UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
Current Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) August 5, 2005
THE WASHINGTON POST COMPANY
(Exact name of registrant as specified in its charter)
Delaware | 1-6714 | 53-0182885 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (I.R.S. Employer Identification No.) |
1150 15th Street, N.W. Washington, D.C. | 20071 | |
(Address of principal executive offices) | (Zip Code) |
(202) 334-6000
(Registrants telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition.
On August 5, 2005, The Washington Post Company issued a press release announcing the Companys earnings for the quarter ended July 3, 2005. A copy of this press release is furnished with this report as an exhibit to this Form 8-K.
2
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
The Washington Post Company | ||
(Registrant) | ||
Date August 5, 2005 | /s/ John B. Morse | |
John B. Morse, Jr. | ||
Vice President Finance | ||
(Principal Financial Officer) |
3
Exhibit Index
Exhibit 99.1 | The Washington Post Company Earnings Release dated August 5, 2005. |
4
Exhibit 99.1
Contact: | John B. Morse, Jr. | For Immediate Release | ||
(202) 334-6662 | August 5, 2005 |
THE WASHINGTON POST COMPANY REPORTS
SECOND QUARTER EARNINGS
WASHINGTON The Washington Post Company (NYSE: WPO) today reported net income of $78.8 million ($8.16 per share) for its second quarter ended July 3, 2005, down from net income of $84.9 million ($8.82 per share) for the second quarter of last year.
Revenue for the second quarter of 2005 was $897.6 million, up 10% from $818.4 million in 2004. The increase is due mostly to significant revenue growth at the education division. Revenue at the Companys magazine, cable and newspaper publishing divisions also increased for the second quarter of 2005, while revenues were down at the television broadcasting division.
Despite the revenue increases, operating income was down 6% for the second quarter of 2005 to $137.7 million, from $146.0 million in 2004. The Companys earnings were adversely impacted by declines at the newspaper publishing, television broadcasting and cable divisions, and a reduced net pension credit, offset by slightly improved results at the education and magazine businesses.
For the first six months of 2005, net income totaled $145.3 million ($15.04 per share), compared with $144.3 million ($14.98 per share) for the same period of 2004. Results for the first half of 2005 include after-tax non-operating gains from the sales of non-operating land and marketable securities (after-tax impact of $5.4 million, or $0.56 per share).
Revenue for the first half of 2005 was $1,731.5 million, up 10% over revenue of $1,577.4 million for the first six months of 2004. Operating income declined 2% to $245.7 million, from $250.9 million in 2004, due to lower earnings at the Companys newspaper publishing, magazine publishing, television broadcasting and cable television divisions, and a reduced net pension credit, offset by increased earnings at the Companys education division.
- more -
The Companys operating income for the second quarter and first six months of 2005 includes $9.2 million and $18.3 million of net pension credits, respectively, compared to $9.9 million and $20.0 million for the same periods of 2004. At January 2, 2005, the Company reduced its assumption on the discount rate from 6.25% to 5.75% and, during the first quarter of 2005, the Company changed to a more current Mortality Table. Overall, the pension credit for 2005 is expected to be down by approximately $5 million compared to 2004.
Divisional Results
Newspaper Publishing
Newspaper publishing division revenue totaled $236.3 million for the second quarter of 2005, an increase of 1% from $234.0 million in the second quarter of 2004; division revenue increased 4% to $469.4 million for the first six months of 2005, from $452.8 million for the first six months of 2004. Division operating income for the second quarter declined 28% to $27.0 million, from $37.7 million in the second quarter of 2004; operating income decreased 16% to $58.4 million for the first six months of 2005, compared to $69.7 million for the first six months of 2004. The second quarter and year-to-date declines in operating income reflect a 6% and 8% increase, respectively, in newsprint expense at The Post, as well as increased pension and payroll costs; in addition, operating results for 2005 include losses from the recent Slate acquisition. The declines were offset by improved results at the Companys online publishing activities, primarily washingtonpost.com.
Print advertising revenue at The Washington Post newspaper in the second quarter declined 2% to $146.6 million, from $150.1 million in 2004, and was flat for the first six months of 2005 compared to the prior year, both at $292.2 million. The decline in print advertising revenues for the second quarter of 2005 is primarily due to a large decline in national and supplements advertising, offset by increases in zones, preprints and classified advertising. The flat print advertising revenue for the first six months of 2005 is due to increases in zones and classified advertising, offset by a large decline in national advertising. Classified recruitment advertising revenue rose 4% to $19.7 million in the second quarter of 2005, from $19.0 million in the second quarter of 2004, and was up 7% to $41.3 million in the first half of 2005, compared to $38.6 million in the first half of 2004.
For the first six months of 2005, Post daily and Sunday circulation declined 4.0% and 3.5%, respectively, compared to the same period of the prior year. For the six months ended July 3, 2005, average daily circulation at The Post totaled 692,200 and average Sunday circulation totaled 985,100.
Revenue generated by the Companys online publishing activities, primarily washingtonpost.com, increased 21% to $18.7 million for the second quarter of 2005, from $15.4 million in the second quarter of 2004; online revenues increased 24% to $35.7 million for the first six months of 2005, from $28.8 million in the first six months of
- more -
2
2004. Local and national online advertising revenues grew 36% and 38% for the second quarter and first six months of 2005, respectively. Online classified advertising revenue on washingtonpost.com increased 16% in the second quarter of 2005 and 20% for the first six months of 2005.
Television Broadcasting
Revenue for the television broadcasting division declined 2% in the second quarter of 2005 to $88.4 million, from $90.2 million in 2004, due primarily to $4.5 million in political advertising in the second quarter of 2004. For the first six months of 2005, revenue increased 1% to $167.7 million, from $166.6 million in 2004, due to significant revenue growth at WJXT, offset by $7.2 million in political advertising in the first half of 2004.
Operating income for the second quarter and first six months of 2005 decreased 6% and 1%, respectively, to $41.1 million and $73.9 million, respectively, from $43.7 million and $75.0 million for the second quarter and first six months of 2004, respectively. The operating income declines are primarily related to the absence of significant political revenue in 2005, as discussed above.
Magazine Publishing
Revenue for the magazine publishing division totaled $97.9 million for the second quarter of 2005, an 8% increase from $91.0 million for the second quarter of 2004; division revenue totaled $167.8 million for the first six months of 2005, a 4% decrease from $175.6 million for the first six months of 2004. The revenue increase for the second quarter was primarily due to the timing of the primary trade show of PostNewsweek Tech Media, which was held in the second quarter of 2005 versus the first quarter of 2004. While advertising revenue comparisons at Newsweek improved in the second quarter of 2005 from the first quarter of 2005, advertising revenue at Newsweek was down 2% in the second quarter of 2005 due to fewer ad pages at the domestic edition, despite an additional domestic special issue in the second quarter of 2005. The decline in revenues for the first six months of 2005 reflects the weak domestic and international advertising revenue environment at Newsweek, particularly in the first quarter of 2005; overall, Newsweek advertising revenues are down 11% for the first six months of 2005.
Operating income totaled $20.0 million for the second quarter of 2005, a 13% increase from $17.6 million in the second quarter of 2004. The increase in operating income is primarily due to the timing of the primary trade show of PostNewsweek Tech Media in the second quarter of 2005 versus the first quarter of 2004, offset by a reduction in operating income at Newsweek due to lower advertising revenues and modest cost increases. Operating income totaled $14.8 million for the first six months of 2005, down 39% from $24.5 million for the first six months of 2004, due primarily to revenue reductions at Newsweek discussed above.
- more -
3
Cable Television
Cable division revenue of $129.1 million for the second quarter of 2005 represents a 2% increase over 2004 second quarter revenue of $126.4 million; for the first six months of 2005, revenue increased 3% to $255.5 million, from $247.4 million in 2004. The 2005 revenue increase is due to continued growth in the divisions cable modem revenues. The Company does not plan to implement an overall basic rate increase in 2005.
Cable division operating income for the second quarter of 2005 decreased 6% to $23.6 million, from $25.2 million for the second quarter of 2004; cable division operating income for the first six months of 2005 declined 2% to $47.0 million, from $47.8 million for the first six months of 2004. The decrease in operating income is due mostly to higher depreciation, programming and customer service costs, offset by the divisions revenue growth.
At June 30, 2005, the cable division had approximately 219,900 digital cable subscribers (compared to 220,400 at the end of June 2004 and 219,200 at the end of 2004), representing a 31% penetration of the subscriber base. At June 30, 2005, the cable division had 209,600 CableONE.net service subscribers, compared to 152,300 at the end of June 2004. Both digital and cable modem services are now offered in virtually all of the cable divisions markets. At June 30, 2005, the cable division had 702,800 basic subscribers, compared to 711,900 at the end of June 2004 and 709,100 at the end of December 2004. The decrease is due to continued competition from DBS providers.
At June 30, 2005, Revenue Generating Units (the sum of basic video, digital video and cable modem subscribers) totaled 1,132,300, compared to 1,084,600 as of June 30, 2004. The increase is due to growth in high-speed data customers.
Education
Education division revenue totaled $345.8 million for the second quarter of 2005, a 25% increase over revenue of $276.7 million for the same period of 2004. Excluding revenue from acquired businesses, primarily in the higher education division and the professional training schools that are part of supplemental education, education division revenue increased 19% for the second quarter of 2005. Kaplan reported operating income for the second quarter of 2005 of $34.1 million, an increase of 16% from $29.4 million in the second quarter of 2004. For the first six months of 2005, education division revenue totaled $671.2 million, a 25% increase over revenue of $535.0 million for the same period of 2004. Excluding revenue from acquired businesses, primarily in the higher education division and the professional training schools that are part of supplemental education, education division revenue increased 21% for the first six months of 2005. Kaplan reported operating income of $66.8 million for the first six months of 2005, an increase of 33% from $50.1 million for the first six months of 2004. A summary of operating results for the second quarter and the first six months of 2005 compared to 2004 is as follows:
- more -
4
(In thousands)
|
Second Quarter |
YTD |
||||||||||||||||||||
2005 |
2004 |
% Change |
2005 |
2004 |
% Change |
|||||||||||||||||
Revenue |
||||||||||||||||||||||
Supplemental education |
$ | 172,580 | $ | 143,410 | 20 | $ | 329,044 | $ | 279,010 | 18 | ||||||||||||
Higher education |
173,200 | 133,286 | 30 | 342,119 | 255,957 | 34 | ||||||||||||||||
$ | 345,780 | $ | 276,696 | 25 | $ | 671,163 | $ | 534,967 | 25 | |||||||||||||
Operating income (loss) |
||||||||||||||||||||||
Supplemental education |
$ | 29,535 | $ | 25,102 | 18 | $ | 53,900 | $ | 45,694 | 18 | ||||||||||||
Higher education |
18,710 | 23,343 | (20 | ) | 46,998 | 43,515 | 8 | |||||||||||||||
Kaplan corporate overhead |
(10,248 | ) | (7,213 | ) | (42 | ) | (22,034 | ) | (15,190 | ) | (45 | ) | ||||||||||
Other* |
(3,875 | ) | (11,789 | ) | 67 | (12,110 | ) | (23,939 | ) | 49 | ||||||||||||
$ | 34,122 | $ | 29,443 | 16 | $ | 66,754 | $ | 50,080 | 33 | |||||||||||||
* | Other includes charges accrued for stock-based incentive compensation and amortization of certain intangibles. |
Supplemental education includes Kaplans test preparation, professional training and Score! businesses. In April 2005, Kaplan Professional completed the acquisition of BISYS Education Services, a provider of licensing education and compliance solutions for financial services institutions and professionals. Excluding revenue from acquired businesses, supplemental education revenues grew by 13% and 14% for the second quarter and first six months of 2005, respectively. The improvement in supplemental education results for the first six months of 2005 is to due to growth at Kaplans test preparation business (particularly the K12 business), the professional real estate courses and The Financial Training Company accountancy programs, as well as the BISYS acquisition. Revenues at Score! were flat compared to the first half of 2004, and there was a drop in operating income.
Higher education includes all of Kaplans post-secondary education businesses, including fixed-facility colleges as well as online post-secondary and career programs. Excluding revenue from acquired businesses, higher education revenues grew by 25% and 29% in the second quarter and first six months of 2005, respectively. Higher education enrollments have increased by 23% at June 30, 2005 compared to enrollments at June 30, 2004, with new enrollments in online programs outpacing those in the fixed-facility colleges. However, the rate of enrollment growth has slowed for both programs. Quarterly revenue and operating income comparisons for the online business are not as meaningful as the year-to-date comparisons due to the number and timing of course offerings; in 2005, more courses were offered in the first quarter and fewer in the second quarter as compared to 2004. Increased operating costs associated with expansion activities at both online and the fixed-facility operations, including new campus openings, expanded program offerings, and higher facility and advertising expenses, also contributed significantly to the second quarter decline in operating income. In May 2005, Kaplan acquired Singapore-based Asia Pacific Management Institute (APMI), a private education provider for undergraduate and postgraduate students in Asia.
Corporate overhead represents unallocated expenses of Kaplan, Inc.s corporate office, which rose in the first six months of 2005 primarily due to increased compensation costs associated with various incentive plans, including one that replaced the Kaplan stock option plan for certain employees.
- more -
5
Other expense comprises charges for stock-based incentive compensation arising from a stock option plan established for certain members of Kaplans management and amortization of certain intangibles. Under the stock-based incentive plan, the amount of compensation expense varies directly with the estimated fair value of Kaplans common stock and the number of options outstanding. For the second quarter of 2005 and 2004, the Company recorded expense of $3.0 million and $8.0 million, respectively, and $10.0 million and $17.8 million for the first six months of 2005 and 2004, respectively, related to this plan.
Equity in Earnings (Losses) of Affiliates
The Companys equity in earnings of affiliates for the second quarter of 2005 was $0.3 million, compared to losses of $0.4 million for the second quarter of 2004. For the first six months of 2005, the Companys equity in losses of affiliates totaled $0.2 million, compared to losses of $2.1 million for the same period of 2004. The Companys affiliate investments consist of a 49% interest in BrassRing LLC and a 49% interest in Bowater Mersey Paper Company Limited. The reduction in affiliate losses for 2005 is primarily attributable to improved operating results at Bowater.
Other Non-Operating Income (Expense)
The Company recorded other non-operating expense, net, of $3.6 million for the second quarter of 2005, compared to $0.1 million of other non-operating expense, net, in the second quarter of 2004. The second quarter 2005 non-operating expense, net, includes $2.8 million in foreign currency losses.
The Company recorded other non-operating income, net, of $3.5 million for the first six months of 2005, compared to other non-operating income, net, of $0.7 million for the same period of the prior year. The 2005 non-operating income is comprised of pre-tax gains of $8.7 million related to the sales of non-operating land and marketable securities, offset by foreign currency losses of $4.6 million and other non-operating items.
Net Interest Expense
The Company incurred net interest expense of $5.9 million and $11.8 million for the second quarter and first six months of 2005, respectively, compared to $6.4 million and $12.9 million for the same periods of 2004. At July 3, 2005, the Company had $446.0 million in borrowings outstanding at an average interest rate of 5.4%.
- more -
6
Provision for Income Taxes
The effective tax rate for the second quarter and first six months of 2005 was 38.7%, compared to 39.0% for both periods of 2004.
Earnings Per Share
The calculation of diluted earnings per share for the second quarter and first six months of 2005 was based on 9,618,000 and 9,617,000 weighted average shares outstanding, respectively, compared to 9,596,000 and 9,588,000, respectively, for the second quarter and first six months of 2004. The Company made no significant repurchases of its stock during the first half of 2005.
Forward-Looking Statements
This report contains certain forward-looking statements that are based largely on the Companys current expectations. Forward-looking statements are subject to certain risks and uncertainties that could cause actual results and achievements to differ materially from those expressed in the forward-looking statements. For more information about these forward-looking statements and related risks, please refer to the section titled Forward-Looking Statements in Part I of the Companys Annual Report on Form 10-K.
- more -
7
THE WASHINGTON POST COMPANY
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In thousands, except share and per share amounts)
Second Quarter |
% Change |
||||||||||
2005 |
2004 |
||||||||||
Operating revenues |
$ | 897,577 | $ | 818,391 | 10 | ||||||
Operating expenses |
(710,512 | ) | (623,741 | ) | 14 | ||||||
Depreciation |
(47,905 | ) | (44,769 | ) | 7 | ||||||
Amortization |
(1,465 | ) | (3,881 | ) | (62 | ) | |||||
Operating income |
137,695 | 146,000 | (6 | ) | |||||||
Equity in earnings (losses) of affiliates, net |
342 | (353 | ) | | |||||||
Interest income |
576 | 458 | 26 | ||||||||
Interest expense |
(6,436 | ) | (6,830 | ) | (6 | ) | |||||
Other expense, net |
(3,622 | ) | (71 | ) | | ||||||
Income before income taxes |
128,555 | 139,204 | (8 | ) | |||||||
Provision for income taxes |
(49,800 | ) | (54,300 | ) | (8 | ) | |||||
Net income |
78,755 | 84,904 | (7 | ) | |||||||
Redeemable preferred stock dividends |
(245 | ) | (245 | ) | 0 | ||||||
Net income available for common stock |
$ | 78,510 | $ | 84,659 | (7 | ) | |||||
Basic earnings per share |
$ | 8.18 | $ | 8.85 | (8 | ) | |||||
Diluted earnings per share |
$ | 8.16 | $ | 8.82 | (7 | ) | |||||
Basic average shares outstanding |
9,594,000 | 9,563,000 | |||||||||
Diluted average shares outstanding |
9,618,000 | 9,596,000 |
- more -
8
THE WASHINGTON POST COMPANY
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(In thousands, except share and per share amounts)
Year-to-Date |
% Change |
||||||||||
2005 |
2004 |
||||||||||
Operating revenues |
$ | 1,731,507 | $ | 1,577,360 | 10 | ||||||
Operating expenses |
(1,389,277 | ) | (1,231,554 | ) | 13 | ||||||
Depreciation |
(93,473 | ) | (88,628 | ) | 5 | ||||||
Amortization |
(3,073 | ) | (6,261 | ) | (51 | ) | |||||
Operating income |
245,684 | 250,917 | (2 | ) | |||||||
Equity in losses of affiliates, net |
(183 | ) | (2,069 | ) | (91 | ) | |||||
Interest income |
1,150 | 802 | 43 | ||||||||
Interest expense |
(12,955 | ) | (13,691 | ) | (5 | ) | |||||
Other income, net |
3,450 | 671 | 414 | ||||||||
Income before income taxes |
237,146 | 236,630 | 0 | ||||||||
Provision for income taxes |
(91,800 | ) | (92,300 | ) | (1 | ) | |||||
Net income |
145,346 | 144,330 | 1 | ||||||||
Redeemable preferred stock dividends |
(736 | ) | (747 | ) | (1 | ) | |||||
Net income available for common stock |
$ | 144,610 | $ | 143,583 | 1 | ||||||
Basic earnings per share |
$ | 15.08 | $ | 15.02 | 0 | ||||||
Diluted earnings per share |
$ | 15.04 | $ | 14.98 | 0 | ||||||
Basic average shares outstanding |
9,591,000 | 9,557,000 | |||||||||
Diluted average shares outstanding |
9,617,000 | 9,588,000 |
- more -
9
THE WASHINGTON POST COMPANY
BUSINESS SEGMENT INFORMATION
(Unaudited)
(In thousands)
Second Quarter |
% Change |
Year-to-Date |
% Change |
|||||||||||||||||||
2005 |
2004 |
2005 |
2004 |
|||||||||||||||||||
Operating Revenues: |
||||||||||||||||||||||
Newspaper publishing |
$ | 236,336 | $ | 233,979 | 1 | $ | 469,364 | $ | 452,804 | 4 | ||||||||||||
Television broadcasting |
88,396 | 90,243 | (2 | ) | 167,688 | 166,560 | 1 | |||||||||||||||
Magazine publishing |
97,949 | 91,047 | 8 | 167,800 | 175,589 | (4 | ) | |||||||||||||||
Cable television |
129,116 | 126,426 | 2 | 255,492 | 247,440 | 3 | ||||||||||||||||
Education |
345,780 | 276,696 | 25 | 671,163 | 534,967 | 25 | ||||||||||||||||
$ | 897,577 | $ | 818,391 | 10 | $ | 1,731,507 | $ | 1,577,360 | 10 | |||||||||||||
Operating Expenses: |
||||||||||||||||||||||
Newspaper publishing |
$ | 209,336 | $ | 196,301 | 7 | $ | 410,969 | $ | 383,137 | 7 | ||||||||||||
Television broadcasting |
47,303 | 46,537 | 2 | 93,826 | 91,579 | 2 | ||||||||||||||||
Magazine publishing |
77,949 | 73,414 | 6 | 152,969 | 151,135 | 1 | ||||||||||||||||
Cable television |
105,523 | 101,229 | 4 | 208,497 | 199,601 | 4 | ||||||||||||||||
Education |
311,658 | 247,253 | 26 | 604,409 | 484,887 | 25 | ||||||||||||||||
Corporate office |
8,113 | 7,657 | 6 | 15,153 | 16,104 | (6 | ) | |||||||||||||||
$ | 759,882 | $ | 672,391 | 13 | $ | 1,485,823 | $ | 1,326,443 | 12 | |||||||||||||
Operating Income: |
||||||||||||||||||||||
Newspaper publishing |
$ | 27,000 | $ | 37,678 | (28 | ) | $ | 58,395 | $ | 69,667 | (16 | ) | ||||||||||
Television broadcasting |
41,093 | 43,706 | (6 | ) | 73,862 | 74,981 | (1 | ) | ||||||||||||||
Magazine publishing |
20,000 | 17,633 | 13 | 14,831 | 24,454 | (39 | ) | |||||||||||||||
Cable television |
23,593 | 25,197 | (6 | ) | 46,995 | 47,839 | (2 | ) | ||||||||||||||
Education |
34,122 | 29,443 | 16 | 66,754 | 50,080 | 33 | ||||||||||||||||
Corporate office |
(8,113 | ) | (7,657 | ) | (6 | ) | (15,153 | ) | (16,104 | ) | 6 | |||||||||||
$ | 137,695 | $ | 146,000 | (6 | ) | $ | 245,684 | $ | 250,917 | (2 | ) | |||||||||||
Depreciation: |
||||||||||||||||||||||
Newspaper publishing |
$ | 9,343 | $ | 9,358 | 0 | $ | 18,132 | $ | 19,021 | (5 | ) | |||||||||||
Television broadcasting |
2,537 | 2,808 | (10 | ) | 4,999 | 5,551 | (10 | ) | ||||||||||||||
Magazine publishing |
713 | 818 | (13 | ) | 1,447 | 1,678 | (14 | ) | ||||||||||||||
Cable television |
25,232 | 24,923 | 1 | 50,424 | 49,177 | 3 | ||||||||||||||||
Education |
9,398 | 6,862 | 37 | 17,789 | 13,201 | 35 | ||||||||||||||||
Corporate office |
682 | | | 682 | | | ||||||||||||||||
$ | 47,905 | $ | 44,769 | 7 | $ | 93,473 | $ | 88,628 | 5 | |||||||||||||
Amortization: |
||||||||||||||||||||||
Newspaper publishing |
$ | 416 | $ | 4 | | $ | 535 | $ | 8 | | ||||||||||||
Television broadcasting |
| | | | | | ||||||||||||||||
Magazine publishing |
| | | | | | ||||||||||||||||
Cable television |
205 | 35 | 486 | 409 | 73 | 460 | ||||||||||||||||
Education |
844 | 3,842 | (78 | ) | 2,129 | 6,180 | (66 | ) | ||||||||||||||
$ | 1,465 | $ | 3,881 | (62 | ) | $ | 3,073 | $ | 6,261 | (51 | ) | |||||||||||
###
10