U.S. 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 June 30, 2003
Commission file number 333-96233
NORTH AMERICAN VAN LINES, INC.
(Exact name of registrant as specified in its charter)
| DELAWARE (State or other jurisdiction of incorporation or organization) |
52-1840893 (I.R.S. Employer Identification Number) |
5001 U.S. Highway 30 West
P.O. Box 988
Fort Wayne, Indiana 46801-0988
(Address of principal executive offices)(Zip Code)
Registrant's telephone number, including area code: (260) 429-2511
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 o No ý
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý
When we refer to "North American Van Lines", "NAVL", "our company", "our", "we" or "us", we are referring to North American Van Lines, Inc., a Delaware corporation, together with its subsidiaries and their predecessors, except where the context otherwise requires. When we refer to "SIRVA," we are referring to our parent, SIRVA, Inc., a Delaware corporation.
NORTH AMERICAN VAN LINES, INC.
Condensed Consolidated Balance Sheets
At June 30, 2003 and December 31, 2002
(Dollars in thousands except share
data)
(Unaudited)
| |
June 30, 2003 |
December 31, 2002 |
||||||
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 53,655 | $ | 42,920 | ||||
| Accounts and notes receivable, net of allowance for doubtful accounts of $25,536 and $24,922, respectively | 381,945 | 308,313 | ||||||
| Relocation properties held for resale, net | 51,584 | 39,115 | ||||||
| Other current assets | 35,706 | 38,145 | ||||||
| Deferred and recoverable income taxes | 38,555 | 37,641 | ||||||
| Total current assets | 561,445 | 466,134 | ||||||
| Property and equipment, net | 166,886 | 170,830 | ||||||
| Goodwill and intangible assets, net | 576,515 | 556,543 | ||||||
| Receivable from SIRVA, Inc. | 31,724 | 28,879 | ||||||
| Other assets | 120,497 | 113,577 | ||||||
| Total long-term assets | 895,622 | 869,829 | ||||||
| Total assets | $ | 1,457,067 | $ | 1,335,963 | ||||
| Liabilities and Stockholder's Equity | ||||||||
| Current liabilities: | ||||||||
| Current portion of long-term debt and capital lease obligations | $ | 26,049 | $ | 27,261 | ||||
| Relocation financing facilities | 31,613 | 15,432 | ||||||
| Other short-term debt | 7,875 | 1,073 | ||||||
| Accounts payable | 135,574 | 122,359 | ||||||
| Accrued transportation expense | 93,860 | 63,691 | ||||||
| Other current liabilities | 243,728 | 230,607 | ||||||
| Accrued income taxes | 3,820 | 6,116 | ||||||
| Total current liabilities | 542,519 | 466,539 | ||||||
| Long-term debt and capital lease obligations | 559,262 | 515,254 | ||||||
| Due to SIRVA, Inc. | 20,978 | 32,133 | ||||||
| Other liabilities | 62,781 | 66,610 | ||||||
| Deferred income taxes | 41,803 | 34,479 | ||||||
| Total long-term liabilities | 684,824 | 648,476 | ||||||
| Total liabilities | 1,227,343 | 1,115,015 | ||||||
| Commitments and contingencies | ||||||||
Stockholder's equity: |
||||||||
| Common stock, $.01 par value, 1,000 shares authorized, issued and outstanding at June 30, 2003 and December 31, 2002, respectively | | | ||||||
| Additional paid-in-capital | 271,987 | 271,987 | ||||||
| Accumulated other comprehensive loss | (29,396 | ) | (29,075 | ) | ||||
| Accumulated deficit | (12,867 | ) | (21,964 | ) | ||||
| Total stockholder's equity | 229,724 | 220,948 | ||||||
| Total liabilities and stockholder's equity | $ | 1,457,067 | $ | 1,335,963 | ||||
See accompanying notes to condensed consolidated financial statements.
1
NORTH AMERICAN VAN LINES, INC.
Consolidated Income Statements
For the three and six months ended June 30, 2003 and 2002
(Dollars in thousands)
(Unaudited)
| |
Three Months Ended |
Six Months Ended |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
June 30, 2003 |
June 30, 2002 |
June 30, 2003 |
June 30, 2002 |
||||||||||
| Operating revenues | $ | 577,499 | $ | 537,144 | $ | 1,049,862 | $ | 966,798 | ||||||
Operating expenses: |
||||||||||||||
| Purchased transportation expense | 320,072 | 319,687 | 575,985 | 574,589 | ||||||||||
| Other direct expense | 143,551 | 115,639 | 266,035 | 210,249 | ||||||||||
| Total direct expenses | 463,623 | 435,326 | 842,020 | 784,838 | ||||||||||
Gross margin |
113,876 |
101,818 |
207,842 |
181,960 |
||||||||||
General and administrative expenses |
87,684 |
77,770 |
169,228 |
152,420 |
||||||||||
| Restructuring credit | | (111 | ) | | (842 | ) | ||||||||
Income from operations |
26,192 |
24,159 |
38,614 |
30,382 |
||||||||||
| Non-operating expense | 120 | 674 | 142 | 308 | ||||||||||
Interest expense |
12,615 |
12,268 |
25,126 |
24,844 |
||||||||||
Income before income taxes |
13,457 |
11,217 |
13,346 |
5,230 |
||||||||||
Provision for income taxes |
4,490 |
4,208 |
4,249 |
1,528 |
||||||||||
Net income |
$ |
8,967 |
$ |
7,009 |
$ |
9,097 |
$ |
3,702 |
||||||
See accompanying notes to condensed consolidated financial statements.
2
NORTH AMERICAN VAN LINES, INC.
Consolidated Statement of Changes in Stockholder's Equity
For the six months ended June 30, 2003
(Dollars in thousands)
(Unaudited)
| |
Total |
Accumulated deficit |
Accumulated other comprehensive income (loss) |
Common stock |
Additional paid-in-capital |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at December 31, 2002 | $ | 220,948 | $ | (21,964 | ) | $ | (29,075 | ) | $ | | $ | 271,987 | ||||
| Comprehensive income (loss): | ||||||||||||||||
| Net income | 9,097 | 9,097 | ||||||||||||||
| Unrealized hedging loss, net of tax benefit of $(1,463) | (2,804 | ) | (2,804 | ) | ||||||||||||
| Net change in unrealized holding gain on available-for-sale securities, net of tax of $597 | 916 | 916 | ||||||||||||||
| Minimum pension liability, net of tax of $2,232 | (2,232 | ) | (2,232 | ) | ||||||||||||
| Foreign currency translation adjustment, net of tax of $2,189 | 3,799 | 3,799 | ||||||||||||||
| Total comprehensive income | 8,776 | |||||||||||||||
| Balance at June 30, 2003 | $ | 229,724 | $ | (12,867 | ) | $ | (29,396 | ) | $ | | $ | 271,987 | ||||
See accompanying notes to condensed consolidated financial statements.
3
NORTH AMERICAN VAN LINES, INC.
Condensed Consolidated Statements of Cash Flows
For the six months ended June 30, 2003 and 2002
(Dollars in thousands)
(Unaudited)
| |
Six Months Ended |
|||||||
|---|---|---|---|---|---|---|---|---|
| |
June 30, 2003 |
June 30, 2002 |
||||||
| Cash flows from operating activities: | ||||||||
| Net income | $ | 9,097 | $ | 3,702 | ||||
| Adjustments to reconcile net income to net cash provided by (used for) operating activities: | ||||||||
| Depreciation | 18,606 | 16,289 | ||||||
| Amortization | 6,220 | 3,300 | ||||||
| Change in provision for losses on accounts and notes receivable | 1,649 | (565 | ) | |||||
| Deferred and recoverable income taxes | 6,858 | 2,994 | ||||||
| Loss on sale of assets, net | 443 | 176 | ||||||
| Change in operating assets and liabilities: | ||||||||
| Accounts and notes receivable | (56,516 | ) | (21,489 | ) | ||||
| Relocation properties held for resale, net | (16,969 | ) | 8,008 | |||||
| Other current assets | 5,426 | (5,779 | ) | |||||
| Accounts payable | 3,591 | 158 | ||||||
| Other current liabilities | 29,708 | 24,208 | ||||||
| Accrued income taxes | (2,448 | ) | (817 | ) | ||||
| SIRVA intercompany accounts | (14,001 | ) | (482 | ) | ||||
| Other long-term assets and liabilities | (4,289 | ) | 2,630 | |||||
| Net cash provided by (used for) operating activities | (12,625 | ) | 32,333 | |||||
Cash flows from investing activities: |
||||||||
| Additions of property and equipment | (9,694 | ) | (17,414 | ) | ||||
| Proceeds from sale of property and equipment | 910 | 2,573 | ||||||
| Purchases of investments | (44,876 | ) | (28,054 | ) | ||||
| Proceeds from maturity or sale of investments | 39,251 | 35,237 | ||||||
| Acquisitions, net of cash acquired | (30,736 | ) | (82,867 | ) | ||||
| Other investing activities | (1,868 | ) | (854 | ) | ||||
| Net cash used for investing activities | (47,013 | ) | (91,379 | ) | ||||
Cash flows from financing activities: |
||||||||
| Borrowings on revolving credit facility and other short-term debt | 243,740 | 139,300 | ||||||
| Repayments on revolving credit facility and other short-term debt | (180,225 | ) | (144,300 | ) | ||||
| Borrowings on relocation financing facilities | 34,489 | | ||||||
| Repayments on relocation financing facilities | (19,072 | ) | | |||||
| Change in balance of outstanding checks | 4,338 | (7,078 | ) | |||||
| Borrowings on long-term debt | 163 | 50,403 | ||||||
| Repayments on long-term debt and capital lease obligations | (15,055 | ) | (24,458 | ) | ||||
| Capital contributions from SIRVA | | 56,500 | ||||||
| Net cash provided by financing activities | 68,378 | 70,367 | ||||||
Effect of translation adjustments on cash |
1,995 |
436 |
||||||
| Net increase in cash and cash equivalents | 10,735 | 11,757 | ||||||
| Cash and cash equivalents at beginning of period | 42,920 | 32,119 | ||||||
| Cash and cash equivalents at end of period | $ | 53,655 | $ | 43,876 | ||||
See accompanying notes to condensed consolidated financial statements.
4
NORTH AMERICAN VAN LINES, INC.
Notes to Condensed Consolidated Financial Statements
June 30, 2003
(Dollars in thousands)
(Unaudited)
(1) Basis of Presentation
This report covers North American Van Lines, Inc. and its subsidiaries (the "Company").
The accompanying unaudited condensed consolidated financial statements should be read together with the Company's audited consolidated financial statements for the year ended December 31, 2002. Certain information and footnote disclosures normally included in the aforementioned financial statements prepared in accordance with generally accepted accounting principles are condensed or omitted. Management of the Company believes the interim financial statements include all adjustments, including normal recurring adjustments, necessary for a fair presentation of the financial condition and results of operations for the interim periods presented.
In December 2002, the Financial Accounting Standards Board ("FASB") issued Statement of Financial Accounting Standards No. 148, "Accounting for Stock-Based CompensationTransition and Disclosure" ("SFAS 148"), an amendment of Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS 123"). This statement amends SFAS 123 to provide alternative methods of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation and amends the disclosure requirements to require prominent disclosure in both annual and interim financial statements about the method of accounting for stock- based employee compensation and the effect of the method used on reported results. The Company has adopted only the disclosure requirements of SFAS 148.
In accordance with the provisions of SFAS 123, as amended SFAS 148, our parent, SIRVA, Inc. ("SIRVA"), has elected to continue to account for stock-based compensation under the intrinsic value based method of accounting described by Accounting Principles Board Opinion 25, "Accounting for Stock Issued to Employees" ("APB 25"). Under APB 25, generally no cost is recorded for stock options issued to employees unless the option price is below market at the time options are granted.
Had the Company elected to apply the provisions of SFAS 148 regarding recognition of compensation expense to the extent of the calculated fair value of stock options granted, net income would have changed as follows:
| |
Three Months Ended |
Six Months Ended |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
June 30, 2003 |
June 30, 2002 |
June 30, 2003 |
June 30, 2002 |
|||||||||
| Net income as reported | $ | 8,967 | $ | 7,009 | $ | 9,097 | $ | 3,702 | |||||
| Pro forma compensation cost under fair value method, net of tax | (100 | ) | (78 | ) | (204 | ) | (149 | ) | |||||
| Adjusted net income | $ | 8,867 | $ | 6,931 | $ | 8,893 | $ | 3,553 | |||||
In January 2003, the FASB issued Interpretation No. 46, "Consolidation of Variable Interest Entities" ("FIN 46"). FIN 46 addresses consolidation by business enterprises of variable interest entities. The Company believes the adoption of FIN 46 will not have a material effect on operating results or financial condition. As of June 30, 2003, the Company had no variable interest entities.
In April 2003, the FASB issued Statement No. 149, "Amendment of Statement 133 on Derivative Instruments and Hedging Activities" ("SFAS 149"). SFAS 149 amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other
5
contracts (collectively, referred to as derivatives) and for hedging activities under SFAS 133. This statement is effective for contracts entered into or modified after June 30, 2003, and for hedging relationships designated after June 30, 2003. The Company has not yet determined the effect of the adoption of SFAS 149 on operating results or financial condition.
In May 2003, the FASB issued Statement No. 150 "Accounting For Certain Financial Instruments with Characteristics of both Liabilities and Equity" ("SFAS 150"). SFAS 150 establishes standards for how a company classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that a company classify a financial instrument that is within its scope as a liability (or an asset in some circumstances). Many of those instruments were previously classified as equity. This statement is effective for financial instruments entered into or modified after May 31, 2003, and otherwise is effective for the first fiscal period beginning after December 15, 2003. The Company believes the adoption of SFAS 150 will not have a material effect on operating results or financial condition.
Certain reclassifications have been made to the condensed consolidated financial statements for the prior periods presented to conform with the June 30, 2003 presentation. For the three and six months ending June 30, 2003 and 2002, insurance and claims expense has been classified as a component of other direct expense. Other indirect expense has been classified as a component of general and administrative expenses. The changes were made to be more reflective of the Company's current business operations. The changes result in a different determination of gross margin than previously shown.
(2) Acquisitions
On July 29, 2002, RS Acquisition Holding, LLC, a wholly owned subsidiary of SIRVA, acquired The Rowan Group PLC and Rowan Simmons Conveyancing Limited (together, "Rowan Simmons"), a U.K. based provider of relocation services, including home sale and purchase assistance, management of tenant responsibilities and other services to corporations that assist employees in their relocation needs, for $14,242. The purchase price was funded from the proceeds of a bank loan. Under the terms of a purchase agreement between RS Acquisition Holding, LLC and the Company, the Company acquired Rowan Simmons from RS Acquisition Holding, LLC on April 23, 2003 for $14,242. Since the transaction was between entities under common control, the transaction was accounted for in a manner similar to a pooling-of-interests, with inclusion of operations, cash flows and financial position as of July 29, 2002.
On June 6, 2003, the Company purchased Scanvan, a Scandinavian-based moving services company, for approximately $24,700, net of acquired cash. The cost of Scanvan in excess of the net assets acquired has been preliminarily allocated to goodwill and is subject to adjustment when additional information concerning asset and liability valuations is finalized.
(3) Income Taxes
The Company's estimated provision for income taxes differs from the amount computed by applying the U.S. federal and state statutory rates. This difference is primarily due to (1) differences in the statutory rates between the U.S. and countries where the Company has permanently reinvested earnings and (2) tax incentive programs that the Company has qualified for under the laws of certain jurisdictions.
6
(4) Cash and Cash Equivalents
Cash and cash equivalents included $29,183 and $22,069 at June 30, 2003 and December 31, 2002, respectively, primarily relating to the Company's wholly owned insurance subsidiaries that require regulatory agency approval prior to being used for non-insurance related purposes.
(5) Long-term Debt and Capital Lease Obligations
Long-term debt consisted of the following:
| |
June 30, 2003 |
December 31, 2002 |
||||
|---|---|---|---|---|---|---|
| Revolving credit facility | $ | 84,000 | $ | 27,000 | ||
| Note payableTranche A | 110,025 | 120,000 | ||||
| Note payableTranche B | 208,805 | 209,887 | ||||
| Senior Subordinated Notes | 150,000 | 150,000 | ||||
| Capital lease obligations | 15,469 | 18,971 | ||||
| Other | 17,012 | 16,657 | ||||
| Total debt and capital lease obligations | 585,311 | 542,515 | ||||
| Less current maturities | 26,049 | 27,261 | ||||
| Total long-term debt and capital lease obligations | $ | 559,262 | $ | 515,254 | ||
(6) Commitments and Contingencies
(a) Litigation
The Company was a defendant in a personal injury suit resulting from a 1996 accident involving one of its agent's drivers. The case was tried in 1998, and the Company was found liable. After appeals, a final judgment of $15,229 was rendered in 2002 and fully paid by the Company and two of its insurers. After certain insurance payments and reimbursements, the Company has paid $7,637, which the Company believes is fully reimbursable by insurance; however, one of the Company's several co-insurers of this case has filed suit, contesting its coverage obligations. If the co-insurer prevails, there is the possibility that some or all of the payment made by the Company will not be reimbursed. The Company has a reserve that it considers appropriate in the circumstances.
The Company has produced and is producing records in response to two grand jury subpoenas issued in connection with an investigation being conducted by attorneys in the Department of Justice Antitrust Division through a grand jury in the Eastern District of Virginia. The Company is cooperating with the investigation and understands that numerous other companies have received similar subpoenas.
The Company and certain subsidiaries are defendants in numerous lawsuits relating principally to motor carrier operations. In the opinion of management, after consulting with its legal counsel, the amount of the Company's ultimate liability resulting from these matters will not materially affect the Company's financial position, results of operations or liquidity, although such liability may be material to any given quarter.
7
(b) Environmental Matters
The Company has been named as a potentially responsible party ("PRP") in two environmental cleanup proceedings by federal or state authorities. The suits are brought under the Comprehensive Environmental Response Compensation and Liability Act of 1980, as amended, or other federal or state statutes. Based on all known information, it is estimated that the settlement cost of each PRP site would not be materially or significantly larger than the reserves established for these proceedings, which totaled $35 as of June 30, 2003 and December 31, 2002, respectively. It is possible that additional claims or lawsuits involving now unidentified environmental sites may arise in the future.
The Company owns or has owned and leases or has leased facilities at which underground storage tanks for diesel fuel are located and operated. Management believes that the Company has taken the appropriate and necessary action with regard to releases of diesel fuel that have occurred. Based on its assessment of the facts and circumstances now known and after consulting with its legal counsel, management believes that it has recorded appropriate estimates of liability for those environmental matters of which the Company is aware. Further, management believes it is unlikely that any identified matters, either individually or in aggregate, will have a material effect on the Company's financial position, results of operations or liquidity. As conditions may exist on these properties related to environmental problems that are latent or undisclosed, there can be no assurance that the Company will not incur liabilities or costs, the amount of which cannot be estimated reliably at this time.
(c) Purchase Commitments
Purchase commitments consisted of the following:
| |
June 30, 2003 |
December 31, 2002 |
||||
|---|---|---|---|---|---|---|
| Outsourcing agreements | $ | 172,048 | $ | 176,382 | ||
| Software licenses | 3,169 | 4,297 | ||||
| Transportation equipment | | 1,608 | ||||
| Other | | 358 | ||||
| $ | 175,217 | $ | 182,645 | |||
On July 1, 2002, the Company entered into a ten-year purchase commitment with Covansys Corporation and Affiliated Computer Services, Inc. to provide selected outsourcing services for the Company's domestic information systems infrastructure, including data center operations and telecommunications and certain application software development. As of June 30, 2003, the remaining purchase commitment was $167,668. Covansys Corporation is a related party, as approximately 24% of its outstanding common stock is owned by Clayton, Dubilier & Rice Fund VI Limited Partnership, a Cayman Islands exempted limited partnership ("Fund VI"). As of June 30, 2003, Fund VI held approximately 24% of the capital stock of SIRVA. Fund VI is managed by Clayton, Dubilier & Rice, Inc. a private investment firm that is organized as a Delaware corporation, and is an affiliate of SIRVA's controlling shareholder, Clayton, Dubilier & Rice Fund V Limited Partnership, a Cayman Islands exempted limited partnership.
8
(7) Operating Segments
Due to the acquisitions in 2002 and a desire to organize the business along new service lines, the Company has realigned certain businesses within its segment structure. Certain reclassifications have been made for the prior periods presented to conform with the June 30, 2003 presentation. As of June 30, 2003 the Company has four reportable segments1) Relocation Solutions-North America, 2) Relocation Solutions-Europe and Asia Pacific, together forming Global Relocation Solutions, 3) Network Services, and 4) Transportation Solutions. Intersegment transactions, principally relating to international operations, are recorded at market rates as determined by management. The consolidation process results in the appropriate elimination of intercompany transactions, with revenues reflected in the segment responsible for billing the end customer.
Global Relocation Solutions
The Company's Global Relocation Solutions business provides a combination of relocation services, global mobility services and moving and storage services that we tailor by geographic region to the specific needs of our customers. Global Relocation Solutions is comprised of the Relocation Solutions-North America and Relocation Solution-Europe and Asia Pacific reportable segments. This business provides the following services:
Network Services
The Company is an industry leading provider of a unique combination of value-added services to moving and storage agents, owner-operator drivers and small corporate fleets, including targeted insurance coverages, a broad array of vehicle and supply purchase programs as well as vehicle repair and over the road services.
9
Transportation Solutions
The Company provides a unique combination of third party logistics transportation solutions designed to benefit a select market niche of customers that require transportation management, inventory visibility at the serialized level, and delivery solutions that are coordinated at the item level to deliver commercial goods that require specialized handling in a timely manner, and with the proper equipment to fit the situation.
The tables below represent information about revenues, income from operations and total assets by segment used by the chief operating decision-maker of the Company:
| |
Three Months Ended |
Six Months Ended |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
June 30, 2003 |
June 30, 2002 |
June 30, 2003 |
June 30, 2002 |
|||||||||
| Operating Revenues | |||||||||||||
| Relocation SolutionsNorth America | $ | 408,492 | $ | 387,619 | $ | 722,173 | $ | 676,226 | |||||
| Relocation SolutionsEurope and Asia Pacific | 105,174 | 89,440 | 206,463 | 181,154 | |||||||||
| Global Relocation Solutions | 513,666 | 477,059 | 928,636 | 857,380 | |||||||||
| Network Services | 39,060 | 31,682 | 74,566 | 54,066 | |||||||||
| Transportation Solutions | 24,773 | 28,403 | 46,660 | 55,352 | |||||||||
| Consolidated operating revenues | $ | 577,499 | $ | 537,144 | $ | 1,049,862 | $ | 966,798 | |||||
Income from operations |
|||||||||||||
| Relocation SolutionsNorth America | $ | 12,660 | $ | 14,920 | $ | 13,892 | $ | 10,232 | |||||
| Relocation SolutionsEurope and Asia Pacific | 3,016 | 2,424 | 6,627 | 4,964 | |||||||||
| Global Relocation Solutions | 15,676 | 17,344 | 20,519 | 15,196 | |||||||||
| Network Services | 9,673 | 5,432 | 17,732 | 11,454 | |||||||||
| Transportation Solutions | 843 | 1,383 | 363 | 3,732 | |||||||||
| Consolidated income from operations | $ | 26,192 | $ | 24,159 | $ | 38,614 | $ | 30,382 | |||||
| |
As of |
||||||
|---|---|---|---|---|---|---|---|