e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
July 21, 2008
Eagle Materials Inc.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
1-12984
|
|
75-2520779 |
(State or other jurisdiction
|
|
(Commission File Number)
|
|
(IRS Employer |
of incorporation)
|
|
|
|
Identification No.) |
|
|
|
|
|
3811 Turtle Creek Blvd., Suite 1100, Dallas, Texas
|
|
75219 |
(Address of principal executive offices)
|
|
(Zip code) |
Registrants telephone number including area code: (214) 432-2000
Not Applicable
(Former name or former address if changed from last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions:
|
|
|
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
|
|
Item 2.02 |
|
Results of Operations and Financial Condition |
On July 21, 2008, Eagle Materials Inc., a Delaware corporation (Eagle), announced its
results of operations for the quarter ended June 30, 2008. A copy of Eagles earnings press
release announcing these results is being furnished as Exhibit 99.1 hereto and is incorporated
herein by reference.
Item 9.01 Financial Statements and Exhibits
|
|
|
Exhibit Number |
|
Description |
|
|
|
99.1
|
|
Earnings Press Release dated July 21, 2008 issued by Eagle
Materials Inc. (announcing quarterly operating results) |
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 hereunto duly authorized.
|
|
|
|
|
|
EAGLE MATERIALS INC.
|
|
|
By: |
/s/ Mark V. Dendle
|
|
|
|
Mark V. Dendle |
|
|
|
Executive Vice President Finance & Administration
and Chief Financial Officer |
|
|
Date: July 21, 2008
EXHIBIT INDEX
|
|
|
Exhibit Number |
|
Description |
|
|
|
99.1
|
|
Earnings Press Release dated July 21, 2008 issued by Eagle
Materials Inc. (announcing quarterly operating results) |
exv99w1
Exhibit 99.1
|
|
|
|
|
Contact at (214) 432-2000 |
|
|
Steven R. Rowley |
|
|
President & CEO |
|
|
Mark V. Dendle Executive Vice President & CFO |
News For Immediate Release
EAGLE MATERIALS INC. REPORTS
FIRST QUARTER EARNINGS
(Dallas, TX July 21, 2008): Eagle Materials Inc. (NYSE: EXP) today reported financial results
for the first quarter of fiscal 2009 ended June 30, 2008. Eagle produces and distributes Gypsum
Wallboard, Cement, Recycled Paperboard and Concrete and Aggregates.
For the quarter ended June 30, 2008, revenues and net earnings were $176.8 million and $7.8
million, respectively. Diluted earnings per share for the first quarter of fiscal 2009 were $0.18.
The continued contraction in U.S. homebuilding activity and escalating energy costs negatively
impacted our wallboard sales prices and costs. In addition, our cement sales volumes were
negatively impacted by adverse weather conditions in the Midwest. These factors are reflected in
our consolidated net revenues, which declined by 20% from the prior years first quarter, and our
consolidated net earnings, which declined 79% from the same period last year.
Continued weak residential activity and low wallboard utilization rates during the quarter put
downward pressure on wallboard sales volumes and prices. Industry wallboard shipments for the
quarter were down 17% compared to the same period in the prior year and industry utilization rates
continued to decline during the quarter. In addition, higher transportation and natural gas costs
also put downward pressure on wallboard mill nets and margins. During the first 5 months of the
calendar year, construction industry spending amounted to $417 billion, 5% below the $439 billion
for the same period last year. Through the same time period, U.S. cement consumption is
approximately 11% below last years levels. Domestic manufacturers have reacted to the decline in
demand by reducing foreign imported product.
GYPSUM WALLBOARD AND PAPERBOARD
Gypsum Wallboard and Paperboard revenues for the first quarter totaled $100.9 million, a 20%
decrease from the $125.5 million for the same quarter a year ago. Gypsum Wallboard and
Paperboards first quarter net operating loss was $2.2 million compared with operating earnings of
$31.5 million for the same quarter last year. Lower sales prices combined with higher energy,
transportation and raw material costs, which increased approximately $20 per msf from the same
period in the prior year, were the primary driver of the earnings decline. The average net sales
price for this fiscal years first quarter was $89.27 per MSF, 30% less than the $128.21 per MSF
for the same quarter last year. Gypsum Wallboard sales volume of 646 million square feet (MMSF)
for the quarter increased 1% from the prior years first quarter. Excluding shipments from our new
Georgetown wallboard plant, our gypsum wallboard volumes were down 15% from the prior years first
quarter.
CEMENT, CONCRETE AND AGGREGATES
Cement revenues, including joint venture and intersegment revenues, for the first quarter
totaled $86.3 million, 11% less than the $97.1 million for the same quarter a year ago. Operating
earnings from Cement declined 18% to $22.6 million for the first quarter this year from $27.6
million for the same quarter last year. The earnings decline was due primarily to lower sales
volumes and a quarter to quarter shift in major maintenance at our Mountain Cement Plant. Cement
sales volumes for the first quarter were 835,000 tons, 13% below the 963,000 tons for the same
quarter last year. The majority of the sales volume decline occurred at our Illinois plant. We
also dramatically reduced sales of purchased cement from our Nevada Cement plant. Eagles
purchased cement sales volumes for the quarter declined to approximately 167,000 tons, or 20% of
total sales volume, versus approximately 195,000 tons in the prior years first quarter. The
average net sales price for this fiscal years first quarter was a record $97.52 per ton, 1%
greater than the $96.27 per ton for the same quarter last year.
Revenues from Concrete and Aggregates were $18.9 million for this years first quarter, 21% less
than the $24.1 million for the first quarter a year ago. Concrete and Aggregates reported a $2.1
million operating profit for this years first quarter, down 48% from the same quarter last year,
due primarily to lower sales volumes for both products. Concrete sales volume declined 16% for the
first quarter this year to 177,000 cubic yards from 210,000 cubic yards for the same quarter last
year. Our Concrete quarterly average net sales price of $74.29 per cubic yard for the first
quarter of fiscal 2009 was 1% lower than the $75.19 per cubic yard for the first quarter a year
ago. Our Aggregates operation reported sales volume of 798,000 tons for the current quarter, 31%
less than the 1.2 million tons reported in the first quarter last year. Our Aggregates quarterly
average net sales price was a record high $7.27 per ton during the first quarter and was 2% above
last years first quarter Aggregates average net sales price.
DETAILS OF FINANCIAL RESULTS
We conduct one of our cement plant operations through a 50/50 joint venture, Texas Lehigh
Cement Company LP (the Joint Venture). We utilize the equity method of accounting for our 50%
interest in the Joint Venture. For segment reporting purposes only, we proportionately consolidate
our 50% share of the Joint Ventures revenues and operating earnings, which is consistent with the
way management organizes the segments within the Company for making operating decisions and
assessing performance.
In addition, for segment reporting purposes, we report intersegment revenues as a part of a
segments total revenues. Intersegment sales are eliminated on the income statement. Refer to
Attachment 3 for a reconciliation of the amounts referred to above.
2
Eagles senior management will conduct a conference call to discuss the financial results,
forward-looking information and other matters at 2:00 p.m. Eastern Standard Time (1:00 p.m. Central
Standard Time) on Tuesday, July 22, 2008. The conference call will be webcast simultaneously on
the Eagle Web site http://www.eaglematerials.com. A replay of the webcast and the
presentation will be archived on that site for one year. For more information, contact Eagle at
(214) 432-2000.
###
Forward-Looking Statements. This press release contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange
Act of 1934 and the Private Securities Litigation Reform Act of 1995. Forward-looking statements
may be identified by the context of the statement and generally arise when the Company is
discussing its beliefs, estimates or expectations. These statements are not historical facts or
guarantees of future performance but instead represent only the Companys belief at the time the
statements were made regarding future events which are subject to certain risks, uncertainties and
other factors many of which are outside the Companys control. Actual results and outcomes may
differ materially from what is expressed or forecast in such forward-looking statements. The
principal risks and uncertainties that may affect the Companys actual performance include the
following: the cyclical and seasonal nature of the Companys business; public infrastructure
expenditures; adverse weather conditions; availability of raw materials; changes in energy costs
including, without limitation, natural gas and oil; changes in the cost and availability of
transportation; unexpected operational difficulties; inability to timely execute announced capacity
expansions; governmental regulation and changes in governmental and public policy (including,
without limitation, climate change regulation); changes in economic conditions specific to any one
or more of the Companys markets; competition; announced increases in capacity in the gypsum
wallboard and cement industries; changes in the demand for residential housing construction or
commercial construction; general economic conditions; and interest rates. For example, increases
in interest rates, decreases in demand for construction materials or increases in the cost of
energy (including, without limitation, natural gas and oil) could affect the revenues and operating
earnings of our operations. In addition, changes in national or regional economic conditions and
levels of infrastructure and construction spending could also adversely affect the Companys result
of operations. These and other factors are described in the Companys Annual Report on Form 10-K
for the fiscal year ended March 31, 2008. This report is filed with the Securities and Exchange
Commission. All forward-looking statements made herein are made as of the date hereof, and the risk
that actual results will differ materially from expectations expressed herein will increase with
the passage of time. The Company undertakes no duty to update any forward-looking statement to
reflect future events or changes in the Companys expectations.
Steven R. Rowley
President and Chief Executive Officer
Mark V. Dendle
Executive Vice President Finance & Administration and Chief Financial Officer
Attachment 1 Summary of Consolidated Earnings
Attachment 2 Revenues and Earnings by Lines of Business (Quarter)
Attachment 3 Sales Volume, Net Sales Prices and Intersegment and Cement Revenues
Attachment 4 Consolidated Balance Sheets
3
Eagle Materials Inc.
Attachment 1
Eagle Materials Inc.
Summary of Consolidated Earnings
(dollars in thousands, except per share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30, |
|
|
2008 |
|
2007 |
|
Change |
Revenues |
|
$ |
176,803 |
|
|
$ |
221,237 |
|
|
|
-20 |
% |
Earnings Before Income Taxes |
|
$ |
10,932 |
|
|
$ |
55,716 |
|
|
|
-80 |
% |
Net Earnings |
|
$ |
7,830 |
|
|
$ |
37,525 |
|
|
|
-79 |
% |
Earnings Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
$ |
0.18 |
|
|
$ |
0.78 |
|
|
|
-77 |
% |
- Diluted |
|
$ |
0.18 |
|
|
$ |
0.77 |
|
|
|
-77 |
% |
Average Shares Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
- Basic |
|
|
43,421,927 |
|
|
|
47,951,048 |
|
|
|
-9 |
% |
- Diluted |
|
|
43,885,288 |
|
|
|
48,594,712 |
|
|
|
-10 |
% |
4
Eagle Materials Inc.
Attachment 2
Eagle Materials Inc.
Revenues and Earnings by Lines of Business
(dollars in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended June 30, |
|
|
|
2008 |
|
|
2007 |
|
|
Change |
|
Revenues* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gypsum Wallboard and Paperboard: |
|
|
|
|
|
|
|
|
|
|
|
|
Gypsum Wallboard |
|
$ |
81,398 |
|
|
$ |
104,827 |
|
|
|
-22 |
% |
Gypsum Paperboard |
|
|
19,530 |
|
|
|
20,646 |
|
|
|
-5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100,928 |
|
|
|
125,473 |
|
|
|
-20 |
% |
|
|
|
57 |
% |
|
|
57 |
% |
|
|
|
|
Cement (Wholly Owned) |
|
|
56,764 |
|
|
|
71,450 |
|
|
|
-21 |
% |
|
|
|
32 |
% |
|
|
32 |
% |
|
|
|
|
Concrete & Aggregates |
|
|
18,711 |
|
|
|
23,792 |
|
|
|
-21 |
% |
|
|
|
11 |
% |
|
|
11 |
% |
|
|
|
|
Other, net |
|
|
400 |
|
|
|
522 |
|
|
|
-23 |
% |
|
|
|
0 |
% |
|
|
0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
176,803 |
|
|
$ |
221,237 |
|
|
|
-20 |
% |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gypsum Wallboard and Paperboard: |
|
|
|
|
|
|
|
|
|
|
|
|
Gypsum Wallboard |
|
$ |
(5,388 |
) |
|
$ |
27,174 |
|
|
|
-120 |
% |
Gypsum Paperboard |
|
|
3,213 |
|
|
|
4,318 |
|
|
|
-26 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(2,175 |
) |
|
$ |
31,492 |
|
|
|
-107 |
% |
|
|
|
-10 |
% |
|
|
50 |
% |
|
|
|
|
Cement: |
|
|
|
|
|
|
|
|
|
|
|
|
Wholly Owned |
|
|
14,754 |
|
|
|
21,418 |
|
|
|
-31 |
% |
Joint Venture |
|
|
7,886 |
|
|
|
6,176 |
|
|
|
28 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,640 |
|
|
|
27,594 |
|
|
|
-18 |
% |
|
|
|
99 |
% |
|
|
43 |
% |
|
|
|
|
Concrete & Aggregates |
|
|
2,113 |
|
|
|
4,049 |
|
|
|
-48 |
% |
|
|
|
9 |
% |
|
|
6 |
% |
|
|
|
|
Other, net |
|
|
400 |
|
|
|
522 |
|
|
|
-23 |
% |
|
|
|
2 |
% |
|
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Earnings |
|
|
22,978 |
|
|
|
63,657 |
|
|
|
-64 |
% |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate General Expenses |
|
|
(4,055 |
) |
|
|
(4,347 |
) |
|
|
|
|
Interest Expense, net |
|
|
(7,991 |
) |
|
|
(3,594 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Before Income Taxes |
|
$ |
10,932 |
|
|
$ |
55,716 |
|
|
|
-80 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Net of Intersegment and Joint Venture Revenues listed on Attachment 3. |
5
Eagle Materials Inc.
Attachment 3
Eagle Materials Inc.
Sales Volume, Net Sales Prices and Intersegment and Cement Revenues
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales Volume |
|
|
Quarter Ended |
|
|
June 30, |
|
|
2008 |
|
2007 |
|
Change |
Gypsum Wallboard (MMSFs) |
|
|
646 |
|
|
|
642 |
|
|
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Paperboard (M Tons): |
|
|
|
|
|
|
|
|
|
|
|
|
Internal |
|
|
25 |
|
|
|
26 |
|
|
|
-4 |
% |
External |
|
|
42 |
|
|
|
45 |
|
|
|
-7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67 |
|
|
|
71 |
|
|
|
-6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cement (M Tons): |
|
|
|
|
|
|
|
|
|
|
|
|
Wholly Owned |
|
|
556 |
|
|
|
705 |
|
|
|
-21 |
% |
Joint Venture |
|
|
279 |
|
|
|
258 |
|
|
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
835 |
|
|
|
963 |
|
|
|
-13 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Concrete (M Cubic Yards) |
|
|
177 |
|
|
|
210 |
|
|
|
-16 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregates (M Tons) |
|
|
798 |
|
|
|
1,163 |
|
|
|
-31 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Net Sales Price * |
|
|
Quarter Ended |
|
|
June 30, |
|
|
2008 |
|
2007 |
|
Change |
Gypsum Wallboard (MSF)
|
|
$ |
89.27 |
|
|
$ |
128.21 |
|
|
|
-30 |
% |
Paperboard (Ton)
|
|
$ |
498.59 |
|
|
$ |
481.30 |
|
|
|
4 |
% |
Cement (Ton)
|
|
$ |
97.52 |
|
|
$ |
96.27 |
|
|
|
1 |
% |
Concrete (Cubic Yard)
|
|
$ |
74.29 |
|
|
$ |
75.19 |
|
|
|
-1 |
% |
Aggregates (Ton)
|
|
$ |
7.27 |
|
|
$ |
7.15 |
|
|
|
2 |
% |
* Net of freight and delivery costs billed to customers.
|
|
|
|
|
|
|
|
|
|
|
Intersegment and Cement Revenues |
|
|
|
($ in thousands) |
|
|
|
Quarter Ended |
|
|
|
June 30, |
|
|
|
2008 |
|
|
2007 |
|
Intersegment Revenues: |
|
|
|
|
|
|
|
|
Cement |
|
$ |
1,916 |
|
|
$ |
2,068 |
|
Paperboard |
|
|
14,270 |
|
|
|
14,139 |
|
Concrete and Aggregates |
|
|
225 |
|
|
|
329 |
|
|
|
|
|
|
|
|
|
|
$ |
16,411 |
|
|
$ |
16,536 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cement Revenues: |
|
|
|
|
|
|
|
|
Wholly Owned |
|
$ |
56,764 |
|
|
$ |
71,450 |
|
Joint Venture |
|
|
27,629 |
|
|
|
23,573 |
|
|
|
|
|
|
|
|
|
|
$ |
84,393 |
|
|
$ |
95,023 |
|
|
|
|
|
|
|
|
6
Eagle Materials Inc.
Attachment 4
Eagle Materials Inc.
Consolidated Balance Sheets
(dollars in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
March 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008* |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
$ |
14,519 |
|
|
$ |
23,463 |
|
|
$ |
18,960 |
|
Accounts and Notes Receivable, net |
|
|
72,350 |
|
|
|
84,673 |
|
|
|
62,949 |
|
Inventories |
|
|
103,972 |
|
|
|
81,718 |
|
|
|
98,717 |
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
|
190,841 |
|
|
|
189,854 |
|
|
|
180,626 |
|
|
|
|
|
|
|
|
|
|
|
Property, Plant and Equipment |
|
|
1,087,375 |
|
|
|
1,017,790 |
|
|
|
1,079,742 |
|
Less: Accumulated Depreciation |
|
|
(386,558 |
) |
|
|
(343,875 |
) |
|
|
(374,186 |
) |
|
|
|
|
|
|
|
|
|
|
Property, Plant and Equipment, net |
|
|
700,817 |
|
|
|
673,915 |
|
|
|
705,556 |
|
Investments in Joint Venture |
|
|
38,981 |
|
|
|
42,039 |
|
|
|
40,095 |
|
Notes Receivable |
|
|
7,100 |
|
|
|
8,224 |
|
|
|
7,286 |
|
Goodwill and Intangibles |
|
|
153,290 |
|
|
|
70,058 |
|
|
|
153,449 |
|
Other Assets |
|
|
26,801 |
|
|
|
101,460 |
|
|
|
27,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,117,830 |
|
|
$ |
1,085,550 |
|
|
$ |
1,114,847 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts Payable |
|
$ |
53,091 |
|
|
$ |
48,412 |
|
|
$ |
50,961 |
|
Federal Income Taxes Payable |
|
|
2,890 |
|
|
|
40,776 |
|
|
|
|
|
Accrued Liabilities |
|
|
45,068 |
|
|
|
63,187 |
|
|
|
56,315 |
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
|
101,049 |
|
|
|
152,375 |
|
|
|
107,276 |
|
|
|
|
|
|
|
|
|
|
|
Long-term Liabilities |
|
|
85,134 |
|
|
|
|
|
|
|
84,342 |
|
Long-term Debt |
|
|
410,000 |
|
|
|
200,000 |
|
|
|
400,000 |
|
Deferred Income Taxes |
|
|
115,314 |
|
|
|
188,630 |
|
|
|
117,542 |
|
Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock, Par Value $0.01; Authorized 5,000,000
Shares; None Issued |
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock, Par Value $0.01; Authorized 100,000,000
Shares; Issued and Outstanding 43,487,373; 48,028,947 and
43,430,297 Shares, respectively. |
|
|
435 |
|
|
|
480 |
|
|
|
434 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital in Excess of Par Value |
|
|
1,512 |
|
|
|
4,003 |
|
|
|
|
|
Accumulated Other Comprehensive Losses |
|
|
(1,368 |
) |
|
|
(850 |
) |
|
|
(1,368 |
) |
Retained Earnings |
|
|
405,754 |
|
|
|
540,912 |
|
|
|
406,621 |
|
|
|
|
|
|
|
|
|
|
|
Total Stockholders Equity |
|
|
406,333 |
|
|
|
544,545 |
|
|
|
405,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,117,830 |
|
|
$ |
1,085,550 |
|
|
$ |
1,114,847 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
From audited financial statements. |
7