-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, BJ7MPUqWC7lh3mIzLh4pP7hf5KuLjoBLaARhb65hlQJ+6NgiVfpkFvQBh2rPjMh6 502UlRLq8lIy3WMP1dEsxQ== 0000950152-98-005224.txt : 19980611 0000950152-98-005224.hdr.sgml : 19980611 ACCESSION NUMBER: 0000950152-98-005224 CONFORMED SUBMISSION TYPE: 10-Q/A PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 19980131 FILED AS OF DATE: 19980610 SROS: NONE FILER: COMPANY DATA: COMPANY CONFORMED NAME: THOR INDUSTRIES INC CENTRAL INDEX KEY: 0000730263 STANDARD INDUSTRIAL CLASSIFICATION: MOTOR HOMES [3716] IRS NUMBER: 930768752 STATE OF INCORPORATION: DE FISCAL YEAR END: 0731 FILING VALUES: FORM TYPE: 10-Q/A SEC ACT: SEC FILE NUMBER: 001-09235 FILM NUMBER: 98645771 BUSINESS ADDRESS: STREET 1: 419 W PIKE ST CITY: JACKSON CENTER STATE: OH ZIP: 45334 BUSINESS PHONE: 9375966849 MAIL ADDRESS: STREET 1: 419 W PIKE STREET CITY: JACKSON CENTER STATE: OH ZIP: 45334 10-Q/A 1 THOR INDUSTRIES, INC. 1 SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q/A1 ------------ QUARTERLY REPORT UNDER SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR QUARTER ENDED January 31, 1998 COMMISSION FILE NUMBER 1-9235 ---------------- ------ THOR INDUSTRIES, INC. - -------------------------------------------------------------------------------- (Exact name of registrant as specified in its charter) Delaware 93-0768752 ------------------------------ ------------------- (State of other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 419 West Pike Street, Jackson Center, OH 45334-0629 ---------------------------------------- ---------- (Address of principal executive offices) (Zip Code) Registrant's telephone number, including area code: (937) 596-6849 - --------------------------------------------------- -------------- 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 ---------- ---------- Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date. Class Outstanding at 1/31/98 ----- ---------------------- Common stock, par value 8,148,739 shares $.10 per share 2 THOR INDUSTRIES, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (AS RESTATED, SEE NOTE #6) --------------------------
ASSETS ------ (UNAUDITED) ----------- JANUARY 31, 1998 JULY 31, 1997 ---------------- ------------- Current assets: Cash and cash equivalents $ 17,844,798 $ 12,752,729 Accounts receivable: Trade 44,319,644 50,837,162 Other 1,387,127 776,952 Inventories 64,446,575 60,446,826 Prepaid expenses 3,777,611 3,647,131 ------------- ------------- Total current assets 131,775,755 128,460,800 ------------- ------------- Property: Land 1,234,789 1,237,784 Buildings and improvements 12,085,992 12,115,879 Machinery and equipment 14,058,603 14,860,030 ------------- ------------- Total cost 27,379,384 28,213,693 Accumulated depreciation and amortization 12,151,774 12,159,291 ------------- ------------- Property, net 15,227,610 16,054,402 ------------- ------------- Investment in joint ventures 3,504,894 3,365,442 ------------- ------------- Other assets: Goodwill 14,219,717 14,538,350 Non compete 3,482,692 3,953,586 Trademarks 2,370,827 2,533,497 Other 2,109,917 2,062,562 ------------- ------------- Total other assets 22,183,153 23,087,995 ------------- ------------- TOTAL ASSETS $ 172,691,412 $ 170,968,639 ============= ============= LIABILITIES AND STOCKHOLDERS' EQUITY ------------------------------------ Current liabilities: Accounts payable $ 28,282,160 $ 31,814,320 Accrued liabilities: Compensation and related items 6,337,866 8,828,872 Product warranties 7,613,648 7,452,061 Other 572,414 1,206,861 ------------- ------------- Total current liabilities 42,806,088 49,302,114 ------------- ------------- Other liabilities 1,886,584 1,847,064 Stockholders' equity: Common stock - authorized 10,000,000 shares; issued 9,104,497 shares @ 1/31/98 and 9,099,247 shares @ 7/31/97; par value of $.10 per share 910,450 909,925 Additional paid in capital 25,260,860 25,105,120 Foreign currency translation (962,105) (629,546) Retained earnings 122,316,281 113,810,210 Restricted Stock (150,498) -- Cost of treasury shares 955,758 shares @ 1/31/98; 955,758 shares @ 7/31/97 (19,376,248) (19,376,248) ------------- ------------- Total stockholders' equity 127,998,740 119,819,461 ------------- ------------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 172,691,412 $ 170,968,639 ============= =============
See notes to consolidated financial statements 3 THOR INDUSTRIES, INC. AND SUBSIDIARIES STATEMENTS OF CONSOLIDATED INCOME FOR THE THREE MONTHS AND SIX MONTHS ENDED JANUARY 31, 1998 AND 1997 (AS RESTATED, SEE NOTE #6) --------------------------
(UNAUDITED) ----------- THREE MONTHS ENDED JANUARY 31 SIX MONTHS ENDED JANUARY 31 ----------------------------- --------------------------- 1998 1997 1998 1997 ---- ---- ---- ---- Net sales $134,509,914 $123,525,067 $299,968,268 $274,021,888 Cost of products sold 119,808,675 112,069,018 266,490,758 246,423,249 ----------- ----------- ----------- ----------- Gross profit 14,701,239 11,456,049 33,477,510 27,598,639 Selling, general, and administrative expenses 10,354,261 8,185,152 20,433,227 16,702,136 ---------- --------- ---------- ---------- Operating income 4,346,978 3,270,897 13,044,283 10,896,503 Interest income 267,710 198,381 503,509 435,019 Interest expense (66,084) (310,200) (110,949) (521,933) Gain on sale of subsidiary 1,269,000 -- 1,269,000 -- Other income (expense) (283,349) (220,354) 163,624 164,608 --------- --------- ------------- -------------- Income before income taxes 5,534,255 2,938,724 14,869,467 10,974,197 Provision for income taxes 2,092,573 1,247,020 5,874,628 4,492,446 --------- --------- --------- --------- Net income $3,441,682 $1,691,704 $8,994,839 $6,481,751 ========== ========== ========== ========== Earnings per common share - ------------------------- Basic $.42 $.20 $1.10 $.77 ==== ==== ===== ==== Diluted $.42 $.20 $1.10 $.77 ==== ==== ===== ==== Dividends paid per common share $.03 $.03 $.06 $.06 - ------------------------------- ==== ==== ==== ====
See notes to consolidated financial statements 4 THOR INDUSTRIES, INC. AND SUBSIDIARIES STATEMENTS OF CONSOLIDATED CASH FLOWS FOR THE SIX MONTHS ENDED JANUARY 31, 1998 AND 1997 (AS RESTATED, SEE NOTE #6) --------------------------
(UNAUDITED) ----------- 1998 1997 ---- ---- CASH FLOWS FROM OPERATING ACTIVITIES: Net income $ 8,994,839 $ 6,481,751 Adjustments to reconcile net income to net cash used in operating activities: Depreciation 1,132,630 1,171,022 Amortization 952,197 1,082,870 Gain on sale of subsidiary (1,269,000) -- Restricted stock plan expense 4,967 -- Changes in non cash assets and liabilities - ------------------------------------------ Accounts receivable 5,482,403 1,807,533 Inventories (4,818,556) 3,729,849 Prepaid expenses and other (348,669) (432,534) Accounts payable (3,895,990) (7,920,440) Accrued liabilities (2,963,867) (7,434,335) Other liabilities 39,520 -- ------------ ------------ Net cash provided by (used in) operating activities 3,310,474 (1,514,284) - --------------------------------------------------- ------------ ------------ CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of property, plant & equipment (862,000) (1,020,790) Disposals of property, plant & equipment 196,317 164,600 Proceeds from sale of subsidiary 3,267,804 -- ------------ ------------ Net cash provided by (used) in investing activities 2,602,121 (856,190) - --------------------------------------------------- ------------ ------------ CASH FLOWS FROM FINANCING ACTIVITIES: Cash dividends (488,767) (504,909) Net proceeds from line of credit -- 7,765,000 Purchase of treasury stock -- (13,561,052) Proceeds from issuance of common stock 800 -- ------------ ------------ Net cash used in financing activities (487,967) (6,300,961) - ------------------------------------- ------------ ------------ EFFECT OF EXCHANGE RATE CHANGES ON CASH (332,559) 75,147 ------------ ------------ Net increase (decrease) in cash and equivalents 5,092,069 (8,596,288) Cash and equivalents, beginning of year 12,752,729 12,737,778 ------------ ------------ CASH AND EQUIVALENTS, END OF PERIOD $ 17,844,798 $ 4,141,490 ============ ============ SUPPLEMENTAL CASH FLOW INFORMATION: Non-cash transaction - issuance of restricted stock $ 155,465 -- Income taxes paid 3,452,226 $ 4,284,000 Interest paid 110,949 521,933
See notes to consolidated financial statements 5 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (AS RESTATED, SEE NOTE #6) -------------------------- 1. The accompanying consolidated financial statements, which are unaudited, reflect all adjustments consisting of only normal recurring adjustments, which are, in the opinion of management, necessary to present fairly the consolidated operating results for such unaudited periods. 2. Major classifications of inventories (as restated) are:
(Unaudited) ----------- January 31, 1998 July 31, 1997 ---------------- ------------- Raw materials $38,836,977 $40,938,593 Work in process 15,863,635 14,755,637 Finished goods 13,316,940 7,921,573 ---------- --------- Total 68,017,552 63,615,803 Less excess of FIFO costs over LIFO costs 3,570,977 3,168,977 --------- --------- Total inventories $64,446,575 $60,446,826 =========== ===========
3. On September 29, 1997, the Board of Directors approved the Thor Industries, Inc. Restricted Stock and Select Executive Incentive Plans. Under the terms of the Restricted Stock Plan, a total of up to 100,000 restricted shares of common stock may be granted to selected executives of Thor. Restrictions expire 50% after five years following the date of issue, and the balance after six years. As of January 31, 1998, the Company issued 5,150 shares of restricted stock under the Plan. 4. Earnings Per Share - As of January 31, 1998, the Company adopted Financial Accounting Standards Board Statement No. 128, "Earnings Per Share" (FAS 128). This standard requires the presentation of basic and diluted earnings per share on the face of the income statement. Earnings per share as reported in prior periods has been restated in accordance with FAS 128, by dividing net income by the following:
Three months Three months Six months Six months ended ended ended ended January 31, 1998 January 31, 1997 January 31, 1998 January 31, 1997 ---------------- ---------------- ---------------- ---------------- Weighted average shares outstanding for basic earnings per share 8,148,330 8,258,377 8,146,016 8,464,984 Stock options 43,440 - 0 - 36,763 - 0 - Total - For diluted shares 8,191,770 8,258,377 8,182,779 8,464,984
5. On December 31, 1997, the Company sold for cash certain assets and liabilities of Henschen Corp., a division of Airstream, Inc. The transaction resulted in a one time pre-tax gain of approximately $1,269,000. On February 9, 1998, the Company purchased certain assets and liabilities of Champion Motor Coach, Inc. The total cash price of the acquisition was approximately $10,163,356 which was paid from internal funds. 6 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (AS RESTATED, SEE NOTE #6) -------------------------- 6. During April 1998, the Company's management determined that the accounting records at the General Coach - Brown City location were incorrectly stated for all periods subsequent to July 31, 1995. The balances specifically affected were cash, accounts receivable, inventory, other accrued liabilities, cost of products sold and the provision for taxes. As a result, the Company's financial statements as of January 31, 1998 and July 31, 1997 and for the three and six months ended January 31, 1998 and January 31, 1997 have been restated from the amounts previously reported to correct the cash, accounts receivable, inventory, other accrued liabilities, and its related effect on earnings. The effects of the restatement are as follows:
Three Months Ended January 31, 1998 Three Months Ended January 31, 1997 ----------------------------------- ----------------------------------- As Previously As As Previously As Reported Restated Reported Restated -------- -------- -------- -------- Net Sales $134,509,914 $134,509,914 $123,525,067 $123,525,067 Cost of Products Sold 119,205,480 119,808,675 111,517,777 112,069,018 ----------- ----------- ----------- ----------- Gross Profit 15,304,434 14,701,239 12,007,290 11,456,049 Selling General and Administrative Exp. 10,354,261 10,354,261 8,185,152 8,185,152 ---------- ---------- --------- --------- Operating Income 4,950,173 4,346,978 3,822,138 3,270,897 Other Income(Expense) 1,187,277 1,187,277 (332,173) (332,173) --------- --------- --------- --------- Income before Tax 6,137,450 5,534,255 3,489,965 2,938,724 Provision for Taxes 2,330,834 2,092,573 1,470,824 1,247,020 --------- --------- --------- --------- Net Income $3,806,616 $3,441,682 $2,019,141 $1,691,704 ========== ========== ========== ========== Earnings Per Common Share (Basic) $.47 $.42 $.24 $.20 ==== ==== ==== ==== Earnings Per Common Share (Diluted) $.46 $.42 $.24 $.20 ==== ==== ==== ====
Six Months Ended January 31, 1998 Six Months Ended January 31, 1997 --------------------------------- --------------------------------- As Previously As As Previously As Reported Restated Reported Restated ------------- ------------ ------------ ------------ Net Sales $299,968,268 $299,968,268 $274,021,888 $274,021,888 Cost of Product Sold 265,130,155 266,490,758 245,324,688 246,423,249 ----------- ----------- ----------- ----------- Gross Profit 34,838,113 33,477,510 28,697,200 27,598,639 Selling General and Administrative Exp. 20,433,227 20,433,227 16,702,136 16,702,136 ---------- ---------- ---------- ---------- Operating Income 14,404,886 13,044,283 11,995,064 10,896,503 Other Income(Expense) 1,825,184 1,825,184 77,694 77,694 --------- --------- ------ ------ Income before Tax 16,230,070 14,869,467 12,072,758 10,974,197 Provision for Taxes 6,412,066 5,874,628 4,938,462 4,492,446 --------- --------- --------- --------- Net Income $9,818,004 $8,994,839 $7,134,296 $6,481,751 ========== ========== ========== ========== Earnings Per Common Share (Basic) $1.21 $1.10 $.84 $.77 ===== ===== ==== ==== Earnings Per Common Share (Diluted) $1.20 $1.10 $.84 $.77 ===== ===== ==== ====
7 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED) (AS RESTATED, SEE NOTE #6) -------------------------- The effects of the restatement are as follows (Continued):
January 31, 1998 July 31, 1997 ---------------- ------------- As Previously As As Previously As Reported Restated Reported Restated -------- -------- -------- -------- Cash & Cash Equivalents $18,745,493 $17,844,798 $13,380,357 $12,752,729 Accounts Receivable 46,698,916 44,319,644 52,714,496 50,837,162 Other Receivables 1,387,127 1,387,127 776,952 776,952 Inventories 66,943,118 64,446,575 62,380,940 60,446,826 Prepaid Exp. & Other 3,783,064 3,777,611 3,647,131 3,647,131 --------- --------- --------- --------- Total Current Assets 137,557,718 131,775,755 132,899,876 128,460,800 ----------- ----------- ----------- ----------- Property, Plant & Eq.(Net) 15,252,610 15,227,610 16,054,402 16,054,402 Investment in Joint Venture 3,504,894 3,504,894 3,365,442 3,365,442 Other Assets 22,187,316 22,183,153 23,087,995 23,087,995 ---------- ---------- ---------- ---------- Total Assets 178,502,538 172,691,412 175,407,715 170,968,639 =========== =========== =========== =========== Accounts Payable 28,293,607 28,282,160 31,814,320 31,814,320 Line of Credit 0 0 0 0 Accrued Liabilities 16,871,896 14,523,928 19,298,325 17,487,794 ---------- ---------- ---------- ---------- Total Current Liabilities 45,165,503 42,806,088 51,112,645 49,302,114 ---------- ---------- ---------- ---------- Other liabilities 1,886,584 1,886,584 1,847,064 1,847,064 Total stockholders' equity 131,450,451 127,998,740 122,448,006 119,819,461 ----------- ----------- ----------- ----------- Total Liabilities & Equity $178,502,538 $172,691,412 $175,407,715 $170,968,639 ============ ============ ============ ============
8 MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (AS RESTATED, SEE NOTE #6) -------------------------- Quarter Ended January 31, 1998 vs. Quarter Ended January 31, 1997 - ----------------------------------------------------------------- Net sales for the second quarter totaled $134,509,914 up 8.9% from $123,525,067 in the same period last year. Income before income taxes was $5,534,255 compared to $2,938,724 in the same period last year. This increase was primarily due to the gain on sale of a subsidiary of $1,269,000, increased sales volume, improved labor efficiency and lower warranty costs. In general, the Company did not adjust its sales prices during the second quarter of Fiscal 1998. Recreation vehicle revenues of $102,279,952 were 15.1% higher than last year and were 76.0% of total company revenues compared to 71.9% last year. Bus revenues of $32,229,962 were 7.1% lower than last year and were 24.0% of total company revenues compared to 28.1% last year. Manufacturing gross profit was 10.9% of sales compared to 9.3% last year. Operating income totaled $4,346,978, up 32.9% from $3,270,897 in the same period last year. Selling, general and administrative expenses increased to $10,354,261, 7.7% of sales, from $8,185,152, 6.6% of sales, due primarily to increased income related compensation, and increased selling expenses in the highly competitive RV markets. Interest income increased by $69,329 and interest expense decreased by $244,116. This decrease in interest expense was due primarily to the payback of additional borrowing for the purchase of 503,319 shares of treasury stock in Fiscal 1997. The combined income tax rate was 37.8% compared to 42.4% last year. This decrease in tax was due primarily to use of a capital loss carryforward applied to the gain on the sale of a subsidiary. Six Months Ended January 31, 1998 vs. Six Months Ended January 31, 1997 - ----------------------------------------------------------------------- Net sales for the six months totaled $299,968,268, up 9.5% from $274,021,888 in the same period last year. Income before income taxes was $14,869,467 compared to $10,974,197 in the same period last year. This increase was primarily due to the gain on sale of a subsidiary of $1,269,000, increased sales volume, improved labor efficiency and lower warranty costs. Recreation vehicle revenues of $227,940,435 were 10.4% higher than last year and were 76.0% of total company revenues compared to 75.3% last year. Bus revenues of $72,027,833 were 6.5% higher than last year and were 24.0% of total company revenues compared to 24.7% last year. Manufacturing gross profit was 11.2% of sales compared to 10.1% last year. Operating income totaled $13,044,283, up 19.7% from $10,896,503 in the same period last year. Selling, general and administrative expenses increased to $20,433,227, 6.8% of sales, from $16,702,136, 6.1% of sales due primarily to an adjustment to deferred compensation in the first quarter of Fiscal 1997 of $669,000, an increase in income related compensation and increased selling expense in the highly competitive RV market in 1998. Interest income increased by $68,490 and interest expense decreased by $410,984. This decrease in interest expense was due primarily to the payback of additional borrowings for the purchase of 543,319 shares of treasury stock in Fiscal 1997. The combined income tax rate was 39.5% compared to 40.9% last year. This decrease in tax was due primarily to use of a capital loss carryforward applied to the gain on the sale of a subsidiary. Financial Condition and Liquidity - --------------------------------- As of January 31, 1998, Thor had $17,844,798 in cash and cash equivalents, compared to $12,752,729 on July 31, 1997. Working capital at January 31, 1998 was $88,969,667 compared to $79,158,686 at July 31, 1997. Inventory valued at current cost at January 31, 1998 exceeded the LIFO inventory by $3,570,977. On January 31, 1998, the Company had a $30,000,000 revolving line of credit with Harris Trust and Savings Bank. There were no borrowings at January 31, 1998. The loan agreement contains certain covenants, including restrictions on additional indebtedness, and the Company must maintain certain financial ratios. The line of credit bears interest at negotiated rates below prime and expires on November 30, 1998. The Company had no long term debt as of January 31, 1998. Amortization of intangibles decreased from $1,082,870 through January 31, 1997 to $952,197 through January 31, 1998 due to certain intangibles being fully amortized. 9 MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (AS RESTATED, SEE NOTE #6) -------------------------- (continued) On September 29, 1997, the Board of Directors approved the Thor Industries, Inc. Restricted Stock and Select Executive Incentive Plans. Under the terms of the Restricted Stock Plan a total of up to 100,000 restricted shares of stock may be granted to selected executives within a 10 year period. On December 31, 1997, the Company sold for cash certain assets and liabilities of Henschen Corp., a division of Airstream, Inc. The transaction resulted in a one time pre-tax gain of approximately $1,269,000. On February 9, 1998, the Company purchased certain assets and liabilities of Champion Motor Coach, Inc. The total cash price of the acquisition was approximately $10,163,356 which was paid from internal funds. The Company's Thor West facility is operating at a loss. Management is currently taking actions to reduce costs and improve sales volume, which management believes will be successful. However, no assurance can be made that Thor West will attain profitable operations. The Company believes internally generated funds and the revolving credit agreement already in place will be sufficient to meet current operating needs and anticipated capital requirements. This report includes "forward looking statements" that involve uncertainties and risks. There can be no assurance that actual results will not differ from the Company's expectations. Factors which could cause materially different results include, among others, the success of new product introductions, the pace of acquisitions and cost structure improvements, competitive and general economic conditions, and the other risks set forth in the Company's filings with the Securities and Exchange Commission. PART II Item 4. Submission of Matters to a Vote of Security Holders --------------------------------------------------- Annual Meeting of Shareholders on Matters Voted on by Shareholders: --------------------------------- 1.) Election of Director: Alan Siegel Results of Voting by Shareholders: ----------------------------------
For Against Abstain --- ------- ------- Item 1 7,158,379 -0- 76,184
Item 6. Exhibits and Reports on Form 8-K a.) Exhibit N/A b) Reports on Form 8-K On February 24, 1998, a Form 8-K was filed with the Securities and Exchange Commission pursuant to the acquisition of certain assets and liabilities of Champion Motor Coach, Inc. 10 SIGNATURES ---------- 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. THOR INDUSTRIES, INC. (Registrant) DATE June 9, 1998 (Signed) /s/ Wade F. B. Thompson ------------------- --------------------------------------- Wade F.B. Thompson, Chairman of the Board, President and Chief Executive Officer DATE June 9, 1998 (Signed) /s/ Walter L. Bennett ------------------- ---------------------------------------- Walter L. Bennett, Senior Vice President, Secretary (Chief Accounting Officer) EX-27 2 EXHIBIT 27
5 0000730263 THOR INDUSTRIES 6-MOS JUL-31-1998 JAN-31-1998 17,844,798 0 45,706,771 0 64,446,575 131,775,755 27,379,384 12,151,774 172,691,412 42,806,088 0 0 0 910,450 127,088,290 172,691,412 299,968,268 299,968,268 266,490,758 286,923,985 (1,432,624) 0 110,949 14,869,467 5,874,628 8,994,839 0 0 0 8,994,839 1.10 1.10
-----END PRIVACY-ENHANCED MESSAGE-----