Attached files

file filename
8-K - 8-K - ADTRAN INCadtn-8k_20190123.htm
EX-99.2 - EX-99.2 - ADTRAN INCadtn-ex992_6.htm

EXHIBIT 99.1

 

ADTRAN, Inc. Reports Earnings for the Fourth Quarter 2018 and Declares Quarterly Cash Dividend

 

HUNTSVILLE, Ala. -- (BUSINESS WIRE) -- January 23, 2019 -- ADTRAN, Inc. (NASDAQ:ADTN) reported results for the fourth quarter 2018. For the quarter, sales were $140.1 million compared to $126.8 million for the fourth quarter of 2017. Net loss was $8.4 million compared to a net loss of $11.1 million for the fourth quarter of 2017. Earnings per share were a loss of $0.18 compared to a loss of $0.23 for the fourth quarter of 2017. Non-GAAP earnings per share were a loss of $0.12 compared to earnings of $0.05 for the fourth quarter of 2017. Net loss and GAAP and non-GAAP earnings per share for the fourth quarter 2018 reflect the effect of a loss in other income of $6.8 million, which resulted primarily from the impact of unrealized losses in our equity investment portfolio arising from U.S. equity market volatility during the quarter.  Non-GAAP earnings per share exclude stock-based compensation expense, acquisition related amortizations and other expenses, restructuring expenses, gain on bargain purchase of a business and the impact of the Tax Cuts and Jobs Act in 2017. The reconciliation between GAAP earnings per share and non-GAAP earnings per share is in the table provided.

 

ADTRAN Chairman and Chief Executive Officer Tom Stanton stated, “Operating results for the final quarter of 2018 came in largely as expected with strong international revenue growth and an increase in U.S. tier 1 sales allowing the company to offset its normal sequential seasonal trend.  International revenue contributed 46.6% of the total with strong contributions from the Asia-Pacific and LATAM regions.  Our customer engagements increased, centering around our comprehensive portfolio of software-defined access, 10G solutions and G.fast products.  During the quarter, we also acquired SmartRG, a leading provider of open-source connected home platforms and cloud services, whose software approach to delivering both hardware-based and virtualized solutions will enable us to extend the value of our open, programmable and web scalable Mosaic Cloud platform. Looking forward, we believe that ADTRAN is well positioned to leverage our customer, geographic and product diversity momentum as service providers look to accelerate service velocity and scale networks in size, scope and service capabilities.”

 

The Company also announced that its Board of Directors declared a cash dividend for the fourth quarter of 2018. The quarterly cash dividend is $0.09 per common share to be paid to holders of record at the close of business on February 7, 2019. The ex-dividend date is February 6, 2019, and the payment date is February 21, 2019.

 

The Company confirmed that it will hold a conference call to discuss its fourth quarter results Thursday, January 24, 2019, at 9:30 a.m. Central Time. ADTRAN will webcast this conference call. To listen, simply visit the Investor Relations site at www.investors.adtran.com approximately 10 minutes prior to the start of the call and click on the conference call link provided.

An online replay of the conference call, as well as the text of the Company's earnings release, will be available on the Investor Relations site approximately 24 hours following the call and will remain available for at least 12 months. For more information, visit www.investors.adtran.com or via email at investor.relations@adtran.com.

 

At ADTRAN, we believe amazing things happen when people connect. From the cloud edge to the subscriber edge, we help communications service providers around the world manage and scale services that connect people, places and things to advance human progress. Whether rural or urban, domestic or international, telco or cable, enterprise or residential—ADTRAN solutions optimize existing technology infrastructures and create new, multi-gigabit platforms that leverage cloud economics, data analytics, machine learning and open ecosystems—the future of global networking. Find more at ADTRAN, LinkedIn and Twitter.

 

This press release contains forward-looking statements which reflect management’s best judgment based on factors currently known. However, these statements involve risks and uncertainties, including the successful development and market acceptance of new products, the degree of competition in the market for such products, the product and channel mix, component costs, manufacturing efficiencies, and other risks detailed in our annual report on Form 10-K for the year ended December 31, 2017. These risks and uncertainties could cause actual results to differ materially from those in the forward-looking statements included in this press release.

 


 

 


Condensed Consolidated Balance Sheet

(Unaudited)

(In thousands)

 

December 31,

 

 

December 31,

 

 

2018

 

 

2017

 

Assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

105,504

 

 

$

86,433

 

Short-term investments

 

3,246

 

 

 

16,129

 

Accounts receivable, net

 

99,385

 

 

 

144,150

 

Other receivables

 

36,699

 

 

 

26,578

 

Inventory, net

 

99,848

 

 

 

122,542

 

Prepaid expenses and other current assets

 

10,744

 

 

 

17,282

 

Total Current Assets

 

355,426

 

 

 

413,114

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

80,635

 

 

 

85,079

 

Other non-current assets (1)

 

83,144

 

 

 

40,645

 

Long-term investments

 

108,822

 

 

 

130,256

 

Total Assets

$

628,027

 

 

$

669,094

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

 

Accounts payable

$

61,054

 

 

$

60,632

 

Unearned revenue

 

17,940

 

 

 

13,070

 

Accrued expenses

 

11,746

 

 

 

13,232

 

Accrued wages and benefits

 

14,752

 

 

 

15,948

 

Income tax payable, net

 

12,518

 

 

 

3,936

 

Total Current Liabilities

 

118,010

 

 

 

106,818

 

 

 

 

 

 

 

 

 

Non-current unearned revenue

 

5,296

 

 

 

4,556

 

Other non-current liabilities

 

33,842

 

 

 

34,209

 

Bonds payable

 

24,600

 

 

 

25,600

 

Total Liabilities

 

181,748

 

 

 

171,183

 

 

 

 

 

 

 

 

 

Stockholders' Equity

 

446,279

 

 

 

497,911

 

 

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

$

628,027

 

 

$

669,094

 

 

(1) Other non-current assets includes certain identifiable intangible assets as a result of the preliminary purchase accounting for the acquisition of SmartRG Inc, net deferred tax assets, goodwill and other non-current assets. The purchase accounting is still considered preliminary pending management’s final assessment of fair values and therefore is subject to further adjustments. The final valuation is expected to result in goodwill equal to the excess of the purchase price over the identifiable intangible assets.


 

 


Consolidated Statements of Income

(Unaudited)

(In thousands, except per share data)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

 

December 31,

 

 

December 31,

 

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

$

116,873

 

 

$

95,789

 

 

$

458,232

 

 

$

540,396

 

 

Services

 

 

23,215

 

 

 

31,047

 

 

 

71,045

 

 

 

126,504

 

 

Total Sales

 

 

140,088

 

 

 

126,836

 

 

 

529,277

 

 

 

666,900

 

 

Cost of sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Products

 

 

70,745

 

 

 

49,702

 

 

 

278,929

 

 

 

279,563

 

 

Services

 

 

13,955

 

 

 

18,325

 

 

 

46,783

 

 

 

83,702

 

 

Total Cost of Sales

 

 

84,700

 

 

 

68,027

 

 

 

325,712

 

 

 

363,265

 

 

Gross Profit

 

 

55,388

 

 

 

58,809

 

 

 

203,565

 

 

 

303,635

 

 

Selling, general and administrative expenses

 

 

28,079

 

 

 

31,412

 

 

 

124,440

 

 

 

135,583

 

 

Research and development expenses

 

 

31,092

 

 

 

31,550

 

 

 

124,547

 

 

 

130,666

 

 

Operating Income (Loss)

 

 

(3,783

)

 

 

(4,153

)

 

 

(45,422

)

 

 

37,386

 

 

Interest and dividend income

 

 

1,422

 

 

 

1,523

 

 

 

4,026

 

 

 

4,380

 

 

Interest expense

 

 

(135

)

 

 

(139

)

 

 

(533

)

 

 

(556

)

 

Net investment gain (loss)

 

 

(9,450

)

 

 

1,816

 

 

 

(4,050

)

 

 

4,685

 

 

Other income (expense), net

 

 

1,359

 

 

 

219

 

 

 

1,286

 

 

 

(1,208

)

 

Gain on bargain purchase of a business

 

 

 

 

 

 

 

 

11,322

 

 

 

 

 

Income (Loss) before provision for income taxes

 

 

(10,587

)

 

 

(734

)

 

 

(33,371

)

 

 

44,687

 

 

(Provision) benefit for income taxes

 

 

2,140

 

 

 

(10,376

)

 

 

14,029

 

 

 

(20,847

)

 

Net Income (Loss)

 

$

(8,447

)

 

$

(11,110

)

 

$

(19,342

)

 

$

23,840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding – basic

 

 

47,730

 

 

 

48,280

 

 

 

47,880

 

 

 

48,153

 

 

Weighted average shares outstanding – diluted

 

 

47,730

 

 

 

48,280

 

 

 

47,880

 

 

 

48,699

 

(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share – basic

 

$

(0.18

)

 

$

(0.23

)

 

$

(0.40

)

 

$

0.50

 

 

Earnings (loss) per common share – diluted

 

$

(0.18

)

 

$

(0.23

)

 

$

(0.40

)

 

$

0.49

 

(1)

 

(1) Assumes exercise of dilutive stock options calculated under the treasury stock method.


 

 


Consolidated Statements of Comprehensive Income

(Unaudited)

(In thousands)

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

(8,447

)

 

$

(11,110

)

 

$

(19,342

)

 

$

23,840

 

Other Comprehensive Income (Loss), net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net unrealized gains (losses) on available-for-sale securities

 

 

210

 

 

 

(349

)

 

 

(3,130

)

 

 

2,163

 

Net unrealized gains on cash flow hedges

 

 

 

 

 

196

 

 

 

 

 

 

 

Defined benefit plan adjustments

 

 

(3,859

)

 

 

517

 

 

 

(3,755

)

 

 

731

 

Foreign currency translation

 

 

(1,203

)

 

 

597

 

 

 

(4,236

)

 

 

5,999

 

Other Comprehensive Income (Loss), net of tax

 

 

(4,852

)

 

 

961

 

 

 

(11,121

)

 

 

8,893

 

Comprehensive Income (Loss), net of tax

 

$

(13,299

)

 

$

(10,149

)

 

$

(30,463

)

 

$

32,733

 


 

 


Consolidated Statements of Cash Flows

(Unaudited)

(In thousands)

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

 

2018

 

 

2017

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(19,342

)

 

$

23,840

 

Adjustments to reconcile net income to net cash provided by operating

   activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

15,891

 

 

 

15,692

 

Amortization of net premium (discount) on available-for-sale investments

 

 

(50

)

 

 

425

 

Net unrealized (gain) loss on long-term investments

 

 

4,050

 

 

 

(4,685

)

Net (gain) loss on disposal of property, plant and equipment

 

 

67

 

 

 

(145

)

Gain on bargain purchase of a business

 

 

(11,322

)

 

 

 

Stock-based compensation expense

 

 

7,155

 

 

 

7,433

 

Deferred income taxes

 

 

(17,257

)

 

 

14,073

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

49,200

 

 

 

(49,103

)

Other receivables

 

 

(8,522

)

 

 

(10,222

)

Inventory

 

 

24,192

 

 

 

(15,518

)

Prepaid expenses and other assets

 

 

10,727

 

 

 

(4,830

)

Accounts payable

 

 

(2,669

)

 

 

(17,742

)

Accrued expenses and other liabilities

 

 

(3,226

)

 

 

(5,455

)

Income taxes payable

 

 

7,690

 

 

 

3,858

 

Net cash provided by (used in) operating activities

 

 

56,584

 

 

 

(42,379

)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

 

(8,110

)

 

 

(14,720

)

Proceeds from disposals of property, plant and equipment

 

 

 

 

 

151

 

Proceeds from sales and maturities of available-for-sale investments

 

 

153,649

 

 

 

173,752

 

Purchases of available-for-sale investments

 

 

(123,209

)

 

 

(93,141

)

Acquisition of business

 

 

(23,275

)

 

 

 

Net cash provided by (used in) investing activities

 

 

(945

)

 

 

66,042

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Proceeds from stock option exercises

 

 

1,483

 

 

 

13,412

 

Purchases of treasury stock

 

 

(15,532

)

 

 

(17,348

)

Dividend payments

 

 

(17,267

)

 

 

(17,368

)

Payments on long-term debt

 

 

(1,000

)

 

 

(1,100

)

Net cash used in financing activities

 

 

(32,316

)

 

 

(22,404

)

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

23,323

 

 

 

1,259

 

Effect of exchange rate changes

 

 

(4,252

)

 

 

5,279

 

Cash and cash equivalents, beginning of year

 

 

86,433

 

 

 

79,895

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, end of year

 

$

105,504

 

 

$

86,433

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash investing activities

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment included in accounts payable

 

$

62

 

 

$

408

 

 

 


 

 


Supplemental Information

Restructuring Expenses

(Unaudited)

(In thousands)

 

Restructuring expense was recorded in the following Consolidated Statements of Income categories for three and twelve months ended December 31, 2018 and 2017:

 

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring expense included in cost of sales

 

$

 

 

$

 

 

$

2,761

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expense

 

 

25

 

 

 

59

 

 

 

2,686

 

 

 

152

 

Research and development expense

 

 

 

 

 

 

 

 

1,814

 

 

 

122

 

Restructuring expense included in operating expenses

 

 

25

 

 

 

59

 

 

 

4,500

 

 

 

274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total restructuring expense

 

 

25

 

 

 

59

 

 

 

7,261

 

 

 

274

 

Provision for income taxes

 

 

(6

)

 

 

(23

)

 

 

(1,888

)

 

 

(107

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total restructuring expense, net of tax

 

$

19

 

 

$

36

 

 

$

5,373

 

 

$

167

 


 

 


Supplemental Information

Acquisition Related Expenses, Amortizations and Adjustments

(Unaudited)

(In thousands)

 

On August 4, 2011, we closed on the acquisition of Bluesocket, Inc., on May 4, 2012, we closed on the acquisition of the Nokia Siemens Networks Broadband Access business (NSN BBA), on September 13, 2016, we closed on the acquisition of CommScope’s active fiber business (CommScope), on March 19, 2018, we closed on the acquisition of Sumitomo Electric Lightwave Corp.’s North American EPON business (Sumitomo), and on November 30, 2018, we closed on the acquisition of SmartRG Inc. (SmartRG). Acquisition related expenses, amortizations and adjustments for the three and twelve months ended December 31, 2018 and 2017 for all five transactions are as follows:

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Bluesocket, Inc. acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

$

 

 

$

158

 

 

$

369

 

 

$

632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NSN BBA acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

 

85

 

 

 

95

 

 

 

355

 

 

 

527

 

Amortization of other purchase accounting adjustments

 

 

2

 

 

 

 

 

 

3

 

 

 

39

 

Subtotal - NSN BBA acquisition

 

 

87

 

 

 

95

 

 

 

358

 

 

 

566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CommScope acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

 

110

 

 

 

219

 

 

 

483

 

 

 

1,732

 

Amortization of other purchase accounting adjustments

 

 

3

 

 

 

3

 

 

 

4

 

 

 

88

 

Acquisition related professional fees, travel and other expenses

 

 

 

 

 

 

 

 

 

 

 

8

 

Subtotal - CommScope acquisition

 

 

113

 

 

 

222

 

 

 

487

 

 

 

1,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sumitomo acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

 

663

 

 

 

 

 

 

2,097

 

 

 

 

Amortization of other purchase accounting adjustments

 

 

7

 

 

 

 

 

 

86

 

 

 

 

Acquisition related professional fees, travel and other expenses

 

 

(1

)

 

 

 

 

 

123

 

 

 

 

Subtotal - Sumitomo acquisition

 

 

669

 

 

 

 

 

 

2,306

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SmartRG acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

 

150

 

 

 

 

 

 

150

 

 

 

 

Amortization of other purchase accounting adjustments

 

 

181

 

 

 

 

 

 

181

 

 

 

 

Acquisition related professional fees, travel and other expenses

 

 

233

 

 

 

 

 

 

233

 

 

 

 

Subtotal - SmartRG acquisition

 

 

564

 

 

 

 

 

 

564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acquisition related expenses, amortizations and

   adjustments

 

 

1,433

 

 

 

475

 

 

 

4,084

 

 

 

3,026

 

Provision for income taxes

 

 

(378

)

 

 

(178

)

 

 

(1,080

)

 

 

(1,135

)

Total acquisition related expenses, amortizations and

   adjustments, net of tax

 

$

1,055

 

 

$

297

 

 

$

3,004

 

 

$

1,891

 

 


 

 


The acquisition related expenses, amortizations and adjustments above were recorded in the following Consolidated Statements of Income categories for the three and twelve months ended December 31, 2018 and 2017:

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

$

542

 

 

$

2

 

 

$

1,381

 

 

$

88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

583

 

 

 

51

 

 

 

1,457

 

 

 

215

 

Research and development expenses

 

 

308

 

 

 

422

 

 

 

1,246

 

 

 

2,723

 

Total acquisition related expenses, amortizations and adjustments

   included in operating expenses

 

 

891

 

 

 

473

 

 

 

2,703

 

 

 

2,938

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total acquisition related expenses, amortizations and adjustments

 

 

1,433

 

 

 

475

 

 

 

4,084

 

 

 

3,026

 

Provision for income taxes

 

 

(378

)

 

 

(178

)

 

 

(1,080

)

 

 

(1,135

)

Total acquisition related expenses, amortizations and adjustments,

   net of tax

 

$

1,055

 

 

$

297

 

 

$

3,004

 

 

$

1,891

 

 


 

 


Supplemental Information

Stock-based Compensation Expense

(Unaudited)

(In thousands)

 

  

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation expense included in cost of sales

 

$

120

 

 

$

98

 

 

$

418

 

 

$

379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expense

 

 

1,065

 

 

 

1,045

 

 

 

3,989

 

 

 

4,063

 

Research and development expense

 

 

727

 

 

 

717

 

 

 

2,748

 

 

 

2,991

 

Stock-based compensation expense included in operating expenses

 

 

1,792

 

 

 

1,762

 

 

 

6,737

 

 

 

7,054

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stock-based compensation expense

 

 

1,912

 

 

 

1,860

 

 

 

7,155

 

 

 

7,433

 

Tax benefit for expense associated with non-qualified options, PSUs,

   RSUs and restricted stock

 

 

(416

)

 

 

(484

)

 

 

(1,432

)

 

 

(1,699

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stock-based compensation expense, net of tax

 

$

1,496

 

 

$

1,376

 

 

$

5,723

 

 

$

5,734

 


 

 


Reconciliation of GAAP earnings (loss) per share, diluted, to

Non-GAAP earnings (loss) per common share, diluted

(Unaudited)

 

 

Three Months Ended

 

 

Twelve Months Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP earnings (loss) per common share - diluted

 

$

(0.18

)

 

$

(0.23

)

 

$

(0.40

)

 

$

0.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring expense

 

 

 

 

 

 

 

 

0.11

 

 

 

 

Acquisition related expenses, amortizations and adjustments

 

 

0.02

 

 

 

0.01

 

 

 

0.06

 

 

 

0.04

 

Stock-based compensation expense

 

 

0.03

 

 

 

0.03

 

 

 

0.12

 

 

 

0.12

 

Impact of the Tax Cuts and Jobs Act

 

 

 

 

 

0.24

 

 

 

 

 

 

0.24

 

Gain on bargain purchase of a business

 

 

 

 

 

 

 

 

(0.24

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP earnings (loss) per common share - diluted (1)

 

$

(0.12

)

 

$

0.05

 

 

$

(0.35

)

 

$

0.89

 

 

(1) Table may not foot due to rounding