Attached files

file filename
8-K - LIVE FILING - MKS INSTRUMENTS INChtm_50682.htm

(MKS LOGO)

EXHIBIT 99.1

Contact: Seth H. Bagshaw
Vice President, Chief Financial Officer & Treasurer
Telephone: 978.645.5578

MKS Instruments Reports Q3 2014 Financial Results

Andover, Mass., October 22, 2014 — MKS Instruments, Inc. (NASDAQ: MKSI), a global provider of technologies that enable advanced processes and improve productivity; today reports third quarter 2014 financial results.

                 
    GAAP Results   Non-GAAP Results
Net revenues ($ millions)
  $ 187     $ 187  
Gross Margin
    42.5 %     43.3 %
Operating margin
    15.1 %     17.5 %
Net income ($ millions)
  $ 29.1     $ 22.8  
Diluted EPS
  $ 0.55     $ 0.43  

Third Quarter Financial Results

Sales were $187 million, an increase of 1% from $185 million in the second quarter of 2014, and an increase of 12% from $166 million in the third quarter of 2013.

Third quarter net income was $29.1 million, or $0.55 per diluted share, compared to net income of $21.2 million, or $0.40 per diluted share in the second quarter of 2014, and $2.5 million, or $0.05 per diluted share in the third quarter of 2013. Net income in the quarter includes discrete tax credits of $9.5 million.

Non-GAAP net earnings, which exclude special charges and credits, were $22.8 million, or $0.43 per diluted share, compared to $22.6 million, or $0.42 per diluted share in the second quarter of 2014, and $13.3 million, or $0.25 per diluted share in the third quarter of 2013.

In the third quarter, the board of directors authorized a quarterly cash dividend of $0.165 per share, and paid a dividend of $8.8 million on September 12th.

Gerald Colella, Chief Executive Officer and President, said, “The third quarter was another strong quarter financially for MKS. Sales came in at the high end of our guidance, with profitability exceeding our expectations. Semiconductor sales were relatively stable compared to the second quarter and remained stronger than expected, while sales to all other markets further increased sequentially — a reflection of the contribution from Granville-Phillips as well as our continued emphasis on these adjacent markets.

“Technology changes continue to positively impact our business. As we look to the fourth quarter, we see continued strength in both our semiconductor and other advanced markets. As we operate within this healthy business environment, we continue to make refinements to our operating structure and improvements to our profitability — redeploying resources to strategic and high-growth areas and continuously finding ways to streamline our cost structure.

“Based on these factors, and looking at current business levels, we anticipate that sales in the fourth quarter may range from $185 million to $200 million, and at these volumes, our non-GAAP net earnings could range from $0.42 to $0.53 per share.”

Conference Call Details

A conference call with management will be held on Thursday, October 23, 2014 at 8:30 a.m. (EDT). To participate in the conference call, please dial (877) 212-6076 for domestic callers and (707) 287-9331 for international callers, and an operator will connect you. Participants will need to provide the operator with the Conference ID of 93299773, which has been reserved for this call. A live and archived webcast of the call will be available on the company’s website at www.mksinst.com.

Use of Non-GAAP Financial Results

Non-GAAP amounts exclude amortization of acquired intangible assets, costs associated with completed acquisitions, an inventory step-up adjustment related to an acquisition, restructuring charges, an excess and obsolete charge related to a unique product in a solar application, a benefit related to an insurance reimbursement, discrete tax benefits and charges, and the related tax effect of these adjustments. These non-GAAP measures are not in accordance with Accounting Principles Generally Accepted in the United States of America (GAAP). MKS’ management believes the presentation of these non-GAAP financial measures is useful to investors for comparing prior periods and analyzing ongoing business trends and operating results.

About MKS Instruments

MKS Instruments, Inc. is a global provider of instruments, subsystems and process control solutions that measure, control, power, monitor and analyze critical parameters of advanced manufacturing processes to improve process performance and productivity. Our products are derived from our core competencies in pressure measurement and control, materials delivery, gas composition analysis, control and information technology, power and reactive gas generation, and vacuum technology. Our primary served markets are manufacturers of capital equipment for semiconductor devices, and for other thin film applications including flat panel displays, solar cells, light emitting diodes, data storage media, and other advanced coatings. We also leverage our technology in other markets with advanced manufacturing applications including medical equipment, pharmaceutical manufacturing, energy generation and environmental monitoring.

Forward-Looking Statements

This release contains projections or other forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27 of the Securities Act, and Section 21E of the Securities Exchange Act regarding MKS’ future growth and the future financial performance of MKS. These projections or statements are only predictions. Actual events or results may differ materially from those in the projections or other forward-looking statements set forth herein. Among the important factors that could cause actual events to differ materially from those in the projections or other forward-looking statements are the fluctuations in capital spending in the semiconductor industry, and other advanced manufacturing markets, fluctuations in net sales to MKS’ major customers, potential fluctuations in quarterly results, the challenges, risks and costs involved with integrating the operations of MKS and any acquired companies, dependence on new product development, rapid technological and market change, acquisition strategy, manufacturing and sourcing risks, volatility of stock price, international operations, financial risk management, and future growth subject to risks. Readers are referred to MKS’ filings with the Securities and Exchange Commission, including its most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q for a discussion of these and other important risk factors concerning MKS and its operations. MKS is under no obligation to, and expressly disclaims any obligation to, update or alter its forward-looking statements, whether as a result of new information, future events or otherwise.

###

1

MKS Instruments, Inc.
Unaudited Consolidated Statements of Operations
(In thousands, except per share data)

                         
    Three Months Ended
    September 30, 2014   September 30, 2013   June 30, 2014
Net revenues:
                       
Products
  $ 158,520     $ 139,846     $ 157,466  
Services
    28,278       26,607       27,231  
 
                       
Total net revenues
    186,798       166,453       184,697  
Cost of revenues:
                       
Products
    89,181       87,809       87,513  
Services
    18,292       16,410       17,549  
 
                       
Total cost of revenues
    107,473       104,219       105,062  
Gross profit
    79,325       62,234       79,635  
Research and development
    15,827       15,257       15,421  
Selling, general and administrative
    32,365       33,158       32,239  
Acquisition costs
                271  
Restructuring
    1,223       1,126        
Amortization of intangible assets
    1,760       361       1,044  
 
                       
Income from operations
    28,150       12,332       30,660  
Interest income, net
    394       208       231  
 
                       
Income from operations before income taxes
    28,544       12,540       30,891  
(Benefit) provision for income taxes
    (573 )     10,082       9,667  
 
                       
Net income
  $ 29,117     $ 2,458     $ 21,224  
 
                       
Net income per share:
                       
Basic
  $ 0.55     $ 0.05     $ 0.40  
Diluted
  $ 0.55     $ 0.05     $ 0.40  
Cash dividends per common share
  $ 0.165     $ 0.160     $ 0.165  
Weighted average shares outstanding:
                       
Basic
    53,054       53,165       53,361  
Diluted
    53,310       53,513       53,537  
The following supplemental Non-GAAP earnings information is presented to aid in understanding MKS’ operating results:
                       
Net income
  $ 29,117     $ 2,458     $ 21,224  
Adjustments (net of tax, if applicable):
                       
Income tax charge (Note 1)
          6,481        
Tax credits (Note 2)
          (1,200 )      
Release of tax reserves (Note 3)
    (6,109 )            
Tax benefit (Note 4)
    (3,343 )            
Excess and obsolete charge (Note 5)
          6,423        
Acquisition costs (Note 6)
                271  
Acquisition inventory step-up (Note 7)
    1,634             545  
Restructuring (Note 8)
    1,223       1,126        
Amortization of intangible assets
    1,760       361       1,044  
Pro forma tax adjustments
    (1,500 )     (2,355 )     (486 )
 
                       
Non-GAAP net earnings (Note 9)
  $ 22,782     $ 13,294     $ 22,598  
 
                       
Non-GAAP net earnings per share (Note 9)
  $ 0.43     $ 0.25     $ 0.42  
 
                       
Weighted average shares outstanding
    53,310       53,513       53,537  
Income from operations
  $ 28,150     $ 12,332     $ 30,660  
Adjustments:
                       
Excess and obsolete charge (Note 5)
          6,423        
Acquisition costs (Note 6)
                271  
Acquisition inventory step-up (Note 7)
    1,634             545  
Restructuring (Note 8)
    1,223       1,126        
Amortization of intangible assets
    1,760       361       1,044  
 
                       
Non-GAAP income from operations (Note 10)
  $ 32,767     $ 20,242     $ 32,520  
 
                       
Non-GAAP operating margin percentage (Note 10)
    17.5 %     12.2 %     17.6 %
 
                       
Gross profit
  $ 79,325     $ 62,234     $ 79,635  
Excess and obsolete charge (Note 5)
          6,423        
Acquisition inventory step-up (Note 7)
    1,634             545  
 
                       
Non-GAAP gross profit (Note 11)
  $ 80,959     $ 68,657     $ 80,180  
 
                       
Non-GAAP gross profit percentage (Note 11)
    43.3 %     41.2 %     43.4 %
 
                       

Note 1: In the third quarter of 2013, we incurred income tax charges of $6.5 million related to an election to pay currently, at a substantially reduced rate, taxes on certain accumulated earnings from the years 2001 to 2011 of one of our foreign subsidiaries.

Note 2: For the three months ended September 30, 2013, we recorded $1.2 million in credits against U.S. tax expense on amended returns related to prior years.

Note 3: For the three months ended September 30, 2014, we recorded $6.1 million in credits for reserve releases related to the settlement of audits and expiration of the statute of limitations.

Note 4: For the three months ended September 30, 2014, we recorded a tax benefit of $3.3 million related to a foreign dividend to the U.S.

Note 5: For the three months ended September 30, 2013, cost of sales includes $6.4 million of special charges for obsolete inventory related to a unique product in a solar application in which slowing market conditions provided uncertainty as to the net realizable value of this inventory.

Note 6: The three months ended June 30, 2014, included acquisition costs comprised mainly of legal fees related to the Granville-Phillips acquisition which closed during the second quarter of 2014.

Note 7: Inventory step-up adjustment related to the Granville-Phillips acquisition which closed during the second quarter of 2014.

Note 8: The three months ended September 30, 2014 includes restructuring charges primarily for severance costs related to a reduction in work force at one of our foreign subsidiaries. The three months ended September 30, 2013 includes restructuring charges primarily for severance related costs related to the consolidation of certain facilities.

Note 9: The Non-GAAP net earnings and Non-GAAP net earnings per share amounts exclude amortization of intangible assets, restructuring costs, costs associated with completed acquisitions, an inventory step-up adjustment related to an acquisition, an excess and obsolete charge related to a unique product in a solar application, discrete tax benefits and charges, and the related tax effect of these adjustments to reflect the expected full year effective tax rate in the related quarter.

Note 10: The Non-GAAP income from operations and Non-GAAP operating margin percentages exclude amortization of intangible assets, restructuring costs, costs associated with completed acquisitions, an inventory step-up adjustment related to an acquisition and an excess and obsolete charge related to a unique product in a solar application.

Note 11: The Non-GAAP gross profit amounts and Non-GAAP gross profit percentages exclude an excess and obsolete inventory charge related to a unique product in a solar application and an inventory step-up adjustment related to an acquisition.

2

MKS Instruments, Inc.
Unaudited Consolidated Statements of Operations
(In thousands, except per share data)

                 
    Nine Months Ended
    September 30,
    2014   2013
Net revenues:
               
Products
  $ 497,172     $ 388,998  
Services
    80,676       76,028  
 
               
Total net revenues
    577,848       465,026  
Cost of revenues:
               
Products
    276,905       237,590  
Services
    52,611       48,542  
 
               
Total cost of revenues
    329,516       286,132  
Gross profit
    248,332       178,894  
Research and development
    46,866       47,318  
Selling, general and administrative
    99,195       102,140  
Insurance reimbursement
          (1,071 )
Acquisition costs
    499       171  
Restructuring
    1,970       1,364  
Amortization of intangible assets
    3,214       1,537  
 
               
Income from operations
    96,588       27,435  
Interest income, net
    860       710  
 
               
Income from operations before income taxes
    97,448       28,145  
Provision for income taxes
    15,862       12,606  
 
               
Net income
  $ 81,586     $ 15,539  
 
               
Net income per share:
               
Basic
  $ 1.53     $ 0.29  
Diluted
  $ 1.52     $ 0.29  
Cash dividends per common share
  $ 0.49     $ 0.48  
Weighted average shares outstanding:
               
Basic
    53,276       52,998  
Diluted
    53,541       53,410  
The following supplemental Non-GAAP earnings information is presented to aid in understanding MKS’ operating results:
               
Net income
  $ 81,586     $ 15,539  
Adjustments (net of tax, if applicable):
               
Income tax charge (Note 1)
          6,481  
Tax credits (Note 2)
          (1,200 )
Release of tax reserves (Note 3)
    (11,188 )      
Tax benefit (Note 4)
    (3,343 )     (2,353 )
Excess and obsolete charge (Note 5)
          6,423  
Insurance reimbursement (Note 6)
          (1,071 )
Acquisition costs (Note 7)
    499       171  
Acquisition inventory step-up (Note 8)
    2,179        
Restructuring (Note 9)
    1,970       1,364  
Amortization of intangible assets
    3,214       1,537  
Pro forma tax adjustments
    (2,569 )     (3,121 )
 
               
Non-GAAP net earnings (Note 10)
  $ 72,348     $ 23,770  
 
               
Non-GAAP net earnings per share (Note 10)
  $ 1.35     $ 0.45  
 
               
Weighted average shares outstanding
    53,541       53,410  
Income from operations
  $ 96,588     $ 27,435  
Adjustments:
               
Excess and obsolete charge (Note 5)
          6,423  
Insurance reimbursement (Note 6)
          (1,071 )
Acquisition costs (Note 7)
    499       171  
Acquisition inventory step-up (Note 8)
    2,179        
Restructuring (Note 9)
    1,970       1,364  
Amortization of intangible assets
    3,214       1,537  
 
               
Non-GAAP income from operations (Note 11)
  $ 104,450     $ 35,859  
 
               
Non-GAAP operating margin percentage (Note 11)
    18.1 %     7.7 %
 
               
Gross profit
  $ 248,332     $ 178,894  
Excess and obsolete charge (Note 5)
          6,423  
Acquisition inventory step-up (Note 8)
    2,179        
 
               
Non-GAAP gross profit (Note 12)
  $ 250,511     $ 185,317  
 
               
Non-GAAP gross profit percentage (Note 12)
    43.4 %     39.9 %
 
               

Note 1: For the nine months ended September 30, 2013, we incurred income tax charges of $6.5 million related to an election to pay currently, at a substantially reduced rate, taxes on certain accumulated earnings from the years 2001 to 2011 of one of our foreign subsidiaries.

Note 2: For the nine months ended September 30, 2013, we recorded $1.2 million in credits against U.S. tax expense on amended returns related to prior years.

Note 3: For the nine months ended September 30, 2014, we recorded $11.2 million in credits for reserve releases related to the settlement of audits and expiration of the statute of limitations.

Note 4: For the nine months ended September 30, 2014, we recorded a tax benefit of $3.3 million related to a foreign dividend to the U.S. For the nine months ended September 30, 2013, we recorded a tax benefit of $2.4 million related to the American Taxpayer Relief Act of 2012 on January 2, 2013.

Note 5: For the nine months ended September 30, 2013, cost of sales includes $6.4 million of special charges for obsolete inventory related to a unique product in a solar application in which slowing market conditions provide uncertainty as to the net realizable value of this inventory.

Note 6: In the third quarter of 2012, we incurred $5.3 million in charges to settle litigation with former shareholders of one of our former subsidiaries. This litigation was long standing and the decision to reach a settlement was made to eliminate future legal expenses related to the suit. In the second quarter of 2013, we recovered $1.1 million from our insurance company relating to the prior year legal settlement.

Note 7: The nine months ended September 30, 2014 includes acquisition costs comprised of legal fees and filing fees related to the Granville-Phillips acquisition which closed during the second quarter of 2014. The nine months ended September 30, 2013 includes acquisition costs comprised of legal fees related to the Company’s acquisition of Alter S.r.l., in March 2013.

Note 8: Inventory step-up adjustment related to the Granville-Phillips acquisition which closed during the second quarter of 2014.

Note 9: The nine months ended September 30, 2014 includes restructuring charges primarily for severance related costs related to a reduction in work force at one of our foreign subsidiaries. The nine months ended September 30, 2013 includes restructuring charges primarily for severance related costs related to the consolidation of certain facilities.

Note 10: The Non-GAAP net earnings and Non-GAAP net earnings per share amounts exclude amortization of intangible assets, restructurings, costs associated with acquisitions, an inventory step-up adjustment related to an acquisition, a benefit related to an insurance reimbursement, an excess and obsolete charge related to a unique product in a solar application, discrete tax benefits and charges, and the related tax effect of these adjustments to reflect the expected full year effective tax rate in the related period.

Note 11: The Non-GAAP income from operations and Non-GAAP operating margin percentages exclude amortization of intangible assets, restructuring costs, costs associated with completed acquisitions, an inventory step-up adjustment related to an acquisition, an excess and obsolete charge related to a unique product in a solar application, and a benefit related to an insurance reimbursement.

Note 12: The Non-GAAP gross profit amounts and Non-GAAP gross profit percentages exclude an excess and obsolete charge related to a unique product in a solar application and an inventory step-up adjustment related to an acquisition.

3

MKS Instruments, Inc.
Reconciliation of GAAP Income Tax Rate to Non-GAAP Income Tax Rate
(In thousands)

                                                 
    Three Months Ended September 30, 2014   Three Months Ended September 30, 2013
         Provision        Income Before    Provision    
    Income Before   (benefit) for   Effective    Income Taxes    (benefit) for   Effective
     Income Taxes     Income Taxes     Tax Rate             Income Taxes     Tax Rate 
GAAP                
  $          28,544   $          (573)      -2.0%      $          12,540   $         10,082      80.4%   
Adjustments:
                                               
Income tax charge (Note 1)
                (6,481 )        
Tax credits (Note 2)
                1,200        
Release of tax reserves (Note 3)
    6,109                    
Tax benefit (Note 4)
    3,343                    
Excess and obsolete charge (Note 5)
              6,423          
Restructuring (Note 6)
  1,223             1,126          
Acquisition inventory step-up
  1,634                      
(Note 8)
                                               
Amortization of intangible assets
  1,760             361          
Tax effect of pro forma adjustments
    1,680             767        
Adjustment to pro forma tax rate
    (180 )             1,588        
 
                               
Non-GAAP
  $          33,161   $        10,379      31.3%      $          20,450   $        7,156      35.0%   
 
                               
                         
    Three Months Ended June 30, 2014
         Provision    
    Income Before    (benefit) for   Effective
     Income Taxes     Income Taxes     Tax Rate 
GAAP
  $       30,891     $       9,667         31.3%    
Adjustments:
                       
Acquisition costs (Note 7)
    271                
Acquisition inventory step-up (Note 8)
    545                
Amortization of intangible assets
    1,044                
Tax effect of pro forma adjustments
          642          
Adjustment to pro forma tax rate
          (156 )        
 
                       
Non-GAAP
  $       32,751     $       10,153       31.0%    
 
                       
                                                 
    Nine Months Ended September 30, 2014   Nine Months Ended September 30, 2013
         Provision            Provision    
    Income Before   (benefit) for   Effective   Income Before   (benefit) for   Effective
     Income Taxes     Income Taxes     Tax Rate     Income Taxes     Income Taxes     Tax Rate 
GAAP                
  $          97,448   $         15,862      16.3%      $          28,145   $         12,606      44.8%   
Adjustments:
                                               
Income tax charge (Note 1)
                (6,481 )        
Tax credits (Note 2)
                1,200        
Release of tax reserves (Note 3)
    11,188                    
Tax benefit (Note 4)
    3,343             2,353        
Excess and obsolete charge (Note 5)
              6,423          
Insurance reimbursement (Note 9)
              (1,071 )          
Acquisition costs (Note 7)
  499             171          
Acquisition inventory step-up
  2,179                      
(Note 8)
                                               
Restructuring (Note 6)
  1,970             1,364          
Amortization of intangible assets
  3,214             1,537          
Tax effect of pro forma adjustments
    2,790             802        
Adjustment to pro forma tax rate
    (221 )             2,319        
 
                               
Non-GAAP
  $          105,310   $        32,962      31.3%      $          36,569   $        12,799      35.0%   
 
                               

Note 1: In the third quarter of 2013, we incurred income tax charges of $6.5 million related to an election to pay currently, at a substantially reduced rate, taxes on certain accumulated earnings from the years 2001 to 2011 of one of our foreign subsidiaries.

Note 2: For the three and nine months ended September 30, 2013, we recorded $1.2 million in credits against U.S. tax expense on amended returns related to prior years.

Note 3: For the three and nine months ended September 30, 2014, we recorded $6.1 million and $11.2 million in credits, respectively, for reserve releases related to the settlement of audits and expiration of the statute of limitations.

Note 4: For the three and nine months ended September 30, 2014, we recorded a tax benefit of $3.3 million related to a foreign dividend to the U.S. For the nine months ended September 30, 2013, we recorded a tax benefit of $2.4 million related to the American Taxpayer Relief Act of 2012 on January 2, 2013.

Note 5: Cost of sales for the three months ended September 30, 2013, includes $6.4 million of special charges for obsolete inventory related to a unique product in a solar application in which slowing market conditions provided uncertainty as to the net realizable value of this inventory.

Note 6: The three and nine months ended September 30, 2014 includes restructuring charges primarily for severance related costs related to a reduction in work force at one of our foreign subsidiaries. The three and nine months ended September 30, 2013 includes restructuring charges primarily for severance related costs related to the consolidation of certain facilities.

Note 7: The nine months ended September 30, 2014 includes acquisition costs comprised of legal fees and filing fees related to the Granville-Phillips acquisition which closed during the second quarter of 2014. The nine months ended September 30, 2013 includes acquisition costs comprised of legal fees related to the Company’s acquisition of Alter S.r.l., in March 2013.

Note 8: Inventory step-up adjustment related to the Granville-Phillips acquisition which closed during the second quarter of 2014.

Note 9: In the third quarter of 2012, we incurred $5.3 million in charges to settle litigation with former shareholders of one of our former subsidiaries. This litigation was long standing and the decision to reach a settlement was made to eliminate future legal expenses related to the suit. In the second quarter of 2013, we recovered $1.1 million from our insurance company relating to the prior year legal settlement.

4

MKS Instruments, Inc.
Reconciliation of Q4-14 Guidance — GAAP Net Income to Non-GAAP Net Earnings
(In thousands, except per share data)

                                 
    Three Months Ended December 31, 2014
    Low Guidance   High Guidance
    $ Amount   $ Per Share   $ Amount   $ Per Share
GAAP net income
  $ 21,000     $ 0.39     $ 27,000     $ 0.50  
Amortization
    1,800       0.03       1,800       0.03  
Tax effect of adjustments (Note 1)
    (500 )     (0.01 )     (600 )     (0.01 )
 
                               
Non-GAAP net earnings
  $ 22,300     $ 0.42     $ 28,200     $ 0.53  
 
                               
Q4 - 14 forecasted shares
            53,500               53,500  

Note 1: The Non-GAAP adjustments are tax effected at the estimated Q4-14 tax rate of 31%.

5

MKS Instruments, Inc.
Unaudited Consolidated Balance Sheet
(In thousands)

                 
    September 30, 2014   December 31, 2013
ASSETS
               
Cash and cash equivalents
  $ 295,456     $ 288,902  
Short-term investments
    140,042       300,715  
Trade accounts receivable, net
    106,290       116,744  
Inventories
    153,930       142,727  
Deferred income taxes
    12,422       13,428  
Other current assets
    28,735       16,715  
 
               
Total current assets
    736,875       879,231  
Property, plant and equipment, net
    73,642       77,536  
Long-term investments
    134,749       60,405  
Goodwill
    193,125       150,909  
Intangible assets, net
    48,812       13,090  
Other assets
    30,165       31,847  
 
               
Total assets
  $ 1,217,368     $ 1,213,018  
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Accounts payable
  $ 30,809     $ 40,074  
Accrued compensation
    27,277       43,662  
Income taxes payable
    3,821       10,444  
Other current liabilities
    42,961       34,242  
 
               
Total current liabilities
    104,868       128,422  
Other liabilities
    53,940       63,073  
Stockholders’ equity:
               
Common stock
    113       113  
Additional paid-in capital
    730,110       730,571  
Retained earnings
    323,639       278,966  
Other stockholders’ equity
    4,698       11,873  
 
               
Total stockholders’ equity
    1,058,560       1,021,523  
 
               
Total liabilities and stockholders’ equity
  $ 1,217,368     $ 1,213,018  
 
               

6