Back to GetFilings.com




Use these links to rapidly review the document
TABLE OF CONTENTS



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2003

Commission File Number 000-30229


SONUS NETWORKS, INC.
(Exact name of Registrant as specified in its charter)

DELAWARE
(State or other jurisdiction of
incorporation or organization)
  04-3387074
(I.R.S. employer identification no.)

5 Carlisle Road, Westford, Massachusetts 01886
(Address of principal executive offices, including zip code)

(978) 692-8999
(Registrant's 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 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 ý    No o

        Indicate by check mark whether the Registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ý    No o

        As of April 30, 2003, there were 225,192,761 shares of $0.001 par value per share, common stock outstanding.




SONUS NETWORKS, INC.

FORM 10-Q

QUARTER ENDED MARCH 31, 2003


TABLE OF CONTENTS

 
   
PART I—FINANCIAL INFORMATION
 
Item 1:

 

Financial Statements

 

 

Condensed Consolidated Balance Sheets as of March 31, 2003 (unaudited) and December 31, 2002

 

 

Condensed Consolidated Statements of Operations for the Three Months Ended March 31, 2003 and 2002 (unaudited)

 

 

Condensed Consolidated Statement of Stockholders' Equity for the Three Months Ended March 31, 2003 (unaudited)

 

 

Condensed Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2003 and 2002 (unaudited)

 

 

Notes to Condensed Consolidated Financial Statements (unaudited)
 
Item 2:

 

Management's Discussion and Analysis of Financial Condition and Results of Operations

 

 

Cautionary Statements
 
Item 3:

 

Quantitative and Qualitative Disclosures About Market Risk
 
Item 4:

 

Controls and Procedures


PART II—OTHER INFORMATION
 

Item 1:


 


Legal Proceedings
 
Item 6:

 

Exhibits and Reports on Form 8-K

 

 

Signature

 

 

Certifications

2



PART I—FINANCIAL INFORMATION

Item 1: Financial Statements


SONUS NETWORKS, INC.

Condensed Consolidated Balance Sheets

(In thousands, except share data)

 
  March 31,
2003

  December 31,
2002

 
 
  (unaudited)

   
 
Assets              
Current assets:              
  Cash and cash equivalents   $ 45,226   $ 50,307  
  Marketable securities     61,010     60,860  
  Accounts receivable, net     2,454     2,956  
  Inventories     11,287     10,776  
  Other current assets     4,488     3,806  
   
 
 
    Total current assets     124,465     128,705  
Property and equipment, net     9,226     11,174  
Purchased intangible assets, net     903     1,174  
Other assets, net     494     480  
   
 
 
    $ 135,088   $ 141,533  
   
 
 
Liabilities and Stockholders' Equity              
Current liabilities:              
  Accounts payable   $ 3,451   $ 4,142  
  Accrued expenses     30,389     33,379  
  Accrued restructuring expenses     1,513     3,143  
  Deferred revenue     31,831     29,235  
  Current portion of long-term obligations     1,527     1,606  
   
 
 
    Total current liabilities     68,711     71,505  
Long-term obligations, less current portion     2,660     3,293  
Convertible subordinated notes     10,000     10,000  
Commitments and contingencies (Note 9)              
Stockholders' equity:              
  Preferred stock, $0.01 par value; 5,000,000 shares authorized, none issued and outstanding          
  Common stock, $0.001 par value; 600,000,000 shares authorized, 207,428,422 and 206,860,358 shares issued and 205,161,612 and 204,593,548 shares outstanding at March 31, 2003 and December 31, 2002     207     207  
  Capital in excess of par value     858,514     858,126  
  Accumulated deficit     (802,249 )   (797,868 )
  Deferred compensation     (2,494 )   (3,469 )
  Treasury stock, at cost; 2,266,810 common shares at March 31, 2003 and December 31, 2002     (261 )   (261 )
   
 
 
      Total stockholders' equity     53,717     56,735  
   
 
 
    $ 135,088   $ 141,533  
   
 
 

The accompanying notes are an integral part of these condensed consolidated financial statements.

3



SONUS NETWORKS, INC.

Condensed Consolidated Statements of Operations

(In thousands, except per share data)

(unaudited)

 
  Three months ended March 31,
 
 
  2003
  2002
 
Revenues:              
  Product   $ 11,127   $ 15,387  
  Service     4,892     5,771  
   
 
 
    Total revenues     16,019     21,158  
Cost of revenues (1):              
  Product     3,230     6,868  
  Service     2,935     3,007  
  Write-off (benefit) of inventory and purchase commitments     (735 )   9,434  
   
 
 
    Total cost of revenues     5,430     19,309  
   
 
 
Gross profit     10,589     1,849  

Operating expenses:

 

 

 

 

 

 

 
  Research and development (1)     7,702     14,615  
  Sales and marketing (1)     5,274     8,407  
  General and administrative (1)     1,080     1,466  
  Stock-based compensation     894     5,743  
  Amortization of goodwill and purchased intangible assets     271     406  
  Restructuring charges (benefit), net         (12,141 )
   
 
 
    Total operating expenses     15,221     18,496  
   
 
 
Loss from operations     (4,632 )   (16,647 )
Interest expense     (130 )   (139 )
Interest income     381     592  
   
 
 
Net loss   $ (4,381 ) $ (16,194 )
   
 
 

Basic and diluted net loss per share

 

$

(0.02

)

$

(0.09

)
   
 
 

Shares used in computing net loss per share (Note 2(i))

 

 

198,703

 

 

186,057

 
   
 
 

(1)
Excludes non-cash, stock-based compensation expense as follows:

Cost of revenues   $ 12   $ 100
Research and development     365     3,009
Sales and marketing     392     1,750
General and administrative     125     884
   
 
    $ 894   $ 5,743
   
 

The accompanying notes are an integral part of these condensed consolidated financial statements.

4


SONUS NETWORKS, INC.

Condensed Consolidated Statement of Stockholders' Equity

(In thousands, except share data)

(unaudited)

 
  Common Stock
   
   
   
  Treasury Stock
   
 
 
  Capital in
Excess of
Par Value

  Accumulated
Deficit

  Deferred
Compensation

  Total
Stockholders'
Equity

 
 
  Shares
  Par Value
  Shares
  Cost
 
Balance, December 31, 2002   206,860,358   $ 207   $ 858,126   $ (797,868 ) $ (3,469 ) 2,266,810   $ (261 ) $ 56,735  
  Issuance of common stock in connection with employee stock purchase plan   507,394         448                   448  
  Exercise of stock options   60,670         21                   21  
  Amortization of deferred compensation                   894           894  
  Deferred compensation for terminated employees           (81 )       81            
  Net loss               (4,381 )             (4,381 )
   
 
 
 
 
 
 
 
 
Balance, March 31, 2003   207,428,422   $ 207   $ 858,514   $ (802,249 ) $ (2,494 ) 2,266,810   $ (261 ) $ 53,717  
   
 
 
 
 
 
 
 
 

The accompanying notes are an integral part of these condensed consolidated financial statements.

5



SONUS NETWORKS, INC.

Condensed Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

 
  Three months ended
March 31,

 
 
  2003
  2002
 
Cash flows from operating activities:              
  Net loss   $ (4,381 ) $ (16,194 )
  Adjustments to reconcile net loss to net cash used in operating activities:              
    Depreciation and amortization     2,860     4,144  
    Write-off of inventory         7,026  
    Stock-based compensation     894     5,743  
    Amortization of goodwill and purchased intangible assets     271     406  
    Non-cash restructuring benefit     (735 )   (16,557 )
    Changes in current assets and liabilities:              
      Accounts receivable     502     5,715  
      Inventories     (511 )   (1,181 )
      Other current assets     (682 )   102  
      Accounts payable     (691 )   (3,674 )
      Accrued expenses     (4,379 )   1,220  
      Deferred revenue     2,596     (3,837 )
   
 
 
        Net cash used in operating activities     (4,256 )   (17,087 )
   
 
 
Cash flows from investing activities:              
  Purchases of property and equipment     (943 )   (976 )
  Maturities of marketable securities     3,647     10,340  
  Purchases of marketable securities     (3,797 )   (2,973 )
  Other assets     17     (85 )
   
 
 
        Net cash provided by (used in) investing activities     (1,076 )   6,306  
   
 
 
Cash flows from financing activities:              
  Proceeds from sale of common stock in connection with employee stock purchase plan     448     2,303  
  Proceeds from exercise of stock options     21     63  
  Payments of long-term obligations     (218 )   (143 )
  Repurchase of common stock         (94 )
   
 
 
        Net cash provided by financing activities     251     2,129  
   
 
 
Net decrease in cash and cash equivalents     (5,081 )   (8,652 )
Cash and cash equivalents, beginning of period     50,307     49,123  
   
 
 
Cash and cash equivalents, end of period   $ 45,226   $ 40,471  
   
 
 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 
  Cash paid during the period for interest   $ 13   $ 20  
   
 
 

The accompanying notes are an integral part of these condensed consolidated financial statements.

6



SONUS NETWORKS, INC.

Notes to Condensed Consolidated Financial Statements

(unaudited)

(1) Description of Business

        Sonus Networks, Inc. (Sonus) was incorporated on August 7, 1997 and is a leading provider of voice infrastructure products for the new public network. Sonus offers a new generation of carrier-class switching equipment and software that enable telecommunications service providers to deliver voice services over packet-based networks.

(2) Summary of Significant Accounting Policies

        The accompanying unaudited condensed consolidated financial statements have been prepared by Sonus and reflect all adjustments, consisting only of normal recurring adjustments that in the opinion of management are necessary for a fair statement of the results for the interim periods. The unaudited condensed consolidated financial statements have been prepared in accordance with the regulations of the Securities and Exchange Commission (SEC), and omit or condense certain information and footnote disclosures pursuant to existing SEC rules and regulations. Results for the interim period are not necessarily indicative of results to be expected for the entire fiscal year. These statements should be read in conjunction with the consolidated financial statements and related footnotes included in Sonus' Annual Report on Form 10-K for the year ended December 31, 2002 filed with the SEC.

        The unaudited condensed consolidated financial statements include the accounts of Sonus and its wholly owned subsidiaries. All material intercompany transactions and balances have been eliminated.

        Cash equivalents are stated at cost plus accrued interest, which approximates market value, and have maturities of three months or less at the date of purchase.

        Marketable securities are classified as held-to-maturity, as Sonus has the intent and ability to hold to maturity. Marketable securities are reported at amortized cost. Cash equivalents and marketable securities are invested in high-quality credit instruments, primarily U.S. Government obligations and corporate obligations with contractual maturities of less than one year. There have been no gains or losses to date.

        The financial instruments that potentially subject Sonus to concentrations of credit risk are cash, cash equivalents, marketable securities and receivables. Sonus has no off-balance sheet concentrations such as foreign exchange contracts, options contracts or other foreign hedging arrangements. Sonus' cash and cash equivalent holdings are diversified among four financial institutions.

        For the three months ended March 31, 2003 and 2002, two customers each contributed more than 10% of Sonus' revenues and collectively represented an aggregate of 57% and 47% of total revenues. As of March 31, 2003 and 2002, three and four customers each accounted for more than 10% of Sonus' accounts receivable balance. International revenues, primarily attributable to Asia and Europe, were 21% and 16% of total revenues for the three months ended March 31, 2003 and 2002.

        Certain components and software licenses from third-parties used in Sonus' products are procured from a single source. The failure of a supplier, including a subcontractor, to deliver on schedule could

7



delay or interrupt Sonus' delivery of products and thereby materially adversely affect Sonus' revenues and operating results.

        In June 2001, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 142, Goodwill and Other Intangible Assets. SFAS No. 142 eliminated the amortization of goodwill and certain other intangibles with indefinite lives and instead subjects these assets to periodic impairment assessments. SFAS No. 142 was effective for all goodwill and certain other intangibles acquired after June 30, 2001 and commenced on January 1, 2002 for all goodwill and certain other intangibles existing on June 30, 2001.

        Purchased intangible assets of $903,000 as of March 31, 2003 are carried at cost less accumulated amortization. Amortization is computed over the estimated useful lives of the assets, two and three years. Sonus expects that the remaining amount of purchased intangible assets will be fully amortized by February 2004.

        Sonus recognizes revenue from product sales to end users, resellers and distributors upon shipment, provided there are no uncertainties regarding acceptance, persuasive evidence of an arrangement exists, the sales price is fixed or determinable and collection of the related receivable is probable. If uncertainties exist, Sonus recognizes revenue when those uncertainties are resolved. In multiple element arrangements, in accordance with Statement of Position 97-2 and 98-9, Sonus uses the residual method when vendor-specific objective evidence does not exist for one of the delivered elements in the arrangement. Service revenue is recognized as the services are provided. Revenue from maintenance and support arrangements is recognized ratably over the term of the contract. Amounts collected prior to satisfying the revenue recognition criteria are reflected as deferred revenue. Warranty costs are estimated and recorded by Sonus at the time of product revenue recognition.

        In October 1995, the FASB issued SFAS No. 123, Accounting for Stock-Based Compensation. SFAS No. 123 provides that companies may account for stock-based compensation under either the fair value-based method of accounting under SFAS No. 123 or the intrinsic value-based method provided by Accounting Principles Board (APB) No. 25, Accounting for Stock Issued to Employees. Sonus uses the intrinsic value-based method of APB No. 25 to account for all of its employee stock-based compensation plans and uses the fair value method of SFAS No. 123 to account for all non-employee stock-based compensation. SFAS No. 123, as amended by SFAS No. 148 (Note 2(j)), requires companies adopting APB No. 25 to make pro forma disclosure in the notes to the financial statements using the measurement provisions of SFAS No. 123.

        Sonus has computed the pro forma disclosures required under SFAS No. 123 for stock options granted to employees and shares purchased under the 2000 Employee Stock Purchase Plan (ESPP) using the Black-Scholes option pricing model with an assumed risk-free interest rate of 3% in 2002 and 2003, volatility of 150% for both 2002 and 2003 and an expected life ranging from 2 to 5 years for

8



stock options and 6 months for the ESPP, with the assumption that no dividends will be paid. Had compensation expense for Sonus' stock option plan and ESPP been determined consistent with SFAS No. 123, the pro forma net loss and pro forma net loss per share would have been as follows:

 
  Three months ended March 31,
 
 
  2003
  2002
 
 
  (in thousands, except per share data)

 
Net loss—              
  As reported   $ (4,381 ) $ (16,194 )
  Employee stock-based compensation under fair value method     (2,307 )   (4,846 )
   
 
 
  Pro forma   $ (6,688 ) $ (21,040 )
   
 
 
Basic and diluted net loss per share—              
  As reported   $ (0.02 ) $ (0.09 )
  Pro forma     (0.03 )   (0.11 )

        The Black-Scholes option-pricing model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully transferable. In addition, option-pricing models require the input of highly subjective assumptions including the expected stock price volatility. Because Sonus' employee stock options and ESPP shares have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, in management's opinion, the existing models do not necessarily provide a reliable single measure of the fair value of Sonus' options and ESPP shares.

        The comprehensive loss for the three months ended March 31, 2003 and 2002 does not differ from the reported loss.

        The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Actual results could materially differ from those estimates.

        Basic net loss per share is computed by dividing the net loss for the period by the weighted average number of shares of unrestricted common stock outstanding during the period. Diluted net loss per share is computed by dividing the net loss for the period by the weighted average number of shares of unrestricted common stock and potential common stock outstanding during the period, if dilutive. Potential common stock consists of restricted shares of common stock, shares of common stock issuable upon the exercise of stock options, conversion of convertible subordinated notes and shares of common

9


stock issued in connection with Sonus' acquisition in January 2001 of telecom technologies, inc. (TTI) that were subject to the achievement of milestones and employee retention. There were no dilutive shares of potential common stock for the three months ended March 31, 2003 and 2002 as Sonus incurred a net loss in each period.

        The following table sets forth the computation of shares used in calculating the net loss per share, in thousands:

 
  Three months ended March 31,
 
 
  2003
  2002
 
Weighted average common shares outstanding   204,953   204,367  
Less weighted average restricted common shares outstanding   (6,250 ) (18,310 )
   
 
 
Shares used in computing net loss per share   198,703   186,057  
   
 
 

        Excluded from the shares used in calculating the net loss per share in the above table are options to purchase shares of common stock and shares of common stock issuable upon conversion of convertible subordinated notes representing an aggregate of 11,330,617 and 22,754,772 shares as of March 31, 2003 and 2002, as their effects would have been anti-dilutive.

        In June 2002, the FASB issued SFAS No. 146, Accounting for Costs Associated with Exit or Disposal Activities. SFAS No. 146 addresses the recognition, measurement and reporting of costs associated with exit and disposal activities, including restructuring activities that are currently accounted for in accordance with Emerging Issues Task Force Issue No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit an Activity (including Certain Costs Incurred in a Restructuring). The scope of SFAS No. 146 includes costs related to terminating a contract that is not a capital lease, costs to consolidate facilities or relocate employees, and certain termination benefits provided to employees who are involuntarily terminated. SFAS No. 146 is effective for exit or disposal activities initiated after December 31, 2002. Sonus does not expect the implementation of this statement will have a material impact on its financial position or results of operations.

        In November 2002, the FASB issued Interpretation No. 45, Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others (FIN No. 45). FIN No. 45 elaborates on the disclosures to be made by a guarantor in its interim and annual financial statements about its obligations under certain guarantees that it has issued. It also clarifies that a guarantor is required to recognize, at the inception of a guarantee, a liability for the fair value of the obligation undertaken in issuing the guarantee. The initial recognition and initial measurement provisions of the interpretation are applicable on a prospective basis to guarantees issued or modified after December 31, 2002 and the disclosure requirements in this interpretation are effective for financial statements of interim or annual periods ending after December 15, 2002. The FIN No. 45 disclosure requirements are included in Note 5 to Sonus' unaudited condensed consolidated financial statements. The adoption of FIN No. 45 is not expected to have a material impact on Sonus' financial position or results of operations.

10



        In December 2002, the FASB issued SFAS No. 148, Accounting for Stock-Based Compensation—Transition and Disclosure, an amendment of SFAS No. 123. SFAS No. 148 provides alternative methods of transition for a voluntary change to the fair value-based method of accounting for employee stock-based compensation. These alternative methods will only impact Sonus if it voluntarily changes to the fair value-based method of accounting for employee stock-based compensation, which it currently does not intend to do. SFAS No. 148 also requires companies who account for employee stock-based compensation under the intrinsic value-based method to disclose additional footnote information in annual financial statements effective for fiscal years ending after December 15, 2002 and in financial statements for interim periods beginning after December 15, 2002. The requisite disclosure appears in Note 2(f) to Sonus' unaudited condensed consolidated financial statements.

        In January 2003, the FASB issued Interpretation No. 46, Consolidation of Variable Interest Entities (FIN No. 46) to clarify the conditions under which assets, liabilities and activities of another entity should be consolidated into the financial statements of a company. FIN No. 46 requires the consolidation of a variable interest entity by a company that bears the majority of the risk of loss from the variable interest entity's activities, is entitled to receive a majority of the variable interest entity's residual returns or both. The provisions of FIN No. 46 are required to be adopted by Sonus in fiscal 2003. The adoption of FIN No. 46 is not expected to have a material impact on Sonus' overall financial position or results of operations.

(3) Restructuring Charges

        Commencing in the third quarter of fiscal 2001 and extending through fiscal 2002, in response to unfavorable business conditions primarily caused by significant declines in capital spending by telecommunications service providers, Sonus implemented restructuring plans designed to reduce expenses and align its cost structure with its revised business outlook. The restructuring plans included worldwide workforce reductions, consolidation of excess facilities and the write-off of excess inventory and purchase commitments.

        The following table summarizes the activity during the three months ended March 31, 2003 relating to Sonus' accrual for fiscal 2002 restructuring actions, in thousands:

 
  Dec. 31, 2002
Accrual
Balance

  Cash
Payments

  Adjustments
  Mar. 31, 2003
Accrual
Balance

  Current
Portion

  Long-term
Portion

Workforce reduction   $ 534   $ (509 ) $   $ 25   $ 25   $
Consolidation of facilities     2,286     (457 )       1,829     861     968
   
 
 
 
 
 
Sub-total     2,820     (966 )       1,854     886     968
Write-off (benefit) of purchase commitments     1,075     (120 )   (735 )   220     220    
   
 
 
 
 
 
Total   $ 3,895   $ (1,086 ) $ (735 ) $ 2,074   $ 1,106   $ 968
   
 
 
 
 
 

11


        Remaining cash expenditures relating to the workforce reductions are expected to be substantially paid in the second quarter of fiscal 2003. The remaining cash expenditures relating to the consolidation of excess facilities are expected to be paid through 2008. The purchase commitment obligations are expected to be substantially paid by the end of fiscal 2003.

        The restructuring actions in fiscal 2002 included a reduction in Sonus' workforce. The affected employees were entitled to severance and other benefits for which Sonus recorded a charge of $4,947,000 in fiscal 2002, of which $1,005,000 was recorded in the first quarter. In addition, Sonus recorded non-cash stock-based compensation expense of $381,000 in the first quarter of fiscal 2002 related to the write-off of deferred compensation associated with shares and options held by terminated employees.

        Sonus recorded a net restructuring charge in the first quarter of fiscal 2002 of $3,411,000 for the consolidation of excess facilities, which is included on the balance sheet in accrued restructuring expenses and long-term obligations. The accrual for the consolidation of excess facilities was determined assuming no sublease income.

        During the three months ended March 31, 2002, Sonus recorded additional cost of revenues of $9,434,000, consisting of $7,026,000 for the write-off of inventory determined to be excess and obsolete and $2,408,000 for materials that were committed to be purchased from third-party contract manufacturers and suppliers under purchase commitments, but that were in excess of required quantities. The charge for purchase commitments was recorded on the balance sheet as accrued restructuring expenses. In the first quarter of fiscal 2003, Sonus entered into an agreement with a supplier under which $735,000 of previously recorded purchase commitment obligations was forgiven.

        The following table summarizes the activity during the three months ended March 31, 2003 relating to Sonus' accrual for fiscal 2001 restructuring actions, in thousands:

 
  Dec. 31, 2002
Accrual
Balance

  Cash
Payments

  Mar. 31, 2003
Accrual
Balance

  Current
Portion

  Long-Term
Portion

Consolidation of facilities and other charges   $ 574   $ (96 ) $ 478   $ 407   $ 71
   
 
 
 
 

        Remaining cash expenditures relating to the consolidation of excess facilities and other charges are expected to be paid through the second quarter of fiscal 2004.

        Sonus recorded restructuring charges in fiscal 2001 of $21,301,000 for the consolidation of excess facilities and other miscellaneous charges, which were included on the balance sheet in accrued

12



restructuring expenses and long-term obligations. The accrual for the consolidation of excess facilities was determined assuming no sublease income.

        In the first quarter of fiscal 2002, Sonus' TTI subsidiary reduced its lease commitments for previously accrued excess space in its Texas facilities in exchange for a one-time payment of $835,000 to the landlord and a guarantee by Sonus of TTI's rents owed through April 2003. As a result of this transaction, Sonus recorded a restructuring benefit of $16,557,000 in the first quarter of fiscal 2002.

(4) Inventories

        Inventories consist of the following, in thousands:

 
  March 31,
2003

  December 31,
2002

Raw materials   $ 443   $ 691
Finished goods     10,844     10,085
   
 
    $ 11,287   $ 10,776