Attached files

file filename
8-K - FORM 8-K - M.D.C. HOLDINGS, INC.mdc20150501_8k.htm

Exhibit 99.1

 

 

M.D.C. HOLDINGS, INC.

 

News Release

 

M.D.C. HOLDINGS ANNOUNCES 2015 FIRST QUARTER RESULTS

 

DENVER, COLORADO, Tuesday, May 5, 2015. M.D.C. Holdings, Inc. (NYSE: MDC) announced results for the quarter ended March 31, 2015.

 

2015 First Quarter Highlights and Comparisons to 2014 First Quarter

 

Net income of $8.4 million, or $0.17 per share, vs. $11.5 million, or $0.23 per share

 

Home sale revenues of $377.0 million, up 18% from $318.5 million

 

o

Average sales price up $49,900 per home, or 14%, to $414,800

 

o

Homes delivered of 909 up from 873

 

Gross margin from home sales of 15.4% down from 18.5%

 

o

Decrease partly due to higher incentives utilized to reduce speculative inventory

 

Homebuilding SG&A rate improved by 180 basis points to 13.4% vs. 15.2%

 

Homebuilding interest and other income decreased to $1.9 million vs. $13.5 million

 

No debt extinguishment charge vs. $9.4 million

 

Dollar value of net new orders of $666.5 million, up 43%

 

o

Unit net new orders of 1,593, up 29%

 

o

Average monthly absorption rate increased 18%

 

Ending active community count of 166, up 6%

 

Ending backlog dollar value of $952.9 million, up 46%

 

o

Ending backlog units of 2,203, up 36%

 

Larry A. Mizel, MDC’s Chairman and Chief Executive Officer, stated, “During the first quarter, to start the spring selling season, we were pleased to see an overall improvement in homebuilding industry conditions across most of our markets. Our net new orders increased 29% year-over-year, driven by increases in both our absorption rate and active community count. Furthermore, we were able to increase prices in many of our active communities across the country, helping to offset cost increases experienced over the past few quarters.”

 

Mizel continued, “We succeeded in reducing our supply of spec inventory during the quarter, consistent with the objective we outlined in prior periods. By offering increased incentives on aged spec homes, we decreased our spec homes per active community by more than 40% year-over-year. The additional incentives adversely impacted our gross margin for the first quarter, but the reduction in aged spec inventory was an important step toward improving our gross margin in the future.”

 

Mr. Mizel concluded, “The dollar value of our quarter-end backlog increased by 46% year-over-year, giving us a foundation for solid performance in the coming quarters. Looking forward to our prospects further out, we believe we are well prepared for growth, with a strong balance sheet, overall liquidity of $825 million and no senior note maturities until 2020. Although our land acquisition activity has been relatively light over the past couple quarters, we have recently seen an uptick in our pipeline of new proposed land acquisitions, which provides the potential for additional home closings in 2016 and beyond.”

  

 
1

 

 

M.D.C. HOLDINGS, INC.

 

Homebuilding

 

Home sale revenues for the 2015 first quarter increased 18% to $377.0 million, compared to $318.5 million for the prior year period. The increase in revenue was driven by a 14% increase in average selling price, mostly due to a mix shift to higher-priced submarkets, and a 4% increase in the number of homes closed.

 

Gross margin from home sales for the 2015 first quarter was 15.4%, compared with 18.5% for the year earlier period and 16.3% for the 2014 fourth quarter. The 310 basis point year-over-year decline was driven by higher incentives utilized to reduce aged spec inventory and by higher land and construction costs. Sequentially, gross margin from home sales was down 90 basis points primarily due to an increased use of incentives to reduce aged spec inventory. Gross margin from home sales excluding inventory impairments and interest in cost of sales was 18.8%* for the 2015 first quarter versus 22.2%* for the year earlier period and 20.0%* for the 2014 fourth quarter.

 

SG&A expenses were $50.5 million for the 2015 first quarter, up $2.2 million from the 2014 first quarter of $48.3 million. The increase in SG&A expenses was largely attributable to a $1.7 million increase in commission expenses, due to an increase in home sale revenues, and a $2.6 million increase in marketing expenses, due to the increase in our active communities. These increases were partially offset by a $2.1 million decrease in our general and administrative expenses, mostly due to lower compensation-related and legal expenses. Despite the slight increase in SG&A expenses, our SG&A expense as a percentage of home sale revenues decreased by 180 basis points to 13.4% for the 2015 first quarter versus 15.2% for the same period in 2014.

 

Interest and other income of $1.9 million for the 2015 first quarter decreased by $11.7 million from $13.5 million in the first quarter 2014. The decrease was primarily driven by a decrease in the gain on sales of marketable securities in the 2015 first quarter, as the overall volume of marketable securities sold decreased year-over-year. In addition, interest income declined due to a year-over-year reduction in our overall marketable securities held. We sold the marketable securities in the 2014 first quarter in part to fund our extinguishment of $250 million in Senior Notes due December 2014, which also resulted in a $9.4 million early extinguishment of debt charge during the 2014 first quarter. 

 

The dollar value of net new orders for the 2015 first quarter increased 43% to $666.5 million from $466.0 million for the same period in 2014. The improvement was driven by a 29% increase in unit volume, resulting primarily from an 18% growth in our absorption rate and an 11% improvement in the average selling price of net new home orders to $418,400, compared to $377,000 for the same period in 2014, due mostly to a change in mix of new orders. Our cancellation rate for the 2015 first quarter was 17%, down from 19% in the same period in the prior year.

  

 
2

 

 

M.D.C. HOLDINGS, INC.


Our backlog value at the end of the 2015 first quarter was up 46% year-over-year to $952.9 million. The increase was driven primarily by a 36% increase in units in backlog to 2,203 units, due mostly to the net new order activity discussed above, coupled with an 8% increase in the average selling price of homes in backlog which was driven by a shift in mix.

 

Financial Services

 

Income before taxes from our financial services operations for the 2015 first quarter was $5.3 million, up $0.2 million compared to $5.1 million for the 2014 first quarter. The improvement, mostly from our mortgage operations, was due to slight increases in the volume of and gains on loans locked and sold.

 

About MDC

 

Since 1972, MDC's subsidiary companies have built and financed the American dream for more than 180,000 homebuyers. MDC's commitment to customer satisfaction, quality and value is reflected in each home its subsidiaries build. MDC is one of the largest homebuilders in the United States. Its subsidiaries have homebuilding operations across the country, including the metropolitan areas of Denver, Colorado Springs, Salt Lake City, Las Vegas, Phoenix, Tucson, Riverside-San Bernardino, Los Angeles, San Diego, Orange County, San Francisco Bay Area, Sacramento, Washington D.C., Baltimore, Orlando, Jacksonville, South Florida and Seattle. The Company's subsidiaries also provide mortgage financing, insurance and title services, primarily for Richmond American homebuyers, through HomeAmerican Mortgage Corporation, American Home Insurance Agency, Inc. and American Home Title and Escrow Company, respectively. M.D.C. Holdings, Inc. is traded on the New York Stock Exchange under the symbol "MDC." For more information, visit www.mdcholdings.com.

  

 
3

 

 

M.D.C. HOLDINGS, INC.


Forward-Looking Statements

 

Certain statements in this release, including statements regarding our business, financial condition, results of operation, cash flows, strategies and prospects, constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, performance or achievements of MDC to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Such factors include, among other things, (1) general economic conditions, including changes in consumer confidence, inflation or deflation and employment levels; (2) changes in business conditions experienced by MDC, including cancellation rates, net home orders, home gross margins, land and home values and subdivision counts; (3) changes in interest rates, mortgage lending programs and the availability of credit; (4) changes in the market value of MDC’s investments in marketable securities; (5) uncertainty in the mortgage lending industry, including repurchase requirements associated with HomeAmerican Mortgage Corporation’s sale of mortgage loans (6) the relative stability of debt and equity markets; (7) competition; (8) the availability and cost of land and other raw materials used by MDC in its homebuilding operations; (9) the availability and cost of performance bonds and insurance covering risks associated with our business; (10) shortages and the cost of labor; (11) weather related slowdowns and natural disasters; (12) slow growth initiatives; (13) building moratoria; (14) governmental regulation, including the interpretation of tax, labor and environmental laws; (15) terrorist acts and other acts of war; (16) changes in energy prices; and (17) other factors over which MDC has little or no control. Additional information about the risks and uncertainties applicable to MDC's business is contained in MDC's Form 10-Q for the quarter ended March 31, 2015, which is scheduled to be filed with the Securities and Exchange Commission today. All forward-looking statements made in this press release are made as of the date hereof, and the risk that actual results will differ materially from expectations expressed in this press release will increase with the passage of time. MDC undertakes no duty to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. However, any further disclosures made on related subjects in our subsequent filings, releases or webcasts should be consulted.

 

Contact:

Robert N. Martin

Vice President of Finance and Corporate Controller

1-866-424-3395 / (720) 977-3395

IR@mdch.com

 

 

*Please see “Reconciliation of Non-GAAP Financial Measures” at the end of this release.

  

 
4

 

 

M.D.C. HOLDINGS, INC.

Consolidated Statements of Operations and Comprehensive Income

 

 

 

 

   

Three Months Ended

 
   

March 31,

 
   

2015

   

2014

 
   

(Dollars in thousands, except

per share amounts)

 
   

(Unaudited)

 

Homebuilding:

               

Home sale revenues

  $ 377,009     $ 318,534  

Land sale revenues

    910       -  

Total home and land sale revenues

    377,919       318,534  

Home cost of sales

    (318,642 )     (259,478 )

Land cost of sales

    (1,125 )     -  

Inventory impairments

    (350 )     -  

Total cost of sales

    (320,117 )     (259,478 )

Gross margin

    57,802       59,056  

Selling, general and administrative expenses

    (50,532 )     (48,341 )

Interest and other income

    1,854       13,549  

Interest expense

    -       (685 )

Other expense

    (1,134 )     (614 )

Loss on early extinguishment of debt

    -       (9,412 )

Homebuilding pretax income

    7,990       13,553  
                 

Financial Services:

               

Revenues

    10,591       9,223  

Expenses

    (6,159 )     (4,924 )

Interest and other income

    904       788  

Financial services pretax income

    5,336       5,087  
                 

Income before income taxes

    13,326       18,640  

Provision for income taxes

    (4,906 )     (7,136 )

Net income

  $ 8,420     $ 11,504  
                 

Other comprehensive income (loss) related to available for sale securities, net of tax

    1,308       (4,046 )

Comprehensive income

  $ 9,728     $ 7,458  
                 

Earnings per share:

               

Basic

  $ 0.17     $ 0.24  

Diluted

  $ 0.17     $ 0.23  
                 

Weighted average common shares outstanding

               

Basic

    48,714,637       48,585,757  

Diluted

    48,891,514       48,854,675  
                 

Dividends declared per share

  0.25     0.25  

 

 
5

 

  

M.D.C. HOLDINGS, INC.

Consolidated Balance Sheets

   

March 31,

   

December 31,

 
   

2015

   

2014

 

 

 

(Dollars in thousands, except

 
ASSETS  

per share amounts)

 

 

 

(Unaudited)

         
Homebuilding:              

Cash and cash equivalents

  $ 101,326     $ 122,642  

Marketable securities

    144,098       140,878  

Restricted cash

    4,260       2,816  

Trade and other receivables

    34,397       28,555  

Inventories:

               

Housing completed or under construction

    728,240       732,692  

Land and land under development

    936,512       935,268  

Total inventories

    1,664,752       1,667,960  

Property and equipment, net

    29,783       30,491  

Deferred tax asset, net

    134,845       140,486  

Metropolitan district bond securities (related party)

    19,978       18,203  

Prepaid and other assets

    65,940       67,996  

Total homebuilding assets

    2,199,379       2,220,027  

Financial Services:

               

Cash and cash equivalents

    28,589       31,183  

Marketable securities

    18,525       15,262  

Mortgage loans held-for-sale, net

    64,708       88,392  

Other assets

    5,234       3,574  

Total financial services assets

    117,056       138,411  

Total Assets

  $ 2,316,435     $ 2,358,438  
                 
                 

LIABILITIES AND EQUITY

               

Homebuilding:

               

Accounts payable

  $ 38,720     $ 35,445  

Accrued liabilities

    92,605       115,117  

Revolving credit facility

    15,000       15,000  

Senior notes, net

    846,600       846,450  

Total homebuilding liabilities

    992,925       1,012,012  

Financial Services:

               

Accounts payable and accrued liabilities

    57,010       57,268  

Mortgage repurchase facility

    40,037       60,822  

Total financial services liabilities

    97,047       118,090  

Total Liabilities

    1,089,972       1,130,102  

Stockholders' Equity

               

Preferred stock, $0.01 par value; 25,000,000 shares authorized; none issued or outstanding

    -       -  

Common stock, $0.01 par value; 250,000,000 shares authorized; 48,850,110 and 48,831,639 issued and outstanding at March 31, 2015 and December 31, 2014, respectively

    488       488  

Additional paid-in-capital

    910,585       909,974  

Retained earnings

    303,627       307,419  

Accumulated other comprehensive income

    11,763       10,455  

Total Stockholders' Equity

    1,226,463       1,228,336  

Total Liabilities and Stockholders' Equity

  $ 2,316,435     $ 2,358,438  

 

 
6

 

 

 

M.D.C. HOLDINGS, INC.

Consolidated Statement of Cash Flows

 

 

 

   

Three Months Ended

 
   

March 31,

 
   

2015

   

2014

 
   

(Dollars in thousands)

 
   

(Unaudited)

 

Operating Activities:

               

Net income

  $ 8,420     $ 11,504  

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

               

Loss on early extinguishment of debt

    -       9,412  

Stock-based compensation expense

    875       1,292  

Depreciation and amortization

    1,083       934  

Inventory impairments

    350       -  

Loss (gain) on sale of marketable securities

    11       -  

Amortization of discount / premiums on marketable debt securities, net

    59       (90 )

Deferred income tax expense (benefit)

    4,713       7,103  

Net changes in assets and liabilities:

               

Restricted cash

    (1,444 )     690  

Trade and other receivables

    (6,141 )     (8,711 )

Mortgage loans held-for-sale

    23,684       27,778  

Housing completed or under construction

    4,282       (75,190 )

Land and land under development

    (1,274 )     (63,718 )

Prepaid expenses and other assets

    489       (6,881 )

Accounts payable and accrued liabilities

    (19,681 )     (18,371 )

Net cash provided by (used in) operating activities

    15,426       (114,248 )
                 

Investing Activities:

               

Purchases of marketable securities

    (20,484 )     (356,287 )

Maturities of marketable securities

    1,510       133,724  

Sales of marketable securities

    12,976       279,450  

Purchases of property and equipment

    (340 )     (545 )

Net cash provided by (used in) investing activities

    (6,338 )     56,342  
                 

Financing Activities:

               

Advances (payments) on mortgage repurchase facility, net

    (20,785 )     (23,734 )

Proceeds from issuance of senior notes

    -       248,375  

Repayment of senior notes

    -       (259,118 )

Dividend payments

    (12,213 )     (12,207 )

Proceeds from exercise of stock options

    -       71  

Net cash used in financing activities

    (32,998 )     (46,613 )
                 

Net decrease in cash and cash equivalents

    (23,910 )     (104,519 )

Cash and cash equivalents:

               

Beginning of period

    153,825       199,338  

End of period

  $ 129,915     $ 94,819  

 

 
7

 

 

 

M.D.C. HOLDINGS, INC.

Homebuilding Operational Data

 

New Home Deliveries

 

   

Three Months Ended March 31,

 
   

2015

   

2014

   

% Change

 
   

Homes

   

Dollar
Value

   

Average Price

   

Homes

   

Dollar
Value

   

Average Price

   

Homes

   

Dollar
Value

   

Average Price

 
   

(Dollars in thousands)

 

Arizona

    150     $ 46,886     $ 312.6       125     $ 32,672     $ 261.4       20 %     44 %     20 %

California

    140       68,986       492.8       92       41,100       446.7       52 %     68 %     10 %

Nevada

    111       40,914       368.6       120       39,937       332.8       (8) %     2 %     11 %

Washington

    56       20,031       357.7       64       22,713       354.9       (13) %     (12) %     1 %

West 

    457       176,817       386.9       401       136,422       340.2       14 %     30 %     14 %

Colorado

    245       111,938       456.9       248       93,383       376.5       (1) %     20 %     21 %

Utah

    31       11,172       360.4       24       7,562       315.1       29 %     48 %     14 %

Mountain 

    276       123,110       446.1       272       100,945       371.1       1 %     22 %     20 %

Maryland

    56       27,156       484.9       77       36,905       479.3       (27) %     (26) %     1 %

Virginia

    59       29,120       493.6       57       27,267       478.4       4 %     7 %     3 %

Florida

    61       20,806       341.1       66       16,995       257.5       (8) %     22 %     32 %

East

    176       77,082       438.0       200       81,167       405.8       (12) %     (5) %     8 %

Total

    909     $ 377,009     $ 414.8       873     $ 318,534     $ 364.9       4 %     18 %     14 %

 

Net New Orders

 

 

   

Three Months Ended March 31,

 
   

2015

   

2014

   

% Change

 
   

Homes

   

Dollar
Value

   

Average Price

   

Monthly
Absorption
Rate *

   

Homes

   

Dollar Value

   

Average Price

   

Monthly
Absorption
Rate *

   

Homes

   

Dollar Value

   

Average Price

   

Monthly
Absorption
Rate *

 
   

(Dollars in thousands)

 

Arizona

    225     $ 59,721     $ 265.4       2.08       191     $ 52,392     $ 274.3       2.32       18 %     14 %     (3) %     (10) %

California

    229       120,963       528.2       3.76       153       75,421       492.9       4.08       50 %     60 %     7 %     (8) %

Nevada

    227       86,186       379.7       5.29       150       44,861       299.1       3.16       51 %     92 %     27 %     67 %

Washington

    112       45,109       402.8       2.99       92       34,017       369.8       2.67       22 %     33 %     9 %     12 %

West

    793       311,979       393.4       3.18       586       206,691       352.7       2.90       35 %     51 %     12 %     10 %

Colorado

    490       223,955       457.1       3.82       396       157,613       398.0       3.52       24 %     42 %     15 %     9 %

Utah

    66       23,531       356.5       3.49       43       14,481       336.8       2.61       53 %     62 %     6 %     34 %

Mountain

    556       247,486       445.1       3.78       439       172,094       392.0       3.40       27 %     44 %     14 %     11 %

Maryland

    67       33,370       498.1       2.54       68       31,347       461.0       1.35       (1 %)     6 %     8 %     88 %

Virginia

    72       34,818       483.6       2.33       59       29,893       506.7       1.87       22 %     16 %     (5) %     25 %

Florida

    105       38,838       369.9       2.54       84       25,930       308.7       2.19       25 %     50 %     20 %     16 %

East

    244       107,026       438.6       2.48       211       87,170       413.1       1.76       16 %     23 %     6 %     41 %

Total

    1,593     $ 666,491     $ 418.4       3.22       1,236     $ 465,955     $ 377.0       2.74       29 %     43 %     11 %     18 %

 

 

* Calculated as total net new orders in period ÷ average active communities during period ÷ number of months in period

 

 
8

 

 

 

M.D.C. HOLDINGS, INC.

Homebuilding Operational Data

 

Active Subdivisions

 

   

March 31,

   

%

 
   

2015

   

2014

   

Change

 

Arizona

    36       31       16 %

California

    22       15       47 %

Nevada

    10       17       (41) %

Washington

    13       11       18 %

West

    81       74       9 %

Colorado

    45       38       18 %

Utah

    6       6       0 %

Mountain

    51       44       16 %

Maryland

    9       15       (40) %

Virginia

    10       10       0 %

Florida

    15       14       7 %

East

    34       39       (13) %

Total

    166       157       6 %

Average for quarter ended

    165       150       10 %

 

Backlog

 

   

March 31,

 
   

2015

   

2014

   

% Change

 
   

Homes

   

Dollar
Value

   

Average Price

   

Homes

   

Dollar
Value

   

Average Price

   

Homes

   

Dollar
Value

   

Average Price

 
   

(Dollars in thousands)

 

Arizona

    306     $ 88,599     $ 289.5       226     $ 63,587     $ 281.4       35 %     39 %     3 %

California

    281       149,351       531.5       208       106,121       510.2       35 %     41 %     4 %

Nevada

    271       104,686       386.3       170       53,490       314.6       59 %     96 %     23 %

Washington

    111       45,216       407.4       74       27,427       370.6       50 %     65 %     10 %

West

    969       387,852       400.3       678       250,625       369.7       43 %     55 %     8 %

Colorado

    824       382,025       463.6       565       237,413       420.2       46 %     61 %     10 %

Utah

    75       25,783       343.8       45       15,232       338.5       67 %     69 %     2 %

Mountain

    899       407,808       453.6       610       252,645       414.2       47 %     61 %     10 %

Maryland

    79       39,856       504.5       120       57,871       482.3       (34) %     (31) %     5 %

Virginia

    103       50,864       493.8       105       53,278       507.4       (2) %     (5) %     (3) %

Florida

    153       66,569       435.1       112       36,852       329.0       37 %     81 %     32 %

East

    335       157,289       469.5       337       148,001       439.2       (1) %     6 %     7 %

Total

    2,203     $ 952,949     $ 432.6       1,625     $ 651,271     $ 400.8       36 %     46 %     8 %

 

 

 
9

 

 

 

M.D.C. HOLDINGS, INC.

Homebuilding Operational Data

 

Homes Completed or Under Construction (WIP lots)

 

 

   

March 31,

   

%

 
   

2015

   

2014

   

Change

 

Unsold:

                       

Completed

    326       484       (33) %

Under construction

    419       740       (43) %

Total unsold started homes (spec homes)

    745       1,224       (39) %

Sold homes under construction or completed

    1,519       1,245       22 %

Model homes

    279       258       8 %

Total homes completed or under construction

    2,543       2,727       (7) %

 

Lots Owned and Options (including homes completed or under construction)

 

 

   

March 31, 2015

   

March 31, 2014

         
   

Lots Owned

   

Lots Optioned

   

Total

   

Lots Owned

   

Lots Optioned

   

Total

   

Total % Change

 

Arizona

    2,138       40       2,178       2,861       40       2,901       (25) %

California

    1,468       150       1,618       1,779       23       1,802       (10) %

Nevada

    1,765       52       1,817       1,591       290       1,881       (3) %

Washington

    830       -       830       687       140       827       0 %

West

    6,201       242       6,443       6,918       493       7,411       (13) %

Colorado

    4,089       699       4,788       4,220       1,239       5,459       (12) %

Utah

    561       -       561       533       20       553       1 %

Mountain

    4,650       699       5,349       4,753       1,259       6,012       (11) %

Maryland

    399       376       775       427       311       738       5 %

Virginia

    613       322       935       466       421       887       5 %

Florida

    936       121       1,057       844       151       995       6 %

East

    1,948       819       2,767       1,737       883       2,620       6 %

Total

    12,799       1,760       14,559       13,408       2,635       16,043       (9) %

 

 
10

 

 

M.D.C. HOLDINGS, INC.

Reconciliations of Non-GAAP Financial Measures

 

Gross Margin from Home Sales Excluding Interest and Impairments (Unaudited)

 

Gross Margin from Home Sales Excluding Impairments and Gross Margin from Home Sales Excluding Interest and Impairments are non-GAAP financial measures. We believe this information is meaningful as it isolates the impact that interest and impairments have on our Gross Margin from Home Sales and permits investors to make better comparisons with our competitors, who also break out and adjust gross margins in a similar fashion.

 

 

   

Three

Months

Ended

March 31,

2015

   

Gross Margin %

   

Three Months Ended December 31, 2014

   

Gross Margin %

   

Three

Months

Ended

March 31,

2014

   

Gross Margin %

 
   

(Dollars in thousands)

 

Gross Margin

  $ 57,802       15.3 %   $ 80,239       16.3 %   $ 59,056       18.5 %

Less: Land Sale Revenues

    (910 )             (62 )             -          

Add: Land Cost of Sales

    1,125               52               -          

Gross Margin from Home Sales

    58,017       15.4 %     80,229       16.3 %     59,056       18.5 %

Add: Inventory Impairments

    350               910               -          

Gross Marin from Home Sales Excluding Impairments

    58,367       15.5 %     81,139       16.5 %     59,056       18.5 %

Add: Interest in Cost of Sales

    12,491               17,296               11,724          

Gross Margin from Home Sales Excluding Impairments and Interest in Cost of Sales

  $ 70,858       18.8 %   $ 98,435       20.0 %   $ 70,780       22.2 %

 

 

11