UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
SCHEDULE 14A
Proxy Statement Pursuant to Section 14(a) of the
Securities Exchange Act of 1934
(Amendment No. )
Filed by the Registrant x Filed by a Party other than the Registrant ¨
Check the appropriate box:
¨ | Preliminary Proxy Statement | |||
¨ | Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2)) | |||
¨ | Definitive Proxy Statement | |||
x | Definitive Additional Materials | |||
¨ | Soliciting Material Pursuant to §240.14a-12 | |||
Airgas, Inc. | ||||
(Name of Registrant as Specified In Its Charter) | ||||
(Name of Person(s) Filing Proxy Statement, if other than the Registrant) | ||||
Payment of Filing Fee (Check the appropriate box): | ||||
x | No fee required. | |||
¨ | Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11. | |||
(1) | Title of each class of securities to which transaction applies:
| |||
| ||||
(2) | Aggregate number of securities to which transaction applies:
| |||
| ||||
(3) | Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined):
| |||
| ||||
(4) | Proposed maximum aggregate value of transaction:
| |||
| ||||
(5) | Total fee paid: | |||
| ||||
¨ | Fee paid previously with preliminary materials. | |||
¨ | Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing. | |||
(1) | Amount Previously Paid:
| |||
| ||||
(2) | Form, Schedule or Registration Statement No.:
| |||
| ||||
(3) | Filing Party:
| |||
| ||||
(4) | Date Filed:
| |||
|
On July 9, 2012, Airgas, Inc. distributed to its stockholders its 2012 Annual Report to Stockholders, which includes the following letter from Airgas Chairman, President and Chief Executive Officer, Peter McCausland.
|
||
* Reconciliations of non-GAAP measures appear on pages 72 through 75. Note that Interest Expense includes the discount on the securitization of trade receivables. |
10
2012 AIRGAS ANNUAL REPORT
* | Reconciliations of non-GAAP measures appear on pages 72 through 75. Noteworthy differences include: 1997 costs incurred due to breach of contract by supplier, 1999 gain related to divestiture of business, 2010 costs related to unsolicited takeover attempt and debt extinguishment, and 2011 costs related to unsolicited takeover attempt. |
11
12
2012 AIRGAS ANNUAL REPORT
Reconciliation of Non-GAAP Financial Measures
(Unaudited)
AIRGAS, INC. AND SUBSIDIARIES
Reconciliation of Earnings per Diluted Share from Continuing Operations to Earnings per Diluted Share from Continuing Operations, Excluding Certain Gains and Charges
FY86 | FY87 | FY88 | FY89 | FY90 | FY91 | FY92 | FY93 | FY94 | ||||||||||||||||||||||||||||
Earnings per diluted share from continuing operations |
$ | 0.03 | $ | 0.03 | $ | 0.04 | $ | 0.06 | $ | 0.08 | $ | 0.03 | $ | 0.13 | $ | 0.19 | $ | 0.31 | ||||||||||||||||||
Adjustments: |
||||||||||||||||||||||||||||||||||||
Restructuring and other special charges, including asset impairments, net of recoveries |
| | 0.01 | | | 0.06 | | | | |||||||||||||||||||||||||||
Gain on termination of defined benefit pension plan |
| | (0.01 | ) | | | | | | | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Earnings per diluted share from continuing operations, excluding certain gains and charges |
$ | 0.03 | $ | 0.03 | $ | 0.04 | $ | 0.06 | $ | 0.08 | $ | 0.09 | $ | 0.13 | $ | 0.19 | $ | 0.31 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
FY95 | FY96 | FY97 | FY98 | FY99 | FY00 | FY01 | FY02 | FY03 | ||||||||||||||||||||||||||||
Earnings per diluted share from continuing operations |
$ | 0.48 | $ | 0.60 | $ | 0.33 | $ | 0.57 | $ | 0.74 | $ | 0.55 | $ | 0.42 | $ | 0.74 | $ | 0.96 | ||||||||||||||||||
Adjustments: |
||||||||||||||||||||||||||||||||||||
Restructuring and other special charges, including asset impairments, net of recoveries |
| | 0.05 | 0.18 | | | 0.10 | | 0.03 | |||||||||||||||||||||||||||
Costs (recoveries) due to breach of contract by supplier |
| | 0.25 | (0.13 | ) | | (0.02 | ) | (0.05 | ) | | | ||||||||||||||||||||||||
Losses (gains) on sales of businesses |
| | 0.01 | (0.01 | ) | (0.21 | ) | (0.12 | ) | | | | ||||||||||||||||||||||||
Insurance gain |
| | | | (0.03 | ) | | | | | ||||||||||||||||||||||||||
Litigation charges |
| | | | | 0.07 | 0.05 | 0.09 | | |||||||||||||||||||||||||||
Inventory write-down |
| | | | | 0.03 | | | | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Earnings per diluted share from continuing operations, excluding certain gains and charges |
$ | 0.48 | $ | 0.60 | $ | 0.64 | $ | 0.61 | $ | 0.50 | $ | 0.51 | $ | 0.52 | $ | 0.83 | $ | 0.99 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
FY04 | FY05 | FY06 | FY07 | FY08 | FY09 | FY10 | FY11 | FY12 | ||||||||||||||||||||||||||||
Earnings per diluted share from continuing operations |
$ | 1.08 | $ | 1.19 | $ | 1.62 | $ | 1.92 | $ | 2.66 | $ | 3.13 | $ | 2.34 | $ | 2.94 | $ | 4.00 | ||||||||||||||||||
Adjustments: |
||||||||||||||||||||||||||||||||||||
Restructuring and other special charges, including asset impairments, net of recoveries |
(0.01 | ) | | | | | | | | 0.19 | ||||||||||||||||||||||||||
Insurance gain |
(0.02 | ) | | | | | | | | | ||||||||||||||||||||||||||
Hurricane and fire losses |
0.02 | | 0.02 | | | | | | | |||||||||||||||||||||||||||
BOC acquisition integration costs |
| 0.04 | | | | | | | | |||||||||||||||||||||||||||
Employee separation costs |
| 0.01 | | | | | | | | |||||||||||||||||||||||||||
Costs (benefits) related to unsolicited takeover attempt |
| | | | | | 0.18 | 0.33 | (0.06 | ) | ||||||||||||||||||||||||||
Losses on debt extinguishment |
| | | 0.10 | | | 0.14 | 0.03 | | |||||||||||||||||||||||||||
Multi-employer pension plan withdrawal charges |
| | | | | | 0.05 | 0.03 | 0.04 | |||||||||||||||||||||||||||
Income tax benefits |
| | | (0.02 | ) | (0.01 | ) | | (0.03 | ) | | (0.06 | ) | |||||||||||||||||||||||
National Welders exchange transaction |
| | | | 0.03 | | | | | |||||||||||||||||||||||||||
One-time interest penalty |
| | | | | | | 0.02 | | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Earnings per diluted share from continuing operations, excluding certain gains and charges |
$ | 1.07 | $ | 1.24 | $ | 1.64 | $ | 2.00 | $ | 2.68 | $ | 3.13 | $ | 2.68 | $ | 3.35 | $ | 4.11 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company believes its earnings per diluted share, excluding certain gains and charges, metric provides investors meaningful insight into its earnings performance without the impact of certain special items. Non-GAAP numbers should be read in conjunction with GAAP financial measures, as non-GAAP metrics are merely a supplement to, and not a replacement for, GAAP financial measures. It should also be noted that the Companys earnings per diluted share, excluding certain gains and charges, metric may be different from earnings per diluted share metrics provided by other companies.
72
2012 AIRGAS ANNUAL REPORT
Reconciliation of Non-GAAP Financial Measures
(Unaudited)
AIRGAS, INC. AND SUBSIDIARIES
Reconciliation and Computation of Return on Capital
(In thousands) | ||||||||||||||||||||
Years Ended March 31, |
2008 | 2009 | 2010 | 2011 | 2012 | |||||||||||||||
Operating income |
$ | 476,720 | $ | 526,784 | $ | 399,544 | $ | 469,191 | $ | 556,221 | ||||||||||
Add: |
||||||||||||||||||||
Restructuring and other special charges |
| | | | 24,448 | |||||||||||||||
Costs (benefits) related to unsolicited takeover attempt |
| | 23,435 | 44,406 | (7,870 | ) | ||||||||||||||
Multi-employer pension plan withdrawal charges |
| | 6,650 | 4,628 | 4,304 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted operating income |
$ | 476,720 | $ | 526,784 | $ | 429,629 | $ | 518,225 | $ | 577,103 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Five quarter average of total assets |
$ | 3,717,201 | $ | 4,253,480 | $ | 4,437,165 | $ | 4,797,736 | $ | 5,126,871 | ||||||||||
Five quarter average of securitized trade receivables |
310,880 | 350,280 | 288,500 | 59,000 | | |||||||||||||||
Five quarter average of current liabilities (exclusive of debt) |
(423,266 | ) | (459,322 | ) | (424,454 | ) | (498,618 | ) | (516,307 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Five quarter average capital employed |
$ | 3,604,815 | $ | 4,144,438 | $ | 4,301,211 | $ | 4,358,118 | $ | 4,610,564 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Return on capital |
13.2 | % | 12.7 | % | 10.0 | % | 11.9 | % | 12.5 | % |
The Company believes this return on capital computation helps investors assess how effectively the Company uses the capital invested in its operations. Management uses return on capital as one of the metrics for determining employee compensation. Non- GAAP numbers should be read in conjunction with GAAP financial measures, as non-GAAP metrics are merely a supplement to, and not a replacement for, GAAP financial measures. It should be noted as well that our return on capital computation may be different from return on capital computations provided by other companies. Quarterly averages used in the computation of return on capital above reflect the impact of material acquisitions as of their acquisition date.
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow
(In thousands) | ||||||||||||||||||||
Years Ended March 31, |
2008 | 2009 | 2010 | 2011 | 2012 | |||||||||||||||
Net cash provided by operating activities |
$ | 549,926 | $ | 582,767 | $ | 600,047 | $ | 275,301 | $ | 506,406 | ||||||||||
Adjustments to cash provided by operating activities: |
||||||||||||||||||||
Cash used (provided) by the securitization of trade receivables |
(95,600 | ) | 48,600 | 16,400 | 295,000 | | ||||||||||||||
Stock issued for Employee Stock Purchase Plan |
14,091 | 16,507 | 15,428 | 14,997 | 15,256 | |||||||||||||||
Tax benefit realized from exercise of stock options |
13,327 | 11,846 | 15,444 | 8,444 | 17,516 | |||||||||||||||
Net cash expenditures related to unsolicited takeover attempt |
| | 963 | 23,427 | 35,084 | |||||||||||||||
Cash expenditures related to MEPP withdrawals |
| | | | 18,323 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted cash from operations |
481,744 | 659,720 | 648,282 | 617,169 | 592,585 | |||||||||||||||
Capital expenditures |
(267,378 | ) | (351,912 | ) | (252,828 | ) | (256,030 | ) | (356,514 | ) | ||||||||||
Adjustments to capital expenditures: |
||||||||||||||||||||
Operating lease buyouts |
979 | 5,575 | 1,687 | 9,893 | 9,218 | |||||||||||||||
Proceeds from sales of plant and equipment |
9,345 | 14,360 | 14,466 | 15,844 | 16,365 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted capital expenditures |
(257,054 | ) | (331,977 | ) | (236,675 | ) | (230,293 | ) | (330,931 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Free cash flow |
$ | 224,690 | $ | 327,743 | $ | 411,607 | $ | 386,876 | $ | 261,654 | ||||||||||
|
|
|
|
|
|
|
|
|
|
The Company believes that free cash flow provides investors meaningful insight into the Companys ability to generate cash from operations, which is available for servicing debt obligations and for the execution of its business strategy, including acquisitions, the prepayment of debt, the payment of dividends, or to support other investing and financing activities. Non-GAAP numbers should be read in conjunction with GAAP financial measures, as non-GAAP metrics are merely a supplement to, and not a replacement for, GAAP financial measures. It should be noted as well that our free cash flow metric may be different from free cash flow metrics provided by other companies.
73
2012 AIRGAS ANNUAL REPORT
Reconciliation of Non-GAAP Financial Measures
(Unaudited)
AIRGAS, INC. AND SUBSIDIARIES
Reconciliation of Net Earnings to Adjusted Net Earnings and Increase in Adjusted Net Earnings
(In thousands) | ||||||||
Years Ended March 31, |
2011 | 2012 | ||||||
Net earnings |
$ | 250,264 | $ | 313,374 | ||||
Restructuring and other special charges, after tax |
| 15,567 | ||||||
Costs (benefits) related to unsolicited takeover attempt, after tax |
27,987 | (4,958 | ) | |||||
Loss on debt extinguishment, after tax |
2,622 | | ||||||
Multi-employer pension plan withdrawal charges, after tax |
2,846 | 2,740 | ||||||
Income tax benefits |
| (4,924 | ) | |||||
One-time interest penalty |
1,657 | | ||||||
|
|
|
|
|||||
Adjusted net earnings |
$ | 285,376 | $ | 321,799 | ||||
|
|
|
|
|||||
Increase in adjusted net earnings |
13 | % | ||||||
|
|
The Company believes that the increase in adjusted net earnings provides investors meaningful insight into the Companys earnings performance without the impact of costs related to Air Products unsolicited takeover attempt, losses on debt extinguishment, multi-employer pension plan withdrawal charges, income tax benefits and the one-time interest penalty. Non-GAAP numbers should be read in conjunction with GAAP financial measures, as non-GAAP metrics are merely a supplement to, and not a replacement for, GAAP financial measures. It should be noted as well that our adjusted net earnings may be different from adjusted net earnings provided by other companies.
Twenty-Five Year Reconciliation of Operating Income to Adjusted EBITDA to Cash from Operations
(In thousands) | ||||||||||||||||||||||||||||||||||||||||||||
Years Ended March 31, |
1988 | 1989 | 1990 | 1991 | 1992 | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | |||||||||||||||||||||||||||||||||
Operating income |
$ | 7,685 | $ | 15,958 | $ | 23,221 | $ | 17,286 | $ | 26,316 | $ | 34,367 | $ | 48,667 | $ | 72,600 | $ | 92,987 | $ | 80,480 | $ | 111,709 | ||||||||||||||||||||||
Add: |
||||||||||||||||||||||||||||||||||||||||||||
Depreciation & amortization |
6,085 | 11,147 | 17,387 | 21,158 | 23,420 | 28,042 | 30,571 | 36,868 | 45,762 | 64,428 | 82,227 | |||||||||||||||||||||||||||||||||
Restructuring and other special charges |
| | | | | | | | | | | |||||||||||||||||||||||||||||||||
Costs (benefits) related to unsolicited takeover attempt |
| | | | | | | | | | | |||||||||||||||||||||||||||||||||
Multi-employer pension plan withdrawal charges |
| | | | | | | | | | | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Adjusted EBITDA |
13,770 | 27,105 | 40,608 | 38,444 | 49,736 | 62,409 | 79,238 | 109,468 | 138,749 | 144,908 | 193,936 | |||||||||||||||||||||||||||||||||
(Uses)/sources of cash excluded from adjusted EBITDA, included in cash from operations: |
||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net |
(6,154 | ) | (12,245 | ) | (16,198 | ) | (15,179 | ) | (12,838 | ) | (11,403 | ) | (12,486 | ) | (17,625 | ) | (24,862 | ) | (39,367 | ) | (52,603 | ) | ||||||||||||||||||||||
Discount on securitization of receivables |
| | | | | | | | | | | |||||||||||||||||||||||||||||||||
Current income taxes |
(162 | ) | 404 | 1,700 | (599 | ) | (3,591 | ) | (5,653 | ) | (7,838 | ) | (12,345 | ) | (17,654 | ) | (20,012 | ) | (16,502 | ) | ||||||||||||||||||||||||
Other income (expense) |
97 | 215 | 157 | 870 | 214 | 546 | 453 | 1,607 | 781 | 1,695 | 9,811 | |||||||||||||||||||||||||||||||||
Equity in earnings of Elkem joint venture |
1,181 | 1,415 | 1,435 | 2,009 | 2,019 | (897 | ) | (1,258 | ) | (840 | ) | (1,428 | ) | (1,356 | ) | (1,478 | ) | |||||||||||||||||||||||||||
(Gains)/losses on divestitures |
| | | | | | | (560 | ) | | | (1,452 | ) | |||||||||||||||||||||||||||||||
(Gains)/losses on sale of PP&E |
(25 | ) | (32 | ) | 2 | (715 | ) | (76 | ) | (292 | ) | (63 | ) | 110 | (12 | ) | 616 | (504 | ) | |||||||||||||||||||||||||
Stock-based compensation expense |
| | | | | | | | | | | |||||||||||||||||||||||||||||||||
Income/(loss) on discontinued operations |
| | | | | | | | | 478 | (635 | ) | ||||||||||||||||||||||||||||||||
Restructuring and other related costs |
| | | | | | | | | | | |||||||||||||||||||||||||||||||||
Costs (benefits) related to unsolicited takeover attempt |
| | | | | | | | | | | |||||||||||||||||||||||||||||||||
Multi-employer pension plan withdrawal charges |
| | | | | | | | | | | |||||||||||||||||||||||||||||||||
Other non-cash charges |
996 | 260 | 308 | 252 | 250 | | | | | 3,930 | 11,422 | |||||||||||||||||||||||||||||||||
Cash provided by (used in) changes in assets and liabilities |
(4,021 | ) | 4,379 | 702 | 6,712 | 15,968 | 13,608 | 6,752 | (2,030 | ) | (6,948 | ) | (14,801 | ) | (13,548 | ) | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net cash provided by operating activities |
$ | 5,682 | $ | 21,501 | $ | 28,714 | $ | 31,794 | $ | 51,682 | $ | 58,318 | $ | 64,798 | $ | 77,785 | $ | 88,626 | $ | 76,091 | $ | 128,447 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company believes adjusted EBITDA provides investors meaningful insight into the Companys ability to generate cash from operations to support required working capital, capital expenditures and financial obligations. Non-GAAP metrics should be read in conjunction with GAAP financial measures, as non-GAAP metrics are merely a supplement to, and not a replacement for, GAAP financial measures. It should be noted as well that our adjusted EBITDA metric may be different from adjusted EBITDA metrics provided by other companies.
74
2012 AIRGAS ANNUAL REPORT
Reconciliation of Non-GAAP Financial Measures
(Unaudited)
AIRGAS, INC. AND SUBSIDIARIES
1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | |||||||||||||||||||||||||||||||||||||||||
$112,607 | $ | 105,461 | $ | 106,728 | $ | 124,938 | $ | 156,336 | $ | 168,544 | $ | 202,454 | $ | 269,142 | $ | 341,497 | $ | 476,720 | $ | 526,784 | $ | 399,544 | $ | 469,191 | $ | 556,221 | ||||||||||||||||||||||||||||
83,839 | 85,262 | 82,796 | 71,757 | 79,279 | 87,447 | 111,078 | 127,542 | 147,343 | 189,775 | 220,795 | 234,949 | 250,518 | 270,285 | |||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | 24,448 | |||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | 23,435 | 44,406 | (7,870 | ) | ||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | 6,650 | 4,628 | 4,304 | |||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
196,446 | 190,723 | 189,524 | 196,695 | 235,615 | 255,991 | 313,532 | 396,684 | 488,840 | 666,495 | 747,579 | 664,578 | 768,743 | 847,388 | |||||||||||||||||||||||||||||||||||||||||
(59,677 | ) | (56,879 | ) | (59,550 | ) | (46,775 | ) | (46,374 | ) | (42,357 | ) | (51,245 | ) | (54,145 | ) | (60,180 | ) | (89,485 | ) | (84,395 | ) | (63,310 | ) | (60,054 | ) | (66,337 | ) | |||||||||||||||||||||||||||
| | (1,303 | ) | (4,846 | ) | (3,326 | ) | (3,264 | ) | (4,711 | ) | (9,371 | ) | (13,630 | ) | (17,031 | ) | (10,738 | ) | (5,651 | ) | | | |||||||||||||||||||||||||||||||
(17,244 | ) | (16,902 | ) | (13,402 | ) | 4,546 | (33,174 | ) | (24,623 | ) | (22,622 | ) | (30,718 | ) | (47,972 | ) | (69,459 | ) | (64,985 | ) | (51,634 | ) | (87,029 | ) | (110,240 | ) | ||||||||||||||||||||||||||||
29,491 | 18,625 | 1,324 | 5,987 | 2,132 | 1,472 | 1,129 | 2,411 | 1,556 | 1,454 | (382 | ) | 1,332 | 1,958 | 2,282 | ||||||||||||||||||||||||||||||||||||||||
(869 | ) | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||
(25,468 | ) | (17,712 | ) | (1,173 | ) | (5,548 | ) | 241 | | (360 | ) | 1,900 | | | | | | | ||||||||||||||||||||||||||||||||||||
(222 | ) | (915 | ) | 502 | 405 | (257 | ) | (837 | ) | (321 | ) | (1,330 | ) | 39 | 714 | (964 | ) | 3,014 | 976 | 247 | ||||||||||||||||||||||||||||||||||
| | | | | | | | 15,445 | 16,629 | 20,635 | 22,868 | 23,669 | 25,608 | |||||||||||||||||||||||||||||||||||||||||
(871 | ) | (335 | ) | (400 | ) | (3,529 | ) | (1,776 | ) | (457 | ) | 464 | (1,424 | ) | | | | | | | ||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | (20,198 | ) | ||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | (23,435 | ) | (44,406 | ) | 7,870 | |||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | (6,650 | ) | (4,628 | ) | (4,304 | ) | ||||||||||||||||||||||||||||||||||||||
| 458 | 2,281 | 1,068 | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||
(25,273 | ) | (22,686 | ) | 78,329 | 95,691 | 33,931 | 17,865 | (23,456 | ) | 42,038 | (57,755 | ) | 40,609 | (23,983 | ) | 58,935 | (323,928 | ) | (175,910 | ) | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
$96,313 | $ | 94,377 | $ | 196,132 | $ | 243,694 | $ | 187,012 | $ | 203,790 | $ | 212,410 | $ | 346,045 | $ | 326,343 | $ | 549,926 | $ | 582,767 | $ | 600,047 | $ | 275,301 | $ | 506,406 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75