Attached files

file filename
8-K - CURRENT REPORT OF MATERIAL EVENTS OR CORPORATE CHANGES - Helmerich & Payne, Inc.a15-16459_18k.htm

Exhibit 99

 

NEWS RELEASE

 

HELMERICH & PAYNE, INC. / 1437 SOUTH BOULDER AVENUE / TULSA, OKLAHOMA

 

July 30, 2015

 

HELMERICH & PAYNE, INC. ANNOUNCES THIRD QUARTER RESULTS

 

Helmerich & Payne, Inc. (NYSE: HP) reported net income of $91 million ($0.83 per diluted share) from operating revenues of $660 million for the third fiscal quarter of 2015, compared to net income of $192 million ($1.75 per diluted share) from operating revenues of $952 million during the third quarter of fiscal 2014, and net income of $150 million ($1.37 per diluted share) from operating revenues of $883 million during the second quarter of fiscal 2015.  Included in net income per diluted share corresponding to this year’s third fiscal quarter are approximately $0.55 of after-tax gains from long-term contract early termination compensation from customers (which favorably impacted net income by approximately $60 million) and $0.01 of after-tax gains related to the sale of used drilling equipment.  Included in net income per diluted share corresponding to last year’s third fiscal quarter are approximately $0.13 of after-tax gains on the sale of investment securities and $0.01 of after-tax gains related to the sale of used drilling equipment. Included in net income per diluted share corresponding to this year’s second fiscal quarter are approximately $0.44 of after-tax gains from long-term contract early termination compensation from customers, $0.02 of after-tax gains related to the sale of used drilling equipment, and $0.05 of after-tax losses from abandonment charges.

 

President and CEO John Lindsay commented, “The industry has endured an unprecedented rig count decline, and yet we believe that the Company remains well positioned.  Long-term contracts continue to protect our investments, the balance sheet is in great shape, our customer base remains strong, and our competitive advantages have positioned us very well to manage through this cycle and to capture opportunities when they emerge.

 

“The industry is faced with a global oversupply of oil, as well as other macroeconomic headwinds to a strengthening oil price.  A significant difference today, compared to previous down-cycles, is that the U.S. may be positioned to become a global swing producer.  In such an environment, the energy services landscape would most probably become increasingly competitive, with even greater pressure to reduce well costs, enhance productivity and add value for customers. H&P’s long-term strategy has delivered a track record of innovation and value creation.  We remain committed to this endeavor and look forward to opportunities ahead.”

 

(over)

 



 

Page 2

News Release

July 30, 2015

 

Operating Segment Results

 

Segment operating income for the Company’s U.S. land operations was $122 million for the third quarter of fiscal 2015, compared with $271 million for last year’s third fiscal quarter and $225 million for this year’s second fiscal quarter.  As compared to the second quarter of fiscal 2015, segment operating income decreased primarily as a result of significantly lower levels of quarterly activity.  The number of quarterly revenue days decreased sequentially by approximately 32% to 14,219 days.  Excluding the impact of $3,413 and $5,325 per day corresponding to revenues from early contract terminations during this year’s second and third fiscal quarters, respectively, the average rig revenue per day decreased sequentially by $941 to $26,634, and the average rig margin per day decreased sequentially by $1,676 to $12,504.  The average rig expense per day increased sequentially by $735 to $14,130.  Rig utilization for the segment was 47% for this year’s third fiscal quarter, compared with 88% and 68% for last year’s third fiscal quarter and this year’s second fiscal quarter, respectively.  At June 30, 2015, the Company’s U.S. land segment had approximately 153 contracted rigs generating revenue (including 123 under long-term contracts) and 188 idle rigs (including 181 AC drive FlexRigs®*).

 

Segment operating income for the Company’s offshore operations was $14.7 million for the third quarter of fiscal 2015, compared with $17.0 million for last year’s third fiscal quarter and $19.1 million for this year’s second fiscal quarter.  The sequential decrease in operating income was attributable to a decline in the average rig margin per day and a decline in quarterly revenue days.  The average rig margin per day decreased from $18,671 to $14,265, and quarterly revenue days decreased by approximately 8% to 728 days.

 

The Company’s international land operations reported segment operating income of $16.7 million for this year’s third fiscal quarter, compared with $6.6 million for last year’s third fiscal quarter and $6.3 million for this year’s second fiscal quarter.  The sequential increase in operating income was attributable to higher early termination revenues earned during the third quarter of fiscal 2015, an increase in the average rig margin per day and an increase in quarterly revenue days.  Excluding the impact of $373 and $4,658 per day corresponding to revenues from early contract terminations during this year’s second and third fiscal quarters, respectively, the average rig margin per day increased sequentially from $10,524 to $13,086.  The number of quarterly revenue days increased sequentially by approximately 2% to 1,887 days.

 

Drilling Operations Outlook for the Fourth Quarter of Fiscal 2015

 

In the U.S. land segment, the Company expects revenue days (activity) to decrease by roughly three to four percent during the fourth fiscal quarter as compared to the third fiscal quarter of 2015.  Excluding the impact from early termination revenue during the fourth quarter of fiscal 2015, the average rig revenue per day is expected to decrease to roughly $26,000, and the corresponding average rig expense per day is expected to decrease to roughly $13,900.  As of today, the U.S. land segment has approximately 156 contracted rigs that are generating revenue (including 124 under term contracts) and 186 idle rigs (including 179 AC drive FlexRigs).

 

In the offshore segment, the Company expects the average rig margin per day to be approximately $10,500 during the fourth fiscal quarter and revenue days to be roughly flat as compared to the third quarter of fiscal 2015.

 

(more)

 



 

Page 3

News Release

July 30, 2015

 

In the international land segment, the Company expects revenue days during the fourth fiscal quarter to be sequentially down by 10% to 15%.  Excluding the impact from early termination revenue and also as compared to the third quarter of fiscal 2015, the average rig margin per day is expected to decline by approximately 30% to 35%.

 

Capital Expenditures and Other Estimates for Fiscal 2015

 

The Company continues to expect a total of approximately $1.3 billion in capital expenditures during all of fiscal 2015.  Depreciation expense is now expected to be approximately $580 million, and general and administrative expenses are now expected to be approximately $130 million for fiscal 2015.  Furthermore, the Company expects an effective income tax rate of approximately 34% for the fourth quarter of fiscal 2015.

 

About Helmerich & Payne, Inc.

 

Helmerich & Payne, Inc. is primarily a contract drilling company.  As of July 30, 2015, the Company’s existing fleet includes 342 land rigs in the U.S., 40 international land rigs, and 9 offshore platform rigs.  In addition, the Company is scheduled to complete another 12 new H&P-designed and operated FlexRigs, all under long-term contracts with customers.  Upon completion of these commitments, the Company’s global fleet is expected to have a total of 394 land rigs, including 373 AC drive FlexRigs.

 

Forward-Looking Statements

 

This release includes “forward-looking statements” within the meaning of the Securities Act of 1933 and the Securities Exchange Act of 1934, and such statements are based on current expectations and assumptions that are subject to risks and uncertainties.  All statements other than statements of historical facts included in this release, including, without limitation, statements regarding the registrant’s future financial position, operations outlook, business strategy, budgets, projected costs and plans and objectives of management for future operations, are forward-looking statements.  For information regarding risks and uncertainties associated with the Company’s business, please refer to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of the Company’s SEC filings, including but not limited to, its annual report on Form 10-K and quarterly reports on Form 10-Q.  As a result of these factors, Helmerich & Payne, Inc.’s actual results may differ materially from those indicated or implied by such forward-looking statements.  We undertake no duty to update or revise our forward-looking statements based on changes in internal estimates, expectations or otherwise, except as required by law.

 


*FlexRig® is a registered trademark of Helmerich & Payne, Inc.

 

Contact:

Investor Relations

investor.relations@hpinc.com

(918) 588-5190

 

(more)

 



 

Page 4

News Release

July 30, 2015

 

HELMERICH & PAYNE, INC.

Unaudited

(in thousands, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

CONSOLIDATED STATEMENTS OF

 

March 31

 

June 30

 

June 30

 

INCOME

 

2015

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Revenues:

 

 

 

 

 

 

 

 

 

 

 

Drilling — U.S. Land

 

$

718,463

 

$

494,615

 

$

802,279

 

$

2,103,125

 

$

2,275,744

 

Drilling — Offshore

 

62,626

 

55,673

 

64,554

 

187,772

 

186,884

 

Drilling — International Land

 

98,222

 

106,198

 

81,267

 

297,305

 

262,141

 

Other

 

3,741

 

3,208

 

3,987

 

11,129

 

9,900

 

 

 

883,052

 

659,694

 

952,087

 

2,599,331

 

2,734,669

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Operating costs, excluding depreciation

 

469,328

 

351,670

 

515,239

 

1,375,241

 

1,469,454

 

Depreciation

 

149,708

 

144,295

 

128,978

 

431,616

 

373,178

 

General and administrative

 

34,902

 

29,404

 

34,222

 

97,213

 

100,896

 

Research and development

 

4,857

 

3,329

 

3,864

 

12,344

 

11,746

 

Income from asset sales

 

(2,915

)

(1,784

)

(2,128

)

(8,854

)

(11,890

)

 

 

655,880

 

526,914

 

680,175

 

1,907,560

 

1,943,384

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

227,172

 

132,780

 

271,912

 

691,771

 

791,285

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

2,549

 

1,602

 

373

 

4,436

 

1,316

 

Interest expense

 

(2,471

)

(6,258

)

(1,435

)

(9,290

)

(4,354

)

Gain on sale of investment securities

 

 

 

23,882

 

 

45,234

 

Other

 

55

 

(281

)

346

 

88

 

(31

)

 

 

133

 

(4,937

)

23,166

 

(4,766

)

42,165

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

227,305

 

127,843

 

295,078

 

687,005

 

833,450

 

Income tax provision

 

77,769

 

36,956

 

102,788

 

243,525

 

293,389

 

Income from continuing operations

 

149,536

 

90,887

 

192,290

 

443,480

 

540,061

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, before income taxes

 

(76

)

(27

)

(11

)

(118

)

2,775

 

Income tax provision

 

(77

)

 

 

(77

)

2,805

 

Income (loss) from discontinued operations

 

1

 

(27

)

(11

)

(41

)

(30

)

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

$

149,537

 

$

90,860

 

$

192,279

 

$

443,439

 

$

540,031

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.38

 

$

0.84

 

$

1.77

 

$

4.09

 

$

4.99

 

Income from discontinued operations

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1.38

 

$

0.84

 

$

1.77

 

$

4.09

 

$

4.99

 

 

(more)

 



 

Page 5

News Release

July 30, 2015

 

HELMERICH & PAYNE, INC.

Unaudited

(in thousands, except per share data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

CONSOLIDATED STATEMENTS OF

 

March 31

 

June 30

 

June 30

 

INCOME

 

2015

 

2015 

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per common share:

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

1.37

 

$

0.83

 

$

1.75

 

$

4.06

 

$

4.92

 

Income from discontinued operations

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

1.37

 

$

0.83

 

$

1.75

 

$

4.06

 

$

4.92

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

107,646

 

107,652

 

108,137

 

107,759

 

107,657

 

Diluted

 

108,370

 

108,469

 

109,285

 

108,571

 

109,086

 

 

(more)

 



 

Page 6

News Release

July 30, 2015

 

HELMERICH & PAYNE, INC.

Unaudited

(in thousands)

 

 

 

June 30

 

September 30

 

CONSOLIDATED CONDENSED BALANCE SHEETS

 

2015

 

2014*

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

770,918

 

$

360,909

 

Other current assets

 

722,951

 

908,886

 

Current assets of discontinued operations

 

7,822

 

7,206

 

Total current assets

 

1,501,691

 

1,277,001

 

Investments

 

159,976

 

236,644

 

Net property, plant, and equipment

 

5,630,311

 

5,188,544

 

Other assets

 

43,839

 

18,809

 

TOTAL ASSETS

 

$

7,335,817

 

$

6,720,998

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities

 

$

343,109

 

$

503,944

 

Current liabilities of discontinued operations

 

3,394

 

3,217

 

Total current liabilities

 

346,503

 

507,161

 

Non-current liabilities

 

1,430,989

 

1,279,369

 

Non-current liabilities of discontinued operations

 

4,428

 

3,989

 

Long-term notes payable

 

532,388

 

39,502

 

Total equity

 

5,021,509

 

4,890,977

 

 

 

 

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

$

7,335,817

 

$

6,720,998

 

 


* The September 30, 2014 balance sheet has been restated due to the adoption of Accounting Standards Update No. 2015-03 applied retrospectively.

 

(more)

 



 

Page 7

News Release

July 30, 2015

 

HELMERICH & PAYNE, INC.

Unaudited

(in thousands)

 

 

 

Nine Months Ended

 

 

 

June 30

 

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

 

2015

 

2014

 

 

 

 

 

 

 

OPERATING ACTIVITIES:

 

 

 

 

 

Net income

 

$

443,439

 

$

540,031

 

Adjustment for loss from discontinued operations

 

41

 

30

 

Income from continuing operations

 

443,480

 

540,061

 

Depreciation

 

431,616

 

373,178

 

Changes in assets and liabilities

 

260,533

 

(79,406

)

Gain on sale of assets and investment securities

 

(8,854

)

(57,124

)

Other

 

20,805

 

21,216

 

Net cash provided by operating activities from continuing operations

 

1,147,580

 

797,925

 

Net cash used in operating activities from discontinued operations

 

(41

)

(30

)

Net cash provided by operating activities

 

1,147,539

 

797,895

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

Capital expenditures

 

(971,857

)

(622,028

)

Proceeds from sale of assets and invested securities

 

17,805

 

70,690

 

Net cash used in investing activities

 

(954,052

)

(551,338

)

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

Proceeds from senior notes, net of discount and debt issuance costs

 

491,923

 

 

Proceeds from short-term debt

 

1,002

 

 

Payments on short-term debt

 

(1,002

)

 

Increase in bank overdraft

 

10,824

 

 

Dividends paid

 

(223,827

)

(189,542

)

Repurchase of common stock

 

(59,654

)

 

Exercise of stock options, net of tax withholding

 

(609

)

22,370

 

Tax withholdings related to net share settlements of restricted stock

 

(5,104

)

(3,049

)

Excess tax benefit from stock-based compensation

 

2,969

 

25,724

 

Net cash provided by (used in) financing activities

 

216,522

 

(144,497

)

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

410,009

 

102,060

 

Cash and cash equivalents, beginning of period

 

360,909

 

447,868

 

Cash and cash equivalents, end of period

 

$

770,918

 

$

549,928

 

 

(more)

 



 

Page 8

News Release

July 30, 2015

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

March 31

 

June 30

 

June 30

 

SEGMENT REPORTING

 

2015

 

2015

 

2014

 

2015

 

2014

 

 

 

(in thousands, except days and per day amounts)

 

U.S. LAND OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

718,463

 

$

494,615

 

$

802,279

 

$

2,103,125

 

$

2,275,744

 

Direct operating expenses

 

352,489

 

241,109

 

408,990

 

1,034,724

 

1,154,523

 

General and administrative expense

 

12,605

 

10,465

 

9,548

 

34,785

 

30,161

 

Depreciation

 

128,503

 

121,307

 

112,639

 

368,894

 

323,944

 

Segment operating income

 

$

224,866

 

$

121,734

 

$

271,102

 

$

664,722

 

$

767,116

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue days

 

20,802

 

14,219

 

26,062

 

62,376

 

73,826

 

Average rig revenue per day

 

$

30,988

 

$

31,959

 

$

28,126

 

$

30,538

 

$

28,205

 

Average rig expense per day

 

$

13,395

 

$

14,130

 

$

13,035

 

$

13,410

 

$

13,018

 

Average rig margin per day

 

$

17,593

 

$

17,829

 

$

15,091

 

$

17,128

 

$

15,187

 

Rig utilization

 

68

%

47

%

88

%

68

%

86

%

 

 

 

 

 

 

 

 

 

 

 

 

OFFSHORE OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

62,626

 

$

55,673

 

$

64,554

 

$

187,772

 

$

186,884

 

Direct operating expenses

 

39,433

 

37,580

 

42,446

 

121,252

 

115,801

 

General and administrative expense

 

954

 

688

 

2,264

 

2,468

 

7,122

 

Depreciation

 

3,170

 

2,689

 

2,848

 

8,783

 

9,124

 

Segment operating income

 

$

19,069

 

$

14,716

 

$

16,996

 

$

55,269

 

$

54,837

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue days

 

794

 

728

 

728

 

2,331

 

2,184

 

Average rig revenue per day

 

$

49,783

 

$

38,333

 

$

64,019

 

$

48,136

 

$

63,515

 

Average rig expense per day

 

$

31,112

 

$

24,068

 

$

39,716

 

$

30,126

 

$

37,044

 

Average rig margin per day

 

$

18,671

 

$

14,265

 

$

24,303

 

$

18,010

 

$

26,471

 

Rig utilization

 

98

%

89

%

89

%

95

%

89

%

 

(more)

 



 

Page 9

News Release

July 30, 2015

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

March 31

 

June 30

 

June 30

 

SEGMENT REPORTING

 

2015

 

2015

 

2014

 

2015

 

2014

 

 

 

(in thousands, except days and per day amounts)

 

INTERNATIONAL LAND OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

98,222

 

$

106,198

 

$

81,267

 

$

297,305

 

$

262,141

 

Direct operating expenses

 

77,452

 

73,096

 

63,950

 

219,485

 

199,568

 

General and administrative expense

 

1,019

 

781

 

1,169

 

2,487

 

3,133

 

Depreciation

 

13,423

 

15,651

 

9,578

 

40,121

 

28,951

 

Segment operating income

 

$

6,328

 

$

16,670

 

$

6,570

 

$

35,212

 

$

30,489

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue days

 

1,842

 

1,887

 

2,024

 

5,809

 

6,212

 

Average rig revenue per day

 

$

47,063

 

$

51,673

 

$

35,454

 

$

46,027

 

$

37,025

 

Average rig expense per day

 

$

36,166

 

$

33,929

 

$

26,130

 

$

32,952

 

$

26,826

 

Average rig margin per day

 

$

10,897

 

$

17,744

 

$

9,324

 

$

13,075

 

$

10,199

 

Rig utilization

 

52

%

51

%

74

%

55

%

78

%

 

Operating statistics exclude the effects of offshore platform management contracts, gains and losses from translation of foreign currency transactions, and do not include reimbursements of “out-of-pocket” expenses in revenue per day, expense per day and margin calculations.

 

Reimbursed amounts were as follows:

 

U.S. Land Operations

 

$

73,853

 

$

40,188

 

$

69,267

 

$

198,303

 

$

193,455

 

Offshore Operations

 

$

5,306

 

$

9,466

 

$

5,364

 

$

20,247

 

$

13,050

 

International Land Operations

 

$

11,532

 

$

8,691

 

$

9,508

 

$

29,936

 

$

32,145

 

 

(more)

 



 

Page 10

News Release

July 30, 2015

 

Segment operating income for all segments is a non-GAAP financial measure of the Company’s performance, as it excludes general and administrative expenses, corporate depreciation, income from asset sales and other corporate income and expense.  The Company considers segment operating income to be an important supplemental measure of operating performance for presenting trends in the Company’s core businesses.  This measure is used by the Company to facilitate period-to-period comparisons in operating performance of the Company’s reportable segments in the aggregate by eliminating items that affect comparability between periods.  The Company believes that segment operating income is useful to investors because it provides a means to evaluate the operating performance of the segments and the Company on an ongoing basis using criteria that are used by our internal decision makers.  Additionally, it highlights operating trends and aids analytical comparisons.  However, segment operating income has limitations and should not be used as an alternative to operating income or loss, a performance measure determined in accordance with GAAP, as it excludes certain costs that may affect the Company’s operating performance in future periods.

 

The following table reconciles operating income per the information above to income from continuing operations before income taxes as reported on the Consolidated Statements of Income (in thousands).

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

March 31

 

June 30

 

June 30

 

 

 

2015

 

2015

 

2014

 

2015

 

2014

 

Operating income

 

 

 

 

 

 

 

 

 

 

 

U.S. Land

 

$

224,866

 

$

121,734

 

$

271,102

 

$

664,722

 

$

767,116

 

Offshore

 

19,069

 

14,716

 

16,996

 

55,269

 

54,837

 

International Land

 

6,328

 

16,670

 

6,570

 

35,212

 

30,489

 

Other

 

(3,217

)

(2,324

)

(1,490

)

(7,440

)

(6,739

)

Segment operating income

 

$

247,046

 

$

150,796

 

$

293,178

 

$

747,763

 

$

845,703

 

Corporate general and administrative

 

(20,324

)

(17,470

)

(21,241

)

(57,473

)

(60,480

)

Other depreciation

 

(3,767

)

(3,626

)

(3,479

)

(11,274

)

(9,895

)

Inter-segment elimination

 

1,302

 

1,296

 

1,326

 

3,901

 

4,067

 

Income from asset sales

 

2,915

 

1,784

 

2,128

 

8,854

 

11,890

 

Operating income

 

$

227,172

 

$

132,780

 

$

271,912

 

$

691,771

 

$

791,285

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

2,549

 

1,602

 

373

 

4,436

 

1,316

 

Interest expense

 

(2,471

)

(6,258

)

(1,435

)

(9,290

)

(4,354

)

Gain on sale of investment securities

 

 

 

23,882

 

 

45,234

 

Other

 

55

 

(281

)

346

 

88

 

(31

)

Total other income (expense)

 

133

 

(4,937

)

23,166

 

(4,766

)

42,165

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

$

227,305

 

$

127,843

 

$

295,078

 

$

687,005

 

$

833,450

 

 

# # #