Attached files

file filename
8-K - 8-K - STEEL DYNAMICS INCa16-15196_18k.htm

Exhibit 99.1

 

 

GRAPHIC

 

Press Release

 

July 18, 2016

7575 W. Jefferson Blvd.

 

Fort Wayne, IN 46804

 

Steel Dynamics Reports Second Quarter 2016 Results

 

FORT WAYNE, INDIANA, July 18, 2016 / PRNewswire / Steel Dynamics, Inc. (NASDAQ/GS: STLD) today announced second quarter 2016 net income of $142 million, or $0.58 per diluted share, on net sales of $2.0 billion.  Comparatively, prior year second quarter net sales were $2.0 billion, with adjusted net income of $53 million, or $0.22 per diluted share, which excludes certain non-cash inventory valuation adjustments and other costs primarily related to idling the company’s Minnesota Operations.  Sequential first quarter 2016 net sales were $1.7 billion, with net income of $63 million, or $0.26 per diluted share.

 

“During the second quarter 2016, continued positive momentum in the flat roll steel supply environment resulted in significantly improved sequential consolidated operating earnings, which increased over 94 percent to $256 million, “ said Mark D. Millett, President and Chief Executive Officer. “Year-over-year first half flat roll steel import levels have declined approximately 25 percent and customer inventory levels are balanced with current demand requirements, supporting higher domestic flat roll steel mill utilization.  The domestic steel demand outlook is relatively unchanged and steady, with the heavy equipment, agricultural and energy markets remaining weak, while automotive and construction continues to be strong.

 

“We also saw improved volumes and profitability in our metals recycling platform for the second quarter 2016,” continued Millett. “Ferrous scrap demand improved, resulting in both higher volumes and expanded metal spread through price increases.  Earnings from our fabrication operations declined in the quarter, due to increased steel costs and lower selling values.  However, we continue to experience steady demand from the non-residential construction sector.  Our cash generation continues to be strong, resulting in record liquidity of over $2.2 billion at the end of June 2016, providing a firm foundation for growth.”

 

Additional Second Quarter 2016 Comments

 

Second quarter 2016 operating income for the company’s steel operations increased 104 percent to $277 million sequentially, based on improved metal spread and a nine percent improvement in shipments as volumes increased at all of the company’s steel locations, except the Engineered Bar Products Division, which continues to experience a challenging demand environment.   The company’s average steel product price increased more than consumed raw material scrap costs, resulting in steel metal spread expansion.  The second quarter 2016 average product selling price for the company’s steel operations increased $66 to $640 per ton.  The average ferrous scrap cost per ton melted increased $43 to $227 per ton.

 

Second quarter 2016 operating income attributable to the company’s sheet products increased 159 percent when compared to the sequential first quarter.  The company’s flat roll shipments increased eight percent, and metal spread also expanded, as price improvements outpaced increased scrap costs.  Operating income from long products increased 25 percent, as shipments improved 14 percent, more than offsetting metal spread compression related to generally flat average product pricing coupled with increased scrap costs.  The company’s steel production utilization rate was 95 percent in the second quarter 2016, compared to 88 percent in the sequential quarter and compared to the domestic industry utilization rate of less than 75 percent.

 

The company’s metals recycling operations achieved a meaningful improvement in profitability based on a 30% improvement in ferrous metal margin, combined with increased shipments.  Second quarter 2016 operating income from the metals recycling operations was $15 million, compared to $6 million in the sequential quarter. Ferrous scrap demand and pricing improved due to increased domestic steel mill utilization.

 



 

The company’s fabrication operations achieved second quarter 2016 operating income of $24 million, compared to $32 million in the sequential first quarter.  Shipments were relatively flat in the quarter; however, as predicted, metal spread compression occurred as product pricing declined and raw material steel costs continued to increase.

 

Year-to-Date June 30, 2016 Comparison

 

For the six months ended June 30, 2016, net income was $205 million, or $0.84 per diluted share, on net sales of $3.8 billion, as compared to adjusted net income of $84 million, or $0.35 per diluted share, on net sales of $4.1 billion for the six months ended June 30, 2015.  First half 2016 shipments improved for each of the company’s operating platforms; however, same period consolidated net sales decreased seven percent, as a result of decreased steel and metals recycling selling values.  First half 2016 consolidated operating income increased $168 million, or 76 percent, based primarily on improved earnings from the company’s steel operations. The average year-to-date selling price for the company’s steel operations decreased $101 to $608 per ton.  The average year-to-date ferrous scrap cost per ton melted decreased $74 to $206 per ton.

 

The company generated strong cash flow from operations of $447 million during the first half of 2016, with relatively flat working capital requirements.  Including its undrawn revolver and available cash of $1.1 billion, the company achieved record liquidity of over $2.2 billion at June 30, 2016.

 

Outlook

 

“Steel customer inventory levels have moderated and import levels have declined,” said Millett.  “When combined with steady underlying demand, the result has been an improvement in domestic flat roll steel producer utilization, and we anticipate improved flat roll metal spreads in the third quarter 2016.  The successful market and product diversification that we achieved at Columbus during 2015 is one of our key differentiators for anticipated improved annual profitability in 2016.  As an example, Columbus achieved a record six month production level in the first half 2016, while continuing to improve and diversify its value-added production capability.

 

“However, aside from the construction sector, long product steel demand is generally challenged, and selling values are under pressure from excess domestic production capability.  The robust increase in second quarter 2016 long product group shipments was due, in part, to customers buying ahead of the significant scrap cost increase in May.  While we also anticipate metal spread expansion for our long products group in the third quarter 2016, lower shipments related to the customers buying ahead could offset related margin gain.

 

“We continue to strengthen our financial position through strong cash flow generation and the execution of our long-term strategy.  We are well-positioned for growth.  Customer focus, coupled with our market diversification and low-cost operating platforms, support our ability to maintain our best-in-class industry performance. We believe we are uniquely poised to capitalize on growth opportunities that will benefit our customers, shareholders, employees and communities.”

 



 

Supplemental Information

 

 

 

Second Quarter

 

Year to Date

 

 

 

 

 

2016

 

2015

 

2016

 

2015

 

1Q 2016

 

 

 

(Dollars in thousands)

 

 

 

External Net Sales

 

 

 

 

 

 

 

 

 

 

 

Steel

 

$

1,466,704

 

$

1,375,677

 

$

2,683,880

 

$

2,761,096

 

$

1,217,176

 

Fabrication

 

170,542

 

154,513

 

350,597

 

315,536

 

180,055

 

Metals Recycling

 

311,060

 

391,210

 

580,467

 

816,806

 

269,407

 

Other

 

75,596

 

83,607

 

150,259

 

159,004

 

74,663

 

Consolidated

 

$

2,023,902

 

$

2,005,007

 

$

3,765,203

 

$

4,052,442

 

$

1,741,301

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

 

 

 

 

 

 

 

 

 

Steel

 

$

276,529

 

$

101,212

 

$

412,221

 

$

218,208

 

$

135,692

 

Fabrication

 

23,512

 

27,660

 

55,587

 

49,021

 

32,075

 

Metals Recycling

 

14,686

 

12,300

 

21,046

 

11,820

 

6,360

 

Operations

 

314,727

 

141,172

 

488,854

 

279,049

 

174,127

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash Amortization of Intangible Assets

 

(7,232

)

(6,493

)

(14,482

)

(12,816

)

(7,250

)

Profit Sharing Expense

 

(20,176

)

(5,031

)

(29,467

)

(9,629

)

(9,291

)

Non-segment Operations

 

(31,197

)

(52,089

)

(56,818

)

(79,274

)

(25,621

)

Consolidated Operating Income

 

256,122

 

77,559

 

388,087

 

177,330

 

131,965

 

Minnesota Idle Charges (Including Noncontrolling Interests)

 

 

33,167

 

 

33,167

 

 

Iron Dynamics Outage Impact

 

 

9,403

 

 

9,403

 

 

Adjusted Operating Income

 

$

256,122

 

$

120,129

 

$

388,087

 

$

219,900

 

$

131,965

 

 

 

 

 

 

 

 

 

 

 

 

 

External Shipments

 

 

 

 

 

 

 

 

 

 

 

Steel (In tons)

 

2,291,162

 

2,078,685

 

4,413,034

 

3,895,056

 

2,121,872

 

Steel Shipped to Internal Locations

 

200,200

 

163,723

 

355,537

 

296,372

 

155,337

 

 

 

 

 

 

 

 

 

 

 

 

 

Fabrication (In tons)

 

142,828

 

109,662

 

287,954

 

222,391

 

145,126

 

 

 

 

 

 

 

 

 

 

 

 

 

Metals Recycling

 

 

 

 

 

 

 

 

 

 

 

Nonferrous (In 000’s of pounds)

 

247,492

 

253,273

 

490,052

 

494,853

 

242,560

 

Ferrous (In gross tons)

 

539,247

 

626,264

 

1,043,034

 

1,268,344

 

503,787

 

Ferrous Scrap Shipped to Internal Steel Mills

 

807,077

 

731,491

 

1,608,444

 

1,322,412

 

801,367

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Operating Information

 

 

 

 

 

 

 

 

 

 

 

Steel

 

 

 

 

 

 

 

 

 

 

 

Average External Sales Price (Per ton shipped)

 

$

640

 

$

662

 

$

608

 

$

709

 

$

574

 

Average Ferrous Cost (Per ton melted)

 

$

227

 

$

255

 

$

206

 

$

280

 

$

184

 

Flat Roll Shipments

 

 

 

 

 

 

 

 

 

 

 

Butler Division

 

773,823

 

721,115

 

1,485,961

 

1,300,608

 

712,138

 

Columbus Division

 

804,406

 

693,772

 

1,561,339

 

1,258,013

 

756,933

 

The Techs

 

209,569

 

182,239

 

397,838

 

328,173

 

188,269

 

Long Product Shipments

 

 

 

 

 

 

 

 

 

 

 

Structural and Rail Division-Structural

 

292,513

 

227,338

 

526,559

 

464,982

 

234,046

 

-Rail

 

64,091

 

74,912

 

123,033

 

141,620

 

58,942

 

Engineered Bar Products Division

 

122,593

 

120,559

 

247,793

 

276,925

 

125,200

 

Roanoke Bar Division

 

139,775

 

140,795

 

265,246

 

265,918

 

125,471

 

Steel of West Virginia

 

84,593

 

81,678

 

160,802

 

155,189

 

76,209

 

Total Steel Shipments (In tons)

 

2,491,363

 

2,242,408

 

4,768,571

 

4,191,428

 

2,277,208

 

 

 

 

 

 

 

 

 

 

 

 

 

Steel Production (In tons)

 

2,561,354

 

2,344,895

 

4,924,606

 

4,294,158

 

2,363,252

 

 

 

 

 

 

 

 

 

 

 

 

 

Fabrication

 

 

 

 

 

 

 

 

 

 

 

Average External Sales Price (Per ton shipped)

 

$

1,202

 

$

1,409

 

$

1,222

 

$

1,419

 

$

1,241

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated EBITDA

 

 

 

 

 

 

 

 

 

 

 

Earnings Before Taxes

 

$

221,294

 

$

41,608

 

$

318,008

 

$

82,100

 

$

96,714

 

Net Interest Expense

 

35,379

 

36,890

 

71,529

 

79,764

 

36,150

 

Depreciation

 

66,053

 

66,281

 

131,278

 

131,141

 

65,225

 

Amortization

 

7,232

 

6,493

 

14,482

 

12,816

 

7,250

 

Non-controlling Interest

 

1,526

 

6,225

 

2,945

 

10,032

 

1,419

 

EBITDA

 

331,484

 

157,497

 

538,242

 

315,853

 

206,758

 

Non-cash Adjustments

 

 

 

 

 

 

 

 

 

 

 

Unrealized Hedging (Gain) Loss

 

1,188

 

(1,808

)

1,507

 

1,407

 

319

 

Inventory Valuation

 

235

 

18,075

 

427

 

23,065

 

192

 

Equity Based Compensation

 

7,287

 

6,356

 

14,266

 

13,555

 

6,979

 

Financing Expenses

 

 

 

 

3,326

 

 

Adjusted EBITDA

 

$

340,194

 

$

180,120

 

$

554,442

 

$

357,206

 

$

214,248

 

 



 

Conference Call and Webcast

 

Steel Dynamics, Inc. will hold a conference call to discuss second quarter 2016 operating and financial results on Tuesday, July 19, 2016, at 10:00 a.m. Eastern Time.  You may access the call and find dial-in information on the Investors section of the company’s website at www.steeldynamics.com.  A replay of the call will be available on our website until 11:59 p.m. Eastern Time on July 24, 2016.

 

About Steel Dynamics, Inc.

 

Steel Dynamics, Inc. is one of the largest domestic steel producers and metals recyclers in the United States based on estimated annual steelmaking and metals recycling capability, with annual sales of $7.6 billion in 2015, approximately 7,500 employees, and manufacturing facilities primarily located throughout the United States (including six electric-arc-furnace steel mills, ten steel coating lines, an iron production facility, approximately 75 metals recycling locations and eight steel fabrication plants).

 

Note Regarding Non-GAAP Financial Measures

 

The company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). Management believes that Adjusted Operating Income, EBITDA and Adjusted EBITDA, non-GAAP financial measures, provide additional meaningful information regarding the company’s performance and financial strength. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the company’s reported results prepared in accordance with GAAP.  In addition, because not all companies use identical calculations, EBITDA included in this release may not be comparable to similarly titled measures of other companies.

 

Forward-Looking Statements

 

This press release contains some predictive statements about future events, including statements related to conditions in the steel and metallic scrap markets, Steel Dynamics’ revenues, costs of purchased materials, future profitability and earnings, and the operation of new or existing facilities. These statements, which we generally precede or accompany by such typical conditional words as “anticipate,” “intend,” “believe,” “estimate,” “plan,” “seek,” “project” or “expect,” or by the words “may,” “will,” or “should,” are intended to be made as “forward-looking,” subject to many risks and uncertainties, within the safe harbor protections of the Private Securities Litigation Reform Act of 1995. These statements speak only as of this date and are based upon information and assumptions, which we consider reasonable as of this date, concerning our businesses and the environments in which they operate. Such predictive statements are not guarantees of future performance, and we undertake no duty to update or revise any such statements. Some factors that could cause such forward-looking statements to turn out differently than anticipated include: (1) the effects of uncertain economic conditions; (2) cyclical and changing industrial demand; (3) changes in conditions in any of the steel or scrap-consuming sectors of the economy which affect demand for our products, including the strength of the non-residential and residential construction, automotive, appliance, pipe and tube, and other steel-consuming industries; (4) fluctuations in the cost of key raw materials (including steel scrap, iron units, and energy costs) and our ability to pass-on any cost increases; (5) the impact of domestic and foreign import price competition; (6) unanticipated difficulties in integrating or starting up new or acquired businesses; (7) risks and uncertainties involving product and/or technology development; and (8) occurrences of unexpected plant outages or equipment failures.

 

More specifically, we refer you to Steel Dynamics’ more detailed explanation of these and other factors and risks that may cause such predictive statements to turn out differently, as set forth in our most recent Annual Report on Form 10-K under the headings Special Note Regarding Forward-Looking Statements and Risk Factors, in our quarterly reports on Form 10-Q or in other reports which we from time to time file with the Securities and Exchange Commission. These are available publicly on the SEC website, www.sec.gov, and on the Steel Dynamics website, www.steeldynamics.com.

 

Contact:  Tricia Meyers, Investor Relations Manager— +1.260.969.3500

 



 

Steel Dynamics, Inc.

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

(in thousands, except per share data)

 

 

 

Three Months Ended

 

Six Months Ended

 

Three Months
Ended

 

 

 

June 30,

 

June 30,

 

March 31,

 

 

 

2016

 

2015

 

2016

 

2015

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,023,902

 

$

2,005,007

 

$

3,765,203

 

$

4,052,442

 

$

1,741,301

 

Costs of goods sold

 

1,643,519

 

1,833,264

 

3,148,784

 

3,693,657

 

1,505,265

 

Gross profit

 

380,383

 

171,743

 

616,419

 

358,785

 

236,036

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

96,853

 

82,660

 

184,383

 

159,010

 

87,530

 

Profit sharing

 

20,176

 

5,031

 

29,467

 

9,629

 

9,291

 

Amortization of intangible assets

 

7,232

 

6,493

 

14,482

 

12,816

 

7,250

 

Operating income

 

256,122

 

77,559

 

388,087

 

177,330

 

131,965

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of capitalized interest

 

36,646

 

37,163

 

73,689

 

80,250

 

37,043

 

Other expense (income), net

 

(1,818

)

(1,212

)

(3,610

)

14,980

 

(1,792

)

Income before income taxes

 

221,294

 

41,608

 

318,008

 

82,100

 

96,714

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

80,851

 

16,283

 

116,247

 

29,821

 

35,396

 

Net income

 

140,443

 

25,325

 

201,761

 

52,279

 

61,318

 

Net loss attributable to noncontrolling interests

 

1,526

 

6,225

 

2,945

 

10,032

 

1,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Steel Dynamics, Inc.

 

$

141,969

 

$

31,550

 

$

204,706

 

$

62,311

 

$

62,737

 

 

 

Basic earnings per share attributable to Steel Dynamics, Inc. stockholders

 

$

0.58

 

$

0.13

 

$

0.84

 

$

0.26

 

$

0.26

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

243,655

 

241,900

 

243,429

 

241,718

 

243,202

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share attributable to Steel Dynamics, Inc. stockholders, including the effect of assumed conversions when dilutive

 

$

0.58

 

$

0.13

 

$

0.84

 

$

0.26

 

$

0.26

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares and equivalents outstanding

 

245,392

 

243,491

 

245,000

 

243,179

 

244,608

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per share

 

$

0.1400

 

$

0.1375

 

$

0.2800

 

$

0.2750

 

$

0.1400

 

 



 

Steel Dynamics, Inc.

CONSOLIDATED BALANCE SHEETS

(in thousands)

 

 

 

June 30,
2016

 

December 31,

 

 

 

(unaudited)

 

2015

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and equivalents

 

$

1,052,666

 

$

727,032

 

Accounts receivable, net

 

794,003

 

613,605

 

Inventories

 

1,175,716

 

1,149,390

 

Other current assets

 

28,072

 

47,914

 

Total current assets

 

3,050,457

 

2,537,941

 

 

 

 

 

 

 

Property, plant and equipment, net

 

2,885,844

 

2,951,210

 

 

 

 

 

 

 

Restricted cash

 

19,555

 

19,565

 

 

 

 

 

 

 

Intangible assets, net

 

265,476

 

278,960

 

 

 

 

 

 

 

Goodwill

 

394,275

 

397,470

 

 

 

 

 

 

 

Other assets

 

14,069

 

16,936

 

Total assets

 

$

6,629,676

 

$

6,202,082

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

 

$

461,267

 

$

283,355

 

Income taxes payable

 

43,367

 

2,023

 

Accrued expenses

 

256,543

 

233,232

 

Current maturities of long-term debt

 

18,047

 

16,680

 

Total current liabilities

 

779,224

 

535,290

 

 

 

 

 

 

 

Long-term debt

 

2,573,186

 

2,577,976

 

 

 

 

 

 

 

Deferred income taxes

 

433,116

 

400,770

 

 

 

 

 

 

 

Other liabilities

 

19,544

 

16,595

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

126,340

 

126,340

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Common stock

 

639

 

638

 

Treasury stock, at cost

 

(392,050

)

(396,455

)

Additional paid-in capital

 

1,125,519

 

1,110,253

 

Retained earnings

 

2,101,729

 

1,965,291

 

Total Steel Dynamics, Inc. equity

 

2,835,837

 

2,679,727

 

Noncontrolling interests

 

(137,571

)

(134,616

)

Total equity

 

2,698,266

 

2,545,111

 

Total liabilities and equity

 

$

6,629,676

 

$

6,202,082

 

 



 

Steel Dynamics, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(in thousands)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

140,443

 

$

25,325

 

$

201,761

 

$

52,279

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

74,795

 

74,273

 

148,780

 

147,095

 

Equity-based compensation

 

7,236

 

6,357

 

15,641

 

14,900

 

Deferred income taxes

 

18,314

 

16,367

 

35,401

 

33,084

 

Changes in certain assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(103,598

)

(47,149

)

(179,194

)

85,935

 

Inventories

 

(108,893

)

161,174

 

(26,326

)

326,173

 

Accounts payable

 

53,732

 

62,735

 

166,391

 

(64,318

)

Income taxes receivable/payable

 

34,388

 

(6,844

)

48,381

 

9,421

 

Other assets and liabilities

 

41,555

 

16,974

 

36,036

 

(60,650

)

Net cash provided by operating activities

 

157,972

 

309,212

 

446,871

 

543,919

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

Purchase of property, plant and equipment

 

(35,686

)

(22,821

)

(63,394

)

(56,172

)

Other investing activities

 

1,206

 

806

 

4,260

 

2,469

 

Net cash used in investing activities

 

(34,480

)

(22,015

)

(59,134

)

(53,703

)

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

Issuance of current and long-term debt

 

63,655

 

60,941

 

84,107

 

111,034

 

Repayment of current and long-term debt

 

(81,022

)

(60,557

)

(85,254

)

(488,008

)

Exercise of stock options proceeds, including related tax effect

 

3,683

 

5,206

 

6,575

 

6,959

 

Distributions to noncontrolling investors, net

 

(2

)

(1,135

)

(10

)

(1,164

)

Dividends paid

 

(34,090

)

(33,233

)

(67,515

)

(60,999

)

Debt issuance costs

 

(1

)

 

(6

)

 

Net cash used in financing activities

 

(47,777

)

(28,778

)

(62,103

)

(432,178

)

 

 

 

 

 

 

 

 

 

 

Increase in cash and equivalents

 

75,715

 

258,419

 

325,634

 

58,038

 

Cash and equivalents at beginning of period

 

976,951

 

160,982

 

727,032

 

361,363

 

 

 

 

 

 

 

 

 

 

 

Cash and equivalents at end of period

 

$

1,052,666

 

$

419,401

 

$

1,052,666

 

$

419,401

 

 

 

Supplemental disclosure information:

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

45,094

 

$

48,550

 

$

71,380

 

$

88,644

 

Cash paid (received) for federal and state income taxes, net

 

$

27,565

 

$

7,046

 

$

28,264

 

$

(11,493

)