS RELEASE - SANDISK CORP | form8-kxq213earningsrelease.htm |
EXHIBIT 99.1
NEWS RELEASE
SanDisk Corporation
951 SanDisk Drive
Milpitas, CA 95035-7932
Phone: 408-801-1000
SANDISK ANNOUNCES SECOND QUARTER RESULTS
Delivers Record Second Quarter Revenue
MILPITAS, Calif., July 17, 2013 - SanDisk Corporation (NASDAQ: SNDK), a global leader in flash memory storage solutions, today announced results for the second quarter ended June 30, 2013. Second quarter revenue of $1.48 billion increased 43 percent on a year-over-year basis and increased 10 percent sequentially.
On a GAAP(1) basis, second quarter net income was $262 million, or $1.06 per diluted share, compared to net income of $13 million, or $0.05 per diluted share, in the second quarter of fiscal 2012 and $166 million, or $0.68 per diluted share, in the first quarter of fiscal 2013.
On a non-GAAP(2) basis, second quarter net income was $299 million, or $1.21 per diluted share, compared to net income of $51 million, or $0.21 per diluted share, in the second quarter of fiscal 2012 and net income of $207 million, or $0.84 per diluted share, in the first quarter of fiscal 2013. For reconciliation of non-GAAP to GAAP results, see accompanying financial tables and footnotes.
“We delivered record second quarter results driven by increasing momentum across our business. We achieved solid revenue growth in our embedded solutions portfolio with many design wins ramping into production,” said Sanjay Mehrotra, president and chief executive officer of SanDisk. “We are excited about our pending acquisition of SMART Storage Systems, as it accelerates our growth in enterprise storage. The growth drivers of our business are vibrant and SanDisk is poised for further gains.”
SECOND QUARTER 2013 KEY FINANCIAL METRICS
Metric | GAAP | Non-GAAP | |||||||||||
in millions, except percentages and per share amounts | Q213 | Q212 | Q113 | Q213 | Q212 | Q113 | |||||||
Revenue | $1,476 | $1,032 | $1,341 | $1,476 | $1,032 | $1,341 | |||||||
Gross Profit | $677 | $281 | $532 | $689 | $292 | $543 | |||||||
percent of revenue | 45.8 | % | 27.2 | % | 39.6 | % | 46.7 | % | 28.3 | % | 40.5 | % | |
Operating Income | $393 | $36 | $254 | $429 | $68 | $288 | |||||||
percent of revenue | 26.6 | % | 3.5 | % | 18.9 | % | 29.0 | % | 6.6 | % | 21.5 | % | |
Diluted EPS | $1.06 | $0.05 | $0.68 | $1.21 | $0.21 | $0.84 |
At the end of the second quarter of fiscal 2013, SanDisk’s cash and short and long-term marketable investments totaled $5.4 billion. Cash flow from operations in the second quarter of fiscal 2013 totaled $391 million.
CONFERENCE CALL
SanDisk’s second quarter of fiscal 2013 conference call is scheduled for 2:00 P.M., Pacific Time, Wednesday, July 17, 2013. The conference call will be webcast and can be accessed live, and throughout the quarter, at SanDisk’s website at www.sandisk.com/IR. To participate in the call via telephone, the dial-in number is 719-325-4838 and the dial-in password is 5031920. A copy of this press release will be furnished to the Securities and Exchange Commission on a current report on Form 8-K and will be posted to our website prior to the conference call.
ABOUT SANDISK
SanDisk Corporation (NASDAQ: SNDK) is a global leader in flash memory storage solutions, from research and development, product design and manufacturing to branding and distribution for commercial and retail channels. Since 1988, SanDisk’s innovations in flash memory and storage system technologies have provided customers with new and transformational digital experiences. SanDisk’s diverse product portfolio includes flash memory cards and embedded solutions used in smart phones, tablets, digital cameras, camcorders, digital media players and other consumer electronic devices, as well as USB flash drives and solid-state drives (SSD) for the computing market. SanDisk’s products are used by consumers and enterprise customers around the world.
SanDisk is a Silicon Valley-based S&P 500 and Fortune 500 company, with more than half its sales outside the United States. For more information, visit www.sandisk.com.
© 2013 SanDisk Corporation. All rights reserved. SanDisk and the SanDisk logo are trademarks of SanDisk Corporation, registered in the United States and other countries. Other brand names mentioned herein are for identification purposes only and may be the trademarks of their respective holder(s).
This press release contains certain forward-looking statements, including statements about our business prospects, our pending acquisition of SMART Storage Systems, our growth in the enterprise solutions space, and our anticipated momentum for continued gains in 2013 and across our business, that are based on our current expectations and subject to numerous risks and uncertainties that may cause these forward-looking statements to be inaccurate and significantly harm our business, financial condition and results of operations. We undertake no obligation to update the information contained in this press release. Risks that may cause these forward-looking statements to be inaccurate include among others:
• | competitive pricing pressures, resulting in lower average selling prices and lower or negative product gross margins; |
• | inability to reduce our manufacturing costs to keep pace with reductions in average selling prices; |
• | potential delays in product development or lack of customer acceptance of our solutions, particularly OEM products such as our embedded flash storage solutions, and client and enterprise SSD solutions; |
• | inability to continue to penetrate the client and enterprise SSD markets, or the failure of existing markets for flash memory to grow; |
• | delays in the timing of the acquisition or successful integration of SMART Storage Systems and our inability to achieve the expected benefits from the acquisition in a timely manner, or at all; |
• | inability to enhance current products or develop new products on a timely basis or in advance of our competitors; |
• | excess inventory or lost sales resulting from unpredictable or changing demand for our products; |
• | excess, insufficient or mismatched captive memory output or capacity, which could result in lower average selling-prices, financial charges and impairments, lost sales and market growth opportunities, lower gross margins or other consequences; and |
• | the other risks detailed from time-to-time under the caption “Risk Factors” and elsewhere in our Securities and Exchange Commission filings and reports, including, but not limited to, our Quarterly Report on Form 10-Q for the first fiscal quarter ended March 31, 2013. |
(1) | GAAP represents U.S. Generally Accepted Accounting Principles. |
(2) | Non-GAAP represents GAAP excluding the impact of share-based compensation expense, amortization and write-off of acquisition-related intangible assets, non-cash economic interest expense associated with our convertible debt and related tax adjustments. |
# # # # #
Investor Contacts:
Brendan Lahiff
408-801-1732
brendan.lahiff@sandisk.com
Jay Iyer
408-801-2067
jay.iyer@sandisk.com
Media Contact:
Tom Beermann
408-801-1443
tom.beermann@sandisk.com
SanDisk Corporation |
Preliminary Condensed Consolidated Statements of Operations |
(in thousands, except per share amounts, unaudited) |
Three months ended | Six months ended | ||||||||||||||
June 30, 2013 | July 1, 2012 | June 30, 2013 | July 1, 2012 | ||||||||||||
Revenues | $ | 1,476,263 | $ | 1,032,255 | $ | 2,816,992 | $ | 2,237,816 | |||||||
Cost of revenues | 789,614 | 742,297 | 1,588,997 | 1,517,617 | |||||||||||
Amortization of acquisition-related intangible assets | 9,830 | 9,181 | 19,660 | 22,912 | |||||||||||
Total cost of revenues | 799,444 | 751,478 | 1,608,657 | 1,540,529 | |||||||||||
Gross profit | 676,819 | 280,777 | 1,208,335 | 697,287 | |||||||||||
Operating expenses: | |||||||||||||||
Research and development | 172,041 | 152,397 | 343,166 | 293,354 | |||||||||||
Sales and marketing | 63,601 | 52,261 | 122,728 | 101,296 | |||||||||||
General and administrative | 46,877 | 37,692 | 91,981 | 70,283 | |||||||||||
Amortization and write-off of acquisition-related intangible assets | 1,742 | 2,244 | 4,111 | 4,307 | |||||||||||
Total operating expenses | 284,261 | 244,594 | 561,986 | 469,240 | |||||||||||
Operating income | 392,558 | 36,183 | 646,349 | 228,047 | |||||||||||
Other income (expense), net | (9,101 | ) | (17,197 | ) | (28,998 | ) | (42,513 | ) | |||||||
Income before income taxes | 383,457 | 18,986 | 617,351 | 185,534 | |||||||||||
Provision for income taxes | 121,668 | 6,017 | 189,333 | 58,180 | |||||||||||
Net income | $ | 261,789 | $ | 12,969 | $ | 428,018 | $ | 127,354 | |||||||
Net income per share: | |||||||||||||||
Basic | $ | 1.08 | $ | 0.05 | $ | 1.77 | $ | 0.53 | |||||||
Diluted | $ | 1.06 | $ | 0.05 | $ | 1.74 | $ | 0.52 | |||||||
Shares used in computing net income per share: | |||||||||||||||
Basic | 241,519 | 242,276 | 242,019 | 242,579 | |||||||||||
Diluted | 245,815 | 244,570 | 245,569 | 246,026 |
SanDisk Corporation |
Reconciliation of Preliminary GAAP to Non-GAAP Operating Results (1) |
(in thousands, except per share data, unaudited) |
Three months ended | Six months ended | ||||||||||||||
June 30, 2013 | July 1, 2012 | June 30, 2013 | July 1, 2012 | ||||||||||||
SUMMARY RECONCILIATION OF NET INCOME | |||||||||||||||
GAAP NET INCOME | $ | 261,789 | $ | 12,969 | $ | 428,018 | $ | 127,354 | |||||||
Share-based compensation (a) | 24,661 | 20,253 | 46,395 | 39,333 | |||||||||||
Amortization and write-off of acquisition-related intangible assets (b) | 11,572 | 11,425 | 23,771 | 27,219 | |||||||||||
Convertible debt interest (c) | 16,766 | 22,355 | 40,343 | 44,242 | |||||||||||
Income tax adjustments (d) | (15,816 | ) | (15,889 | ) | (32,658 | ) | (30,719 | ) | |||||||
NON-GAAP NET INCOME | $ | 298,972 | $ | 51,113 | $ | 505,869 | $ | 207,429 | |||||||
GAAP COST OF REVENUES | $ | 799,444 | $ | 751,478 | $ | 1,608,657 | $ | 1,540,529 | |||||||
Share-based compensation (a) | (2,447 | ) | (1,923 | ) | (4,164 | ) | (3,460 | ) | |||||||
Amortization of acquisition-related intangible assets (b) | (9,830 | ) | (9,181 | ) | (19,660 | ) | (22,912 | ) | |||||||
NON-GAAP COST OF REVENUES | $ | 787,167 | $ | 740,374 | $ | 1,584,833 | $ | 1,514,157 | |||||||
GAAP GROSS PROFIT | $ | 676,819 | $ | 280,777 | $ | 1,208,335 | $ | 697,287 | |||||||
Share-based compensation (a) | 2,447 | 1,923 | 4,164 | 3,460 | |||||||||||
Amortization of acquisition-related intangible assets (b) | 9,830 | 9,181 | 19,660 | 22,912 | |||||||||||
NON-GAAP GROSS PROFIT | $ | 689,096 | $ | 291,881 | $ | 1,232,159 | $ | 723,659 | |||||||
GAAP RESEARCH AND DEVELOPMENT EXPENSES | $ | 172,041 | $ | 152,397 | $ | 343,166 | $ | 293,354 | |||||||
Share-based compensation (a) | (12,704 | ) | (10,623 | ) | (24,344 | ) | (20,650 | ) | |||||||
NON-GAAP RESEARCH AND DEVELOPMENT EXPENSES | $ | 159,337 | $ | 141,774 | $ | 318,822 | $ | 272,704 | |||||||
GAAP SALES AND MARKETING EXPENSES | $ | 63,601 | $ | 52,261 | $ | 122,728 | $ | 101,296 | |||||||
Share-based compensation (a) | (4,701 | ) | (3,634 | ) | (8,572 | ) | (7,263 | ) | |||||||
NON-GAAP SALES AND MARKETING EXPENSES | $ | 58,900 | $ | 48,627 | $ | 114,156 | $ | 94,033 | |||||||
GAAP GENERAL AND ADMINISTRATIVE EXPENSES | $ | 46,877 | $ | 37,692 | $ | 91,981 | $ | 70,283 | |||||||
Share-based compensation (a) | (4,809 | ) | (4,073 | ) | (9,315 | ) | (7,960 | ) | |||||||
NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSES | $ | 42,068 | $ | 33,619 | $ | 82,666 | $ | 62,323 | |||||||
GAAP TOTAL OPERATING EXPENSES | $ | 284,261 | $ | 244,594 | $ | 561,986 | $ | 469,240 | |||||||
Share-based compensation (a) | (22,214 | ) | (18,330 | ) | (42,231 | ) | (35,873 | ) | |||||||
Amortization and write-off of acquisition-related intangible assets (b) | (1,742 | ) | (2,244 | ) | (4,111 | ) | (4,307 | ) | |||||||
NON-GAAP TOTAL OPERATING EXPENSES | $ | 260,305 | $ | 224,020 | $ | 515,644 | $ | 429,060 | |||||||
GAAP OPERATING INCOME | $ | 392,558 | $ | 36,183 | $ | 646,349 | $ | 228,047 | |||||||
Cost of revenues adjustments (a) (b) | 12,277 | 11,104 | 23,824 | 26,372 | |||||||||||
Operating expense adjustments (a) (b) | 23,956 | 20,574 | 46,342 | 40,180 | |||||||||||
NON-GAAP OPERATING INCOME | $ | 428,791 | $ | 67,861 | $ | 716,515 | $ | 294,599 | |||||||
GAAP OTHER INCOME (EXPENSE), NET | $ | (9,101 | ) | $ | (17,197 | ) | $ | (28,998 | ) | $ | (42,513 | ) | |||
Convertible debt interest (c) | 16,766 | 22,355 | 40,343 | 44,242 | |||||||||||
NON-GAAP OTHER INCOME (EXPENSE), NET | $ | 7,665 | $ | 5,158 | $ | 11,345 | $ | 1,729 | |||||||
GAAP NET INCOME | $ | 261,789 | $ | 12,969 | $ | 428,018 | $ | 127,354 | |||||||
Cost of revenues adjustments (a) (b) | 12,277 | 11,104 | 23,824 | 26,372 | |||||||||||
Operating expense adjustments (a) (b) | 23,956 | 20,574 | 46,342 | 40,180 | |||||||||||
Convertible debt interest (c) | 16,766 | 22,355 | 40,343 | 44,242 | |||||||||||
Income tax adjustments (d) | (15,816 | ) | (15,889 | ) | (32,658 | ) | (30,719 | ) | |||||||
NON-GAAP NET INCOME | $ | 298,972 | $ | 51,113 | $ | 505,869 | $ | 207,429 | |||||||
Diluted net income per share: | |||||||||||||||
GAAP | $ | 1.06 | $ | 0.05 | $ | 1.74 | $ | 0.52 | |||||||
Non-GAAP | $ | 1.21 | $ | 0.21 | $ | 2.06 | $ | 0.84 | |||||||
Shares used in computing diluted net income per share: | |||||||||||||||
GAAP | 245,815 | 244,570 | 245,569 | 246,026 | |||||||||||
Non-GAAP | 246,149 | 244,701 | 245,767 | 246,026 |
SanDisk Corporation
Reconciliation of Preliminary GAAP to Non-GAAP Operating Results (1)
(1) | To supplement our condensed consolidated financial statements presented in accordance with generally accepted accounting principles (GAAP), we use non-GAAP measures of operating results, net income and net income per share, which are adjusted from results based on GAAP to exclude certain expenses, gains and losses. These non-GAAP financial measures are provided to enhance the user’s overall understanding of our current financial performance and our prospects for the future. Specifically, we believe the non-GAAP results provide useful information to both management and investors as these non-GAAP results exclude certain expenses, gains and losses that we believe are not indicative of our core operating results and because they are consistent with the financial models and estimates published by many analysts who follow the Company. For example, because the non-GAAP results exclude the expenses we recorded for share-based compensation, amortization and write-off of acquisition-related intangible assets related to acquisitions of Matrix Semiconductor, Inc. in January 2006, Pliant Technology, Inc. in May 2011, FlashSoft Corporation in February 2012 and Schooner Information Technology, Inc. in June 2012, non-cash economic interest expense associated with the convertible debt and related tax adjustments, we believe the inclusion of non-GAAP financial measures provides consistency in our financial reporting. These non-GAAP results are some of the primary indicators management uses for assessing our performance, allocating resources and planning and forecasting future periods. Further, management uses non-GAAP information that excludes certain non-cash charges, such as amortization and write-off of acquisition-related intangible assets, share-based compensation, non-cash economic interest expense associated with the convertible debt and related tax adjustments, as these non-GAAP charges do not reflect the cash operating results of the business or the ongoing results. These measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. These non-GAAP measures may be different than the non-GAAP measures used by other companies. |
(a) | Share-based compensation expense. |
(b) | Amortization and write-off of acquisition-related intangible assets, primarily core technology, developed technology, customer relationships and trademarks related to the acquisitions of Matrix Semiconductor, Inc. (January 2006), Pliant Technology, Inc. (May 2011), FlashSoft Corporation (February 2012) and Schooner Information Technology, Inc. (June 2012). |
(c) | Incremental interest expense relating to the non-cash economic interest expense associated with the Company’s 1% Sr. Convertible Notes due 2013 and 1.5% Sr. Convertible Notes due 2017. |
(d) | Income taxes associated with certain non-GAAP to GAAP adjustments. |
SanDisk Corporation |
Preliminary Condensed Consolidated Balance Sheets |
(in thousands, unaudited) |
June 30, 2013 | December 30, 2012 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 1,054,131 | $ | 995,470 | |||
Short-term marketable securities | 1,533,898 | 1,880,034 | |||||
Accounts receivable, net | 636,093 | 626,025 | |||||
Inventory | 723,403 | 750,075 | |||||
Deferred taxes | 95,423 | 93,877 | |||||
Other current assets | 251,931 | 260,879 | |||||
Total current assets | 4,294,879 | 4,606,360 | |||||
Long-term marketable securities | 2,766,474 | 2,835,931 | |||||
Property and equipment, net | 674,249 | 665,542 | |||||
Notes receivable and investments in Flash Ventures | 1,204,740 | 1,460,112 | |||||
Deferred taxes | 115,789 | 168,718 | |||||
Goodwill | 202,336 | 201,735 | |||||
Intangible assets, net | 210,883 | 246,919 | |||||
Other non-current assets | 149,646 | 153,810 | |||||
Total assets | $ | 9,618,996 | $ | 10,339,127 | |||
LIABILITIES | |||||||
Current liabilities: | |||||||
Accounts payable trade | $ | 269,829 | $ | 254,459 | |||
Accounts payable to related parties | 168,019 | 214,806 | |||||
Convertible short-term debt | — | 906,708 | |||||
Other current accrued liabilities | 413,471 | 257,539 | |||||
Deferred income on shipments to distributors and retailers and deferred revenue | 256,664 | 248,155 | |||||
Total current liabilities | 1,107,983 | 1,881,667 | |||||
Convertible long-term debt | 809,626 | 789,913 | |||||
Non-current liabilities | 356,581 | 407,947 | |||||
Total liabilities | 2,274,190 | 3,079,527 | |||||
EQUITY | |||||||
Stockholders’ equity: | |||||||
Common stock | 5,124,529 | 5,027,512 | |||||
Retained earnings | 2,235,001 | 2,071,268 | |||||
Accumulated other comprehensive income (loss) | (11,686 | ) | 165,121 | ||||
Total stockholders’ equity | 7,347,844 | 7,263,901 | |||||
Non-controlling interests | (3,038 | ) | (4,301 | ) | |||
Total equity | 7,344,806 | 7,259,600 | |||||
Total liabilities and equity | $ | 9,618,996 | $ | 10,339,127 |
SanDisk Corporation |
Preliminary Condensed Consolidated Statements of Cash Flows |
(in thousands, unaudited) |
Three months ended | Six months ended | ||||||||||||||
June 30, 2013 | July 1, 2012 | June 30, 2013 | July 1, 2012 | ||||||||||||
Cash flows from operating activities: | |||||||||||||||
Net income | $ | 261,789 | $ | 12,969 | $ | 428,018 | $ | 127,354 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||
Deferred taxes | 12,343 | 460 | 65,494 | 5,963 | |||||||||||
Depreciation | 55,195 | 36,525 | 108,212 | 69,703 | |||||||||||
Amortization | 56,095 | 65,124 | 121,246 | 132,280 | |||||||||||
Provision for doubtful accounts | 1,339 | (439 | ) | 1,142 | (1,724 | ) | |||||||||
Share-based compensation expense | 24,661 | 20,253 | 46,395 | 39,333 | |||||||||||
Excess tax benefit from share-based plans | (7,211 | ) | (2,424 | ) | (15,661 | ) | (11,021 | ) | |||||||
Impairment and other | (2,343 | ) | (4,417 | ) | (5,516 | ) | (9,871 | ) | |||||||
Other non-operating | (496 | ) | 1,788 | (360 | ) | 9,440 | |||||||||
Changes in operating assets and liabilities: | |||||||||||||||
Accounts receivable, net | (197,936 | ) | (4,928 | ) | (11,210 | ) | 194,509 | ||||||||
Inventory | 10,731 | (98,503 | ) | 27,507 | (183,715 | ) | |||||||||
Other assets | 41,729 | 33,531 | 21,573 | 60,274 | |||||||||||
Accounts payable trade | 12,472 | 30,883 | 15,370 | (3,410 | ) | ||||||||||
Accounts payable to related parties | (8,886 | ) | 33,771 | (46,787 | ) | (41,432 | ) | ||||||||
Other liabilities | 131,311 | (105,478 | ) | 109,021 | (301,394 | ) | |||||||||
Total adjustments | 129,004 | 6,146 | 436,426 | (41,065 | ) | ||||||||||
Net cash provided by operating activities | 390,793 | 19,115 | 864,444 | 86,289 | |||||||||||
Cash flows from investing activities: | |||||||||||||||
Purchases of short and long-term marketable securities | (846,740 | ) | (605,709 | ) | (1,997,087 | ) | (1,362,066 | ) | |||||||
Proceeds from sales of short and long-term marketable securities | 1,334,305 | 547,444 | 1,847,659 | 1,173,180 | |||||||||||
Proceeds from maturities of short and long-term marketable securities | 213,700 | 214,588 | 506,905 | 407,430 | |||||||||||
Acquisition of property and equipment, net | (71,497 | ) | (96,076 | ) | (119,849 | ) | (240,294 | ) | |||||||
Investment in Flash Ventures | — | (37,913 | ) | — | (50,439 | ) | |||||||||
Notes receivable issuances to Flash Ventures | — | (91,186 | ) | — | (142,316 | ) | |||||||||
Notes receivable proceeds from Flash Ventures | 19,802 | 147,953 | 73,388 | 211,786 | |||||||||||
Purchased technology and other assets | (3,671 | ) | (194 | ) | (3,908 | ) | (222 | ) | |||||||
Acquisitions, net of cash acquired | — | (14,666 | ) | (142 | ) | (69,204 | ) | ||||||||
Net cash provided by (used in) investing activities | 645,899 | 64,241 | 306,966 | (72,145 | ) | ||||||||||
Cash flows from financing activities: | |||||||||||||||
Repayment of debt financing | (928,061 | ) | — | (928,061 | ) | — | |||||||||
Proceeds from employee stock programs | 69,941 | 5,354 | 163,016 | 50,672 | |||||||||||
Distribution to non-controlling interests | — | — | (87 | ) | — | ||||||||||
Excess tax benefit from share-based plans | 7,211 | 2,424 | 15,661 | 11,021 | |||||||||||
Share repurchase program | (280,373 | ) | (93,164 | ) | (369,994 | ) | (154,075 | ) | |||||||
Net cash received (paid) for share repurchase contracts | — | (20,000 | ) | — | (18,858 | ) | |||||||||
Net cash used in financing activities | (1,131,282 | ) | (105,386 | ) | (1,119,465 | ) | (111,240 | ) | |||||||
Effect of changes in foreign currency exchange rates on cash | 611 | (779 | ) | 6,716 | 54 | ||||||||||
Net increase (decrease) in cash and cash equivalents | (93,979 | ) | (22,809 | ) | 58,661 | (97,042 | ) | ||||||||
Cash and cash equivalents at beginning of period | 1,148,110 | 1,093,263 | 995,470 | 1,167,496 | |||||||||||
Cash and cash equivalents at end of period | $ | 1,054,131 | $ | 1,070,454 | $ | 1,054,131 | $ | 1,070,454 |