UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
Quarterly Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
For the Quarterly Period Ended September 30, 2004
Commission File Number 1-5620
SAFEGUARD SCIENTIFICS, INC.
| Pennsylvania | 23-1609753 | |
| (State or other jurisdiction of | (I.R.S. Employer | |
| incorporation or organization) | Identification Number) | |
| 800 The Safeguard Building, | ||
| 435 Devon Park Drive Wayne, PA | 19087 | |
| (Address of principal executive offices) | (Zip Code) |
(610) 293-0600
Registrants telephone number, including area code
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities and Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.
Yes þ
|
No o |
Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Yes þ
|
No o |
Number of shares outstanding as of November 2, 2004
SAFEGUARD SCIENTIFICS, INC.
QUARTERLY REPORT FORM 10-Q
INDEX
2
SAFEGUARD SCIENTIFICS, INC.
| September 30, | December 31, | |||||||
| 2004 |
2003 |
|||||||
| (in thousands except per share data) | ||||||||
| (unaudited) | ||||||||
ASSETS |
||||||||
Current Assets |
||||||||
Cash and cash equivalents |
$ | 149,660 | $ | 136,715 | ||||
Restricted cash |
605 | 1,069 | ||||||
Short-term investments |
15,476 | 7,081 | ||||||
Accounts receivable, less allowances ($1,140 - 2004; $1,016 2003) |
30,867 | 33,363 | ||||||
Prepaid expenses and other current assets |
7,468 | 7,278 | ||||||
Current assets of discontinued operations |
297,866 | 333,150 | ||||||
Total current assets |
501,942 | 518,656 | ||||||
Property and equipment, net |
17,521 | 14,873 | ||||||
Ownership interests in and advances to companies |
35,537 | 53,119 | ||||||
Available-for-sale securities |
6,471 | | ||||||
Intangible assets, net |
7,856 | 10,017 | ||||||
Goodwill |
91,819 | 90,763 | ||||||
Note receivable related party |
6,981 | 11,946 | ||||||
Other |
12,548 | 7,884 | ||||||
Non-current assets of discontinued operations |
87,256 | 129,228 | ||||||
Total Assets |
$ | 767,931 | $ | 836,486 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current Liabilities |
||||||||
Convertible subordinated notes |
$ | 54,763 | $ | | ||||
Current maturities of other long-term debt |
4,221 | 11,530 | ||||||
Accounts payable |
5,671 | 3,836 | ||||||
Accrued compensation and benefits |
13,242 | 14,470 | ||||||
Accrued expenses |
15,737 | 14,850 | ||||||
Deferred revenue |
8,842 | 9,607 | ||||||
Current liabilities of discontinued operations |
138,439 | 186,166 | ||||||
Total current liabilities |
240,915 | 240,459 | ||||||
Long-term debt |
12,127 | 2,537 | ||||||
Minority interest |
21,247 | 14,557 | ||||||
Other long-term liabilities |
12,651 | 13,152 | ||||||
Convertible subordinated notes |
| 200,000 | ||||||
Convertible senior debentures |
150,000 | | ||||||
Non-current liabilities of discontinued operations |
120,771 | 129,610 | ||||||
Commitments and contingencies |
||||||||
Shareholders Equity
|
||||||||
Preferred stock, $10.00 par value; 1,000 shares authorized |
| | ||||||
Common stock, $0.10 par value; 500,000 shares authorized; 119,817 and 119,450 shares issued
and outstanding in 2004 and 2003 |
11,982 | 11,945 | ||||||
Additional paid-in capital |
741,792 | 736,704 | ||||||
Accumulated deficit |
(546,416 | ) | (510,198 | ) | ||||
Accumulated other comprehensive income (loss) |
6,257 | (39 | ) | |||||
Treasury stock, at cost (53 shares-2003) |
| (191 | ) | |||||
Unamortized deferred compensation |
(3,395 | ) | (2,050 | ) | ||||
Total shareholders equity |
210,220 | 236,171 | ||||||
Total Liabilities and Shareholders Equity |
$ | 767,931 | $ | 836,486 | ||||
See Notes to Consolidated Financial Statements.
3
SAFEGUARD SCIENTIFICS, INC.
| Three Months Ended |
Nine Months Ended |
|||||||||||||||||||||||||||
| September 30, |
September 30, |
|||||||||||||||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
|||||||||||||||||||||||||
| (in thousands except per share data) | ||||||||||||||||||||||||||||
| (unaudited) | ||||||||||||||||||||||||||||
Revenue |
||||||||||||||||||||||||||||
Product sales |
$ | 1,697 | $ | 4,773 | $ | 5,776 | $ | 12,739 | ||||||||||||||||||||
Service sales |
33,266 | 38,308 | 108,073 | 112,228 | ||||||||||||||||||||||||
Total revenue |
34,963 | 43,081 | 113,849 | 124,967 | ||||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||
Cost of sales-product |
588 | 822 | 2,070 | 5,786 | ||||||||||||||||||||||||
Cost of sales-service |
24,664 | 23,552 | 72,798 | 69,304 | ||||||||||||||||||||||||
Selling and service |
11,713 | 13,248 | 39,029 | 41,712 | ||||||||||||||||||||||||
General and administrative |
13,274 | 12,247 | 40,792 | 43,712 | ||||||||||||||||||||||||
Amortization of intangibles |
1,089 | 1,801 | 3,781 | 5,388 | ||||||||||||||||||||||||
Total operating expenses |
51,328 | 51,670 | 158,470 | 165,902 | ||||||||||||||||||||||||
Operating loss |
(16,365 | ) | (8,589 | ) | (44,621 | ) | (40,935 | ) | ||||||||||||||||||||
Other income (loss), net |
(921 | ) | 31,205 | 39,556 | 48,277 | |||||||||||||||||||||||
Impairment related party |
| | | (659 | ) | |||||||||||||||||||||||
Interest income |
582 | 605 | 1,556 | 1,838 | ||||||||||||||||||||||||
Interest and financing expense |
(2,208 | ) | (3,082 | ) | (7,886 | ) | (9,180 | ) | ||||||||||||||||||||
Income (loss) from continuing
operations before income taxes,
minority interest and equity loss |
(18,912 | ) | 20,139 | (11,395 | ) | (659 | ) | |||||||||||||||||||||
Income tax benefit (expense) |
72 | (163 | ) | (57 | ) | (285 | ) | |||||||||||||||||||||
Minority interest |
2,543 | 604 | 5,885 | 4,906 | ||||||||||||||||||||||||
Equity loss |
(2,772 | ) | (3,613 | ) | (9,073 | ) | (9,772 | ) | ||||||||||||||||||||
Net income (loss) from continuing operations |
(19,069 | ) | 16,967 | (14,640 | ) | (5,810 | ) | |||||||||||||||||||||
Discontinued operations, net of income taxes |
(54 | ) | 1,275 | (21,578 | ) | 5,363 | ||||||||||||||||||||||
Net Income (Loss) |
$ | (19,123 | ) | $ | 18,242 | $ | (36,218 | ) | $ | (447 | ) | |||||||||||||||||
Basic Income (Loss) Per Share: |
||||||||||||||||||||||||||||
Income (loss) from continuing operations |
$ | (0.16 | ) | $ | 0.14 | $ | (0.12 | ) | $ | (0.05 | ) | |||||||||||||||||
Income (loss) from discontinued operations |
| 0.01 | (0.18 | ) | 0.05 | |||||||||||||||||||||||
Net income (loss) |
$ | (0.16 | ) | $ | 0.15 | $ | (0.30 | ) | $ | | ||||||||||||||||||
Diluted Income (Loss) Per Share: |
||||||||||||||||||||||||||||
Income (loss) from continuing operations |
$ | (0.16 | ) | $ | 0.14 | $ | (0.12 | ) | $ | (0.05 | ) | |||||||||||||||||
Income (loss) from discontinued operations |
| 0.01 | (0.18 | ) | 0.03 | |||||||||||||||||||||||
Net income (loss) |
$ | (0.16 | ) | $ | 0.15 | $ | (0.30 | ) | $ | (0.02 | ) | |||||||||||||||||
Shares used in computing basic income (loss) per share |
119,572 | 118,580 | 119,464 | 118,365 | ||||||||||||||||||||||||
Shares used in computing diluted income (loss) per share |
119,572 | 120,622 | 119,464 | 118,365 | ||||||||||||||||||||||||
See Notes to Consolidated Financial Statements.
4
SAFEGUARD SCIENTIFICS, INC.
| Nine Months Ended September 30, |
||||||||||||
| 2004 |
2003 |
|||||||||||
| (in thousands) | ||||||||||||
| (unaudited) | ||||||||||||
Net cash used by operating activities of continuing operations |
$ | (33,214 | ) | $ | (37,699 | ) | ||||||
Cash flows from investing activities of continuing operations |
||||||||||||
Proceeds from sales of available-for-sale and trading securities |
14,784 | 38,981 | ||||||||||
Proceeds from sales of and distributions from companies and funds |
39,085 | 38,666 | ||||||||||
Advances to companies |
(1,015 | ) | (139 | ) | ||||||||
Repayment of advances to companies and funds |
400 | 753 | ||||||||||
Acquisitions of ownership interests in companies, funds and subsidiaries, net of cash acquired |
(5,564 | ) | (14,327 | ) | ||||||||
Repayments of advances to related party |
4,965 | 1,668 | ||||||||||
Increase in restricted cash and short-term investments |
(19,581 | ) | (13,073 | ) | ||||||||
Decrease in restricted cash and short-term investments |
11,650 | 20,585 | ||||||||||
Capital expenditures |
(8,652 | ) | (4,970 | ) | ||||||||
Capitalized software costs |
(4,300 | ) | (926 | ) | ||||||||
Other, net |
(432 | ) | 8 | |||||||||
Net cash provided by investing activities of continuing operations |
31,340 | 67,226 | ||||||||||
Cash flows from financing activities of continuing operations |
||||||||||||
Proceeds from convertible senior debentures |
150,000 | | ||||||||||
Payments of offering costs on convertible senior debentures |
(4,812 | ) | | |||||||||
Repurchase of convertible subordinated notes |
(145,237 | ) | | |||||||||
Payments of costs to repurchase subordinated notes |
(913 | ) | | |||||||||
Borrowings on revolving credit facilities |
50,463 | 80,927 | ||||||||||
Repayments on revolving credit facilities |
(46,974 | ) | (78,296 | ) | ||||||||
Borrowings on term debt |
1,628 | 3,390 | ||||||||||
Repayments on term debt |
(1,647 | ) | (1,614 | ) | ||||||||
Issuance of Company common stock |
1,281 | 235 | ||||||||||
Issuance of subsidiary common stock |
13,731 | 31 | ||||||||||
Offering costs on issuance of subsidiary common stock |
(1,589 | ) | (31 | ) | ||||||||
Repurchase of subsidiary preferred stock |
(206 | ) | | |||||||||
Net cash provided by financing activities of continuing operations |
15,725 | 4,642 | ||||||||||
Net Cash provided by continuing operations |
13,851 | 34,169 | ||||||||||
Net Cash used for discontinued operations |
(906 | ) | | |||||||||
Net Increase in Cash and Cash Equivalents |
12,945 | 34,169 | ||||||||||
Cash and Cash Equivalents at beginning of period |
136,715 | 126,740 | ||||||||||
Cash and Cash Equivalents at end of period |
$ | 149,660 | $ | 160,909 | ||||||||
See Notes to Consolidated Financial Statements.
5
SAFEGUARD SCIENTIFICS, INC.
1. GENERAL
The accompanying unaudited interim Consolidated Financial Statements were prepared in accordance with accounting principles generally accepted in the United States of America and the interim financial statements rules and regulations of the SEC. In the opinion of management, these statements include all adjustments (consisting only of normal recurring adjustments) necessary for a fair presentation of the Consolidated Financial Statements. The interim operating results are not necessarily indicative of the results for a full year or for any interim period. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations relating to interim financial statements. The Consolidated Financial Statements included in this Form 10-Q should be read in conjunction with Managements Discussion and Analysis of Financial Condition and Results of Operations included elsewhere in this Form 10-Q and included together with the Companys Consolidated Financial Statements and Notes thereto included in the Companys 2003 Annual Report on Form 10-K.
2. BASIS OF PRESENTATION
The Consolidated Financial Statements include the accounts of the Company and all subsidiaries in which it directly or indirectly owns more than 50% of the outstanding voting securities. The Companys wholly owned subsidiaries include Alliance Consulting Group Associates, Inc. (Alliance). Alliance operates on a 52 or 53 week period ending on the Saturday closest to the end of the fiscal period. The Company and all other subsidiaries operate on a calendar year. Alliances third quarter ended on October 2, 2004 and September 27, 2003, each a period of 13 weeks. The 2004 year-to-date period is 40 weeks versus 39 weeks in 2003.
CompuCom Systems, Inc., previously a majority-owned subsidiary, is accounted for as a discontinued operation (see Note 4). Accordingly, for financial statement purposes, the assets, liabilities, results of operations and cash flows of this business have been segregated from those of continuing operations for all periods presented.
The Companys Consolidated Statements of Operations and Cash Flows also include the following majority-owned subsidiaries:
| For the three months ended September 30, |
||||||||||||||||||||||||||||||
| 2004 |
2003 |
|||||||||||||||||||||||||||||
ChromaVision
Medical Systems Mantas Pacific Title and Art Studio |
ChromaVision Medical Systems Mantas Pacific Title and Art Studio SOTAS (merged with Mantas in October 2003) Tangram Enterprise Solutions |
|||||||||||||||||||||||||||||
| For the nine months ended September 30, |
||
| 2004 |
2003 |
|
ChromaVision
Medical Systems Mantas Pacific Title and Art Studio Tangram Enterprise Solutions(1) |
Agari Mediaware (Through
June 2003) ChromaVision Medical Systems Mantas Pacific Title and Art Studio Protura Wireless (Through June 2003) SOTAS (merged with Mantas in October 2003) Tangram Enterprise Solutions |
|
(1) Tangram was consolidated through February 20, 2004 at which time it was sold to Opsware, Inc. in a stock and debt for stock exchange. The Company recorded an $8.5 million gain on the transaction, which is included in Other Income (Loss), Net on the Consolidated Statements of Operations for the nine months ended September 30, 2004.
6
SAFEGUARD SCIENTIFICS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
SEPTEMBER 30, 2004
The Companys Consolidated Balance Sheets also include the following majority-owned subsidiaries at September 30, 2004 and December 31, 2003:
| September 30, 2004 |
December 31, 2003 |
|
ChromaVision
Medical Systems Mantas Pacific Title and Art Studio |
ChromaVision Medical Systems Mantas Pacific Title and Art Studio Tangram Enterprise Solutions |
3. RECLASSIFICATIONS
Certain prior year amounts have been reclassified to conform to the current year presentation.
4. DISCONTINUED OPERATIONS
During the third quarter of 2004, the Companys shareholders approved the sale of the Companys interest in CompuCom Systems, Inc. The Company met the criteria of Statement of Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets, as of September 30, 2004. Accordingly, CompuComs net assets have been classified as held for sale and their results of operation and cash flows are presented as a discontinued operation as of September 30, 2004 and for the three and nine months then ended. All prior periods presented have been reclassified to conform to this presentation. See Note 20 for a discussion of the sale of CompuCom, which closed on October 1, 2004.
5. GOODWILL AND OTHER INTANGIBLE ASSETS
In accordance with SFAS No. 142, Goodwill and Other Intangible Assets, the Company completes an impairment review of goodwill annually, or more frequently if events or circumstances change that would more likely than not reduce the fair value of the reporting unit below its carrying amount.
The following is a summary of changes in the carrying amount of goodwill by segment:
| Pacific | Other | |||||||||||||||||||||||
| Alliance |
ChromaVision |
Mantas |
Title |
Companies |
Total |
|||||||||||||||||||
Balance at December 31, 2003 |
$ | 53,307 | $ | 13,891 | $ | 22,150 | $ | | $ | 1,415 | $ | 90,763 | ||||||||||||
Additions |
| 4,664 | | 97 | | 4,761 | ||||||||||||||||||
Purchase Price Adjustments |
| | (2,290 | ) | | | (2,290 | ) | ||||||||||||||||
Deconsolidation |
| | | | (1,415 | ) | (1,415 | ) | ||||||||||||||||
Balance at September 30, 2004 |
$ | 53,307 | $ | 18,555 | $ | 19,860 | $ | 97 | $ | | $ | 91,819 | ||||||||||||
7
SAFEGUARD SCIENTIFICS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
SEPTEMBER 30, 2004
Intangible assets with definite useful lives are amortized over their respective estimated useful lives to their estimated residual values. The following table provides a summary of the Companys intangible assets with definite useful lives:
| September 30, 2004 |
||||||||||||||||
| Gross | ||||||||||||||||
| Amortization | Carrying | Accumulated | ||||||||||||||
| Period |
Value |
Amortization |
Net |
|||||||||||||
| (in thousands) | ||||||||||||||||
| (unaudited) | ||||||||||||||||
Customer-related |
7 years | $ | 3,633 | $ | 934 | $ | 2,699 | |||||||||
Technology-related |
4 - 10 years | 11,420 | 6,263 | 5,157 | ||||||||||||
Total |
$ | 15,053 | $ | 7,197 | $ | 7,856 | ||||||||||
| December 31, 2003 |
||||||||||||||||
| Gross | ||||||||||||||||
| Amortization | Carrying | Accumulated | ||||||||||||||
| Period |
Value |
Amortization |
Net |
|||||||||||||
| (in thousands) | ||||||||||||||||
Customer-related |
7 years | $ | 3,633 | $ | 543 | $ | 3,090 | |||||||||
Technology-related |
4 - 17 years | 11,547 | 4,620 | 6,927 | ||||||||||||
Total |
$ | 15,180 | $ | 5,163 | $ | 10,017 | ||||||||||
Amortization expense related to intangible assets was $0.8 million and $2.4 million for the three and nine months ended September 30, 2004, respectively and $0.7 million and $2.0 million for the three and nine months ended September 30, 2003, respectively. The following table provides estimated future amortization expense related to intangible assets:
| Total |
||||
| (in thousands) | ||||
| (unaudited) | ||||
Remainder of 2004 |
$ | 817 | ||
2005 |
3,272 | |||
2006 |
1,686 | |||
2007 |
711 | |||
2008 and thereafter |
1,370 | |||
| $ | 7,856 | |||
6. NEW ACCOUNTING PRONOUNCEMENTS
In January 2003, the Financial Accounting Standards Board (FASB) issued Interpretation No. 46, Consolidation of Variable Interest Entities (FIN 46), which clarifies the application of Accounting Research Bulletin No. 51, Consolidated Financial Statements, to certain entities in which equity investors do not have the characteristics of a controlling financial interest or do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support. In December 2003, the FASB issued FASB Interpretation No. 46 (revised December 2003) (FIN 46R), which replaced FIN 46. FIN 46R defines the provisions under which a Variable Interest Entity should be consolidated. FIN 46R is effective for all entities that are subject to the provisions of FIN 46R no later than the end of the first reporting period that ended after March 15, 2004. The Company accounts for, under the equity method, certain private equity funds that account for their investments in accordance with the specialized accounting guidance in the AICPA Audit and Accounting Guide, Audits of Investment Companies. The effective date for FIN 46 has been delayed for these funds until the AICPA finalizes its proposed Statement of Position on clarifying the scope of the Audit Guide and accounting by the parent companies and equity method investors for investments in investment companies. If it is ultimately determined that FIN 46 applies to private equity funds, then the
8
SAFEGUARD SCIENTIFICS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
SEPTEMBER 30, 2004
amount of equity income or loss the Company records on private equity funds accounted for under the equity method may change significantly.
In February 2004, the FASB issued Emerging Issues Task Force (EITF) Issue No. 03-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments. This EITF was issued to determine the meaning of other-than-temporary impairment and its application to investments in debt and equity securities within the scope of SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities. EITF 03-1 also applies to investments in equity securities that are both outside SFAS 115s scope and are not accounted for by the equity method, which are defined as cost method investments. The impairment measurement and recognition guidance is delayed until the final issuance of FSP EITF 03-01-a. The disclosure requirements are effective for annual reporting periods ending after June 15, 2004. The Company does not believe that the adoption of the provisions of EITF 03-1 will have a material impact on the Companys financial statements.
In September 2004, the FASB Task Force reached a consensus on EITF Issue No. 04-8, The Effect of Contingently Convertible Instruments on Diluted Earnings Per Share. The Task Force ruled that all instruments that have embedded conversion features that are contingent on market conditions indexed to an issuers share price should be included in diluted earnings per share computations (if dilutive) regardless of whether the market conditions have been met. The effective date of the consensus has not been determined and will coincide with the effective date of the proposed Statement that revises SFAS 128. The Company has outstanding convertible debt as discussed in Note 9, which could be considered dilutive in periods in which the Company reports net income.
7. COMPREHENSIVE INCOME (LOSS)
Comprehensive income (loss) is the change in equity of a business enterprise from transactions and other events and circumstances from non-owner sources. Excluding net income (loss), the Companys sources of comprehensive income (loss) are from net unrealized appreciation (depreciation) on its holdings classified as available-for-sale and foreign currency translation adjustments, which have been negligible to date. Reclassification adjustments result from the recognition in net income (loss) of unrealized gains or losses that were included in comprehensive income (loss) in prior periods.
The following summarizes the components of comprehensive income (loss):
| Three Months Ended |
Nine Months Ended |
||||||||||||||||||
| September 30, |
September 30, |
||||||||||||||||||
| 2004 |
2003 |
2004 |
2003 |
||||||||||||||||
| (in thousands) | |||||||||||||||||||
| (unaudited) | |||||||||||||||||||
Net Income (Loss) from Continuing Operations |
$ | (19,069 | ) | $ | 16,967 | $ | (14,640 | ) | $ | (5,810 | ) | ||||||||
Other Comprehensive Income (Loss), Before Taxes: |
|||||||||||||||||||
Foreign currency translation adjustments |
(52 | ) | 50 | (175 | ) | (89 | ) | ||||||||||||
Unrealized holding gains (losses) in available-for-sale
securities |
(7,993 | ) | 922 | 6,471 | 12,909 | ||||||||||||||
Reclassification adjustments |
| (12,735 | ) | | (16,789 | ) | |||||||||||||
Related Tax (Expense) Benefit: |
|||||||||||||||||||
Unrealized holding gains in available-for-sale securities |
| | | (61 | ) | ||||||||||||||
Reclassification adjustments |
| | | 1,419 | |||||||||||||||
Other Comprehensive Income (Loss) from continuing operations |
(8,045 | ) | (11,763 | ) | 6,296 | (2,611 | ) | ||||||||||||
Comprehensive Income (Loss) from continuing operations |
(27,114 | ) | 5,204 | (8,344 | ) | (8,421 | ) | ||||||||||||
Income (Loss) from discontinued operations |
(54 | ) | 1,275 | (21,578 | ) | 5,363 | |||||||||||||
Comprehensive Income (Loss) |
$ | (27,168 | ) | $ | 6,479 | $ | (29,922 | ) | $ | (3,058 | ) | ||||||||
9
SAFEGUARD SCIENTIFICS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
SEPTEMBER 30, 2004
The components of accumulated other comprehensive income (loss) are as follows:
| September 30, | December 31, | |||||||
| 2004 |
2003 |
|||||||
| (in thousands) | ||||||||
| (unaudited) | ||||||||