-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: keymaster@town.hall.org Originator-Key-Asymmetric: MFkwCgYEVQgBAQICAgADSwAwSAJBALeWW4xDV4i7+b6+UyPn5RtObb1cJ7VkACDq pKb9/DClgTKIm08lCfoilvi9Wl4SODbR1+1waHhiGmeZO8OdgLUCAwEAAQ== MIC-Info: RSA-MD5,RSA, ciQSc4KQvgGOZZ4QwISAPy/AFFJ2wP6fW3YzoV9TRFiScii70KZyAu4JmJzYyFo/ L/Kf5rkYbDMPWzrLz72OtQ== 0000065771-95-000001.txt : 19950515 0000065771-95-000001.hdr.sgml : 19950515 ACCESSION NUMBER: 0000065771-95-000001 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 19941231 FILED AS OF DATE: 19950214 SROS: NYSE FILER: COMPANY DATA: COMPANY CONFORMED NAME: MA COM INC CENTRAL INDEX KEY: 0000065771 STANDARD INDUSTRIAL CLASSIFICATION: SEMICONDUCTORS & RELATED DEVICES [3674] IRS NUMBER: 042090644 STATE OF INCORPORATION: MA FISCAL YEAR END: 0928 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 001-04236 FILM NUMBER: 95510978 BUSINESS ADDRESS: STREET 1: M/S 213 1011 PAWTUCKET BOULEVARD STREET 2: P.O. BOX 3295 CITY: LOWELL STATE: MA ZIP: 01880-6210 BUSINESS PHONE: 6172245600 MAIL ADDRESS: STREET 1: 1011 PAWTUCKET BLVD., M/S-213 STREET 2: P.O. BOX 3295 CITY: LOWELL STATE: MA ZIP: 01853-3295 FORMER COMPANY: FORMER CONFORMED NAME: MICROWAVE ASSOCIATES INC DATE OF NAME CHANGE: 19780803 10-Q 1 M/A-COM, INC. 1995 Q1 10-Q SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 ------------------------------ FORM 10-Q (Mark One) (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended December 31, 1994 OR ( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the transition period from to ----------- ----------- Commission File No. 1-4236 M/A-COM, INC. ------------------------------------------------------ (Exact name of registrant as specified in its charter) Massachusetts 04-2090644 - ------------------------------- --------------------------------------- (State or other jurisdiction of (I.R.S. Employer Identification Number) incorporation or organization) 100 Chelmsford Street, Lowell, MA 01853-3294 ------------------------------------------------------- (Address of principal executive offices) (Zip Code) (508) 442-5000 -------------- (Registrant's telephone number, including area code) Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes (X) No ( ) As of February 6 1995, M/A-COM, Inc. had outstanding 26,176,437 shares of Common Stock, $1.00 par value (exclusive of 17,829,272 shares held in its treasury). PART I. FINANCIAL INFORMATION Item 1. Financial Statements M/A-COM, INC. AND SUBSIDIARIES The accompanying condensed consolidated financial statements include, in the opinion of management, all adjustments which are normal and recurring (with the exception of the cumulative effect of a change in accounting for income taxes) and necessary to a fair statement of the results for the interim periods presented. Neither the results for the current period nor comparison with the corresponding period of the preceding fiscal year should be considered indicative of the results which may be expected for the fiscal year ending September 30, 1995. These condensed consolidated financial statements should be read in conjunction with the financial statements and notes thereto contained in the Company's Annual Report on Form 10-K for the fiscal year ended October 1, 1994. We have engaged our independent accountants, Price Waterhouse LLP, to conduct a limited review of the condensed financial information included in this report for the quarter ended December 31, 1994. They have reported to us that such review, which does not constitute an audit, has been completed in accordance with standards established for such reviews by the American Institute of Certified Public Accountants. They proposed no adjustments or additional disclosure which they believed should be reflected in the financial information accompanying this report. Price Waterhouse LLP's report on their review is enclosed with this report. Page 2 M/A-COM, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENT OF OPERATIONS (In thousands, except per share amounts) UNAUDITED
First Quarter Ended ------------------------------- December 31, January 1, 1994 1994 ------------------------------- Net sales $81,609 $79,120 ------- ------- Costs and expenses: Cost of sales 59,230 51,720 Company sponsored research and development 4,259 4,710 Selling, general and administrative expenses 20,573 19,471 Interest expense 2,256 2,255 Interest income (144) (136) ------- ------- 86,174 78,020 ------- ------- Income (loss) before income taxes and cumulative effect (4,565) 1,100 Income tax provision 500 330 ------- ------- Income (loss) before cumulative effect (5,065) 770 Cumulative effect of a change in accounting for income taxes -- 3,300 ------- ------- Net income (loss) $(5,065) $ 4,070 ======= ======= Income (loss) per share: Income (loss) before cumulative effect $(.19) $ .03 Cumulative effect of accounting change -- .13 ----- ----- Net income (loss) per share $(.19) $ .16 ===== ===== Shares used in income (loss) per share calculation 26,002 25,808 ====== ====== See accompanying notes.
Page 3 M/A-COM, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEET (In thousands)
---------------------------- December 31, October 1, 1994 1994 (Unaudited) ---------------------------- ASSETS - ------ Current assets: Cash and cash equivalents $ 7,795 $ 4,631 Marketable securities 1,250 1,250 Accounts receivable, net 60,528 70,001 Unbilled revenue under customer contracts 2,338 1,926 Inventories 61,144 60,827 Other current assets 9,677 10,842 --------- --------- Total current assets 142,732 149,477 --------- --------- Plant assets 265,562 262,218 Less - Accumulated depreciation (163,995) (158,729) --------- --------- 101,567 103,489 --------- --------- Other assets 53,653 55,666 --------- --------- Total Assets $ 297,952 $ 308,632 ========= ========= LIABILITIES AND STOCKHOLDERS' EQUITY - ------------------------------------ Current liabilities: Notes payable and current portion of long-term debt $ 8,923 $ 6,518 Accounts payable-trade 13,070 14,968 Accrued liabilities and taxes 66,865 74,088 --------- --------- Total current liabilities 88,858 95,574 --------- --------- Long-term debt 67,659 67,599 --------- --------- Other long-term liabilities 24,500 24,119 --------- --------- Stockholders' equity: Paid-in-capital 49,374 48,714 Retained earnings 67,561 72,626 --------- --------- Total stockholders' equity 116,935 121,340 --------- --------- Commitments and contingencies Total Liabilities and Stockholders' Equity $ 297,952 $ 308,632 ========= ========= See accompanying notes.
Page 4 M/A-COM, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (In thousands) UNAUDITED
First Quarter Ended ------------------------------- December 31, January 1, 1994 1994 ------------------------------- Cash provided by (used by) operating activities $ 4,633 $ (6,988) -------- -------- Cash applied to investing activities: Additions to plant assets (4,120) (3,980) -------- -------- Cash flows from financing activities: Proceeds from short-term borrowings 10,883 8,026 Repayment of debt (8,294) (193) Stock options exercised 28 955 -------- -------- Cash provided by financing activities 2,617 8,788 -------- -------- Cash provided by (applied to) discontinued operations 34 (2,197) -------- -------- Increase (decrease) in cash and cash equivalents 3,164 (4,377) Cash and cash equivalents at beginning of period 4,631 10,024 -------- -------- Cash and cash equivalents at end of period $ 7,795 $ 5,647 ======== ======== See accompanying notes.
Page 5 M/A-COM, INC. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements - ---------------------------------------------------- (Unaudited except for October 1, 1994 amounts) Note 1 - Restructuring Costs and Unusual Items During the latter half of 1994, the Company's management became concerned about emerging operational trends impacting the Burlington semiconductor operation, which services highly competitive markets characterized by steep selling price reductions. In October 1994, the Company realigned its Burlington semiconductor operation into its Microelectronics Division and a new management team consisting of four experienced and proven Company managers was assigned to this operation. During the first quarter of fiscal 1995, lower sales volume, production inefficiencies related to management transition and the market characteristics discussed above, diminished this operation's ability to fully absorb fixed production costs and cover selling, general and administrative expenses, including an allocation of corporate expenses. As a consequence, this operation lost $4.9 million in the first quarter of 1995. In the fourth quarter of 1994, the Company began implementation of a plan of involuntary employee terminations in an effort to reduce general and administrative expenses. In connection with this plan, the Company recorded a $2.5 million charge for expected termination benefits relating primarily to individuals functioning in a financial, general or administrative capacity. Additionally, at October 1, 1994, the Company had a $1.6 million reserve remaining from prior involuntary employee termination actions. During the first quarter of 1995, the Company reduced its workforce by 115 persons, resulting in charges of $1.0 million against the restructuring reserve for severance and related benefits. In the fourth quarter of 1993, as a result of its decision to refocus the direction of its commercial business, the Company recorded a charge of $5.3 million for anticipated losses on technically complex development programs related to existing commercial contracts. In the first quarter of 1994, the Company reduced its orders and backlog to reflect the termination of one such technically complex contract. This termination resulted in a reduction in the anticipated losses related to this contract and the Company reversed $1.0 million of previously established reserves. This amount was recorded as a reduction to cost of sales. Note 2 - Income Taxes In the first quarter of 1994, the Company prospectively adopted Statement of Financial Accounting Standards No. 109, Accounting for Income Taxes ("SFAS 109"), effective as of October 3, 1993. The cumulative effect of adopting SFAS 109 amounted to $3.3 million of income. This amount is reflected in the consolidated statement of operations for the first quarter of 1994 as the cumulative effect of a change in accounting principle. It primarily represents the reversal of deferred tax assets and liabilities resulting from the adoption of SFAS 109. The deferred tax assets and liabilities were established in connection with a previous acquisition and were recorded as reductions of the respective assets and liabilities. Page 6 The net current deferred tax asset of $6.6 million is included in other current assets and the net deferred tax liability of $11.5 million is included in other long-term liabilities in the accompanying condensed consolidated balance sheet at December 31, 1994. The Company has not provided deferred taxes on the undistributed earnings of its foreign subsidiaries as such earnings are expected to be reinvested for an indefinite period of time. Note 3 - Common Stock Transactions and Debt The Company has a $30.0 million revolving credit agreement which expires on August 30, 1995. The maximum borrowings are restricted based on the amount of the Company's domestic accounts receivable. The agreement contains certain restrictive covenants including, but not limited to, minimum levels of profitability and liquidity and restrictions related to indebtedness, cash flow and capital expenditures. The agreement also contains restrictions with respect to acquisitions and the repurchase of the Company's public debt. Due to the loss incurred during the first quarter of 1995, the Company was in non- compliance of its covenants with respect to a minimum level of profitability and of cash flow. Subsequent to the end of the first quarter, the Company has obtained a waiver of compliance for these covenants and is discussing modifications to its revolving credit agreement. As of December 31, 1994 and through February 14, 1995, there were no outstanding borrowings under this agreement. The Company's borrowing availability under this agreement was $20.3 million. The Company's foreign subsidiaries have lines of credit available to fund local working capital requirements. These lines of credit provide for borrowings aggregating approximately $16.7 million. During the first quarter of 1995, the Company increased its borrowings by a net of approximately $2.7 million under its foreign lines of credit. As of December 31, 1994, total borrowings under the foreign lines of credit aggregated approximately $8.4 million. In the first quarter of 1994, the Company repaid $2.6 million of an Industrial Revenue Bond ("IRB") associated with a previously discontinued operation. In the first quarters of 1995 and 1994, the Company contributed a total of 142,000 and 118,000 shares of common stock, respectively, to match employee contributions to the Company's defined contribution retirement plan. Page 7 Note 4 - Inventories Inventories are summarized as follows (in thousands):
December 31, October 1, 1994 1994 ---------------------------------- Raw materials $22,623 $21,762 Work in process 25,035 27,964 Finished goods 13,486 11,101 ------- ------- $61,144 $60,827 ======= =======
Note 5 - Computation of Income (Loss) per Share The shares used in the computation of income (loss) per share were as follows (in thousands):
First Quarter Ended ------------------------------ December 31, January 1, 1994 1994 ------------------------------ Weighted average shares outstanding during period 26,002 25,357 Add: Incremental shares to reflect dilutive effect of stock option and deferred compensation plans -- 451 ------ ------ 26,002 25,808 ====== ======
The shares used in the computation of income (loss) per share in the first quarter of 1995, do not include the incremental shares to reflect the dilutive effect of stock options and deferred compensation plans as the effect would be anti-dilutive. Fully diluted earnings per share have not been presented as the effect would be anti-dilutive in the first quarter of 1995 and would not be dilutive in the first quarter of 1994. Page 8 M/A-COM, INC. AND SUBSIDIARIES Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations Overview The Company reported a net loss of $5.1 million, or $.19 per share, for the first quarter of 1995 in comparison with net income of $.8 million or $.03 per share in the first quarter of 1994 (prior to the cumulative effect of an accounting change). During the latter half of 1994, the Company's management became concerned about emerging operational trends impacting the Burlington semiconductor operation, which services highly competitive markets characterized by steep selling price reductions. In October 1994, the Company realigned its Burlington semiconductor operation into its Microelectronics Division and a new management team consisting of four experienced and proven Company managers was assigned to this operation. During the first quarter of fiscal 1995, lower sales volume, production inefficiencies related to management transition and the market characteristics discussed above, diminished this operation's ability to fully absorb fixed production costs and cover selling, general and administrative expenses, including an allocation of corporate expenses. As a consequence, this operation lost $4.9 million in the first quarter of 1995. New orders increased by $22.3 million in the first quarter of 1995 in comparison with the first quarter of 1994. The increase in new orders is attributable to a $21.1 million increase in commercial orders and a $6.4 million increase in non-defense United States government and foreign government orders, partially offset by a $5.2 million decrease in United States defense related orders. The increase in commercial orders is due primarily to the demand for products with applications in the wireless communications market such as cellular portable telephones, cellular infrastructure and wireless data systems. Commercial orders represented more than 60% of all new orders in the first quarter of 1995. Commercial orders for the first quarter of 1994 include a reduction of $3.9 million related to the termination of a technically complex development program. The increase in non-defense United States government and foreign government orders is primarily the result of increased programs awarded by non-defense United States government agencies and increased orders received from foreign ministries of defense, mainly in the United Kingdom. The decrease in United States defense-related orders is mainly attributable to the timing of program awards in this market. Page 9 The Company's restructuring reserve balances and activity for the first quarter of 1995 were as follows (in millions):
Facilites Leases Severance and and Carrying and and Other Personnel Equipment Closure Costs Restructuring Related Writedown of Buildings Costs Total ----------------------------------------------------------------------------- Balance at October 1, 1994 $ 4.0 $ -- $ 1.9 $ .4 $ 6.3 Additions -- .2 .1 -- .3 Charges (1.0) (.2) (.2) -- (1.4) ----------------------------------------------------------------------------- Balance at December 31, 1994 3.0 -- 1.8 .4 5.2 =============================================================================
In the fourth quarter of 1994, the Company began implementation of a plan of involuntary employee terminations in an effort to reduce general and administrative expenses. In connection with this plan, the Company recorded a $2.5 million charge for expected termination benefits relating primarily to individuals functioning in a financial, general or administrative capacity. Additionally, at October 1, 1994, the Company had a $1.6 million reserve remaining from prior involuntary employee termination actions. During the first quarter of 1995, the Company reduced its workforce by 115 persons, resulting in charges of $1.0 million against the restructuring reserve for severance and related benefits. At December 31, 1994, the remaining balance in the restructuring reserve of $5.2 million is considered adequate to complete the actions contemplated by the Company. The Company expects to complete the remaining severance actions by the end of 1995 and anticipates disposing of the facilities held for sale over the next eighteen to twenty- four months. Results of Continuing Operations Net sales for the first quarter of 1995 were $81.6 million, an increase of $2.5 million in comparison with the first quarter of 1994. The increase is primarily attributable to a $5.4 million increase in sales to commercial customers partially offset by a $1.2 million decrease in U.S. Department of Defense related sales and a $1.7 million decrease in sales to non-defense U.S. government agencies and foreign governments. The changing sales mix is the result of the Company's strategy of developing products for the commercial marketplace specifically with application in the wireless communication and automotive sensor markets. These markets offer increasing opportunities for the Company's products and have resulted in the Company's success in becoming a key supplier of technology and products to industry leaders in the commercial marketplace. In the first quarter of 1995, sales of commercial products have increased by 14% in comparison with the first quarter of 1994. Page 10 The Company's gross margin, as a percent of sales, decreased from 34.6% in the first quarter of 1994 to 27.4% in the first quarter of 1995. The decrease is primarily attributable to lower average selling prices in certain of the Company's semiconductor products and underabsorbed fixed production costs in the semiconductor operation resulting in a decrease of 6.2% in gross margin. Additionally, lower sales volume for power hybrid and connector products resulted in a 2.2% decline in gross margin which was partially offset by improved productivity in the Company's Microelectronics Division. Company sponsored research and development decreased by $.5 million in the first quarter of 1995 in comparison with the first quarter of 1994. The Company also incurred $2.5 million and $2.3 million of costs, included in cost of sales, on customer sponsored research and development contracts ($.2 million and $.3 million, respectively, of which was not recoverable under fixed price engineering contracts) in the first quarter of 1995 and 1994, respectively. The decrease in Company sponsored research and development is mainly attributable to a reallocation of engineers from Company sponsored research and development to customer funded projects such as Title III of the Defense Production Act to support world class GaAs production capabilities and the U.S. Government's Technology Reinvestment Program for the development of dual use technology with applications for wireless communication and automotive sensor products. Selling, general and administrative expenses increased by $1.1 million in the first quarter of 1995 compared with the first quarter of 1994. The increase is mainly attributable to a $.5 million increase for bad debt reserves and a $.3 million provision for a loss and disposal costs relating to the sale of a previously abandoned facility. Net interest expense remained comparable between the first quarters of 1995 and 1994 as lower amounts borrowed during the first quarter of 1995 were offset by increases in interest rates. The Company's tax provision is attributable to provisions for its profitable foreign operations. Due to the Company's net operating loss carryforwards, no benefit has been attributed to losses generated by its domestic operations. Liquidity and Capital Resources The Company's cash and marketable security position at December 31, 1994 was $9.0 million in comparison with $5.9 million at October 1, 1994. The Company's operating activities generated $4.6 million during the first quarter of 1995. The Company also expended $4.1 million for additions to plant assets. During the quarter, the Company borrowed in the aggregate from time to time and repaid $8.0 million under its revolving credit agreement, increased the amount of borrowing by its foreign subsidiaries by a net of approximately $2.7 million and repaid $.2 million of current maturities on its long-term debt. Page 11 The Company has a $30.0 million revolving credit agreement which expires on August 30, 1995. The maximum borrowings are restricted based on the amount of the Company's domestic accounts receivable. The agreement contains certain restrictive covenants including, but not limited to, minimum levels of profitability and liquidity and restrictions related to indebtedness, cash flow and capital expenditures. The agreement also contains restrictions with respect to acquisitions and the repurchase of the Company's public debt. Due to the loss incurred during the first quarter of 1995, the Company was in non- compliance of its covenants with respect to a minimum level of profitability and of cash flow. Subsequent to the end of the first quarter, the Company has obtained a waiver of compliance for these covenants and is discussing modifications to its revolving credit agreement. As of December 31, 1994 and through February 14, 1995, there were no outstanding borrowings under this agreement. The Company's borrowing availability under this agreement was $20.3 million. The Company's accounts receivable balance decreased by $9.5 million as of December 31, 1994 in comparison with October 1, 1994. The decrease is attributable to a sales decrease of $11.8 million in the first quarter of 1995 compared with the fourth quarter of 1994. The collection period for outstanding accounts receivable has remained comparable between the fourth quarter of 1994 and the first quarter of 1995. The Company's inventory balance at December 31, 1994 was comparable to the inventory balance at October 1, 1994. The Company has increased its inventories of standard products. Increases in standard product inventory balances were offset by decreases of semiconductor inventory balances. The Company believes that its existing cash balances, funds to be generated by future operating activities and available borrowing capacity are sufficient to finance operating requirements, to provide for ongoing capital and research and development requirements and to take advantage of investment opportunities. Page 12 Part II. Other Information Item 6. Exhibits and Reports on Form 8-K (a) List of Exhibits: Method of Filing ---------------- Exhibit 11 Statement Re: Computation of Per Incorporated from Share Earnings. Note 5 to Condensed Consolidated Financial Statements. Exhibit 15 Letter Re: Unaudited Interim Filed herewith. Financial Information. Exhibit 27 Financial Data Schedule Filed herewith. (b) Reports on Form 8-K No report on Form 8-K has been filed during the quarter ended December 31, 1994. Page 13 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 thereunto duly authorized, on February 14, 1995. M/A-COM, Inc. By: PETER J. RICE - -------------------------------- Peter J. Rice Vice President, Chief Accounting Officer and Controller Page 14 February 7, 1995 To the Board of Directors and Stockholders of M/A-COM, Inc. We have reviewed the condensed consolidated balance sheet of M/A-COM, Inc. and its consolidated subsidiaries as of December 31, 1994 and January 1, 1994 (not presented herein) and the related consolidated statement of operations and the condensed consolidated statement of cash flows for the three-month periods then ended. These financial statements are the responsibility of the Company's management. We conducted our review in accordance with the standards established by the American Institute of Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with generally accepted auditing standards, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion. Based on our review, we are not aware of any material modifications that should be made to the accompanying financial information for it to be in conformity with generally accepted accounting principles. We previously audited, in accordance with generally accepted auditing standards, the consolidated balance sheet as of October 1, 1994, and the related consolidated statements of operations and cash flows for the year then ended (not presented herein), and in our report dated November 15, 1994 we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of October 1, 1994, is fairly stated in all material respects in relation to the consolidated balance sheet from which it has been derived. PRICE WATERHOUSE LLP Page 15 EX-15 2 Exhibit 15 February 13, 1995 Securities and Exchange Commission 450 Fifth Street, N.W. Washington, DC 20549 Dear Sirs: We are aware that M/A-COM, Inc. has included our report dated February 7, 1995 (issued pursuant to the provisions of Statements on Auditing Standards Nos. 42 and 71) in the Prospectuses constituting part of its Registration Statements on Form S-3 (No. 2-99637) and Form S-8 (Nos. 2-17757; 2-25410; 2- 31632; 2-47195; 2-53255; 2-53257; 2-68734; 2-68809; 2-69195; 2-69202; 2- 69259; 2-70247; 2-71043; 2-72234; 2-72235; 2-76292; 2-81497; 2-81907; 2- 92614; 2-92616; 2-92617; 33-10913; 33-10916; 33-33372; 33-35845; 33-36846; 33- 44212). We are also aware of our responsibilities under the Securities Act of 1933. Very truly yours, PRICE WATERHOUSE LLP EX-27 3
5 1,000 YEAR OCT-01-1994 OCT-03-1993 OCT-01-1994 4,631 1,250 72,093 2,092 60,827 149,477 262,218 158,729 308,632 95,574 67,599 44,006 0 0 77,334 308,632 341,596 341,596 224,895 224,895 21,676 0 9,159 4,524 1,132 3,392 0 0 3,300 6,692 .26 0
-----END PRIVACY-ENHANCED MESSAGE-----