Attached files

file filename
8-K - CURRENT REPORT - Avago Technologies LTDd263802d8k.htm

Exhibit 99.1

Avago Technologies Limited Announces Fourth Quarter And

Fiscal Year 2011 Financial Results

 

   

Quarterly net revenue up 3 percent sequentially; FY2011 revenue up 12 percent from the prior year

   

Quarterly GAAP gross margin of 48.8 percent; Quarterly Non-GAAP gross margin of 51.2 percent

   

Quarterly GAAP diluted EPS of $0.61; Quarterly Non-GAAP diluted EPS of $0.73

SAN JOSE, Calif., and SINGAPORE – December 1, 2011 – Avago Technologies Limited (Nasdaq: AVGO), a leading supplier of analog interface components for communications, industrial and consumer applications, today reported financial results for its fourth quarter and fiscal year ended October 30, 2011, and provided guidance for the first quarter of fiscal year 2012.

Fourth Quarter Fiscal Year 2011 GAAP Results

Net revenue was a record $623 million, an increase of 3 percent compared with the previous quarter, and up 9 percent from the same quarter last year.

Gross margin was $304 million, or 48.8 percent of net revenue. This compares with gross margin of $297 million, or 49.3 percent of net revenue last quarter, and gross margin of $276 million, or 48.3 percent of net revenue in the same quarter last year.

Operating expenses were $145 million. This compares with $152 million in the prior quarter and $131 million in the same quarter the previous year.

Income from operations was $159 million. This compares with $145 million in the prior quarter and $145 million in the same quarter last year.

Fourth quarter net income was $154 million, or $0.61 per diluted share. This compares with net income of $144 million, or $0.57 per diluted share last quarter, and net income of $164 million, or $0.66 per diluted share in the same quarter last year.

The Company’s cash balance at the end of the fourth quarter was $829 million, compared to $704 million at the end of the prior quarter. The increase in cash over the previous quarter is primarily due to $195 million of cash generated from operations.

During the quarter the Company spent $37 million on capital expenditures and repurchased and cancelled approximately 750,000 ordinary shares for an aggregate purchase price of $25 million. In addition, on September 30, 2011 the Company paid a quarterly cash dividend of 11 cents ($0.11) per ordinary share, totaling approximately $27 million.

Fourth Quarter Fiscal Year 2011 Non-GAAP Results

Gross margin was $319 million, or 51.2 percent of net revenue. This compares with gross margin of $312 million, or 51.7 percent of net revenue last quarter, and gross margin of $291 million, or 50.9 percent of net revenue in the same quarter last year.


Avago Technologies Limited Announces Fourth Quarter and Fiscal Year 2011 Financial Results

 

Income from operations was a record $191 million. This compares with $177 million in the prior quarter and $171 million in the same quarter the previous year.

Net income was $186 million, or $0.73 per diluted share. This compares with net income of $176 million, or $0.68 per diluted share last quarter, and net income of $190 million, or $0.76 per diluted share in the same quarter last year.

 

$00000 $00000 $00000 $00000 $00000
Fourth Quarter Fiscal Year 2011 Non-GAAP Results                Change

(Dollars in millions, except EPS)

   Q4 11   Q3 11   Q4 10   Q/Q   Y/Y

Net Revenue

   $623   $603   $572   +3%   +9%

Gross Margin

   51.2%   51.7%   50.9%   -50bps   +30bps

Operating Expenses

   $128   $135   $120   -$7   +$8

Net Income

   $186   $176   $190   +$10   -$4

Earnings Per Share - Diluted

   $0.73   $0.68   $0.76   +$0.05   -$0.03

“Despite a slowdown in our Industrial market, we delivered sequential revenue growth in the fourth quarter as we ramped with the launch of next generation smartphones,” said Hock Tan, President and CEO of Avago Technologies Limited. “However, looking to the first quarter, we expect a seasonal slow-down in handsets while the supply chain contraction in our Industrial market continues.”

Other Quarterly Data

 

$00000 $00000 $00000 $00000 $00000
     Percentage of Net Revenue      Growth Rates

Net Revenues by Target Market

   Q4 11    Q3 11    Q4 10      Q/Q   Y/Y

Wireless Communications

   42    37    38      16%   18%

Wired Infrastructure

   28    28    25      4%   24%

Industrial & Automotive

   26    30    30      -10%   -6%

Consumer & Computing Peripherals

   4    5    7      -18%   -31%

Key Statistics

   Q4 11    Q3 11    Q4 10           
(Dollars in millions)                          

Cash From Operations

   $195    $211    $217       

Depreciation

   $19    $20    $21       

Amortization

   $20    $19    $19       

Capital Expenditures

   $37    $24    $30       

Days Sales Outstanding

   48    43    45       

Inventory Days On Hand

   58    63    61       

Fiscal Year 2011 Financial Results

Net revenue grew 12 percent to $2.3 billion when compared to fiscal year 2010. GAAP gross margin was $1,147 million, or 49.1 percent of net revenue versus $966 million, or 46.2 percent of net revenue in fiscal year 2010. GAAP net income was $552 million, or $2.19 per diluted share. This compares with GAAP net income of $415 million, or $1.69 per diluted share in fiscal year 2010.

 

2


Avago Technologies Limited Announces Fourth Quarter and Fiscal Year 2011 Financial Results

 

Non-GAAP gross margin was $1,207 million, or 51.7 percent of net revenue compared with $1,028 million or 49.1 percent of net revenue in fiscal year 2010. Non-GAAP net income of $692 million, or $2.70 per diluted share, compared with $547 million, or $2.19 per diluted share, last fiscal year.

 

Fiscal Year Non-GAAP Results            Change

(Dollars in millions, except EPS)

   2011   2010   Y/Y

Net Revenue

   $2,336   $2,093   +12%

Gross Margin

   51.7%   49.1%   +260bps

Operating Expenses

   $503   $454   +$49

Net Income

   $692   $547   +$145

Earnings Per Share - Diluted

   $2.70   $2.19   +$0.51

First Quarter Fiscal Year 2012 Business Outlook

Based on current business trends and conditions, the outlook for the first quarter of fiscal year 2012, ending January 29, 2012, is expected to be as follows:

 

    

GAAP

   Reconciling Items   

Non-GAAP

Sequential Change in Net Revenue

   Down 10% to 14%       Down 10% to 14%

Gross Margin

   47.5% plus/minus 100bps    $15M    50.5% plus/minus 100bps

Operating Expenses

   $142M    $17M    $125M

Interest and Other

   -$1M       -$1M

Taxes

   $4M       $4M

Diluted Share Count

   251M    3M    254M

Reconciling items include $14 million of amortization of acquisition-related intangibles and $1 million of share-based compensation expense at the Gross Margin line and $5 million of amortization of acquisition-related intangibles, $11 million of share-based compensation and $1 million of restructuring charges at the Operating Expenses line.

Capital expenditures for the first quarter are expected to be in the range of $40 million to $45 million. For the full fiscal year 2012, capital expenditures are expected to be approximately $200 million. Depreciation for the first quarter is expected to be $19 million and amortization is expected to be $19 million.

The guidance provided above is only an estimate of what the Company believes is realizable as of the date of this release. The guidance excludes any impact from share repurchases or mergers and acquisitions activity that may occur during the quarter. Actual results will vary from the guidance and the variations may be material. The Company undertakes no intent or obligation to publicly update or revise any of these projections, whether as a result of new information, future events or otherwise, except as required by law.

Avago will be presenting at the Barclays Technology Investor Conference in San Francisco on December 7, 2011. This presentation will be webcast and available for replay on the “Investors” section of Avago’s website at www.avagotech.com.

 

3


Avago Technologies Limited Announces Fourth Quarter and Fiscal Year 2011 Financial Results

 

Financial Results Conference Call

Avago Technologies Limited will host a conference call to review its financial results for the fourth quarter and fiscal year 2011, and to provide guidance for the first quarter of fiscal year 2012, today at 2:00 p.m. Pacific Time. Those wishing to access the call should dial 866-783-2141; International 857-350-1600. The passcode is 37328692. A replay of the call will be available through December 8, 2011. To access the replay dial 888-286-8010; International 617-801-6888 and reference the passcode: 10250546. A webcast of the conference call will also be available in the “Investors” section of Avago’s website at www.avagotech.com.

Non-GAAP Financial Measures

In addition to GAAP reporting, Avago provides investors with net income, income from operations, gross margin, operating expenses and other data, on a non-GAAP basis. This non-GAAP information excludes amortization of acquisition-related intangibles, share-based compensation expense, restructuring charges and debt extinguishment losses. Management does not believe that the excluded items are reflective of the Company’s underlying performance. The exclusion of these and other similar items from Avago’s non-GAAP presentation should not be interpreted as implying that these items are non-recurring, infrequent or unusual. Avago believes this non-GAAP financial information provides additional insight into the Company’s on-going performance and has therefore chosen to provide this information to investors for a more consistent basis of comparison and to help them evaluate the results of the Company’s on-going operations and enable more meaningful period to period comparisons. These non-GAAP measures are provided in addition to, and not as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. A reconciliation between GAAP and non-GAAP financial data is included in the supplemental financial data attached to this press release.

About Avago Technologies Limited

Avago Technologies Limited is a leading designer, developer and global supplier of a broad range of analog semiconductor devices with a focus on III-V based products. Our product portfolio is extensive and includes over 6,500 products in four primary target markets: wireless communications, wired infrastructure, industrial and automotive electronics and consumer and computing peripherals.

Cautionary Note Regarding Forward-Looking Statements

This announcement contains forward-looking statements which address our expected future business and financial performance. These forward-looking statements are based on current expectations, estimates, forecasts and projections of future Company or industry performance, based on management’s judgment, beliefs, current trends and market conditions, and involve risks and uncertainties that may cause actual results to differ materially from those contained in the forward-looking statements. Accordingly, we caution you not to place undue reliance on these statements. For Avago, particular uncertainties that could materially affect future results include global economic conditions and concerns; cyclicality in the semiconductor industry or in our target markets; quarterly and annual fluctuations in operating results; our competitive performance and ability to continue achieving design wins with our customers; our dependence on contract manufacturing and outsourced supply chain and our ability to improve our cost structure through our manufacturing outsourcing program; prolonged disruptions of our or our contract manufacturers’ manufacturing facilities or other significant operations,

 

4


Avago Technologies Limited Announces Fourth Quarter and Fiscal Year 2011 Financial Results

 

for example due to natural disasters such as the recent flooding in Thailand; our increased dependence on outsourced service providers for certain key business services and their ability to execute to our requirements; loss of our significant customers; our ability to maintain gross margin; our ability to maintain tax concessions in certain jurisdictions; our ability to protect our intellectual property and any associated increases in litigation expenses; dependence on and risks associated with distributors of our products; any expenses associated with resolving customer product and warranty and indemnification claims; currency fluctuations; our ability to achieve the growth prospects and synergies expected from our acquisitions; delays, challenges and expenses associated with integrating acquired companies with our existing businesses; and other events and trends on a national, regional and global scale, including those of a political, economic, business, competitive and regulatory nature. Our Quarterly Report on Form 10-Q filed on September 8, 2011 and other filings with the Securities and Exchange Commission, or “SEC” (which you may obtain for free at the SEC’s website at http://www.sec.gov) discuss some of the important risk factors that may affect our business, results of operations and financial condition. We undertake no intent or obligation to publicly update or revise any of these forward looking statements, whether as a result of new information, future events or otherwise, except as required by law.

# # #

Contacts:

Avago Technologies Ltd.

Jacob Sayer, 408-435-7400

VP Business Development and Investor Relations

investor.relations@avagotech.com

 

5


AVAGO TECHNOLOGIES LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED

(IN MILLIONS, EXCEPT PER SHARE DATA)

 

     Quarter ended     Year ended  
     October 30,
2011
     July 31,
2011
     October 31,
2010
    October 30,
2011
    October 31,
2010(1)
 

Net revenue

   $ 623       $ 603       $ 572      $ 2,336      $ 2,093   

Cost of products sold:

            

Cost of products sold

     305         292         282        1,133        1,068   

Amortization of intangible assets

     14         14         14        56        58   

Restructuring charges

     —           —           —          —          1   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total cost of products sold

     319         306         296        1,189        1,127   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Gross margin

     304         297         276        1,147        966   

Research and development

     83         85         75        317        280   

Selling, general and administrative

     55         60         51        220        196   

Amortization of intangible assets

     6         5         5        22        21   

Restructuring charges

     1         2         —          4        3   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total operating expenses

     145         152         131        563        500   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Income from operations

     159         145         145        584        466   

Interest expense

     —           —           (7     (4     (34

Loss on extinguishment of debt

     —           —           —          (20     (24

Other income (expense), net

     —           —           —          1        (2
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Income before income taxes

     159         145         138        561        406   

Provision for (benefit from) income taxes

     5         1         (26     9        (9
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net income

   $ 154       $ 144       $ 164      $ 552      $ 415   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net income per share:

            

Basic

   $ 0.63       $ 0.59       $ 0.69      $ 2.25      $ 1.74   

Diluted

   $ 0.61       $ 0.57       $ 0.66      $ 2.19      $ 1.69   

Shares used in per share calculations:

            

Basic

     246         246         239        245        238   

Diluted

     252         253         248        252        246   

Share-based compensation included in:

            

Cost of products sold

   $ 1       $ 1       $ 1      $ 4      $ 3   

Research and development

     4         4         3        14        8   

Selling, general and administrative

     6         6         3        20        14   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total share-based compensation

   $ 11       $ 11       $ 7      $ 38      $ 25   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

(1) Amounts for the year ended October 31, 2010 have been derived from audited financial statements as of that date.


AVAGO TECHNOLOGIES LIMITED

NON-GAAP FINANCIAL SUMMARY - UNAUDITED(1)

(IN MILLIONS, EXCEPT PERCENTAGES AND PER SHARE DATA)

 

     Quarter ended     Year ended  
     October 30,
2011
    July 31,
2011
    October 31,
2010
    October 30,
2011
    October 31,
2010
 

Net revenue

   $ 623      $ 603      $ 572      $ 2,336      $ 2,093   

Gross margin

   $ 319      $ 312      $ 291      $ 1,207      $ 1,028   

% of net revenue

     51     52     51     52     49

Research and development

   $ 79      $ 81      $ 72      $ 303      $ 272   

Selling, general and administrative

   $ 49      $ 54      $ 48      $ 200      $ 182   

Total operating expenses

   $ 128      $ 135      $ 120      $ 503      $ 454   

% of net revenue

     21     22     21     22     22

Income from operations

   $ 191      $ 177      $ 171      $ 704      $ 574   

Interest expense

   $ —        $ —        $ (7   $ (4   $ (34

Net income

   $ 186      $ 176      $ 190      $ 692      $ 547   

Net income per share - diluted

   $ 0.73      $ 0.68      $ 0.76      $ 2.70      $ 2.19   

Shares used in per share calculation - diluted

     255        257        251        256        250   

 

(1) A reconciliation of the non-GAAP measures presented above to the most directly comparable GAAP financial data appears on the next page. These non-GAAP measures are provided in addition to and not as a substitute for measures of financial performance prepared in accordance with GAAP. The financial summary excludes amortization of intangible assets, share-based compensation, restructuring charges, and loss on extinguishment of debt.


AVAGO TECHNOLOGIES LIMITED

FINANCIAL RECONCILIATION: GAAP TO NON-GAAP - UNAUDITED

(IN MILLIONS)

 

     Quarter ended      Year ended  
     October 30,
2011
     July 31,
2011
     October 31,
2010
     October 30,
2011
     October 31,
2010
 

Net income on GAAP basis

   $ 154       $ 144       $ 164       $ 552       $ 415   

Amortization of intangible assets

     20         19         19         78         79   

Share-based compensation expense

     11         11         7         38         25   

Restructuring charges

     1         2         —           4         4   

Loss on extinguishment of debt

     —           —           —           20         24   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income on Non-GAAP basis

   $ 186       $ 176       $ 190       $ 692       $ 547   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gross margin on GAAP basis

   $ 304       $ 297       $ 276       $ 1,147       $ 966   

Amortization of intangible assets

     14         14         14         56         58   

Share-based compensation expense

     1         1         1         4         3   

Restructuring charges

     —           —           —           —           1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gross margin on Non-GAAP basis

   $ 319       $ 312       $ 291       $ 1,207       $ 1,028   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Research and development on GAAP basis

   $ 83       $ 85       $ 75       $ 317       $ 280   

Share-based compensation expense

     4         4         3         14         8   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Research and development on Non-GAAP basis

   $ 79       $ 81       $ 72       $ 303       $ 272   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Selling, general and administrative on GAAP basis

   $ 55       $ 60       $ 51       $ 220       $ 196   

Share-based compensation expense

     6         6         3         20         14   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Selling, general and administrative on Non-GAAP basis

   $ 49       $ 54       $ 48       $ 200       $ 182   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses on GAAP basis

   $ 145       $ 152       $ 131       $ 563       $ 500   

Amortization of intangible assets

     6         5         5         22         21   

Share-based compensation expense

     10         10         6         34         22   

Restructuring charges

     1         2         —           4         3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses on Non-GAAP basis

   $ 128       $ 135       $ 120       $ 503       $ 454   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income from operations on GAAP basis

   $ 159       $ 145       $ 145       $ 584       $ 466   

Amortization of intangible assets

     20         19         19         78         79   

Share-based compensation expense

     11         11         7         38         25   

Restructuring charges

     1         2         —           4         4   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income from operations on Non-GAAP basis

   $ 191       $ 177       $ 171       $ 704       $ 574   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Shares used in per share calculation - diluted on GAAP basis

     252         253         248         252         246   

Non-GAAP adjustment

     3         4         3         4         4   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Shares used in per share calculation - diluted on Non-GAAP basis(1)

     255         257         251         256         250   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The number of shares used in the diluted per share calculations on a non-GAAP basis excludes the impact of share-based compensation expense expected to be incurred in future periods and not yet recognized in the financial statements, which would otherwise be assumed to be used to repurchase shares under the GAAP treasury stock method.


AVAGO TECHNOLOGIES LIMITED

CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED

(IN MILLIONS)

 

    

 

    

 

 
     October 30,
2011
     October 31,
2010(1)
 

ASSETS

     

Current assets:

     

Cash and cash equivalents

   $ 829       $ 561   

Trade accounts receivable, net

     328         285   

Inventory

     194         189   

Other current assets

     42         52   
  

 

 

    

 

 

 

Total current assets

     1,393         1,087   

Property, plant and equipment, net

     316         281   

Goodwill

     177         172   

Intangible assets, net

     499         573   

Other long-term assets

     61         44   
  

 

 

    

 

 

 

Total assets

   $ 2,446       $ 2,157   
  

 

 

    

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

     

Current liabilities:

     

Accounts payable

   $ 221       $ 198   

Employee compensation and benefits

     89         82   

Accrued interest

     —           12   

Capital lease obligations - current

     2         2   

Other current liabilities

     38         41   

Current portion of long-term debt

     —           230   
  

 

 

    

 

 

 

Total current liabilities

     350         565   

Long-term liabilities:

     

Capital lease obligations - non-current

     4         4   

Other long-term liabilities

     86         83   
  

 

 

    

 

 

 

Total liabilities

     440         652   

Shareholders’ equity:

     

Ordinary shares, no par value

     1,479         1,450   

Retained earnings

     525         59   

Accumulated other comprehensive income (loss)

     2         (4
  

 

 

    

 

 

 

Total shareholders’ equity

     2,006         1,505   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 2,446       $ 2,157   
  

 

 

    

 

 

 

 

(1) Amounts for the year ended October 31, 2010 have been derived from audited financial statements as of that date.


AVAGO TECHNOLOGIES LIMITED

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED

(IN MILLIONS)

 

     Quarter ended     Year ended  
     October 30,
2011
    July 31,
2011
    October 31,
2010
    October 30,
2011
    October 31,
2010(1)
 

Cash flows from operating activities:

          

Net income

   $ 154      $ 144      $ 164      $ 552      $ 415   

Adjustments to reconcile net income to net cash provided by operating activities:

          

Depreciation and amortization

     39        39        40        157        159   

Amortization of debt issuance costs

     —          1        1        1        2   

Loss on extinguishment of debt

     —          —          —          6        8   

Loss on disposal of property, plant and equipment

     —          —          1        1        2   

Share-based compensation

     11        11        7        38        25   

Tax benefits of share-based compensation

     6        —          —          14        —     

Excess tax benefits from share-based compensation

     (6     —          (1     (8     (2

Changes in assets and liabilities, net of acquisitions:

          

Trade accounts receivable

     (43     4        (6     (42     (96

Inventory

     6        (6     (4     (5     (26

Accounts payable

     23        (13     19        25        23   

Employee compensation and benefits

     1        26        13        7        27   

Other current assets and current liabilities

     12        5        6        (13     (16

Other long-term assets and long-term liabilities

     (8     —          (23     (7     (11
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     195        211        217        726        510   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

          

Purchase of property, plant and equipment

     (37     (24     (30     (112     (79

Acquisitions and investments, net of cash acquired

     —          —          —          (9     (9

Proceeds from disposal of property, plant, and equipment

     —          —          —          —          2   

Loan receivable from cost method investee

     (1       —          (1     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (38     (24     (30     (122     (86
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

          

Debt repayments

     —          —          —          (230     (364

Debt financing costs

     —          —          —          (2     —     

Payments on capital lease obligations

     (1     —          (1     (3     (2

Issuance of ordinary shares

     15        11        6        70        28   

Repurchases of ordinary shares

     (25     (68     —          (93     —     

Excess tax benefits from share-based compensation

     6        —          2        8        3   

Dividend payments to shareholders

     (27     (22     —          (86     —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     (32     (79     7        (336     (335
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net increase in cash and cash equivalents

     125        108        194        268        89   

Cash and cash equivalents at the beginning of period

     704        596        367        561        472   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 829      $ 704      $ 561      $ 829      $ 561   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1) Amounts for the year ended October 31, 2010 have been derived from audited financial statements as of that date.