EX-99.1 3 a04-2960_1ex99d1.htm EX-99.1

Exhibit 99.1

 

Bruker BioSciences Grows Revenue to $260 Million in 2003; Returns to Profitability in Fourth Quarter

 

Life-Science Mass Spectrometry Systems Revenue Increases 33% in Fourth
Quarter, and 29% for Full Year 2003, Including Currency Effects

 

Billerica, Massachusetts, March 2, 2004 (BUSINESS WIRE)  –  Bruker BioSciences Corporation (NASDAQ: BRKR) today reported its financial results for the fourth quarter and the year ended December 31, 2003.  On July 1, 2003 Bruker Daltonics Inc. merged with Bruker AXS Inc. to form Bruker BioSciences Corporation.  All results for periods prior to this merger are historical combined results of the two previously separate companies.

 

For the year 2003, revenue increased 18% to $260.7 million, compared to revenue of $220.7 million for the same period last year.  After eliminating $30.6 million in currency effects, full year 2003 revenue increased 4%, compared to 2002.  For the fourth quarter of 2003, Bruker BioSciences reported an 18% increase in revenue to $73.7 million, compared to revenue of $62.5 million in the fourth quarter of 2002.  After eliminating $9.2 million in currency effects, fourth quarter 2003 revenue increased 3% compared to fourth quarter 2002 revenue.  Revenue after eliminating currency effects is a non-GAAP financial measure that excludes the impact of favorable currency effects when translating sales outside the United States into U.S. Dollars.

 

For the year 2003, the GAAP net loss was $(17.6) million or $(0.22) per diluted share, compared to a net loss of $(6.8) million or $(0.09) per share in 2002.  In the fourth quarter of 2003, GAAP net income was $0.3 million, or $0.00 per diluted share, compared to a net loss of $(4.9) million, or $(0.06) per diluted share, in the fourth quarter 2002.

 

For the year 2003, adjusted net income was $2.2 million, or $0.03 per diluted share, compared to $5.4 million, or $0.07 per diluted share, for the year 2002.  In the fourth quarter of 2003, adjusted net income was $0.6 million, or $0.01 per diluted share, compared to adjusted net income of $1.6 million, or $0.02 per diluted share, in the fourth quarter 2002.  Adjusted net income is a non-GAAP financial measure that excludes the amortization of acquisition-related assets, other special charges, other restructuring charges, the income tax valuation allowance, a contract reserve, investment and goodwill write-downs, and adjustments for the pre-merger minority interest in Bruker AXS.

 

For the year 2003, adjusted EBITDA was $19.3 million, compared to $20.1 million for the year 2002.  Adjusted EBITDA was $4.4 million for the fourth quarter 2003, compared to $6.1 million for the fourth quarter 2002.  Adjusted EBITDA, a non-GAAP financial measure, is GAAP operating income (loss) excluding depreciation and amortization expense, other special charges, other restructuring charges, and a contract reserve.  See the accompanying tables for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures.

 

COMMENTS AND OUTLOOK

 

“In 2003, we took the necessary steps to position the Company for the future,” said Frank Laukien, Ph.D., President and Chief Executive Officer of Bruker BioSciences.  “We

 



 

believe the merger of Bruker Daltonics and Bruker AXS, as well as the subsequent restructuring of both of our operating businesses, will be key bottom-line growth drivers for the Company in 2004 and beyond.  At the same time, we have introduced numerous successful products and have maintained our top-line growth momentum during a difficult year.  We believe that we have considerable leverage in our expenses for further improving our operating margins as we become a larger company.”

 

He continued: “Bruker BioSciences is now positioned as a leading tools provider to the proteomics marketplace.  On the one hand, Bruker Daltonics is recognized as one of the most innovative and fastest growing companies in life-science mass spectrometry for expression and clinical proteomics applications, while Bruker AXS is a leading provider of X-ray tools for structural proteomics.  We are looking forward to several important new product introductions at next week’s 2004 Pittcon, including, in particular, our new Proteomics RIMS™ (Research Information Management System), which leverages our unique combined capabilities for high-information content proteomics.  Moreover, we are very pleased with our rapid growth in biomarker discovery and clinical proteomics, where we believe our high-performance products are ideally positioned for clinical research into robust, scientifically supported panels of biomarkers.”

 

Laura Francis, Chief Financial Officer of Bruker BioSciences, stated: “We are particularly encouraged by recent trends in our growth in bookings.  In the fourth quarter of 2003, when compared to the fourth quarter of 2002, at Bruker Daltonics we saw greater than 35% bookings growth, and at Bruker AXS we experienced greater than 25% bookings growth.  We are benefiting from improvements in the market environment and currency, but we also believe that our innovative and broad product offerings are giving us additional momentum.”

 

She concluded: “Considering our recent bookings momentum, we are raising our objective to 13-15% revenue growth in 2004, including currency effects, or 8-10% revenue growth without currency effects.  From a bottom-line perspective, in the first half of 2004, we expect to still see the effect of lower gross margins due to final deliveries on a low margin substance detection contract, and excess capacity during the finalization of our restructuring process in the first and second quarters of 2004.  However, we expect marked bottom-line improvements in the second half of 2004 upon completion of the contract and restructuring.  Our guidance for the first quarter of 2004 is revenue of $68 to $72 million, and adjusted EPS of $0.00 to $0.02. While we do not give full-year guidance, it is our objective for the year 2004 to grow revenue to $290 to $300 million, and to more than double our adjusted EPS to $0.07 to $0.09 per diluted share.”

 

OPERATING BUSINESSES

Set forth below is selected financial information for Bruker BioSciences’ two operating businesses:  Bruker Daltonics (life-science mass spectrometry business) and Bruker AXS (x-ray analysis business):

 

BRUKER DALTONICS

For the year 2003, revenue increased 26% (11% increase excluding $17.7 million in currency effects) to $146.7 million, from $116.4 million for the year 2002.   In the fourth quarter of 2003, revenue for the Bruker Daltonics business increased 27% (10% increase

 



 

excluding $5.6 million in currency effects) to $42.0 million, from $32.9 million in the fourth quarter of 2002.

 

Revenue growth was driven by sales of life-science mass spectrometry systems and by strong aftermarket sales, but was offset by weaker sales of substance detection systems.  Revenue in life-science mass spectrometry systems increased 33% in the fourth quarter of 2003, and 29% for the year 2003, when compared to the same periods in 2002, including all currency effects.  For the year 2003, Bruker Daltonics’ revenue was derived 72% from life-science systems, 9% from substance detection systems, and 19% from aftermarket sales.

 

For the year 2003, adjusted EBITDA was $16.0 million, compared to $14.8 million for the year 2002, and $3.9 million for the fourth quarter 2003, compared to $4.0 million for the fourth quarter 2002.  See the accompanying tables for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures.

 

BRUKER AXS

 

For the year 2003, revenues increased 9% to $113.9 million (3% decline excluding $12.9 million in currency effects), from $104.3 million in the year 2002.  Revenues for the Bruker AXS business increased 7% to $31.7 million (5% decline excluding $3.6 million in currency effects) in the fourth quarter of 2003, compared to $29.6 million in the fourth quarter of 2002.

 

Revenues for our elemental composition and thermal analyzer systems, as well as aftermarket sales, drove growth, but were offset by softness in life-science x-ray systems sales.  For the year 2003, Bruker AXS revenue was derived 70% from x-ray systems and 30% from aftermarket sales.

 

Adjusted EBITDA was $3.7 million in the year 2003, compared to $5.3 million in the year 2002, and $0.6 million for the fourth quarter 2003, compared to $2.0 million for the fourth quarter 2002.  See the accompanying tables for a reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measures.

 

USE OF NON-GAAP FINANCIAL MEASURES

 

In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), we use the non-GAAP measures of revenue after eliminating currency effects, adjusted net income, EPS, and EBITDA.  Revenue after eliminating currency effects exclude the impact of favorable currency effects when translating sales outside the United States into U.S. Dollars.  Adjusted net income and EPS exclude certain items including amortization of acquisition-related assets, other special charges, other restructuring charges, the income tax valuation allowance, a contract reserve, investment and goodwill write-downs, and adjustments for the pre-merger minority interest in Bruker AXS.  We exclude these items because they are outside of our normal operations and, in certain cases, are difficult to forecast accurately for future periods.  Adjusted EBITDA is defined as US GAAP operating income (loss) excluding depreciation and amortization expense, other special charges, other restructuring charges, and a contract reserve.  We believe that the inclusion of such non-GAAP measures helps investors to gain a better understanding of our core operating results and future prospects, consistent with how management measures and forecasts the Company’s performance, especially when comparing such results to previous periods or

 



 

forecasts.  However, the non-GAAP financial measures included in this press release are not meant to be considered superior to or as a substitute for results of operations prepared in accordance with GAAP.  Reconciliations of such non-GAAP financial measures to the most directly comparable GAAP financial measures are set forth in the accompanying tables.

 

EARNINGS CONFERENCE CALL

 

Bruker BioSciences will host an operator-assisted earnings conference call at 8 a.m. Eastern Time on Wednesday, March 3, 2004.  To listen to the webcast, investors can go to www.bruker-biosciences.com and click on the live web broadcast symbol.  The webcast will be available through the Company web site for 30 days.  Investors can also listen and participate on the telephone in the US and Canada by calling 888-339-2688, or 617-847-3007 outside the US and Canada.  Investors should refer to the Bruker BioSciences Quarterly Earnings Call.  A telephone replay of the conference call will be available one hour after the conference call by dialing 888-286-8010 in the US and Canada, or 617-801-6888 outside the US and Canada, and then entering replay pass code 72178733.

 

ABOUT BRUKER BIOSCIENCES

 

Bruker BioSciences Corporation, headquartered in Billerica, Massachusetts, is the publicly traded parent company of Bruker AXS Inc. and Bruker Daltonics Inc.  Bruker AXS is a leading developer and provider of life science and advanced materials research tools based on X-ray technology.  Bruker Daltonics is a leading developer and provider of innovative life science tools based on mass spectrometry.  For more information, please visit www.bruker-biosciences.com

 

CAUTIONARY STATEMENT

 

Any statements contained in this press release that do not describe historical facts may constitute forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Any forward-looking statements contained herein are based on current expectations, but are subject to a number of risks and uncertainties. The factors that could cause actual future results to differ materially from current expectations include, but are not limited to, risks and uncertainties relating to the Company’s reorganization strategies, integration risks, failure of conditions, technological approaches, product development, market acceptance, cost and pricing of the Company’s products, changes in governmental regulations, capital spending and government funding policies, FDA and other regulatory approvals to the extent applicable, competition, the intellectual property of others, patent protection and litigation. These and other factors are identified and described in more detail in our filings with the SEC, including, without limitation, our respective annual reports on Form 10-K for the year ended December 31, 2002, our most recent quarterly reports on Form 10-Q, our current reports on Form 8-K and the joint proxy statement/prospectus filed in connection with the merger. We disclaim any intent or obligation to update these forward-looking statements.

 

FOR FURTHER INFORMATION:

Michael Willett, Investor Relations Officer

 

Tel:  (978) 663-3660, ext. 1411

 

Email:   ir@bruker-biosciences.com

 



 

Condensed consolidated statements of operations, reconciliations, operating business information, and balance sheets follow for Bruker BioSciences.

 

Bruker BioSciences Corporation
GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Product revenues

 

$

73,564

 

$

62,471

 

$

259,381

 

$

220,440

 

Other revenues

 

95

 

76

 

1,298

 

218

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

73,659

 

62,547

 

260,679

 

220,658

 

 

 

 

 

 

 

 

 

 

 

Costs and operating expenses:

 

 

 

 

 

 

 

 

 

Cost of product revenues

 

41,879

 

32,924

 

144,834

 

118,986

 

Marketing and selling

 

17,188

 

14,290

 

60,420

 

48,146

 

General and administrative

 

4,788

 

4,751

 

17,335

 

15,274

 

Research and development

 

9,861

 

8,394

 

38,026

 

30,637

 

Reversal of liability accrual

 

 

 

(1,929

)

 

Other special charges

 

 

(113

)

11,674

 

1,969

 

Total costs and operating expenses

 

73,716

 

60,246

 

270,360

 

215,012

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

(57

)

2,301

 

(9,681

)

5,646

 

Interest and other income (expense), net

 

818

 

(6,327

)

998

 

(9,262

)

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

761

 

(4,026

)

(8,683

)

(3,616

)

Income tax expense

 

447

 

1,008

 

9,724

 

2,781

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before minority interest

 

314

 

(5,034

)

(18,407

)

(6,397

)

Minority interest in subsidiaries

 

2

 

(124

)

(853

)

(212

)

 

 

 

 

 

 

 

 

 

 

Income (loss) before cumulative effect

 

312

 

(4,910

)

(17,554

)

(6,185

)

Cumulative effect of accounting change

 

 

 

 

617

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

312

 

$

(4,910

)

$

(17,554

)

$

(6,802

)

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Income (loss) before cumulative effect

 

$

0.00

 

$

(0.06

)

$

(0.22

)

$

(0.08

)

Cumulative effect of accounting change

 

 

 

 

(0.01

)

Net income (loss)

 

$

0.00

 

$

(0.06

)

$

(0.22

)

$

(0.09

)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

86,003

 

77,173

 

81,280

 

77,483

 

Diluted

 

86,826

 

77,173

 

81,280

 

77,483

 

 



 

Bruker BioSciences Corporation
ADJUSTED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Product revenues

 

$

73,564

 

$

62,471

 

$

259,381

 

$

220,440

 

Other revenues

 

95

 

76

 

1,298

 

218

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

73,659

 

62,547

 

260,679

 

220,658

 

 

 

 

 

 

 

 

 

 

 

Costs and operating expenses:

 

 

 

 

 

 

 

 

 

Cost of product revenues

 

41,713

 

32,224

 

143,805

 

118,286

 

Marketing and selling

 

17,187

 

14,290

 

60,417

 

48,146

 

General and administrative

 

4,669

 

4,751

 

17,096

 

15,274

 

Research and development

 

9,859

 

8,394

 

38,023

 

30,637

 

Reversal of liability accrual

 

 

 

(1,929

)

 

Total costs and operating expenses

 

73,428

 

59,659

 

257,412

 

212,343

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

231

 

2,888

 

3,267

 

8,315

 

Interest and other income, net

 

818

 

225

 

998

 

1,676

 

 

 

 

 

 

 

 

 

 

 

Income before taxes

 

1,049

 

3,113

 

4,265

 

9,991

 

Income tax expense

 

447

 

1,252

 

2,042

 

3,890

 

 

 

 

 

 

 

 

 

 

 

Income before minority interest

 

602

 

1,861

 

2,223

 

6,101

 

Minority interest in subsidiaries

 

2

 

280

 

(7

)

706

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

600

 

$

1,581

 

$

2,230

 

$

5,395

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

$

0.01

 

$

0.02

 

$

0.03

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

86,003

 

77,173

 

81,280

 

77,483

 

Diluted

 

86,826

 

77,343

 

82,118

 

77,685

 

 



 

Bruker BioSciences Corporation
RECONCILIATION FROM GAAP NET INCOME (LOSS) TO ADJUSTED NET INCOME
(in thousands, except per share data)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

312

 

$

(4,910

)

$

(17,554

)

$

(6,802

)

 

 

 

 

 

 

 

 

 

 

Adjustments, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of acquisition-related assets

 

288

 

 

571

 

 

 

 

 

 

 

 

 

 

 

 

Other special charges

 

 

(77

)

10,626

 

1,140

 

 

 

 

 

 

 

 

 

 

 

Other restructuring charges

 

 

 

703

 

 

 

 

 

 

 

 

 

 

 

 

Income tax valuation allowance

 

 

 

8,730

 

 

 

 

 

 

 

 

 

 

 

 

Contract reserve

 

 

420

 

 

420

 

 

 

 

 

 

 

 

 

 

 

Investment write-down

 

 

6,552

 

 

10,938

 

 

 

 

 

 

 

 

 

 

 

Cumulative effect (write-down of goodwill)

 

 

 

 

617

 

 

 

 

 

 

 

 

 

 

 

Minority interest in subsidiaries

 

 

(404

)

(846

)

(918

)

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

600

 

$

1,581

 

$

2,230

 

$

5,395

 

 

 

 

 

 

 

 

 

 

 

Adjusted EPS

 

$

0.01

 

$

0.02

 

$

0.03

 

$

0.07

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

86,003

 

77,173

 

81,280

 

77,483

 

Diluted

 

86,826

 

77,343

 

82,118

 

77,685

 

 



 

Bruker BioSciences Corporation
RECONCILIATION FROM GAAP NET INCOME (LOSS) TO ADJUSTED EBITDA
(in thousands, except per share data)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

312

 

$

(4,910

)

$

(17,554

)

$

(6,802

)

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other (income) expense, net

 

(818

)

6,327

 

(998

)

9,262

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

447

 

1,008

 

9,724

 

2,781

 

 

 

 

 

 

 

 

 

 

 

Minority interest in subsidiaries

 

2

 

(124

)

(853

)

(212

)

 

 

 

 

 

 

 

 

 

 

Cumulative effect (write-down of goodwill)

 

 

 

 

617

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

(57

)

2,301

 

(9,681

)

5,646

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

4,412

 

3,167

 

16,597

 

11,824

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

4,355

 

5,468

 

6,916

 

17,470

 

 

 

 

 

 

 

 

 

 

 

Other special charges

 

 

(113

)

11,674

 

1,969

 

 

 

 

 

 

 

 

 

 

 

Other restructuring charges

 

 

 

703

 

 

 

 

 

 

 

 

 

 

 

 

Contract reserve

 

 

700

 

 

700

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

4,355

 

$

6,055

 

$

19,293

 

$

20,139

 

 



 

Bruker BioSciences Corporation
BRUKER DALTONICS SELECTED OPERATING BUSINESS INFORMATION
(in thousands)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

41,969

 

$

32,943

 

$

146,749

 

$

116,368

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

1,144

 

$

1,300

 

$

2,558

 

$

5,745

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

2,802

 

2,160

 

10,568

 

8,195

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

3,946

 

3,460

 

13,126

 

13,940

 

 

 

 

 

 

 

 

 

 

 

Other special charges

 

 

(113

)

2,906

 

203

 

 

 

 

 

 

 

 

 

 

 

Contract reserve

 

 

700

 

 

700

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

3,946

 

$

4,047

 

$

16,032

 

$

14,843

 

 



 

Bruker BioSciences Corporation
BRUKER AXS SELECTED OPERATING BUSINESS INFORMATION
(in thousands)

 

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

31,690

 

$

29,604

 

$

113,930

 

$

104,290

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

$

(993

)

$

1,001

 

$

(11,828

)

$

(99

)

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

1,610

 

1,007

 

6,029

 

3,629

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

617

 

2,008

 

(5,799

)

3,530

 

 

 

 

 

 

 

 

 

 

 

Other special charges

 

 

 

8,768

 

 

 

 

 

 

 

 

 

 

 

 

Other restructuring charges

 

 

 

703

 

1,767

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

617

 

$

2,008

 

$

3,672

 

$

5,297

 

 



 

Bruker BioSciences Corporation
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)

 

 

 

December 31,
2003

 

December 31,
2002

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and short-term investments

 

$

76,837

 

$

99,562

 

Accounts receivable, net

 

52,540

 

47,984

 

Inventories

 

110,052

 

101,836

 

Other current assets

 

11,196

 

7,180

 

Total current assets

 

250,625

 

256,562

 

 

 

 

 

 

 

Property and equipment, net

 

81,354

 

73,249

 

Intangible and other assets

 

19,052

 

12,342

 

 

 

 

 

 

 

Total assets

 

$

351,031

 

$

342,153

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Short-term borrowings

 

$

18,417

 

$

18,410

 

Accounts payable

 

24,909

 

22,446

 

Other current liabilities

 

63,416

 

56,037

 

Total current liabilities

 

106,742

 

96,893

 

 

 

 

 

 

 

Long-term debt

 

26,544

 

17,358

 

Other long-term liabilities

 

15,194

 

15,881

 

Minority interest in subsidiaries

 

124

 

26,623

 

 

 

 

 

 

 

Total shareholders’ equity

 

202,426

 

185,398

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

351,031

 

$

342,153