|
NEWS RELEASE
|
 |
EVEREST RE GROUP, LTD.
Wessex House, 45 Reid Street, 2nd Floor, Hamilton HM DX, Bermuda
Contact: Elizabeth B. Farrell
Vice President, Investor Relations
Everest Global Services, Inc.
908.604.3169
For Immediate Release
Everest Re Group Reports Fourth Quarter and Full Year 2012 Earnings
HAMILTON, Bermuda – February 6, 2013 -- Everest Re Group, Ltd. (NYSE: RE) today reported fourth quarter 2012 net income of $58.8 million, or $1.13 per diluted common share, compared to net income of $41.0 million, or $0.76 per diluted common share, for the fourth quarter of 2011. After-tax operating income1, excluding realized capital gains and losses, was $41.7 million, or $0.80 per diluted common share, for the fourth quarter of 2012, compared to an after-tax operating loss1 of $50.7 million, or $0.94 per common share, for the same period in 2011.
For the year ended December 31, 2012, net income was $829.0 million, or $15.79 per diluted common share, compared to a net loss of $80.5 million, or $1.49 per common share, for 2011. After-tax operating income1, excluding realized capital gains and losses, was $715.2 million, or 13.62 per diluted common share, for the full year 2012, compared to an after-tax operating loss of $93.6 million or $1.73 per common share, for 2011.
Commenting on the Company’s results, Chairman and Chief Executive Officer, Joseph V. Taranto said, “Despite losses from Sandy and the industry suffering record crop losses, Everest had $1.0 billion in comprehensive income for 2012 and increased shareholder value by 18%. These results demonstrate the strength of our organization. We are pleased with how our portfolio is positioned post January renewals and expect another strong year in 2013.”
Operating highlights for the fourth quarter and full year of 2012 included the following:
|
·
|
Gross written premiums were $1.15 billion, an increase of 4% compared to the fourth quarter of 2011. Worldwide reinsurance premiums were generally flat while direct insurance premiums were up 21% in the period. For the full year, gross
|
1
|
|
written premiums totaled $4.3 billion and, after adjusting for the impact of foreign exchange and reinstatement premiums, were up 2% compared to last year.
|
|
·
|
The combined ratio was 108.4% for the quarter and 93.8% for the year, compared to 130.3% and 118.5%, respectively, for the same periods in 2011. As previously announced, the fourth quarter included losses for Superstorm Sandy, which, on a net pre-tax basis, after reinstatement premiums, amounted to $287 million. For the full year, net pre-tax catastrophe losses totaled $361 million. Excluding catastrophe losses, reinstatement premiums and nominal favorable prior year loss development, the calendar year attritional combined ratio improved 3 points to 85.0% for 2012.
|
|
·
|
Net investment income amounted to $146 million for the quarter and $600 million for the full year 2012. This included limited partnership income of $17 million and $65 million in each period, respectively.
|
|
·
|
Net after-tax realized capital gains totaled $17 million for the quarter. For the full year, net after-tax realized and unrealized capital gains totaled $114 million and $154 million, respectively.
|
|
·
|
Cash flow from operations was $184 million for the quarter and $664 million for the full year 2012. This compared to $113 million and $660 million for the same periods, respectively, in 2011.
|
|
·
|
For the year, the after-tax operating income1 return on average adjusted shareholders’ equity2 was 12% and net income return on equity was 14%.
|
|
·
|
During the quarter, the Company repurchased 370,939 of its common shares at an average price of $107.72 and a total cost of $40 million. For the year, the Company repurchased 3.0 million of its common shares for a total cost of $290 million. During January, the Company repurchased an additional 343,981 shares for a total cost of $38 million, which will be reflected in first quarter 2013 reporting. The repurchases were made pursuant to a share repurchase authorization, provided by the Company’s Board of Directors, under which there remains 4.0 million shares available.
|
|
·
|
Shareholders’ equity ended the year at $6.7 billion, up 11% from the $6.1 billion at December 31, 2011. Book value per share increased 16% from $112.99 at year-end 2011 to $130.96 at December 31, 2012.
|
This news release contains forward-looking statements within the meaning of the U.S. federal securities laws. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements in the U.S. Federal securities laws. These statements involve risks and uncertainties that could cause actual results to differ materially from those contained in forward-looking statements made on behalf of the Company. These risks and uncertainties include the impact of general economic conditions and conditions affecting the insurance and reinsurance industry, the adequacy of our reserves, our ability to assess underwriting risk, trends in rates for property and casualty insurance and reinsurance, competition, investment market fluctuations, trends in insured and paid losses, catastrophes, regulatory and legal uncertainties and other factors described in our latest Annual Report on Form 10-K. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Everest Re Group, Ltd. is a Bermuda holding company that operates through the following subsidiaries: Everest Reinsurance Company provides reinsurance to property and casualty
2
insurers in both the U.S. and international markets. Everest Reinsurance (Bermuda), Ltd., including through its branch in the United Kingdom, provides reinsurance and insurance to worldwide property and casualty markets and reinsurance to life insurers. Everest Reinsurance Company (Ireland), Limited provides reinsurance to non-life insurers in Europe. Everest National Insurance Company and Everest Security Insurance Company provide property and casualty insurance to policyholders in the U.S. Everest Indemnity Insurance Company offers excess and surplus lines insurance in the U.S. Everest Insurance Company of Canada provides property and casualty insurance to policyholders in Canada. Additional information on Everest Re Group companies can be found at the Group’s web site at www.everestregroup.com.
A conference call discussing the fourth quarter results will be held at 10:30 a.m. Eastern Time on February 7, 2013. The call will be available on the Internet through the Company’s web site or at www.streetevents.com.
Recipients are encouraged to visit the Company’s web site to view supplemental financial information on the Company’s results. The supplemental information is located at www.everestregroup.com in the “Financial Reports” section of the “Investor Center”. The supplemental financial information may also be obtained by contacting the Company directly.
___________________________
1The Company generally uses after-tax operating income (loss), a non-GAAP financial measure, to evaluate its performance. After-tax operating income (loss) consists of net income (loss) excluding after-tax net realized capital gains (losses) as the following reconciliation displays:
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||||||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||||||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||||||||||||||||||
| (unaudited) | (unaudited) | |||||||||||||||||||||||||||||||
|
Per Diluted
|
Per Diluted
|
Per Diluted
|
Per
|
|||||||||||||||||||||||||||||
|
Common
|
Common
|
Common
|
Common
|
|||||||||||||||||||||||||||||
|
Amount
|
Share
|
Amount
|
Share
|
Amount
|
Share
|
Amount
|
Share
|
|||||||||||||||||||||||||
|
Net income (loss)
|
$ | 58,777 | $ | 1.13 | $ | 41,042 | $ | 0.76 | $ | 828,954 | $ | 15.79 | $ | (80,486 | ) | $ | (1.49 | ) | ||||||||||||||
|
After-tax net realized capital gains (losses)
|
17,126 | 0.33 | 91,726 | 1.70 | 113,792 | 2.17 | 13,114 | 0.24 | ||||||||||||||||||||||||
|
After-tax operating income (loss)
|
$ | 41,651 | $ | 0.80 | $ | (50,684 | ) | $ | (0.94 | ) | $ | 715,162 | $ | 13.62 | $ | (93,600 | ) | $ | (1.73 | ) | ||||||||||||
|
(Some amounts may not reconcile due to rounding.)
|
||||||||||||||||||||||||||||||||
Although net realized capital gains (losses) are an integral part of the Company’s insurance operations, the determination of net realized capital gains (losses) is independent of the insurance underwriting process. The Company believes that the level of net realized capital gains (losses) for any particular period is not indicative of the performance of the underlying business in that particular period. Providing only a GAAP presentation of net income (loss) makes it more difficult for users of the financial information to evaluate the Company’s success or failure in its basic business, and may lead to incorrect or misleading assumptions and conclusions. The Company understands that the equity analysts who follow the Company focus on after-tax operating income (loss) in their analyses for the reasons discussed above. The Company provides after-tax operating income (loss) to investors so that they have what management believes to be a useful supplement to GAAP information concerning the Company’s performance.
2Adjusted shareholders’ equity excludes net after-tax unrealized (appreciation) depreciation of investments.
--Financial Details Follow--
3
EVEREST RE GROUP, LTD.
CONSOLIDATED STATEMENTS OF OPERATIONSAND COMPREHENSIVE INCOME (LOSS)
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
(Dollars in thousands, except per share amounts)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
(unaudited)
|
(unaudited) |
|
||||||||||||||
|
REVENUES:
|
||||||||||||||||
|
Premiums earned
|
$ | 1,119,396 | $ | 1,005,728 | $ | 4,164,628 | $ | 4,101,347 | ||||||||
|
Net investment income
|
146,411 | 126,253 | 600,202 | 620,041 | ||||||||||||
|
Net realized capital gains (losses):
|
||||||||||||||||
|
Other-than-temporary impairments on fixed maturity securities
|
(120 | ) | (406 | ) | (10,022 | ) | (16,223 | ) | ||||||||
|
Other-than-temporary impairments on fixed maturity securities
|
||||||||||||||||
|
transferred to other comprehensive income (loss)
|
- | - | - | - | ||||||||||||
|
Other net realized capital gains (losses)
|
19,638 | 137,689 | 174,422 | 23,146 | ||||||||||||
|
Total net realized capital gains (losses)
|
19,518 | 137,283 | 164,400 | 6,923 | ||||||||||||
|
Net derivative gain (loss)
|
(318 | ) | 8,012 | (9,738 | ) | (11,261 | ) | |||||||||
|
Other income (expense)
|
(12,357 | ) | 8,655 | 3,318 | (23,089 | ) | ||||||||||
|
Total revenues
|
1,272,650 | 1,285,931 | 4,922,810 | 4,693,961 | ||||||||||||
|
CLAIMS AND EXPENSES:
|
||||||||||||||||
|
Incurred losses and loss adjustment expenses
|
931,275 | 1,019,928 | 2,745,265 | 3,726,204 | ||||||||||||
|
Commission, brokerage, taxes and fees
|
228,327 | 248,721 | 952,701 | 950,521 | ||||||||||||
|
Other underwriting expenses
|
53,727 | 42,113 | 207,659 | 182,403 | ||||||||||||
|
Corporate expenses
|
7,293 | 4,539 | 23,976 | 16,461 | ||||||||||||
|
Interest, fees and bond issue cost amortization expense
|
13,930 | 13,120 | 53,683 | 52,319 | ||||||||||||
|
Total claims and expenses
|
1,234,552 | 1,328,421 | 3,983,284 | 4,927,908 | ||||||||||||
|
INCOME (LOSS) BEFORE TAXES
|
38,098 | (42,490 | ) | 939,526 | (233,947 | ) | ||||||||||
|
Income tax expense (benefit)
|
(20,679 | ) | (83,532 | ) | 110,572 | (153,461 | ) | |||||||||
|
NET INCOME (LOSS)
|
$ | 58,777 | $ | 41,042 | $ | 828,954 | $ | (80,486 | ) | |||||||
|
Other comprehensive income (loss), net of tax:
|
||||||||||||||||
|
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period
|
(28,204 | ) | 38,340 | 174,025 | 91,481 | |||||||||||
|
Less: reclassification adjustment for realized losses (gains) included in net income (loss)
|
(13,974 | ) | (10,391 | ) | (19,676 | ) | (11,340 | ) | ||||||||
|
Total URA(D) on securities arising during the period
|
(42,178 | ) | 27,949 | 154,349 | 80,141 | |||||||||||
|
Foreign currency translation adjustments
|
(4,427 | ) | (32,227 | ) | 22,698 | (15,969 | ) | |||||||||
|
Pension adjustments
|
(10,142 | ) | (31,690 | ) | (6,976 | ) | (29,452 | ) | ||||||||
|
Total other comprehensive income (loss), net of tax
|
(56,747 | ) | (35,968 | ) | 170,071 | 34,720 | ||||||||||
|
COMPREHENSIVE INCOME (LOSS)
|
$ | 2,030 | $ | 5,074 | $ | 999,025 | $ | (45,766 | ) | |||||||
|
EARNINGS PER COMMON SHARE:
|
||||||||||||||||
|
Basic
|
$ | 1.14 | $ | 0.76 | $ | 15.85 | $ | (1.49 | ) | |||||||
|
Diluted
|
1.13 | 0.76 | 15.79 | (1.49 | ) | |||||||||||
|
Dividends declared
|
0.48 | 0.48 | 1.92 | 1.92 | ||||||||||||
CONSOLIDATED BALANCE SHEETS
|
December 31,
|
||||||||
|
(Dollars and share amounts in thousands, except par value per share)
|
2012
|
2011
|
||||||
|
(unaudited)
|
||||||||
|
ASSETS:
|
||||||||
|
Fixed maturities - available for sale, at market value
|
$ | 13,141,657 | $ | 12,293,524 | ||||
|
(amortized cost: 2012, $12,444,880; 2011, $11,731,173)
|
||||||||
|
Fixed maturities - available for sale, at fair value
|
41,470 | 113,606 | ||||||
|
Equity securities - available for sale, at market value (cost: 2012, $131,630; 2011, $463,620)
|
143,493 | 448,930 | ||||||
|
Equity securities - available for sale, at fair value
|
1,255,557 | 1,249,106 | ||||||
|
Short-term investments
|
860,379 | 685,332 | ||||||
|
Other invested assets (cost: 2012, $596,590; 2011, $558,232)
|
596,590 | 558,232 | ||||||
|
Cash
|
537,050 | 448,651 | ||||||
|
Total investments and cash
|
16,576,196 | 15,797,381 | ||||||
|
Accrued investment income
|
130,209 | 130,193 | ||||||
|
Premiums receivable
|
1,237,859 | 1,077,548 | ||||||
|
Reinsurance receivables
|
659,081 | 580,339 | ||||||
|
Funds held by reinsureds
|
228,375 | 267,295 | ||||||
|
Deferred acquisition costs
|
303,268 | 378,026 | ||||||
|
Prepaid reinsurance premiums
|
71,107 | 85,409 | ||||||
|
Deferred tax asset
|
262,024 | 332,783 | ||||||
|
Income taxes recoverable
|
68,442 | 41,623 | ||||||
|
Other assets
|
241,346 | 202,958 | ||||||
|
TOTAL ASSETS
|
$ | 19,777,907 | $ | 18,893,555 | ||||
|
LIABILITIES:
|
||||||||
|
Reserve for losses and loss adjustment expenses
|
$ | 10,069,055 | $ | 10,123,215 | ||||
|
Future policy benefit reserve
|
66,107 | 67,187 | ||||||
|
Unearned premium reserve
|
1,322,525 | 1,412,778 | ||||||
|
Funds held under reinsurance treaties
|
2,755 | 2,528 | ||||||
|
Commission reserves
|
65,533 | 55,103 | ||||||
|
Other net payable to reinsurers
|
162,778 | 60,775 | ||||||
|
Losses in course of payment
|
191,076 | 18,392 | ||||||
|
5.4% Senior notes due 10/15/2014
|
249,907 | 249,858 | ||||||
|
6.6% Long term notes due 5/1/2067
|
238,357 | 238,354 | ||||||
|
Junior subordinated debt securities payable
|
329,897 | 329,897 | ||||||
|
Accrued interest on debt and borrowings
|
4,781 | 4,781 | ||||||
|
Equity index put option liability
|
79,467 | 69,729 | ||||||
|
Unsettled securities payable
|
48,830 | 8,793 | ||||||
|
Other liabilities
|
213,372 | 180,790 | ||||||
|
Total liabilities
|
13,044,440 | 12,822,180 | ||||||
|
SHAREHOLDERS' EQUITY:
|
||||||||
|
Preferred shares, par value: $0.01; 50,000 shares authorized;
|
||||||||
|
no shares issued and outstanding
|
- | - | ||||||
|
Common shares, par value: $0.01; 200,000 shares authorized; (2012) 67,105
|
||||||||
|
and (2011) 66,455 outstanding before treasury shares
|
671 | 665 | ||||||
|
Additional paid-in capital
|
1,946,439 | 1,892,988 | ||||||
|
Accumulated other comprehensive income (loss), net of deferred income tax expense
|
||||||||
|
(benefit) of $119,629 at 2012 and $112,969 at 2011
|
537,049 | 366,978 | ||||||
|
Treasury shares, at cost; 15,687 shares (2012) and 12,719 shares (2011)
|
(1,363,958 | ) | (1,073,970 | ) | ||||
|
Retained earnings
|
5,613,266 | 4,884,714 | ||||||
|
Total shareholders' equity
|
6,733,467 | 6,071,375 | ||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$ | 19,777,907 | $ | 18,893,555 | ||||
EVEREST RE GROUP, LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
|||||||||||||||
|
(Dollars in thousands)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
|
(unaudited)
|
(unaudited) |
|
||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||||||
|
Net income (loss)
|
$ | 58,777 | $ | 41,042 | $ | 828,954 | $ | (80,486 | ) | |||||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||||||
|
Decrease (increase) in premiums receivable
|
(33,771 | ) | (75,692 | ) | (153,694 | ) | (235,560 | ) | ||||||||
|
Decrease (increase) in funds held by reinsureds, net
|
(3,791 | ) | 784 | 42,298 | 18,236 | |||||||||||
|
Decrease (increase) in reinsurance receivables
|
(19,302 | ) | (10,061 | ) | (55,274 | ) | 97,549 | |||||||||
|
Decrease (increase) in current income taxes
|
(48,217 | ) | 75,497 | (26,831 | ) | 82,702 | ||||||||||
|
Decrease (increase) in deferred tax asset
|
16,013 | (120,471 | ) | 64,909 | (194,029 | ) | ||||||||||
|
Decrease (increase) in prepaid reinsurance premiums
|
34,759 | (3,098 | ) | 16,358 | 46,374 | |||||||||||
|
Increase (decrease) in reserve for losses and loss adjustment expenses
|
235,945 | 247,859 | (169,595 | ) | 826,230 | |||||||||||
|
Increase (decrease) in future policy benefit reserve
|
374 | 5,217 | (1,080 | ) | 4,185 | |||||||||||
|
Increase (decrease) in unearned premiums
|
(46,193 | ) | 39,179 | (98,418 | ) | (39,822 | ) | |||||||||
|
Increase (decrease) in other net payable to reinsurers
|
(64,576 | ) | 20,849 | 100,566 | 4,911 | |||||||||||
|
Increase (decrease) in losses in course of payment
|
85,895 | (34,035 | ) | 173,232 | 18,477 | |||||||||||
|
Change in equity adjustments in limited partnerships
|
(17,013 | ) | 10,504 | (63,779 | ) | (56,549 | ) | |||||||||
|
Change in other assets and liabilities, net
|
(20,125 | ) | 34,332 | 76,788 | 108,611 | |||||||||||
|
Non-cash compensation expense
|
9,158 | 4,740 | 31,984 | 17,693 | ||||||||||||
|
Amortization of bond premium (accrual of bond discount)
|
16,049 | 13,488 | 61,844 | 47,872 | ||||||||||||
|
Amortization of underwriting discount on senior notes
|
14 | 13 | 52 | 49 | ||||||||||||
|
Net realized capital (gains) losses
|
(19,518 | ) | (137,283 | ) | (164,400 | ) | (6,923 | ) | ||||||||
|
Net cash provided by (used in) operating activities
|
184,478 | 112,864 | 663,914 | 659,520 | ||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||||||
|
Proceeds from fixed maturities matured/called - available for sale, at market value
|
535,686 | 354,593 | 1,830,582 | 1,702,973 | ||||||||||||
|
Proceeds from fixed maturities matured/called - available for sale, at fair value
|
- | - | 1,300 | 12,775 | ||||||||||||
|
Proceeds from fixed maturities sold - available for sale, at market value
|
273,838 | 376,593 | 913,139 | 1,732,246 | ||||||||||||
|
Proceeds from fixed maturities sold - available for sale, at fair value
|
11,991 | 2,526 | 84,917 | 65,158 | ||||||||||||
|
Proceeds from equity securities sold - available for sale, at market value
|
150,015 | - | 280,807 | 27,207 | ||||||||||||
|
Proceeds from equity securities sold - available for sale, at fair value
|
171,823 | 92,480 | 558,740 | 247,227 | ||||||||||||
|
Distributions from other invested assets
|
31,422 | 23,256 | 84,454 | 166,273 | ||||||||||||
|
Cost of fixed maturities acquired - available for sale, at market value
|
(1,184,638 | ) | (944,353 | ) | (3,328,409 | ) | (3,238,113 | ) | ||||||||
|
Cost of fixed maturities acquired - available for sale, at fair value
|
(791 | ) | (2,456 | ) | (7,955 | ) | (27,481 | ) | ||||||||
|
Cost of equity securities acquired - available for sale, at market value
|
(6,445 | ) | (7,254 | ) | (26,571 | ) | (127,837 | ) | ||||||||
|
Cost of equity securities acquired - available for sale, at fair value
|
(121,461 | ) | (70,867 | ) | (426,507 | ) | (755,734 | ) | ||||||||
|
Cost of other invested assets acquired
|
(8,688 | ) | (7,000 | ) | (58,369 | ) | (64,832 | ) | ||||||||
|
Cost of businesses acquired
|
- | - | - | (63,100 | ) | |||||||||||
|
Net change in short-term investments
|
112,153 | 149,585 | (175,043 | ) | 100,969 | |||||||||||
|
Net change in unsettled securities transactions
|
(30,872 | ) | (21,883 | ) | 35,085 | 13,563 | ||||||||||
|
Net cash provided by (used in) investing activities
|
(65,967 | ) | (54,780 | ) | (233,830 | ) | (208,706 | ) | ||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||||||
|
Common shares issued during the period, net
|
1,605 | 3,761 | 21,473 | 12,269 | ||||||||||||
|
Purchase of treasury shares
|
(39,963 | ) | (8,251 | ) | (289,988 | ) | (92,490 | ) | ||||||||
|
Revolving credit borrowings
|
- | - | - | (50,000 | ) | |||||||||||
|
Dividends paid to shareholders
|
(24,735 | ) | (25,786 | ) | (100,402 | ) | (103,848 | ) | ||||||||
|
Net cash provided by (used in) financing activities
|
(63,093 | ) | (30,276 | ) | (368,917 | ) | (234,069 | ) | ||||||||
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
3,074 | (22,863 | ) | 27,232 | (26,502 | ) | ||||||||||
|
Net increase (decrease) in cash
|
58,492 | 4,945 | 88,399 | 190,243 | ||||||||||||
|
Cash, beginning of period
|
478,558 | 443,706 | 448,651 | 258,408 | ||||||||||||
|
Cash, end of period
|
$ | 537,050 | $ | 448,651 | $ | 537,050 | $ | 448,651 | ||||||||
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
||||||||||||||||
|
Income taxes paid (recovered)
|
$ | 5,291 | $ | (38,618 | ) | $ | 59,754 | $ | (44,537 | ) | ||||||
|
Interest paid
|
21,072 | 20,262 | 53,008 | 51,647 | ||||||||||||
|
Non-cash transaction:
|
||||||||||||||||
|
Net assets acquired and liabilities assumed from business acquisitions
|
- | - | - | 19,130 | ||||||||||||
|
Conversion of equity securities - available for sale, at market value, to fixed
|
||||||||||||||||
|
maturity securities - available for sale, at market value, including accrued
|
||||||||||||||||
|
interest at time of conversion
|
- | - | 92,981 | - | ||||||||||||