Attached files

file filename
8-K - FORM 8-K - SCHOOL SPECIALTY INCschs8k.htm


[exh991001.jpg]

Exhibit 99.1


W6316 Design Drive, Greenville, WI54942

P.O. Box 1579, Appleton, WI 54912-1579


School Specialty Announces Fiscal 2014 Second Quarter Results


-

Second Quarter Revenues Increased 3.7% Compared to the Prior Year

-

Strong Cash Generation and ABL Fully Repaid Shortly After End of Quarter

-

Process Improvement Programs Ongoing and Expected to Generate Anticipated FY14 Savings

-

Management Reiterates Revenue and EBITDA Guidance


GREENVILLE, Wis., December 16, 2013 – School Specialty Inc. (OTCQB:SCOO)(“SSI” or “the Company”), a leading distributor of supplies, furniture and both supplemental and curriculum products to the education marketplace, today announced its fiscal 2014 second quarter and six month results for the period ended October 26, 2013.


Commenting on the Company’s performance, Jim Henderson, School Specialty’s Chairman, and Interim President and Chief Executive Officer stated, “Our second quarter came in mostly as anticipated and we’re tracking to plan through the first half of the year.  We recognized the business that was delayed last quarter and successfully executed on higher order flow in the second quarter, and in our peak selling season.  We feel comfortable with our prior revenue and EBITDA guidance for FY14 and our balance sheet and cash generation continues to improve.  While business challenges remain, our end markets appear to have stabilized, we’re executing on our plan and we’re carrying out the process improvement initiatives we previously discussed.  Assuming economic conditions continue to improve, I believe the steps we’re taking now will position us for sustainable growth and profitability in the years ahead.”


During the period January 28, 2013 through June 11, 2013, School Specialty, Inc. and certain of its subsidiaries operated as debtors-in-possession under bankruptcy court jurisdiction.  In accordance with Financial Accounting Standards Board Accounting Standards Codification (“ASC”) 852, Reorganizations, for periods including and subsequent to the filing of the Chapter 11 petition through the bankruptcy emergence date of June 11, 2013 (the “Effective Date”), all expenses, gains and losses that result from the reorganization were reported separately as reorganization items in the Consolidated Statements of Operations.  Net cash used for reorganization items was disclosed separately in the Consolidated Statement of Cash Flows, and liabilities subject to compromise were reported separately in the Consolidated Balance Sheets.


As of June 11, 2013, the Company adopted fresh-start accounting in accordance with ASC 852.  The adoption of fresh-start accounting resulted in the Company becoming a new entity for financial reporting purposes.  Accordingly, the financial statements on or prior to June 11, 2013 are not comparable with the financial statements for periods after June 11, 2013.  The consolidated financial statements as of October 26, 2013 and for the twenty weeks then ended and any references to “Successor” or “Successor Company” relate to the financial position and results of operations of the







School Specialty, Inc. Announces Fiscal 2014 Second Quarter Results

Page 2 of 8


reorganized Company subsequent to bankruptcy emergence on June 11, 2013.  References to “Predecessor” or “Predecessor Company” refer to the financial position and results of operations of the Company prior to the bankruptcy emergence.  


Management believes that the presentation of Non-GAAP Financial Information, referred to as the Combined Adjusted Results are reconciled to the most comparable GAAP measures and offer the best comparisons for the comparable fiscal six month period.  For further information on the Company’s Results of Operations and related Balance Sheet and Cash Flow items, please refer to the Company’s Form 10-Q for the period ending October 26, 2013 on file with the Securities and Exchange Commission.  Additionally, given the significant seasonality inherent in SSI’s business, as well as order timing considerations between quarters, management believes that first half fiscal 2014 results are most useful to determine operating trends and financial performance.


Second Quarter Financial Results


Revenues for the three months ended October 26, 2013 were $245.6 million, an increase of 3.7% or $8.7 million over $236.9 million reported for the Predecessor Company and for the comparable three months ended October 27, 2012.  This increase was driven by higher revenues in the Distribution segment (formerly referred to as “Educational Resources”), as the Company saw increases in both its supplies and furniture businesses, up $10 million and $2 million over the comparable year-ago period, respectively.  This increase was partially offset by a $2.8 million decline in Curriculum (formerly referred to as “Accelerated Learning”) revenues, which were adversely impacted by decreased school spending for agenda products of approximately $6 million during the quarter.  Sales of Science-based curriculum products were up approximately $3 million during the quarter as well.  As expected, total second quarter sales were positively impacted by the growing backorders the Company experienced towards the end of its fiscal first quarter.


Gross profit margin for the three months ended October 26, 2013 was 37.9% as compared to 39.1% for the Predecessor Company’s three months ended October 27, 2012.  This decline of 120 basis points is due to lower vendor rebates for the comparable quarter as well as a shift in product mix, particularly the lower sales of Curriculum products as a percentage of overall sales.  Consistent with prior statements, the Company expects gross margins to trend generally in line with recent years.  


Selling, general and administrative (SG&A) expenses for the three months ended October 26, 2013 were $71.7 million as compared to $67.4 million for the comparable year-ago period, an increase of $4.3 million.  This increase was driven by higher corporate G&A expenses due to approximately $2.6 million of bankruptcy-related and other non-recurring costs, specifically transportation and warehouse costs related to the processing of incremental backorders and consulting fees associated with the design and implementation of process improvement programs.  Also, additional SG&A expense was incurred as furloughs from the prior year were not continued this year.  SG&A expenses within the Distribution and Curriculum segments were up $0.3 million and $1.1 million respectively for the comparable fiscal 2014 and fiscal 2013 periods, with both segments impacted by depreciation and amortization associated with the fresh-start valuation adjustments recorded as of the Effective Date, and other variables such as transportation and warehouse expenses.  Additionally, the Company recorded $2.2 million of restructuring charges during the fiscal 2014 second quarter, which consisted of severance related costs and expenses associated with the shutdown of printing plants and professional fees related to the Company’s restructuring.









School Specialty, Inc. Announces Fiscal 2014 Second Quarter Results

Page 3 of 8


Operating income for the three months ended October 26, 2013 was $19.2 million as compared to operating income of $25.3 million for the three months ended October 27, 2012.


Net interest expense decreased $4.7 million, from $9.3 million in the second quarter of fiscal 2013 to $4.6 million in the second quarter of fiscal 2014.  This decrease was due primarily to $3.8 million of interest expense associated with the Company’s convertible debt in the second quarter of fiscal 2013, of which $2.3 million was non-cash interest expense, as well a reversal of interest expense recorded in conjunction with the Bayside term loan resulting from the final settlement between Bayside and the Company.  These decreases were partially offset by higher interest expense on the Company’s term loan for the comparable period due to higher average borrowings.


During the third quarter of fiscal 2013, the Company recorded a $25.1 million prepayment charge related to the acceleration of the obligations under the Bayside term loan credit agreement.  The $25.1 million early termination fee plus approximately $1.3 million of potential interest expense was placed in an escrow account and released to Bayside early in the second quarter of fiscal 2014.  Shortly thereafter, the parties reached an agreement whereby the early termination fee was fixed at $21 million.  As such, Bayside would retain $21 million and refund the Company $5.4 million of excess amounts funded into the escrow.  The refund took place in the fiscal second quarter of 2014, of which $4.1 million was a partial refund of the early termination fee and the remainder was a refund of interest expense.


The Company recorded $3.4 million of expenses for reorganization items in the second quarter of fiscal 2014, which consisted primarily of fees associated with activities as part of the Reorganization Plan.


Net income for the second quarter of fiscal 2014 was $14.7 million compared with $14.1 million in the comparable period last year.  On a diluted per share basis, net income was $14.70 for the three months ended October 26, 2013 as compared to $0.75 in the three months ended October 27, 2012.  


Adjusted earnings before income taxes, depreciation and amortization (EBITDA) was $32.9 million in the fiscal 2014 second quarter as compared to $34.2 million in the comparable fiscal 2013 period.  


Process Improvement Program Update


The Company’s Process Improvement Program, which launched during the fiscal 2014 second quarter, has gained traction and management reiterated its prior financial projections related to this program:

-

$3-$5 million in FY14 savings.

-

Over $20 million in one-time cash generation in FY14.

-

Longer-term annualized savings targeted at $12-$15 million.


The Company also confirmed today that Phase I and some Phase II roll-out initiatives are underway and tracking in line with plan:

-

Distribution Center consolidation underway; expected to be completed by March 2014.  

-

Warehouse Reconfiguration underway; part of ongoing continuous improvement program to improve customer experience.  

-

SKU rationalization program underway; 11,000 SKU’s removed from inventory and systems; refocused line-up for 2014 with improved customer interface.  









School Specialty, Inc. Announces Fiscal 2014 Second Quarter Results

Page 4 of 8


-

Customer Care enhancements underway; visualization and process mapping programs in development with increased investments in technology.

-

S&OP refinement underway; process mapping completed; rolled out across multiple function areas and locations; full integration planned in FY14.

-

Market segmentation and process mapping of sales, marketing and merchandising expected to be part of phase II – January 2014 roll-out.


Mr. Henderson continued, “We’ve done a lot in a relatively short period of time, and I’m proud of the School Specialty team.  Our organization really understands the needs of our educational system and cares about our teachers and students.  With the improvements and savings from our Process Improvement Program, we will be in a better position to invest in our business and continuously improve – whether it's our products, services or technology.  Coupled with the anticipated uptick in general educational spending, further adoption of Common Core Standards and Next Generation Science Standards, and the anticipated growth in supplemental instructional materials we feel the Company will be better positioned to take advantage of positive trends in our market in FY15 and beyond.”


Six Month Financial Results


Non-GAAP Combined results for the six months ended October 26, 2013 include results of operations for the Successor Company for the twenty weeks ended October 26, 2013 and the Predecessor Company for the six weeks ended June 11, 2013.  These results are compared to the Predecessor Company for the six months ended October 27, 2012.


Combined revenues for the six months ended October 26, 2013 were $447.8 million, an 8.4% decline from revenues of $489.0 million in the comparable year ago period.  Distribution segment combined revenues decreased 7.8% and Curriculum segment combined revenues declined by 9.7%, when comparing the fiscal 2014 and fiscal 2013 six month periods.  Within Curriculum, approximately $5 million of the decline was related to large curriculum orders in two states which were not expected to recur in the current year, as well as approximately $8.5 million related to our student planners and agenda products.   Revenues through the first half of the year are tracking in line with Company projections.


Combined gross profit margin for the six months ended October 26, 2013 was 39.4% as compared to 40.1% for the Predecessor Company’s six months ended October 27, 2012.  This decline of 70 basis points is due to a combination of reduced vendor rebates in the current year, as well as higher product development amortization in the Company’s Curriculum segment.


Combined selling, general and administrative (SG&A) expenses for the six months ended October 26, 2013 were $136.3 million as compared to $142.5 million for the comparable year-ago period, a decrease of $6.2 million.  This decrease was primarily a result of cost improvement programs the Company has and continues to implement, as well as variable selling costs associated with decreased revenues.  Additionally, the Company recorded $3.6 million of restructuring charges during the fiscal 2014 six month period, which consisted of severance related costs and expenses associated with the shutdown of printing plants.









School Specialty, Inc. Announces Fiscal 2014 Second Quarter Results

Page 5 of 8


Combined operating income for the six months ended October 26, 2013 was $36.7 million as compared to operating income of $53.8 million for the six months ended October 27, 2012.


Combined interest expense decreased $8.6 million, from $19.3 million for the six months ended October 27, 2012 to $10.7 million for the six months ended October 26, 2013.  This decrease was due primarily to $7.4 million of interest expense on the Company’s convertible debt for the six months ended October 27, 2012, of which $4.5 million was non-cash interest expense.  Additionally, interest expense for the six months ended October 27, 2012, included $2.5 million of debt issuance cost writes-offs, as compared to zero in the current year, associated with the debt refinancing completed in May 2012.  These decreases were partially offset by higher interest expense on the Company’s term loans for the comparable periods due to higher average borrowings, partially offset by a decrease in the borrowing rate.


During the third quarter of fiscal 2013, the Company recorded a $25.1 million prepayment charge related to the acceleration of the obligations under the Bayside term loan credit agreement.  The $25.1 million early termination fee plus approximately $1.3 million of potential interest expense was placed in an escrow account and released to Bayside early in the second quarter of fiscal 2014.  Shortly thereafter, the parties reached an agreement whereby the early termination fee was fixed at $21 million.  As such, Bayside would retain $21 million and refund the Company, $5.4 million of excess amounts funded into the escrow.  The refund took place in the fiscal second quarter of 2014, of which $4.1 million was a partial refund of the early termination fee and the remainder was a refund of interest expense.


In the six months ended October 26, 2013, the Company recorded an $80.2 million net reorganization gain.  This consists of $162.4 million of cancellation of indebtedness income related to the settlement of prepetition liabilities and changes in the Predecessor Company’s capital structure related to the Reorganization Plan, offset by $30.2 million of fresh start adjustments, $21.4 million of cancellation of debt upon the issuance of equity, $18.5 million of professional, financing and other fees, $7.0 million of contract rejections and $5.1 million of other reorganization adjustments.


Combined net income for the six month period ended October 26, 2013 was $107.7 million compared with $32.5 million in the comparable period last year.  On a diluted per share basis, net income was $35.66 for the six months ended October 26, 2013 as compared to $1.72 for the six months ended October 27, 2012.


Combined adjusted earnings before income taxes, depreciation and amortization (EBITDA) was $61.2 million in the fiscal 2014 six month period as compared to $71.8 million in the comparable fiscal 2013 period.  This decline was primarily related to lower sales volumes for the comparable six month periods, partially offset by savings realized in SG&A.


Market Outlook


Based on year-to-date performance and the market outlook for the remainder of the year, the Company today reiterates its prior guidance.  Management believes that revenues will be approximately $620-$630 million, trending towards the mid to high-end of that range.  Adjusting for public company expenses of approximately $2 million, which were not part of the reorganization plan, the Company continues to project Adjusted EBITDA of $40-$44 million.   Additionally, restructuring charges in fiscal 2014 are expected to be in the range of $12-$14 million and capital expenditures, originally budgeted at $19 million, are expected to be approximately $18 million.  








School Specialty, Inc. Announces Fiscal 2014 Second Quarter Results

Page 6 of 8


Mr. Henderson concluded, “We continue to make strides in strengthening our balance sheet and remain focused on cash generation, two of our top corporate priorities.  I’m also pleased to report that shortly after the end of the quarter, we fully repaid our ABL and lowered our interest payments.  With further improvements expected in terms of working capital management and cash generation in addition to the operational savings we expect to generate as a result of Phase I of the Process Improvement Program, we should be able to generate better returns in fiscal 2015, especially if market conditions continue to improve.   We’re realigning our business to become a better resource for our customers, and all of us at School Specialty remain focused on enhancing long-term value.”


School Specialty intends to publish an accompanying presentation on its financial results later this week.  The Company will not be hosting a teleconference, but management will be available to address questions after the filing of this supplemental information. This information will also be available on our website, www.schoolspecialty.com in the Investor Relations section.


About School Specialty, Inc.

School Specialty is a leading distributor of innovative and proprietary products, programs and services to the education marketplace. The Company designs, develops, and provides educators with the latest

and very best school supplies, furniture and both curriculum and supplemental learning resources. Working in collaboration with educators, School Specialty reaches beyond the scope of textbooks to help teachers, guidance counselors and school administrators ensure that every student reaches his or her full potential. For more information about School Specialty, visit www.schoolspecialty.com.


Statement Concerning Forward-Looking Information

Any statements made in this press release about future financial conditions, results of operations, expectations, plans, or prospects, including the information in the headings“Process Improvement Program Update” and “Market Outlook”, constitute forward-looking statements. Forward-looking statements also include those preceded or followed by the words "anticipates," "believes," "could," "estimates," "expects," "intends," "may," "should," "plans," "targets" and/or similar expressions. These forward-looking statements are based on School Specialty's current estimates and assumptions and, as such, involve uncertainty and risk. Forward-looking statements are not guarantees of future performance, and actual results may differ materially from those contemplated by the forward-looking statements because of a number of factors, including the factors described in Item 1A of School Specialty's Annual Report on Form 10-K for the fiscal year ended April 27, 2013, which factors are incorporated herein by reference. Except to the extent required under the federal securities laws, School Specialty does not intend to update or revise the forward-looking statements.


Company Contact

Glenn Wiener

IR@SchoolSpecialty.com

Tel: 212-786-6011


- Tables to Follow –










School Specialty, Inc.

Consolidated Combined Statement of Operations

(In Thousands, Except Per Share Amounts)

Unaudited / Non-GAAP


 

Successor
Company

 

Predecessor
Company

 

Successor
Company

 

Predecessor
Company

 

Non-GAAP
Combined

 

Predecessor
Company

 

Three Months
Ended
October 26, 2013

 

Three Months
Ended
October 27, 2012

 

Twenty Weeks
Ended
October 27, 2013

 

Six Weeks Ended
June 11, 2013

 

Six Months Ended
October 26, 2013

 

Six Months Ended
October 27, 2012

 

 

 

 

 

 

 

 

 

 

 

 

Revenues.

 $               245,629

 

 $               236,866

 

 $                 389,128

 

 $               58,697

 

 $                 447,825

 

 $               489,005

Cost of revenues

   152,424

 

144,166

 

236,165

 

35,079

 

271,244

 

     292,708

 

Gross profit

93,205

 

92,700

 

152,963

 

23,618

 

176,581

 

196,297

Selling, general and administrative expenses

    71,713

 

67,364

 

108,819

 

27,473

 

136,292

 

  142,480

Restructuring charges

    2,249

 

    -

 

3,605

 

    -

 

3,605

 

      -

 

Operating income

19,243

 

25,336

 

40,539

 

(3,855)

 

36,684

 

53,817

Other expense:

 

 

 

 

 

 

 

 

 

 

 

 

Impairment long-term asset

    -   

 

  1,414

 

      -   

 

  -   

 

      -   

 

   1,414

 

Interest expense

   4,605

 

      9,315

 

   7,426

 

  3,235

 

10,661

 

    19,281

 

Change in fair value of interest rate swap

   622

 

      -   

 

   622

 

   -   

 

       622

 

    -   

 

Refund of early termination fee

    (4,054)

 

        -   

 

  (4,054)

 

       -   

 

      (4,054)

 

    -   

 

Reorganization items, net

    3,367

 

          -   

 

4,647

 

  (84,799)

 

     (80,152)

 

     -   

Income before provision for income taxes

14,703

 

14,607

 

31,898

 

77,709

 

109,607

 

33,122

Provision for income taxes

6

 

343

 

258

 

1,641

 

1,899

 

602

 

Income before income of unconsolidated affiliate

14,697

 

14,264

 

31,640

 

76,068

 

107,708

 

32,520

Income of unconsolidated affiliate.

      -   

 

   (137)

 

     -

 

     -

 

     -

 

(18)

 

Net income

 $                 14,697

 

 $                 14,127

 

 $                   31,640

 

 $               76,068

 

 $                   107,708

 

 $                    32,502

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Earnings before interest, taxes, depreciation,

 

 

 

 

 

 

 

 

 

 

 

  amortization, bankruptcy-related costs,  restructuring

 

 

 

 

 

 

 

 

 

 

 

  and  impairment charges (EBITDA) reconciliation:

 

 

 

 

 

 

 

 

 

 

 

    Net income

 $                 14,697

 

 $                  14,127

 

 

 

 

 

 $                  107,708

 

 $                 32,502

    Equity in (income)/losses of unconsolidated affiliate

        -   

 

    137

 

 

 

 

 

       -   

 

   (18)

    Provision for income taxes

        6

 

     343

 

 

 

 

 

     1,899

 

   602

    Reorganization items, net

       3,367

 

     -   

 

 

 

 

 

    (80,152)

 

        -   

    Impairment long-term asset

       -   

 

      1,414

 

 

 

 

 

       -   

 

  1,414

    Bankruptcy related restructuring costs

  2,249

 

       -   

 

 

 

 

 

     3,605

 

       -   

    Bankruptcy-related costs incl in SG&A

   2,568

 

         -   

 

 

 

 

 

    3,807

 

       -   

    Change in fair value of interest rate swap

    622

 

          -   

 

 

 

 

 

    622

 

         -   

    Early termination fee

   (4,054)

 

     -   

 

 

 

 

 

     (4,054)

 

       -   

    Depreciation and amortization expense

    6,613

 

   6,969

 

 

 

 

 

   12,463

 

     13,985

    Amortization of development costs

   2,199

 

1,926

 

 

 

 

 

   4,596

 

   3,994

    Net interest expense

4,605

 

9,315

 

 

 

 

 

  10,661

 

   19,281

                 Adjusted EBITDA

 $                32,872

 

 $                  34,231

 

 

 

 

 

 $                    61,155

 

 $                 71,760

 

 

 

 

 

 

 

 

 

 

 

 










School Specialty, Inc.

Condensed Consolidated Balance Sheet (Unaudited)

(In Thousands, Except Per Share Data)


 

 

Successor Company

 

Predecessor Company

 

 

October 26 2013

 

April 27, 2013

 

October 27, 2012

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

 $                10,671

 

 $                20,769

 

 $                  5,577

 

Restricted cash

 

0

 

26,302

 

     2,708

 

Accounts receivable, less allowance for doubtful accounts

 

 

 

 

 

 

 

 

of $2,176, $926 and $2,597, respectively

 

122,180

 

58,942

 

    119,275

 

Inventories

 

67,744

 

92,582

 

   84,769

 

Deferred catalog costs

 

3,433

 

8,924

 

     3,377

 

Prepaid expenses and other current assets

 

14,087

 

29,901

 

   13,371

 

Assets held for sale

 

2,928

 

                                 -   

 

     -   

 

Refundable income taxes

 

5,024

 

9,793

 

    3,520

 

Deferred taxes

 

                                   -

 

                                   -

 

   4,797

 

 

Total current assets

 

226,067

 

247,213

 

   237,394

Property, plant and equipment, net

 

37,567

 

39,209

 

   50,836

Goodwill

 

25,535

 

                                   -

 

  41,093

Intangible assets, net..

 

46,681

 

110,306

 

119,120

Development costs and other

 

36,847

 

30,079

 

     35,807

Deferred taxes long-term

51

 

51

 

    390

Investment in unconsolidated affiliate.

 

715

 

715

 

  9,882

 

 

Total assets

 

 $              373,463

 

 $              427,573

 

 $              494,522

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 Current maturities - long-term debt

 

 $                  5,334

 

 $              198,302

 

 $                10,833

 

Accounts payable

 

25,763

 

22,897

 

    63,770

 

Accrued compensation

 

13,144

 

7,197

 

  10,974

 

Deferred revenue

 

3,088

 

2,237

 

    3,481

 

Accrued fee for early termination of long-term debt

 

0

 

25,000

 

     -

 

Other accrued liabilities

 

19,310

 

21,905

 

  20,423

 

 

Total current liabilities

 

66,639

 

277,538

 

     109,481

Long-term debt - less current maturities

 

152,227

 

   -

 

     284,519

Other liabilities

 

2,107

 

925

 

    587

Liabilities subject to compromise

 

      -

 

228,302

 

    -

 

 

Total liabilities

 

220,973

 

506,765

 

   394,587

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity (deficit):

 

 

 

 

 

 

 

Predecessor preferred stock, $0.001 par value per share, 1,000,000

 

 

 

 

 

 

 

 

shares authorized; none outstanding

 

     -

 

  -

 

    -

 

Predecessor common stock, $0.001 par value per share, 150,000,000 shares

 

 

 

 

 

 

 

 

authorized; 24,599,159 and 24,597,856 shares issued, respectively

 

   -

 

    24

 

     24

 

Predecessor capital in excess of par value

 

 

 

446,232

 

  445,059

 

Predecessor treasury stock, at cost, 5,420,210 and 5,420,210 shares, respectively

 

     -

 

(186,637)

 

  (186,637)

 

Successor preferred stock, $0.001 par value per share, 500,000

 

 

 

 

 

 

 

 

shares authorized; none outstanding

 

     -

 

    -

 

      -

 

Successor common stock, $0.001 par value per share, 2,000,000 shares

 

 

 

 

 

 

 

 

authorized; 1,000,004 shares outstanding

 

1

 

  -

 

    -

 

Successor capital in excess of par value

 

120,955

 

  -

 

     -

 

Accumulated other comprehensive income (loss)

 

(106)

 

22,381

 

  22,486

 

Retained earnings (accumulated deficit)

 

31,640

 

(361,192)

 

(180,997)

 

 

Total stockholders' equity (deficit)

 

152,490

 

(79,192)

 

99,935

 

 

Total liabilities and stockholders' equity (deficit).

 

 $              373,463

 

 $              427,573

 

 $              494,522