Advertisement
UK markets close in 3 hours 38 minutes
  • FTSE 100

    8,223.66
    -30.52 (-0.37%)
     
  • FTSE 250

    20,582.47
    -122.80 (-0.59%)
     
  • AIM

    804.46
    -3.90 (-0.48%)
     
  • GBP/EUR

    1.1752
    -0.0003 (-0.02%)
     
  • GBP/USD

    1.2750
    -0.0021 (-0.16%)
     
  • Bitcoin GBP

    53,220.46
    -408.55 (-0.76%)
     
  • CMC Crypto 200

    1,462.58
    -22.11 (-1.49%)
     
  • S&P 500

    5,306.04
    +1.32 (+0.02%)
     
  • DOW

    38,852.86
    -216.74 (-0.55%)
     
  • CRUDE OIL

    80.42
    +0.59 (+0.74%)
     
  • GOLD FUTURES

    2,344.40
    -12.10 (-0.51%)
     
  • NIKKEI 225

    38,556.87
    -298.50 (-0.77%)
     
  • HANG SENG

    18,477.01
    -344.15 (-1.83%)
     
  • DAX

    18,534.77
    -143.10 (-0.77%)
     
  • CAC 40

    7,968.24
    -89.56 (-1.11%)
     

Veeco Reports First Quarter 2024 Financial Results

Veeco Instruments Inc.
Veeco Instruments Inc.

First Quarter 2024 Highlights:

  • Revenue of $174.5 million, compared with $153.5 million in the same period last year

  • GAAP net income of $21.9 million, or $0.37 per diluted share, compared with $8.7 million, or $0.17 per diluted share in the same period last year

  • Non-GAAP net income of $26.4 million, or $0.45 per diluted share, compared with $16.9 million, or $0.30 per diluted share in the same period last year

PLAINVIEW, N.Y., May 07, 2024 (GLOBE NEWSWIRE) -- Veeco Instruments Inc. (Nasdaq: VECO) today announced financial results for its first quarter ended March 31, 2024. Results are reported in accordance with U.S. generally accepted accounting principles (“GAAP”) and are also reported adjusting for certain items (“Non-GAAP”). A reconciliation between GAAP and Non-GAAP operating results is provided at the end of this press release.

 

U.S. Dollars in millions, except per share data


 

 

 

 

 

 

 

 

 

GAAP Results

 

Q1 '24

 

Q1 '23

Revenue

 

$

174.5

 

 

$

153.5

 

Net income

 

$

21.9

 

 

$

8.7

 

Diluted earnings per share

 

$

0.37

 

 

$

0.17

 


Non-GAAP Results

 

Q1 '24

 

Q1 '23

Operating income

 

$

29.4

 

 

$

20.4

 

Net income

 

$

26.4

 

 

$

16.9

 

Diluted earnings per share

 

$

0.45

 

 

$

0.30

 

 

 

 

 

 

 

 

 

 

“We delivered solid top and bottom line results toward the high-end of our guidance, led by record quarterly Semiconductor revenue,” commented Bill Miller, Ph.D., Veeco’s Chief Executive Officer. “We’re pleased to have received a multi-tool laser annealing order, including a Nanosecond annealing system, from a leading edge Semiconductor company for their 2 nanometer gate-all-around process. Our Laser Annealing business continues to gain share at our customers most advanced nodes, with this win further validating our position.”

ADVERTISEMENT

Guidance and Outlook

The following guidance is provided for Veeco’s second quarter 2024:

  • Revenue is expected in the range of $165 million to $185 million

  • GAAP diluted earnings per share are expected in the range of $0.22 to $0.33

  • Non-GAAP diluted earnings per share are expected in the range of $0.38 to $0.48

Conference Call Information

A conference call reviewing these results has been scheduled for today, May 7, 2024, starting at 5:00 PM ET. To join the call, dial 1-877-407-8029 (toll-free) or 1-201-689-8029. Participants may also access a live webcast of the call by visiting the investor relations section of Veeco's website at ir.veeco.com. A replay of the webcast will be made available on the Veeco website that evening. We will post an accompanying slide presentation to our website prior to the beginning of the call.

About Veeco

Veeco (NASDAQ: VECO) is an innovative manufacturer of semiconductor process equipment. Our laser annealing, ion beam, chemical vapor deposition (CVD), metal organic chemical vapor deposition (MOCVD), single wafer etch & clean and lithography technologies play an integral role in the fabrication and packaging of advanced semiconductor devices. With equipment designed to optimize performance, yield and cost of ownership, Veeco holds leading technology positions in the markets we serve. To learn more about Veeco’s systems and service offerings, visit www.veeco.com.

Forward-looking Statements

This press release contains “forward-looking statements”, within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995, as amended, that are based on management’s expectations, estimates, projections and assumptions. Words such as “expects,” “anticipates,” “plans,” “believes,” “scheduled,” “estimates” and variations of these words and similar expressions are intended to identify forward-looking statements. Forward-looking statements include, but are not limited to, those regarding anticipated growth and trends in our businesses and markets, industry outlooks and demand drivers, our investment and growth strategies, our development of new products and technologies, our business outlook for current and future periods, our ongoing transformation initiative and the effects thereof on our operations and financial results; and other statements that are not historical facts. These statements and their underlying assumptions are subject to risks and uncertainties and are not guarantees of future performance. Factors that could cause actual results to differ materially from those expressed or implied by such statements include, without limitation: the level of demand for our products; global economic and industry conditions; global trade issues, including the ongoing trade disputes between the U.S. and China, and changes in trade and export license policies; our dependency on third-party suppliers and outsourcing partners; the timing of customer orders; our ability to develop, deliver and support new products and technologies; our ability to expand our current markets, increase market share and develop new markets; the concentrated nature of our customer base; our ability to obtain and protect intellectual property rights in key technologies; the effects of regional or global health epidemics; our ability to achieve the objectives of operational and strategic initiatives and attract, motivate and retain key employees; the variability of results among products and end-markets, and our ability to accurately forecast future results, market conditions, and customer requirements; the impact of our indebtedness, including our convertible senior notes and our capped call transactions; and other risks and uncertainties described in our SEC filings on Forms 10-K, 10-Q and 8-K, and from time-to-time in our other SEC reports. All forward-looking statements speak only to management’s expectations, estimates, projections and assumptions as of the date of this press release or, in the case of any document referenced herein or incorporated by reference, the date of that document. The Company does not undertake any obligation to update or publicly revise any forward-looking statements to reflect events, circumstances or changes in expectations after the date of this press release.

-financial tables attached-

 

 

 

 

Veeco Contacts:

 

 

 

 

 

 

 

Investors:

Anthony Pappone

(516) 500-8798

apappone@veeco.com

Media:

Kevin Long

(516) 714-3978

klong@veeco.com

 

 

 

 


 

Veeco Instruments Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)
(unaudited)

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

 

2024

 

2023

Net sales

 

$

174,484

 

 

$

153,504

 

Cost of sales

 

 

99,065

 

 

 

91,487

 

Gross profit

 

 

75,419

 

 

 

62,017

 

Operating expenses, net:

 

 

 

 

 

 

Research and development

 

 

29,642

 

 

 

27,562

 

Selling, general, and administrative

 

 

24,700

 

 

 

22,627

 

Amortization of intangible assets

 

 

1,891

 

 

 

2,111

 

Other operating expense (income), net

 

 

(2,859

)

 

 

(89

)

Total operating expenses, net

 

 

53,374

 

 

 

52,211

 

Operating income

 

 

22,045

 

 

 

9,806

 

Interest expense, net

 

 

705

 

 

 

(802

)

Income before income taxes

 

 

22,750

 

 

 

9,004

 

Income tax expense

 

 

896

 

 

 

263

 

Net income

 

$

21,854

 

 

$

8,741

 

 

 

 

 

 

 

 

Income per common share:

 

 

 

 

 

 

Basic

 

$

0.39

 

 

$

0.17

 

Diluted

 

$

0.37

 

 

$

0.17

 

 

 

 

 

 

 

 

Weighted average number of shares:

 

 

 

 

 

 

Basic

 

 

55,968

 

 

 

50,559

 

Diluted

 

 

60,764

 

 

 

59,856

 

 

 

 

 

 

 

 

 

 


 

Veeco Instruments Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands)

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

 

2024

 

2023

 

 

(unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

173,998

 

 

$

158,781

 

Restricted cash

 

 

326

 

 

 

339

 

Short-term investments

 

 

122,886

 

 

 

146,664

 

Accounts receivable, net

 

 

106,532

 

 

 

103,018

 

Contract assets

 

 

34,336

 

 

 

24,370

 

Inventories

 

 

243,266

 

 

 

237,635

 

Prepaid expenses and other current assets

 

 

34,550

 

 

 

35,471

 

Total current assets

 

 

715,894

 

 

 

706,278

 

Property, plant and equipment, net

 

 

115,297

 

 

 

118,459

 

Operating lease right-of-use assets

 

 

23,685

 

 

 

24,377

 

Intangible assets, net

 

 

42,054

 

 

 

43,945

 

Goodwill

 

 

214,964

 

 

 

214,964

 

Deferred income taxes

 

 

118,724

 

 

 

117,901

 

Other assets

 

 

3,075

 

 

 

3,117

 

Total assets

 

$

1,233,693

 

 

$

1,229,041

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

54,011

 

 

$

42,383

 

Accrued expenses and other current liabilities

 

 

59,259

 

 

 

57,624

 

Contract liabilities

 

 

93,812

 

 

 

118,026

 

Income taxes payable

 

 

852

 

 

 

 

Current portion of long-term debt

 

 

26,425

 

 

 

 

Total current liabilities

 

 

234,359

 

 

 

218,033

 

Deferred income taxes

 

 

6,496

 

 

 

6,552

 

Long-term debt

 

 

248,811

 

 

 

274,941

 

Long-term operating lease liabilities

 

 

30,949

 

 

 

31,529

 

Other liabilities

 

 

25,168

 

 

 

25,544

 

Total liabilities

 

 

545,783

 

 

 

556,599

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

 

687,910

 

 

 

672,442

 

Total liabilities and stockholders’ equity

 

$

1,233,693

 

 

$

1,229,041

 

 

 

 

 

 

 

 

 

 

Note on Reconciliation Tables

The below tables include financial measures adjusted for the impact of certain items; these financial measures are therefore not calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). These Non-GAAP financial measures exclude items such as: share-based compensation expense; charges relating to restructuring initiatives; non-cash asset impairments; certain other non-operating gains and losses; and acquisition-related items such as transaction costs, non-cash amortization of acquired intangible assets, and certain integration costs.

These Non-GAAP financial measures may be different from Non-GAAP financial measures used by other companies. Non-GAAP financial measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. By excluding these items, Non-GAAP financial measures are intended to facilitate meaningful comparisons to historical operating results, competitors’ operating results, and estimates made by securities analysts. Management is evaluated on key performance metrics including Non-GAAP Operating income (loss), which is used to determine management incentive compensation as well as to forecast future periods. These Non-GAAP financial measures may be useful to investors in allowing for greater transparency of supplemental information used by management in its financial and operational decision-making. In addition, similar Non-GAAP financial measures have historically been reported to investors; the inclusion of comparable numbers provides consistency in financial reporting. Investors are encouraged to review the reconciliation of the Non-GAAP financial measures used in this news release to their most directly comparable GAAP financial measures.

 

Reconciliation of GAAP to Non-GAAP Financial Data (Q1 2024)
(in thousands)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Adjustments

 

 

 

 

 

 

 

 

 

Share-Based

 

 

 

 

 

 

 

 

Three months ended March 31, 2024

 

GAAP

 

Compensation

 

Amortization

 

Other

 

Non-GAAP

 

Net sales

 

$

174,484

 

 

 

 

 

 

 

$

174,484

 

Gross profit

 

 

75,419

 

1,730

 

 

 

 

 

 

 

77,149

 

Gross margin

 

 

43.2

%

 

 

 

 

 

 

 

44.2

%

Operating expenses

 

 

53,374

 

(6,352

)

 

(1,891

)

 

2,658

 

 

 

47,789

 

Operating income

 

 

22,045

 

8,082

 

 

1,891

 

 

(2,658

)

^

 

29,360

 

Net income

 

 

21,854

 

8,082

 

 

1,891

 

 

(5,384

)

^

 

26,443

 

____________________________
^   - See table below for additional details.

 

Other Non-GAAP Adjustments (Q1 2024)
(in thousands)
(unaudited)

 

 

 

Three months ended March 31, 2024

 

 

Changes in contingent consideration

$

(625

)

Sale of productive assets

 

(2,033

)

Subtotal

 

(2,658

)

Non-cash interest expense

 

296

 

Non-GAAP tax adjustment *

 

(3,022

)

Total Other

$

(5,384

)

____________________________
*   - The ‘with or without’ method is utilized to determine the income tax effect of all Non-GAAP adjustments.

 

Net Income per Common Share (Q1 2024)
(in thousands, except per share amounts)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2024

 

 

GAAP

 

Non-GAAP

Numerator:

 

 

 

 

 

 

 

 

Net income

 

$

21,854

 

 

$

26,443

 

Interest expense associated with 2025 and 2027 Convertible Senior Notes

 

 

514

 

 

 

466

 

Net income available to common shareholders

 

$

22,368

 

 

$

26,909

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

55,968

 

 

 

55,968

 

Effect of potentially dilutive share-based awards

 

 

939

 

 

 

939

 

Dilutive effect of 2025 Convertible Senior Notes

 

 

1,104

 

 

 

1,104

 

Dilutive effect of 2027 Convertible Senior Notes(1)

 

 

1,788

 

 

 

1,354

 

Dilutive effect of 2029 Convertible Senior Notes

 

 

965

 

 

 

965

 

Diluted weighted average shares outstanding

 

 

60,764

 

 

 

60,330

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

Basic

 

$

0.39

 

 

$

0.47

 

Diluted

 

$

0.37

 

 

$

0.45

 

____________________________
(1) - The non-GAAP incremental dilutive shares includes the impact of the Company’s capped call transaction issued concurrently with our 2027 Notes, and as such, an effective conversion price of $18.46 is used when determining incremental shares to add to the dilutive share count. The GAAP incremental dilutive shares does not include the impact of the Company’s capped call transaction, and as such, an effective conversion price of $13.98 is used when determining incremental shares to add to the dilutive share count.

 

Reconciliation of GAAP to Non-GAAP Financial Data (Q1 2023)
(in thousands, except per share amounts)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Adjustments

 

 

 

 

 

 

 

 

 

Share-based

 

 

 

 

 

 

 

Three months ended March 31, 2023

 

 

GAAP

 

Compensation

 

Amortization

 

Other

 

Non-GAAP

 

Net sales

 

$

153,504

 

 

 

 

 

 

 

$

153,504

 

Gross profit

 

 

62,017

 

1,451

 

 

 

 

232

 

 

 

63,700

 

Gross margin

 

 

40.4

%

 

 

 

 

 

 

 

41.5

%

Operating expenses

 

 

52,211

 

(5,576

)

 

(2,111

)

 

(1,266

)

 

 

43,258

 

Operating income

 

 

9,806

 

7,027

 

 

2,111

 

 

1,498

 

^

 

20,442

 

Net income

 

 

8,741

 

7,027

 

 

2,111

 

 

(1,006

)

^

 

16,873

 

____________________________
^   - See table below for additional details.

 

Other Non-GAAP Adjustments (Q1 2023)
(in thousands)
(unaudited)

 

 

 

Three months ended March 31, 2023

 

 

Transition expenses related to San Jose expansion project

$

780

 

Acquisition related

 

718

 

Subtotal

 

1,498

 

Non-cash interest expense

 

226

 

Non-GAAP tax adjustment *

 

(2,730

)

Total Other

$

(1,006

)

____________________________
*   - The ‘with or without’ method is utilized to determine the income tax effect of all Non-GAAP adjustments.

 

Net Income per Common Share (Q1 2023)
(in thousands, except per share amounts)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2023

 

 

GAAP

 

Non-GAAP

Numerator:

 

 

 

 

 

 

 

 

Net income

 

$

8,741

 

 

$

16,873

 

Interest expense associated with convertible notes

 

 

1,277

 

 

 

2,354

 

Net income available to common shareholders

 

$

10,018

 

 

$

19,227

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

50,559

 

 

 

50,559

 

Effect of potentially dilutive share-based awards

 

 

355

 

 

 

355

 

Dilutive effect of 2023 Convertible Senior Notes

 

 

 

 

 

82

 

Dilutive effect of 2025 Convertible Senior Notes

 

 

 

 

 

5,521

 

Dilutive effect of 2027 Convertible Senior Notes(1)

 

 

8,942

 

 

 

6,771

 

Diluted weighted average shares outstanding

 

 

59,856

 

 

 

63,288

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

Basic

 

$

0.17

 

 

$

0.33

 

Diluted

 

$

0.17

 

 

$

0.30

 

____________________________
(1)    - The non-GAAP incremental dilutive shares includes the impact of the Company’s capped call transaction issued concurrently with our 2027 Notes, and as such, an effective conversion price of $18.46 is used when determining incremental shares to add to the dilutive share count. The GAAP incremental dilutive shares does not include the impact of the Company’s capped call transaction, and as such, an effective conversion price of $13.98 is used when determining incremental shares to add to the dilutive share count.

 

Reconciliation of GAAP Net Income to Non-GAAP Operating Income (Q1 2024 and 2023)
(in thousands)
(unaudited)

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Three months ended

 

 

March 31, 2024

 

March 31, 2023

GAAP Net income

 

$

21,854

 

 

$

8,741

 

Share-based compensation

 

 

8,082

 

 

 

7,027

 

Amortization

 

 

1,891

 

 

 

2,111

 

Sale of productive assets

 

 

(2,033

)

 

 

 

Changes in contingent consideration

 

 

(625

)

 

 

 

Transition expenses related to San Jose expansion project

 

 

 

 

 

780

 

Acquisition related

 

 

 

 

 

718

 

Interest (income) expense, net

 

 

(705

)

 

 

802

 

Income tax expense

 

 

896

 

 

 

263

 

Non-GAAP Operating income

 

$

29,360

 

 

$

20,442

 

 

 

 

 

 

 

 

 

 


 

Reconciliation of GAAP to Non-GAAP Financial Data (Q2 2024)
(in millions, except per share amounts)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Adjustments

 

 

 

 

 

 

 

 

Guidance for the three months ending

 

 

 

 

 

 

 

 

 

Share-based

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2024

 

GAAP

 

Compensation

 

Amortization

 

Other

 

Non-GAAP

Net sales

 

$

165

 

 

-

 

$

185

 

 

 

 

 

 

 

 

$

165

 

 

-

 

$

185

 

Gross profit

 

 

69

 

 

-

 

 

80

 

 

2

 

 

 

 

 

 

 

71

 

 

-

 

 

82

 

Gross margin

 

 

42

%

 

-

 

 

43

%

 

 

 

 

 

 

 

 

43

%

 

-

 

 

44

%

Operating expenses

 

 

55

 

 

-

 

 

57

 

 

(7

)

 

(2

)

 

 

 

 

46

 

 

-

 

 

48

 

Operating income

 

 

14

 

 

-

 

 

23

 

 

9

 

 

2

 

 

 

 

 

25

 

 

-

 

 

33

 

Net income

 

$

13

 

 

-

 

$

20

 

 

9

 

 

2

 

 

(2

)

 

$

22

 

 

-

 

$

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per diluted common share

 

$

0.22

 

 

-

 

$

0.33

 

 

 

 

 

 

 

 

$

0.38

 

 

-

 

$

0.48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Income per Diluted Common Share (Q2 2024)
(in millions, except per share amounts)
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guidance for the three months ending June 30, 2024

 

GAAP

 

Non-GAAP

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

13

 

-

 

$

20

 

$

22

 

-

 

$

29

Interest expense associated with convertible notes

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common shareholders

 

$

13

 

-

 

$

20

 

$

22

 

-

 

$

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

 

56

 

 

 

 

56

 

 

56

 

 

 

 

56

Effect of potentially dilutive share-based awards

 

 

2

 

 

 

 

2

 

 

2

 

 

 

 

2

Dilutive effect of 2025 Convertible Senior Notes

 

 

1

 

 

 

 

1

 

 

1

 

 

 

 

1

Dilutive effect of 2027 Convertible Senior Notes(1)

 

 

2

 

 

 

 

2

 

 

1

 

 

 

 

1

Dilutive effect of 2029 Convertible Senior Notes

 

 

1

 

 

 

 

1

 

 

1

 

 

 

 

1

Diluted weighted average shares outstanding

 

 

62

 

 

 

 

62

 

 

61

 

 

 

 

61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income per diluted common share

 

$

0.22

 

-

 

$

0.33

 

$

0.38

 

-

 

$

0.48

____________________________
(1)    - The non-GAAP incremental dilutive shares includes the impact of the Company’s capped call transaction issued concurrently with our 2027 Notes, and as such, an effective conversion price of $18.46 is used when determining incremental shares to add to the dilutive share count. The GAAP incremental dilutive shares does not include the impact of the Company’s capped call transaction, and as such, an effective conversion price of $13.98 is used when determining incremental shares to add to the dilutive share count.

 

Reconciliation of GAAP Net Income to Non-GAAP Operating Income (Q2 2024)
(in millions)
(unaudited)

 

 

 

 

 

 

 

 

 

Guidance for the three months ending June 30, 2024

 

 

 

 

 

 

 

 

GAAP Net income

 

$

13

 

 

-

 

$

20

 

Share-based compensation

 

 

9

 

 

-

 

 

9

 

Amortization

 

 

2

 

 

-

 

 

2

 

Interest income, net

 

 

(1

)

 

-

 

 

(1

)

Income tax expense

 

 

2

 

 

-

 

 

3

 

Non-GAAP Operating income

 

$

25

 

 

-

 

$

33

 

 

 

 

 

 

 

 

 

 

 

 

Note: Amounts may not calculate precisely due to rounding.