Attached files

file filename
8-K - FORM 8-K - GOLDMAN SACHS GROUP INCd169705d8k.htm

Exhibit 99.1

The Goldman Sachs Group, Inc.  |  200 West Street  |  New York, New York 10282

 

 

GOLDMAN SACHS REPORTS FIRST QUARTER

EARNINGS PER COMMON SHARE OF $2.68

  LOGO

NEW YORK, April 19, 2016 — The Goldman Sachs Group, Inc. (NYSE: GS) today reported net revenues of $6.34 billion and net earnings of $1.14 billion for the first quarter ended March 31, 2016. Diluted earnings per common share were $2.68 compared with $5.94 for the first quarter of 2015 and $1.27 for the fourth quarter of 2015. Annualized return on average common shareholders’ equity (ROE) (1) was 6.4% for the first quarter of 2016.

Highlights

 

 

Goldman Sachs ranked first in worldwide announced mergers and acquisitions for the year-to-date. (2)

 

 

The firm also ranked first in worldwide common stock offerings for the year-to-date. (2)

 

 

Assets under supervision (3) increased to a record $1.29 trillion, with net inflows of $26 billion during the quarter, including net inflows of $10 billion in long-term assets under supervision.

 

 

Non-compensation expenses were $2.10 billion for the first quarter of 2016, the lowest quarterly amount in nearly seven years.

 

 

The firm maintained strong capital ratios and liquidity. As of March 31, 2016, the firm’s Common Equity Tier 1 ratio (4) as calculated in accordance with the Standardized approach and the Basel III Advanced approach was 13.4% (5) and 12.2% (5), respectively. In addition, the firm’s global core liquid assets (3) were $196 billion (5) as of March 31, 2016.

 

 

“The operating environment this quarter presented a broad range of challenges, resulting in headwinds across virtually every one of our businesses,” said Lloyd C. Blankfein, Chairman and Chief Executive Officer. “Looking ahead, we will continue to focus on delivering superior service to our clients and managing our business efficiently, which remain essential to generating shareholder value over the long term.”

 

 

Media Relations:  Jake Siewert  212-902-5400

  |     Investor Relations:  Dane E. Holmes   212-902-0300   


Net Revenues

Investment Banking

Net revenues in Investment Banking were $1.46 billion for the first quarter of 2016, 23% lower than the first quarter of 2015 and 5% lower than the fourth quarter of 2015. Net revenues in Financial Advisory were $771 million, 20% lower compared with a strong first quarter of 2015, reflecting a decrease in completed mergers and acquisitions transactions. Net revenues in Underwriting were $692 million, 27% lower than the first quarter of 2015, due to significantly lower net revenues in equity underwriting, reflecting low levels of industry-wide activity during the quarter. Net revenues in debt underwriting were significantly higher compared with the first quarter of 2015, primarily reflecting an increase in investment-grade activity. The firm’s investment banking transaction backlog decreased compared with the end of 2015, but was higher compared with the end of the first quarter of 2015. (3)

Institutional Client Services

Net revenues in Institutional Client Services were $3.44 billion for the first quarter of 2016, 37% lower than the first quarter of 2015 and 20% higher than the fourth quarter of 2015.

Net revenues in Fixed Income, Currency and Commodities Client Execution were $1.66 billion for the first quarter of 2016, 47% lower compared with a strong first quarter of 2015. During the first quarter of 2016, Fixed Income, Currency and Commodities Client Execution operated in a challenging environment characterized by economic uncertainty and difficult market-making conditions, which resulted in significantly lower net revenues across all major businesses compared with the first quarter of 2015.

Net revenues in Equities were $1.78 billion for the first quarter of 2016, 23% lower than the first quarter of 2015, due to significantly lower net revenues in equities client execution compared with a strong first quarter of 2015. The decrease in equities client execution reflected significantly lower net revenues in both cash products and derivatives. These results were partially offset by higher commissions and fees, reflecting higher volumes in the United States, and higher net revenues in securities services, reflecting improved spreads. During the quarter, the operating environment for Equities was impacted by economic uncertainty, which contributed to higher levels of volatility and generally lower global equity prices compared with the fourth quarter of 2015.

The fair value net loss attributable to the impact of changes in the firm’s credit spreads on borrowings was $44 million ($32 million and $12 million related to Fixed Income, Currency and Commodities Client Execution and equities client execution, respectively) for the first quarter of 2015. (6)

Investing & Lending

Net revenues in Investing & Lending were $87 million for the first quarter of 2016, significantly lower than both the first quarter of 2015 and the fourth quarter of 2015. The decrease in net revenues compared with the first quarter of 2015 was primarily due to a significant decrease in net revenues from investments in both private and public equities, which were negatively impacted by generally lower global equity prices and corporate performance during the first quarter of 2016. Net revenues in debt securities and loans were also significantly lower compared with the first quarter of 2015, primarily reflecting lower net revenues related to loans and lending commitments to institutional clients (including higher provision for losses) and lower net gains from investments.

 

- 2 -


Investment Management

Net revenues in Investment Management were $1.35 billion for the first quarter of 2016, 15% lower than the first quarter of 2015 and 13% lower than the fourth quarter of 2015. The decrease in net revenues compared with the first quarter of 2015 primarily reflected significantly lower incentive fees. In addition, management and other fees were slightly lower, reflecting shifts in the mix of client assets and strategies, partially offset by the impact of higher average assets under supervision. During the quarter, total assets under supervision (3) increased $35 billion to $1.29 trillion. Long-term assets under supervision increased $19 billion, due to net inflows of $10 billion, primarily in fixed income and equity assets, and net market appreciation of $9 billion, reflecting appreciation in fixed income assets. In addition, liquidity products increased $16 billion.

Expenses

Operating expenses were $4.76 billion for the first quarter of 2016, 29% lower than the first quarter of 2015 and 23% lower than the fourth quarter of 2015.

Compensation and Benefits

The accrual for compensation and benefits expenses (including salaries, estimated year-end discretionary compensation, amortization of equity awards and other items such as benefits) was $2.66 billion for the first quarter of 2016, 40% lower than the first quarter of 2015, reflecting a decrease in net revenues. The ratio of compensation and benefits to net revenues for the first quarter of 2016 was 42.0%, unchanged compared with the first quarter of 2015. Total staff decreased slightly during the first quarter of 2016.

Non-Compensation Expenses

Non-compensation expenses were $2.10 billion for the first quarter of 2016, 6% lower than the first quarter of 2015 and 49% lower than the fourth quarter of 2015. The decrease compared with the first quarter of 2015 reflected lower other expenses, primarily due to lower net provisions for litigation and regulatory proceedings and lower expenses related to consolidated investments, partially offset by higher brokerage, clearing, exchange and distribution fees, reflecting higher transaction volumes in Equities.

Net provisions for litigation and regulatory proceedings for the first quarter of 2016 were $77 million compared with $190 million for the first quarter of 2015.

Provision for Taxes

The effective income tax rate for the first quarter of 2016 was 28.0%, down from the full year tax rate of 30.7% for 2015, primarily due to the impact of permanent items in 2015, partially offset by higher enacted tax rates impacting the firm’s U.K. subsidiaries in 2016.

 

- 3 -


Capital

 

 

As of March 31, 2016, total capital was $267.00 billion, consisting of $86.84 billion in total shareholders’ equity (common shareholders’ equity of $75.63 billion and preferred stock of $11.20 billion) and $180.16 billion in unsecured long-term borrowings.

 

 

The firm’s Standardized Common Equity Tier 1 ratio (4) reflecting the applicable transitional provisions was 13.4% (5) as of March 31, 2016, compared with 13.6% as of December 31, 2015.

 

 

The firm’s Basel III Advanced Common Equity Tier 1 ratio (4) reflecting the applicable transitional provisions was 12.2% (5) as of March 31, 2016, compared with 12.4% as of December 31, 2015.

 

 

The firm’s supplementary leverage ratio (3) on a fully phased-in basis was 6.0% (5) as of March 31, 2016, compared with 5.9% as of December 31, 2015.

 

 

During the quarter, the firm issued 27,000 shares, out of a total of 31,050 shares authorized for issuance, of perpetual 6.30% Non-Cumulative Preferred Stock, Series N, for aggregate proceeds of $675 million.

 

 

During the quarter, the firm exchanged $672 million of Goldman Sachs Capital II and Goldman Sachs Capital III Normal Automatic Preferred Enhanced Capital Securities (APEX) for shares of Series E and Series F Preferred Stock, which were cancelled upon the exchange. The difference between the fair value of the APEX exchanged and the net carrying value of the preferred stock was $161 million, which was reflected in preferred stock dividends.

 

 

On April 18, 2016, the Board of Directors of The Goldman Sachs Group, Inc. declared a dividend of $0.65 per common share to be paid on June 29, 2016 to common shareholders of record on June 1, 2016.

 

 

During the quarter, the firm repurchased 10.0 million shares of its common stock at an average cost per share of $154.44, for a total cost of $1.55 billion. (7)

 

 

Book value per common share was $173.00 and tangible book value per common share (8) was $163.54, both 1% higher compared with the end of 2015. Book value per common share and tangible book value per common share are based on common shares outstanding, including restricted stock units granted to employees with no future service requirements, of 437.2 million as of March 31, 2016.

Other Balance Sheet and Liquidity Metrics

 

 

Total assets were $878 billion (5) as of March 31, 2016, compared with $861 billion as of December 31, 2015.

 

 

The firm’s global core liquid assets (3) were $196 billion (5) as of March 31, 2016 and averaged $198 billion (5) for the first quarter of 2016, compared with an average of $201 billion for the fourth quarter of 2015.

 

 

Level 3 assets were $24 billion (5) as of March 31, 2016, compared with $24 billion as of December 31, 2015, and represented 2.8% of total assets.

 

 

 

- 4 -


The Goldman Sachs Group, Inc. is a leading global investment banking, securities and investment management firm that provides a wide range of financial services to a substantial and diversified client base that includes corporations, financial institutions, governments and individuals. Founded in 1869, the firm is headquartered in New York and maintains offices in all major financial centers around the world.

Cautionary Note Regarding Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements are not historical facts, but instead represent only the firm’s beliefs regarding future events, many of which, by their nature, are inherently uncertain and outside of the firm’s control. It is possible that the firm’s actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. For a discussion of some of the risks and important factors that could affect the firm’s future results and financial condition, see “Risk Factors” in Part I, Item 1A of the firm’s Annual Report on Form 10-K for the year ended December 31, 2015.

Information regarding the firm’s capital ratios, risk-weighted assets, supplementary leverage ratio, total assets, level 3 assets and global core liquid assets consists of preliminary estimates. These estimates are forward-looking statements and are subject to change, possibly materially, as the firm completes its financial statements.

Statements about the firm’s investment banking transaction backlog also may constitute forward-looking statements. Such statements are subject to the risk that the terms of these transactions may be modified or that they may not be completed at all; therefore, the net revenues, if any, that the firm actually earns from these transactions may differ, possibly materially, from those currently expected. Important factors that could result in a modification of the terms of a transaction or a transaction not being completed include, in the case of underwriting transactions, a decline or continued weakness in general economic conditions, outbreak of hostilities, volatility in the securities markets generally or an adverse development with respect to the issuer of the securities and, in the case of financial advisory transactions, a decline in the securities markets, an inability to obtain adequate financing, an adverse development with respect to a party to the transaction or a failure to obtain a required regulatory approval. For a discussion of other important factors that could adversely affect the firm’s investment banking transactions, see “Risk Factors” in Part I, Item 1A of the firm’s Annual Report on Form 10-K for the year ended December 31, 2015.

Conference Call

A conference call to discuss the firm’s results, outlook and related matters will be held at 9:30 am (ET). The call will be open to the public. Members of the public who would like to listen to the conference call should dial 1-888-281-7154 (in the U.S.) or 1-706-679-5627 (outside the U.S.). The number should be dialed at least 10 minutes prior to the start of the conference call. The conference call will also be accessible as an audio webcast through the Investor Relations section of the firm’s web site, www.goldmansachs.com/investor-relations. There is no charge to access the call. For those unable to listen to the live broadcast, a replay will be available on the firm’s web site or by dialing 1-855-859-2056 (in the U.S.) or 1-404-537-3406 (outside the U.S.) passcode number 62598105 beginning approximately three hours after the event. Please direct any questions regarding obtaining access to the conference call to Goldman Sachs Investor Relations, via e-mail, at gs-investor-relations@gs.com.

 

- 5 -


THE GOLDMAN SACHS GROUP, INC. AND SUBSIDIARIES

SEGMENT NET REVENUES

(UNAUDITED)

$ in millions

 

    Three Months Ended                   % Change From  
       March 31,   
2016
       December 31,
2015
          March 31,   
2015
                  December 31,
2015
        March 31,   
2015
 

Investment Banking

                          

Financial Advisory

  $ 771         $ 879         $ 961                  (12)      (20)
                          

Equity underwriting

    183           228           533                  (20)         (66)   

Debt underwriting

    509           440           411                  16          24    
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 

Total Underwriting

    692           668           944                          (27)   
                          
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 

Total Investment Banking

    1,463           1,547           1,905                  (5)         (23)   
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 
                          

Institutional Client Services

                          

Fixed Income, Currency and Commodities Client Execution

    1,663           1,123           3,134                  48          (47)   
                          

Equities client execution

    470           562           1,124                  (16)         (58)   

Commissions and fees

    878           763           808                  15            

Securities services

    432           430           393                  —          10    
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 

Total Equities

    1,780           1,755           2,325                          (23)   
                          
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 

Total Institutional Client Services

    3,443           2,878           5,459                  20          (37)   
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 
                          

Investing & Lending

                          

Equity securities

              997           1,160                  (100)         (100)   

Debt securities and loans

    87           299           509                  (71)         (83)   
                          
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 

Total Investing & Lending

    87           1,296           1,669                  (93)         (95)   
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 
                          

Investment Management

                          

Management and other fees

    1,165           1,236           1,194                  (6)         (2)   

Incentive fees

    46           190           254                  (76)         (82)   

Transaction revenues

    134           126           136                          (1)   
                          
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 

Total Investment Management

    1,345           1,552           1,584                  (13)         (15)   
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 
                          
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 

Total net revenues

  $ 6,338         $ 7,273         $ 10,617                  (13)         (40)   
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 

 

- 6 -


THE GOLDMAN SACHS GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EARNINGS

(UNAUDITED)

In millions, except per share amounts and total staff

 

    Three Months Ended                   % Change From  
       March 31,   
2016
     December 31,
2015
          March 31,   
2015
                  December 31,
2015
        March 31,   
2015
 

Revenues

                        

Investment banking

  $ 1,463        $ 1,547         $ 1,905                  (5)      (23)

Investment management

    1,262          1,468           1,503                  (14)         (16)   

Commissions and fees

    917          803           853                  14            

Market making

    1,862          1,559           3,925                  19          (53)   

Other principal transactions

    (49)         1,196           1,572                  N.M.          N.M.    
 

 

 

    

 

 

      

 

 

             

 

 

    

 

 

 

Total non-interest revenues

    5,455          6,573           9,758                  (17)         (44)   
                        

Interest income

    2,348          2,148           2,035                          15    

Interest expense

    1,465          1,448           1,176                          25    
 

 

 

    

 

 

      

 

 

             

 

 

    

 

 

 

Net interest income

    883          700           859                  26            
 

 

 

    

 

 

      

 

 

             

 

 

    

 

 

 
                        

Net revenues, including net interest income

    6,338          7,273           10,617                  (13)         (40)   
 

 

 

    

 

 

      

 

 

             

 

 

    

 

 

 
                        

Operating expenses

                        

Compensation and benefits

    2,662          2,059           4,459                  29          (40)   
                        

Brokerage, clearing, exchange and distribution fees

    691          626           638                  10            

Market development

    122          148           139                  (18)         (12)   

Communications and technology

    197          205           198                  (4)         (1)   

Depreciation and amortization

    239          285           219                  (16)           

Occupancy

    183          200           204                  (9)         (10)   

Professional fees

    220          249           211                  (12)           

Other expenses

    448          2,429           615                  (82)         (27)   
 

 

 

    

 

 

      

 

 

             

 

 

    

 

 

 

Total non-compensation expenses

    2,100          4,142           2,224                  (49)         (6)   
                        
 

 

 

    

 

 

      

 

 

             

 

 

    

 

 

 

Total operating expenses

    4,762          6,201           6,683                  (23)         (29)   
 

 

 

    

 

 

      

 

 

             

 

 

    

 

 

 
                        

Pre-tax earnings

    1,576          1,072           3,934                  47          (60)   

Provision for taxes

    441          307           1,090                  44          (60)   
 

 

 

    

 

 

      

 

 

             

 

 

    

 

 

 

Net earnings

    1,135          765           2,844                  48          (60)   
                        

Preferred stock dividends

    (65)  (10)       191           96                  N.M.          N.M.    
 

 

 

    

 

 

      

 

 

             

 

 

    

 

 

 

Net earnings applicable to common shareholders

  $ 1,200        $ 574         $ 2,748                  109          (56)   
 

 

 

    

 

 

      

 

 

             

 

 

    

 

 

 
                        

Earnings per common share

                        

Basic (9)

  $ 2.71        $ 1.28         $ 6.05                  112       (55)

Diluted

    2.68          1.27           5.94                  111          (55)   
                        

Average common shares outstanding

                        

Basic

    440.8          442.2           453.3                  —          (3)   

Diluted

    447.4          451.9           462.9                  (1)         (3)   
                        

Selected data at period-end

                        

Total staff (employees, consultants and temporary staff)

    36,500          36,800           34,400                  (1)           

 

 

- 7 -


THE GOLDMAN SACHS GROUP, INC. AND SUBSIDIARIES

SELECTED FINANCIAL DATA

(UNAUDITED)

 

Average Daily VaR (3)

$ in millions

 
                          
    Three Months Ended                             
       March 31,   
2016
       December 31,
2015
          March 31,   
2015
                            

Risk Categories

                          

Interest rates

  $ 54          $ 45          $ 53                   

Equity prices

    25            27            24                   

Currency rates

    29            33            30                   

Commodity prices

    16            15            28                   

Diversification effect

    (52)           (49)           (54)                  
 

 

 

      

 

 

      

 

 

                

Total

  $ 72          $ 71          $ 81                   
 

 

 

      

 

 

      

 

 

                

Assets Under Supervision (3)

$ in billions

 
                          
    As of                   % Change From  
       March 31,   
2016
       December 31,
2015
          March 31,   
2015
                  December 31,
2015
        March 31,   
2015
 

Asset Class

                          

Alternative investments

  $ 147          $ 148          $ 142                   (1)      4

Equity

    252            252            247                   —          2   

Fixed income

    566            546            519                           9   
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 

Long-term AUS

    965            946            908                           6   
                          

Liquidity products

    322            306            269                           20   
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 

Total AUS

  $ 1,287          $ 1,252          $ 1,177                           9   
 

 

 

      

 

 

      

 

 

             

 

 

    

 

 

 
                          
    Three Months Ended                      
       March 31,   
2016
       December 31,
2015
          March 31,   
2015
                            

Balance, beginning of period

  $ 1,252          $ 1,188          $ 1,178                   
                          

Net inflows / (outflows)

                          

Alternative investments

                        (2)                  

Equity

                                         

Fixed income

                                         
 

 

 

      

 

 

      

 

 

                

Long-term AUS net inflows / (outflows)

    10                                       
                          

Liquidity products

    16            48            (14)                  
 

 

 

      

 

 

      

 

 

                

Total AUS net inflows / (outflows)

    26            57            (7)                  
                          

Net market appreciation / (depreciation)

                                         
                          
 

 

 

      

 

 

      

 

 

                

Balance, end of period

  $ 1,287          $ 1,252          $ 1,177                   
 

 

 

      

 

 

      

 

 

                

 

- 8 -


Footnotes

 

(1)

Annualized ROE is computed by dividing annualized net earnings applicable to common shareholders by average monthly common shareholders’ equity. The table below presents the firm’s average common shareholders’ equity:

 

      Average for the    
Unaudited, $ in millions  

Three Months Ended

March 31, 2016

 

 

 

Total shareholders’ equity

  $ 86,923    

Preferred stock

    (11,370)   

 

 

Common shareholders’ equity

  $ 75,553    

 

 

 

(2)

Thomson Reuters — January 1, 2016 through March 31, 2016.

 

(3)

For information about the firm’s investment banking transaction backlog, assets under supervision, supplementary leverage ratio, global core liquid assets and VaR, see “Results of Operations — Investment Banking,” “Results of Operations — Investment Management,” “Equity Capital Management and Regulatory Capital,” “Risk Management — Liquidity Risk Management” and “Risk Management — Market Risk Management,” respectively, in Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the firm’s Annual Report on Form 10-K for the year ended December 31, 2015.

 

(4)

The lower of the ratios calculated in accordance with the Standardized approach and the Basel III Advanced approach is the binding regulatory capital ratio for the firm. As of March 31, 2016, Common Equity Tier 1 was $70.9 billion and the firm’s risk-weighted assets calculated in accordance with the Standardized Capital Rules and the Basel III Advanced Rules were approximately $528 billion and $582 billion, respectively, each reflecting the applicable transitional provisions. For information about the firm’s capital ratios, see “Equity Capital Management and Regulatory Capital” in Part II, Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the firm’s Annual Report on Form 10-K for the year ended December 31, 2015.

 

(5)

Represents a preliminary estimate and may be revised in the firm’s Quarterly Report on Form 10-Q for the period ended March 31, 2016.

 

(6)

In the first quarter of 2016, the firm early adopted the requirement in ASU No. 2016–01, “Financial Instruments (Topic 825) — Recognition and Measurement of Financial Assets and Financial Liabilities,” to present separately in other comprehensive income changes in fair value attributable to a firm’s own credit spreads, net of tax, on financial liabilities for which the fair value option was elected. The amount included in other comprehensive income for the first quarter of 2016 was not material.

 

(7)

The remaining share authorization under the firm’s existing repurchase program is 53.2 million shares as of March 31, 2016, which represents the shares that may be repurchased under the repurchase program approved by the Board of Directors. Prior to repurchasing shares, the firm must receive confirmation that the Federal Reserve Board does not object to such capital actions.

 

(8)

Tangible book value per common share is calculated by dividing tangible common shareholders’ equity (total shareholders’ equity less preferred stock, goodwill and identifiable intangible assets) by common shares outstanding, including restricted stock units granted to employees with no future service requirements. Management believes that tangible common shareholders’ equity and tangible book value per common share are meaningful because they are measures that the firm and investors use to assess capital adequacy. Tangible common shareholders’ equity and tangible book value per common share are non-GAAP measures and may not be comparable to similar non-GAAP measures used by other companies. The table below presents a reconciliation of total shareholders’ equity to tangible common shareholders’ equity:

 

                As of               
Unaudited, $ in millions       March 31, 2016      

 

 

Total shareholders’ equity

  $ 86,837    

Preferred stock

    (11,203)   

 

 

Common shareholders’ equity

    75,634    

Goodwill and identifiable intangible assets

    (4,136)   

 

 

Tangible common shareholders’ equity

  $ 71,498    

 

 

 

(9)

Unvested share-based awards that have non-forfeitable rights to dividends or dividend equivalents are treated as a separate class of securities in calculating earnings per common share. The impact of applying this methodology was a reduction in basic earnings per common share of $0.01, $0.02 and $0.01 for the three months ended March 31, 2016, December 31, 2015 and March 31, 2015, respectively.

 

(10)

Includes a reduction of $161 million, which was the difference between the fair value of the APEX exchanged and the net carrying value of the Series E and Series F Preferred Stock cancelled during the quarter.

 

- 9 -