Attached files

file filename
8-K - FORM 8-K - BRIGHTCOVE INCd478652d8k.htm

Exhibit 99.1

 

LOGO

Brightcove Announces Financial Results for Fourth Quarter and Fiscal Year 2012

 

   

Fourth quarter revenue of $24.3 million, up 31% year-over-year

   

Fiscal year 2012 revenue of $88.0 million, up 38% year-over-year

   

$2.7 million of cash from operations drives positive free cash flow of $2.5 million for the fourth quarter

   

Executive transition plan announced; President and COO David Mendels will become CEO; Jeremy Allaire will become Executive Chairman of the Board

BOSTON, MA. (January 31, 2013) – Brightcove Inc. (Nasdaq: BCOV), a leading global provider of cloud content services, today announced financial results for the fourth quarter and fiscal year ended December 31, 2012.

“Brightcove ended 2012 on a strong note, with our fourth quarter results once again exceeding our revenue and profitability guidance,” said Jeremy Allaire, Chairman and Chief Executive Officer of Brightcove. “2012 was an exciting year for Brightcove. We consistently exceeded our financial objectives, acquired Zencoder, significantly expanded our product footprint and value proposition, added over a thousand customers to our Video Cloud platform including some of the world’s largest media companies, and successfully completed our initial public offering.”

Allaire added, “We are pushing the pace of innovation in the online digital content delivery market, as evidenced by both Frost and Sullivan and ABI Research naming Brightcove the industry’s leading Online Video Platform. We continue to see a broad cross-section of companies recognizing the compelling user experience online digital content can offer their customers, and we believe Brightcove is well positioned to benefit from this growing demand in an emerging multi-billion dollar market.”

Fourth Quarter 2012 Financial Highlights:

Revenue: Total revenue for the fourth quarter of 2012 was $24.3 million, an increase of 31% compared to $18.5 million for the fourth quarter of 2011. Subscription and support revenue was $23.2 million, an increase of 34% compared with $17.3 million for the fourth quarter of 2011. Professional services and other revenue was $1.1 million, compared to $1.2 million for the fourth quarter of 2011.

Gross Profit: Gross profit for the fourth quarter of 2012 was $16.7 million, compared to $12.9 million for the fourth quarter of 2011, and gross margin for the fourth quarter of 2012 was 69%. Non-GAAP gross profit for the fourth quarter of 2012 was $17.1 million, representing a year-over-year increase of 32% and a non-GAAP gross margin of 70%.

Operating Loss: Loss from operations was $4.6 million for the fourth quarter of 2012, compared to a loss of $3.3 million for the fourth quarter of 2011. Non-GAAP loss from operations, which excludes stock-based compensation expense, the amortization of acquired intangibles and merger-related expenses, was $1.4 million for the fourth quarter of 2012, an improvement compared to a non-GAAP loss from operations of $2.2 million during the fourth quarter of 2011.

Net Loss: Net loss attributable to common stockholders was $4.7 million, or $0.17 per basic and diluted share, for the fourth quarter of 2012. This compares to a net loss attributable to common stockholders of $5.2 million, or $1.02 per basic and diluted share, for the fourth quarter of 2011.

Non-GAAP net loss attributable to common stockholders, which excludes stock-based compensation expense, the amortization of acquired intangibles, merger-related expenses, merger-related income tax adjustments and the accretion of dividends on redeemable convertible preferred stock, was $1.5 million for the fourth quarter of 2012, or $0.05 per basic and diluted share, compared to a non-GAAP net loss


attributable to common stockholders of $2.7 million for the fourth quarter of 2011, or $0.53 per basic and diluted share.

Balance Sheet and Cash Flow: As of December 31, 2012, Brightcove had $33.0 million of cash, cash equivalents and investments, an increase from $30.8 million at September 30, 2012. Brightcove generated $2.7 million in cash from operations and invested $0.2 million in capital expenditures, leading to free cash flow of $2.5 million for the fourth quarter of 2012. Free cash flow was $(0.1) million for the fourth quarter of 2011.

Full Year 2012 Financial Highlights:

Revenue: Total revenue was $88.0 million for 2012, an increase of 38% compared to $63.6 million for 2011. Subscription and support revenue was $84.3 million, an increase of 40% compared with $60.2 million for 2011. Professional services and other revenue was $3.7 million, an increase compared to $3.4 million for 2011.

Gross Profit: Gross profit was $60.6 million for 2012, compared to $43.3 million for 2011, and gross margin was 69% for 2012. Non-GAAP gross profit was $61.2 million for 2012, representing a year-over-year increase of 41% and a non-GAAP gross margin of 70%.

Operating Loss: Loss from operations was $15.4 million for 2012, compared to a loss of $16.1 million for 2011. Non-GAAP loss from operations, which excludes stock-based compensation expense, the amortization of acquired intangibles and merger-related expenses, was $7.1 million for 2012, an improvement compared to a non-GAAP loss from operations of $11.9 million for 2011.

Net Loss: Net loss attributable to common stockholders was $13.9 million, or $0.57 per basic and diluted share, for 2012. This compares to a net loss attributable to common stockholders of $23.3 million, or $4.75 per basic and diluted share, for 2011.

Non-GAAP net loss attributable to common stockholders, which excludes stock-based compensation expense, the amortization of acquired intangibles, merger-related expenses, merger-related income tax adjustments and the accretion of dividends on redeemable convertible preferred stock, was $8.3 million for 2012, or $0.34 per basic and diluted share, compared to a non-GAAP net loss attributable to common stockholders of $13.4 million for 2011, or $2.74 per basic and diluted share.

Cash Flow: Brightcove used $1.2 million in cash from operations and invested $6.3 million in capital expenditures, leading to free cash flow of $(7.5) million for the full year 2012. Free cash flow was $(11.6) million for 2011.

A reconciliation of GAAP to Non-GAAP results has been provided in the financial statement tables included at the end of this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”

Other Fourth Quarter and Recent Highlights

 

   

Added 172 volume customers and 52 premium customers. New customers added during the quarter include Allstate, Aflac, Bristol Meyers Squibb, Georgetown University, Johnson & Johnson, Merck and Azubu.

 

   

Brightcove was selected as the leading Online Video Platform (OVP) by both Frost & Sullivan and ABI Research in their most recent industry reports. This marks the 2nd consecutive year Frost & Sullivan has named Brightcove the leading OVP.


Fiscal Year 2013 Financial Highlights:

Business Outlook

Based on information as of today, January 31, 2013, the Company is issuing the following financial guidance:

First Quarter 2013*: The Company expects revenue to be $23.5 million to $24.0 million, and non-GAAP operating loss to be $2.0 million to $2.3 million. Assuming approximately 28.0 million shares outstanding, Brightcove expects its non-GAAP net loss per basic and diluted share to be $0.08 to $0.10.

Full Year 2013*: The Company expects revenue to be $102 million to $105 million, and non-GAAP operating loss to be $4.5 million to $6.5 million. Assuming approximately 28.4 million shares outstanding, Brightcove expects its non-GAAP net loss per basic and diluted share to be $0.18 to $0.25.

*With respect to the Company’s expectations under “Business Outlook” above, the Company has not reconciled non-GAAP loss from operations or non-GAAP net loss per share to GAAP loss from operations and GAAP net loss per share because the Company does not provide guidance for stock-based compensation expense, merger-related expenses, merger-related income tax adjustments or amortization of acquired intangible assets, which are reconciling items between those Non-GAAP and GAAP measures. As the items that impact GAAP loss from operations and GAAP net loss per share are out of the Company’s control and/or cannot be reasonably predicted, the Company is unable to provide such guidance. Accordingly, a reconciliation to GAAP loss from operations and GAAP net loss per share is not available without unreasonable effort.

2013 Executive Transition Plan

Brightcove also announced today an executive transition plan for 2013. David Mendels, currently President and Chief Operating Officer of Brightcove, will become the Company’s Chief Executive Officer following the completion of the first quarter 2013. Jeremy Allaire will continue to serve in his role as Chief Executive Officer during this transition period and will become Executive Chairman of the Board at the beginning of the second quarter of 2013, at which time he will continue to be actively involved in the company’s strategic planning, product development and key customer relationships.

Mendels has served as Brightcove’s President and Chief Operating Officer since 2010. Prior to joining Brightcove, Mendels was Senior Vice President and General Manager of Adobe’s Business Productivity Unit, where he was responsible for over $1 billion in revenue from products including Acrobat, Connect, LiveCycle and Flex. He joined Adobe following their acquisition of Macromedia, where he had successive executive roles including in Sales, Marketing, Business Development/Corporate Strategy and as General Manager and Executive Vice President of Product for the company’s Web Publishing business unit.

“As a founder of Brightcove, I couldn’t be prouder of the company’s accomplishments over the last eight years, which has put us in a position to cross the $100 million in revenue milestone during 2013,” said Jeremy Allaire. “One of the pillars of our success has been the strength of the team that we have put in place, including David Mendels, who has played a critical role in leading Brightcove’s sales, marketing and product development processes as our President and Chief Operating Officer. David is the right person to lead Brightcove into its next stage of growth and I am thrilled to have an executive with his background and experience succeeding me as CEO. I look forward to continuing to work with David.”

“I’m honored to be named CEO of Brightcove and am excited to lead the company in its next phase of growth as we work to fulfill its mission of publishing the world’s professional digital media,” said David Mendels, President, Chief Operating Officer and Chief Executive Officer-Designate. “I believe we have a great opportunity to further expand our long-term leadership position in this dynamic market and to create a very large company over time.”


Conference Call Information

Brightcove will host a conference call today, January 31, 2013, at 5:00 p.m. (Eastern Time) to discuss the Company’s financial results and current business outlook. To access the call, dial 877-705-6003 (domestic) or 201-493-6725 (international). A replay of this conference call will be available for a limited time at 877-870-5176 (domestic) or 858-384-5517 (international). The replay conference ID is 407069. A replay of the webcast will also be available for a limited time at http://investor.brightcove.com.

About Brightcove

Brightcove Inc. (NASDAQ: BCOV), a leading global provider of cloud content services, offers a family of products used to publish and distribute the world’s professional digital media. The company’s products include Video Cloud, the market-leading online video platform, App Cloud, a pioneering content app platform, and Zencoder, a leading cloud-based media processing service and HTML5 video player technology provider. Brightcove has more than 6,350 customers in over 60 countries that rely on Brightcove cloud content services to build and operate media experiences across PCs, smartphones, tablets and connected TVs. For more information, visit http://www.brightcove.com.

Forward-Looking Statements

This press release includes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements concerning our financial guidance for the first fiscal quarter of 2013 and full year 2013, our position to execute on our growth strategy, our ability to expand our leadership position and market opportunity and the execution of our executive transition plan. These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” or words of similar meaning. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation, risks associated with our history of losses, our limited operating history; expectations regarding the widespread adoption of customer demand for our Video Cloud, App Cloud and Zencoder products; our ability to expand the sales of our products to customers located outside the U.S., keeping up with the rapid technological change required to remain competitive in our industry, our ability to retain existing customers; our ability to manage our growth effectively and successfully recruit additional highly-qualified personnel; and the price volatility of our common stock, and other risks set forth under the caption “Risk Factors” in the Company’s final prospectus related to its initial public offering filed pursuant to Rule 424b under the Securities Act with the Securities and Exchange Commission on February 17, 2012, as updated by our subsequently filed Quarterly Reports on Form 10-Q and our other SEC filings. We assume no obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

Brightcove has provided in this release the non-GAAP financial measures of non-GAAP gross profit, non-GAAP gross margin, non-GAAP loss from operations, non-GAAP net loss attributable to common stockholders and non-GAAP basic and diluted net loss per share attributable to common stockholders. Brightcove uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating Brightcove’s ongoing operational performance. Brightcove believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing its financial results with other companies in Brightcove’s industry, many of which


present similar non-GAAP financial measures to investors. As noted, the non-GAAP financial results discussed above exclude stock-based compensation expense, the accretion of dividends on redeemable convertible preferred stock, amortization of acquired intangible assets, merger-related costs and merger-related income tax adjustments. Merger-related costs include fees incurred in connection with closing an acquisition in addition to fees associated with the retention of key employees. Merger-related income tax adjustments include one-time charges or benefits that are incurred in connection with an acquisition. Non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. As previously mentioned, a reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release. The Company’s earnings press releases containing such non-GAAP reconciliations can be found on the Investors section of the Company’s web site at http://www.brightcove.com.

Investor Contact:

Brian Denyeau

ICR for Brightcove

brian.denyeau@icrinc.com

646-277-1251

Media Contact:

Kristin Leighton

Brightcove, Inc

kleighton@brightcove.com

617-245-5094


Brightcove Inc.

Condensed Consolidated Balance Sheets

(in thousands)

(unaudited)

 

     December 31,
2012
    December 31,
2011
 

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 21,708      $ 17,227   

Short-term investments

     8,264        —     

Restricted cash

     102        —     

Accounts receivable, net of allowance

     18,956        14,693   

Prepaid expenses

     1,497        1,560   

Deferred tax asset

     187        —     

Other current assets

     1,490        1,774   
  

 

 

   

 

 

 

Total current assets

     52,204        35,254   

Long-term investments

     3,069        —     

Property and equipment, net

     8,400        6,079   

Intangible assets, net

     10,387        —     

Goodwill

     22,018        2,372   

Deferred initial public offering costs

     —          2,544   

Restricted cash

     201        233   

Other assets

     714        856   
  

 

 

   

 

 

 

Total assets

   $ 96,993      $ 47,338   
  

 

 

   

 

 

 

Liabilities, redeemable convertible preferred stock and stockholders' equity (deficit)

    

Current liabilities:

    

Accounts payable

   $ 619      $ 2,026   

Accrued expenses

     11,639        8,773   

Current portion of long-term debt

     —          833   

Deferred revenue

     18,961        13,418   
  

 

 

   

 

 

 

Total current liabilities

     31,219        25,050   

Deferred revenue, net of current portion

     255        354   

Long-term debt

     —          6,167   

Other liabilities

     1,027        77   

Redeemable convertible preferred stock warrants

     —          424   
  

 

 

   

 

 

 

Total liabilities

     32,501        32,072   

Redeemable convertible preferred stock

     —          120,351   

Stockholders' Equity (Deficit):

    

Common stock

     28        5   

Additional-paid-in-capital

     167,912        —     

Accumulated other comprehensive income

     572        1,056   

Accumulated deficit

     (105,862     (107,254
  

 

 

   

 

 

 

Total stockholders’ equity (deficit) attributable to Brightcove Inc.

     62,650        (106,193

Non-controlling interest in consolidated subsidiary

     1,842        1,108   
  

 

 

   

 

 

 

Total stockholders’ equity (deficit)

     64,492        (105,085

Total liabilities, redeemable convertible preferred stock and stockholders' equity (deficit)

   $ 96,993      $ 47,338   
  

 

 

   

 

 

 


Brightcove Inc.

Condensed Consolidated Statements of Operations

(in thousands, except per share amounts)

(unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2012     2011     2012     2011  

Revenue:

        

Subscription and support revenue

   $ 23,200      $ 17,293      $ 84,257      $ 60,169   

Professional services and other revenue

     1,138        1,243        3,716        3,394   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

     24,338        18,536        87,973        63,563   

Cost of revenue: (1) (2)

        

Cost of subscription and support revenue

     6,303        4,401        22,553        15,478   

Cost of professional services and other revenue

     1,300        1,234        4,831        4,744   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of revenue

     7,603        5,635        27,384        20,222   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     16,735        12,901        60,589        43,341   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses: (1) (2)

        

Research and development

     5,213        4,088        18,725        15,267   

Sales and marketing

     10,543        8,739        38,725        31,564   

General and administrative

     4,968        3,401        16,734        12,640   

Merger-related

     617        —          1,852        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     21,341        16,228        76,036        59,471   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from operations

     (4,606     (3,327     (15,447     (16,130

Other expense, net

     —          (332     (494     (1,054
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income taxes and non-controlling interest in consolidated subsidiary

     (4,606     (3,659     (15,941     (17,184

(Benefit from) provision for income taxes

     (267     (4     (3,489     90   
  

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated net loss

     (4,339     (3,655     (12,452     (17,274

Net income attributable to noncontrolling interest in consolidated subsidiary

     (312     (129     (734     (361
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to Brightcove Inc.

     (4,651     (3,784     (13,186     (17,635

Accretion of dividends on redeemable convertible preferred stock

     —          (1,410     (733     (5,639
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss attributable to common stockholders

   $ (4,651   $ (5,194   $ (13,919   $ (23,274
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss per share attributable to common stockholders—basic and diluted

   $ (0.17   $ (1.02   $ (0.57   $ (4.75
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average shares —basic and diluted

     27,858        5,067        24,626        4,900   

(1) Stock-based compensation included in above line items:

        

Cost of subscription and support revenue

     39        12        125        52   

Cost of professional services and other revenue

     37        29        116        117   

Research and development

     279        80        687        367   

Sales and marketing

     556        215        1,606        1,008   

General and administrative

     1,264        774        3,309        2,653   

(2) Amortization of acquired intangible assets included in the above line items:

        

Cost of subscription and support revenue

     253        —          380        —     

Cost of professional services and other revenue

     —          —          —          —     

Research and development

     10        —          15        —     

Sales and marketing

     167        —          250        —     

General and administrative

     —          —          —          —     


Brightcove Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

(unaudited)

 

     Twelve Months Ended
December 31,
 
Operating activities    2012     2011  

Net loss

   $ (12,452   $ (17,274

Adjustments to reconcile net loss to net cash used in operating activities:

    

Depreciation and amortization

     4,666        2,992   

Stock-based compensation

     5,843        4,197   

Deferred tax liabilities

     (3,406     —     

Change in fair value of warrants

     (28     139   

Provision for reserves on accounts receivable

     137        52   

Amortization of premium on investments

     133        —     

Amortization of deferred financing costs

     44        12   

Loss on disposal of equipment

     83        46   

Loss on sale of investments

     —          146   

Changes in assets and liabilities:

    

Accounts receivable

     (4,437     (5,438

Prepaid expenses

     77        (311

Other current assets

     153        (1,588

Other assets

     90        (452

Accounts payable

     (1,321     800   

Accrued expenses

     3,732        1,466   

Deferred revenue

     5,477        8,014   
  

 

 

   

 

 

 

Net cash used in operating activities

     (1,209     (7,199
  

 

 

   

 

 

 

Investing activities

    

Cash paid for acquisition, net of cash acquired

     (27,210     —     

Sales of investments

     —          2,732   

Purchases of investments

     (14,063     —     

Maturities of investments

     2,596        —     

Purchases of property and equipment

     (6,299     (4,064

Capitalization of internal-use software costs

     (24     (354

Decrease in restricted cash

     —          321   
  

 

 

   

 

 

 

Net cash used in investing activities

     (45,000     (1,365
  

 

 

   

 

 

 

Financing activities

    

Proceeds from exercise of stock options

     1,347        475   

Proceeds from issuance of common stock in connection with initial public offering, net of offering costs

     56,762        —     

Deferred initial public offering costs

     —          (2,287

Borrowings under term loan

     —          7,000   

Repayments under term loan

     (7,000     —     
  

 

 

   

 

 

 

Net cash provided by financing activities

     51,109        5,188   
  

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (419     262   
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     4,481        (3,114

Cash and cash equivalents at beginning of period

     17,227        20,341   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 21,708      $ 17,227   
  

 

 

   

 

 

 


Brightcove Inc.

Reconciliation of GAAP Gross Profit, GAAP Loss From Operations, GAAP Net Loss and GAAP Net Loss Per Share to

Non-GAAP Gross Profit, Non-GAAP Loss From Operations, Non-GAAP Net Loss and Non-GAAP Net Loss Per Share

(in thousands, except per share amounts)

(unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2012     2011     2012     2011  

GROSS PROFIT:

        

GAAP gross profit

   $ 16,735      $ 12,901      $ 60,589      $ 43,341   

Stock-based compensation expense

     76        41        241        169   

Amortization of acquired intangible assets

     253        —          380        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 17,064      $ 12,942      $ 61,210      $ 43,510   
  

 

 

   

 

 

   

 

 

   

 

 

 

LOSS FROM OPERATIONS:

        

GAAP loss from operations

   $ (4,606   $ (3,327   $ (15,447   $ (16,130

Stock-based compensation expense

     2,175        1,110        5,843        4,197   

Merger-related expenses

     617        —          1,852        —     

Amortization of acquired intangible assets

     430        —          645        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP loss from operations

   $ (1,384   $ (2,217   $ (7,107   $ (11,933
  

 

 

   

 

 

   

 

 

   

 

 

 

NET LOSS:

        

GAAP net loss attributable to common stockholders

   $ (4,651   $ (5,194   $ (13,919   $ (23,274

Stock-based compensation expense

     2,175        1,110        5,843        4,197   

Accretion of dividends on redeemable convertible preferred stock

     —          1,410        733        5,639   

Merger-related expenses

     617        —          1,852        —     

Amortization of acquired intangible assets

     430        —          645        —     

Merger-related income tax adjustments

     (93     —          (3,406     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net loss attributable to common stockholders

   $ (1,522   $ (2,674   $ (8,252   $ (13,438
  

 

 

   

 

 

   

 

 

   

 

 

 

GAAP basic and diluted net loss per share attributable to common stockholders

   $ (0.17   $ (1.02   $ (0.57   $ (4.75
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP basic and diluted net loss per share attributable to common stockholders

   $ (0.05   $ (0.53   $ (0.34   $ (2.74
  

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in computing GAAP and Non-GAAP basic and diluted net loss per share attributable to common stockholders

     27,858        5,067        24,626        4,900