jcg-8k_20160317.htm

 

 

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): March 17, 2016

 

J.Crew Group, Inc.

(Exact name of registrant as specified in its charter)

 

Commission File Number: 333-175075

 

Delaware

 

22-2894486

(State or other jurisdiction
of incorporation)

 

(IRS Employer
Identification No.)

770 Broadway

New York, NY 10003

(Address of principal executive offices, including zip code)

(212) 209-2500

(Registrant’s telephone number, including area code)

Not Applicable

(Former name or former address, if changed since 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:

 

¨

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨

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 March 17, 2016, J.Crew Group, Inc. issued a press release announcing the Company’s financial results for the fourth quarter and fiscal year ended January 30, 2016. The Company is furnishing a copy of the press release hereto as Exhibit 99.1.

 

Item 9.01. Financial Statements and Exhibits

(a) through (c) Not applicable

(d) Exhibits:

The following exhibit is furnished with this Current Report on Form 8-K:

 

Exhibit
No.

  

Description

 

 

 

99.1

  

Press Release issued by J.Crew Group, Inc. on March 17, 2016

The information in this Current Report is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (“Exchange Act”), nor shall such information be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly stated by specific reference in such filing.

 

 

 

2


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, hereunto duly authorized.

 

 

 

J.CREW GROUP, INC.

 

 

 

 

Date: March 17, 2016

 

By:

 

/s/ MICHAEL J. NICHOLSON

 

 

 

 

Michael J. Nicholson

 

 

 

 

President, Chief Operating Officer and

Chief Financial Officer

 

 

3

jcg-ex991_7.htm

 

Exhibit 99.1

Contacts:

Vincent Zanna

Vice President, Treasurer

(212) 209-8090

Allison Malkin / Joe Teklits

ICR, Inc.

(203) 682-8200

 

J.CREW GROUP, INC. ANNOUNCES FOURTH QUARTER AND FISCAL YEAR 2015 RESULTS

NEW YORK, March 17, 2016 — J.Crew Group, Inc. (the “Company”) today announced financial results for the three months and fiscal year ended January 30, 2016.

Fourth Quarter highlights:

 

·

Total revenues increased 1% to $711.0 million. Comparable company sales decreased 4% following a decrease of 3% in the fourth quarter last year.    

 

·

J.Crew sales decreased 3% to $604.5 million. J.Crew comparable sales decreased 5% following a decrease of 5% in the fourth quarter last year.

 

·

Madewell sales increased 26% to $92.5 million. Madewell comparable sales increased 12% following an increase of 14% in the fourth quarter last year.      

 

·

Gross margin was 33.3% compared to 34.5% in the fourth quarter last year.

 

·

Selling, general and administrative expenses were $228.8 million, or 32.2% of revenues, compared to $236.2 million, or 33.5% of revenues in the fourth quarter last year.

 

·

Operating income was $6.3 million compared with an operating loss of $18.7 million in the fourth quarter last year. Last year reflects the impact of a pre-tax, non-cash impairment charge of $26.0 million.

 

·

Net loss was $7.0 million compared to $30.6 million in the fourth quarter last year. Last year reflects the impact of the non-cash impairment charge.

 

·

Adjusted EBITDA increased 4% to $44.0 million from $42.1 million in the fourth quarter last year. An explanation of the manner in which the Company uses adjusted EBITDA and a reconciliation to GAAP measures are included in Exhibit (3).

Millard Drexler, Chairman and Chief Executive Officer, commented, “The fourth quarter represented a positive ending to a difficult year. We believe we are better positioned having made important changes in our product and marketing and through the careful management of expenses and inventory. Looking ahead, our team is focused on delivering further improvements in the business by executing on our strategic initiatives to deliver long term, sustained growth for our brands.”

Fiscal 2015 highlights:

 

·

Total revenues decreased 3% to $2,505.8 million. Comparable company sales decreased 8% following a decrease of 1% last year.

 

·

J.Crew sales decreased 7% to $2,146.7 million. J.Crew comparable sales decreased 10% following a decrease of 2% last year.

 

·

Madewell sales increased 23% to $301.0 million. Madewell comparable sales increased 8% following an increase of 14% last year.      

 

·

Gross margin was 35.7% compared to 37.6% last year.

 

·

Selling, general and administrative expenses were $834.1 million, or 33.3% of revenues, compared to $846.0 million, or 32.8% of revenues last year.

 


 

 

·

Operating loss was $1,320.2 million compared to $585.0 million last year. This year includes pre-tax, non-cash impairment charges of $1,381.6 million and a charge of $4.8 million for severance and related costs. Last year includes pre-tax, non-cash impairment charges of $710.0 million 

 

·

Net loss was $1,242.7 million compared to $657.8 million last year. This year reflects the impact of non-cash impairment charges and a charge for severance and related costs. Last year reflects the impact of the loss on refinancings and non-cash impairment charges.

 

·

Adjusted EBITDA was $203.4 million compared to $255.2 million last year. An explanation of the manner in which the Company uses adjusted EBITDA and a reconciliation to GAAP measures are included in Exhibit (3).

Balance Sheet highlights:

 

·

Cash and cash equivalents were $87.8 million compared to $111.1 million at the end of the fourth quarter last year.

 

·

Total debt, net of discount, was $1,534 million compared to $1,548 million at the end of the fourth quarter last year.

 

·

Inventories were $372.4 million compared to $367.9 million at the end of the fourth quarter last year. Inventories increased 1% and inventories per square foot decreased 6% compared to the end of the fourth quarter last year.  

ABL Commitment Increase

In the fourth quarter of fiscal 2015, the Company amended its ABL Facility to increase the revolving credit commitments from $300 million to $350 million. Average short-term borrowings under the ABL Facility were $17.5 million and $1.7 million in fiscal 2015 and fiscal 2014, respectively. No borrowings were outstanding at January 30, 2016 or January 31, 2015. Additionally, as of the date of this release, there were no outstanding borrowings under the ABL Facility.

First and Third Quarter Impairments

During fiscal 2015, the Company experienced a reduction in the profitability of its J.Crew reporting unit. As a result of current and expected future operating results, the Company concluded that the carrying value of the J.Crew reporting unit exceeded its fair value. Therefore, the Company recorded non-cash impairment charges of (i) $1,017 million related to goodwill and (ii) $360 million related to the intangible asset for the J.Crew trade name.

 

After recording the impairment charges in fiscal 2015, the carrying value of goodwill is $108 million, which entirely relates to the Madewell reporting unit. There is no remaining goodwill attributable to the J.Crew reporting unit. The carrying value of the intangible asset for the J.Crew trade name is $380.0 million at January 30, 2016. If operating results continue to decline below the Company’s expectations, additional impairment charges may be recorded in the future.

These impairment charges do not have an effect on the Company’s operations, liquidity or financial covenants, and do not change management’s long-term strategy, which includes its plans to drive disciplined growth across its brands.

Related Party

On November 4, 2013, Chinos Intermediate Holdings A, Inc. (the “Issuer”), an indirect parent holding company of the Company, issued $500 million aggregate principal of 7.75/8.50% Senior PIK Toggle Notes due May 1, 2019 (the “PIK Notes”). The PIK Notes are (i) senior unsecured obligations of the Issuer, (ii) structurally subordinated to all of the liabilities of the Issuer’s subsidiaries, and (iii) not guaranteed by any of the Issuer’s subsidiaries, and therefore are not recorded in the Company’s financial statements. In fiscal 2015, the Company paid dividends of $38 million in the aggregate to the Issuer to fund the semi-annual interest payments due May 1, 2015 and November 1, 2015.

 

On October 30, 2015, the Issuer delivered notice to U.S. Bank N.A., as trustee, under the indenture governing the PIK Notes, that with respect to the interest that will be due on such notes on the May 2, 2016 interest payment date, the Issuer will make such interest payment by paying in kind at the PIK interest rate of 8.50% instead of paying in cash.  The PIK election will increase the outstanding principal balance of the PIK Notes by $21.3 million to $521.3 million. Therefore, the Company will not pay a dividend to the Issuer in the first quarter of fiscal 2016. Pursuant to the terms of the indenture governing the PIK Notes, the Issuer intends to evaluate this option prior to the beginning of each interest period based on relevant factors at that time.

How the Company Assesses the Performance of its Business

In assessing the performance of its business, the Company considers a variety of performance and financial measures. A key measure used in its evaluation is comparable company sales, which includes (i) net sales from stores that have been open for at least

2


 

twelve months, (ii) e-commerce net sales, and (iii) shipping and handling fees. The Company also considers gross profit and selling, general and administrative expenses in assessing the performance of its business.

Use of Non-GAAP Financial Measures

This announcement includes certain non-GAAP financial measures. An explanation of the manner in which the Company uses adjusted EBITDA and an associated reconciliation to GAAP measures is included in Exhibit (3).

Conference Call Information

A conference call to discuss fourth quarter results is scheduled for today, March 17, 2016, at 4:30 PM Eastern Time. Investors and analysts interested in listening to the call are invited to dial (877) 407-3982 approximately ten minutes prior to the start of the call. The conference call will also be simultaneously webcast at www.jcrew.com. A replay of this call will be available until March 24, 2016 and can be accessed by dialing (877) 870-5176 and entering conference ID number 13631538.

About J.Crew Group, Inc.

J.Crew Group, Inc. is an internationally recognized omni-channel retailer of women’s, men’s and children’s apparel, shoes and accessories. As of March 17, 2016, the Company operates 287 J.Crew retail stores, 103 Madewell stores, jcrew.com, jcrewfactory.com, the J.Crew catalog, madewell.com, the Madewell catalog, and 161 factory stores (including 19 J.Crew Mercantile stores). Certain product, press release and SEC filing information concerning the Company are available at the Company’s website www.jcrew.com.

Forward-Looking Statements:

Certain statements herein, including projected store count and square footage in Exhibit (4) hereof, are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements reflect the Company’s current expectations or beliefs concerning future events, and actual results of operations may differ materially from historical results or current expectations. Any such forward-looking statements are subject to various risks and uncertainties, including the Company’s substantial indebtedness and the indebtedness of its indirect parent, its substantial lease obligations, the strength of the global economy, declines in consumer spending or changes in seasonal consumer spending patterns, competitive market conditions, its ability to anticipate and timely respond to changes in trends and consumer preferences, its ability to successfully develop, launch and grow its newer concepts and execute on strategic initiatives, products offerings, sales channels and businesses, adverse or unseasonable weather, material disruption to its information systems, its ability to implement its real estate strategy, its ability to implement its international expansion strategy, its ability to attract and retain key personnel, interruptions in its foreign sourcing operations, and other factors which are set forth in the section entitled “Risk Factors” and elsewhere in the Company’s Annual Report on Form 10-K and in all filings with the SEC made subsequent to the filing of the Form 10-K. The Company does not undertake to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

3


 

Exhibit (1)

J.Crew Group, Inc.

Condensed Consolidated Statements of Operations

(unaudited)

 

(in thousands, except percentages)

  

Fourth Quarter
Fiscal 2015

 

 

Fourth Quarter
Fiscal 2014

 

 

Fiscal 2015

 

 

Fiscal 2014

 

Net sales:

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

J.Crew

  

$

604,464

  

 

$

620,685

  

 

$

2,146,710

  

 

$

2,295,109

  

Madewell

  

 

92,512

  

 

 

73,657

  

 

 

300,982

  

 

 

245,340

  

 

Other

  

 

13,983

  

 

 

10,998

  

 

 

58,135

  

 

 

39,246

  

Total revenues

  

 

710,959

  

 

 

705,340

  

 

 

2,505,827

  

 

 

2,579,695

  

 

Cost of goods sold, including buying and occupancy costs

  

 

474,512

  

 

 

461,820

  

 

 

1,610,256

  

 

 

1,608,777

  

Gross profit

  

 

236,447

  

 

 

243,520

  

 

 

895,571

  

 

 

970,918

  

As a percent of revenues

  

 

33.3

 

 

34.5

 

 

35.7

 

 

37.6

 

Selling, general and administrative expenses

  

 

228,800

  

 

 

236,229

  

 

 

834,137

  

 

 

845,953

  

As a percent of revenues

  

 

32.2

 

 

33.5

 

 

33.3

 

 

32.8

Impairment losses

 

 

1,318

 

 

 

26,000

 

 

 

1,381,642

 

 

 

709,985

 

 

Operating income (loss)

  

 

6,329

  

 

 

(18,709

)  

 

 

(1,320,208

)  

 

 

(585,020

)  

As a percent of revenues

  

 

0.9

 

 

(2.7

)% 

 

 

(52.7

)% 

 

 

(22.7

)% 

 

Interest expense, net

  

 

17,457

  

 

 

17,210

  

 

 

69,801

  

 

 

74,352

  

 

Loss on refinancings

  

 

  

 

 

174

  

 

 

  

 

 

58,960

  

 

Loss before income taxes

  

 

(11,128

)  

 

 

(36,093

)  

 

 

(1,390,009

)  

 

 

(718,332

)   

 

Benefit for income taxes

  

 

(4,094

)  

 

 

(5,502

)  

 

 

(147,333

)  

 

 

(60,559

)   

 

Net loss

  

$

(7,034

)  

 

$

(30,591

)  

 

$

(1,242,676

)  

 

$

(657,773

)  

 

4


 

Exhibit (2)

J.Crew Group, Inc.

Condensed Consolidated Balance Sheets

(unaudited)

 

(in thousands)

January 30, 

2016

 

 

January 31, 

2015

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

87,812

 

 

$

111,097

 

Inventories

 

372,410

 

 

 

367,851

 

Prepaid expenses and other current assets

 

65,605

 

 

 

60,734

 

Total current assets

 

525,827

 

 

 

539,682

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

398,244

 

 

 

404,452

 

 

 

 

 

 

 

 

 

Deferred financing costs, net

 

19,109

 

 

 

22,883

 

 

 

 

 

 

 

 

 

Intangible assets, net

 

460,744

 

 

 

836,608

 

 

 

 

 

 

 

 

 

Goodwill

 

107,900

 

 

 

1,124,715

 

 

 

 

 

 

 

 

 

Other assets

 

4,453

 

 

 

3,993

 

Total assets

$

1,516,277

 

 

$

2,932,333

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

248,342

 

 

$

244,367

 

Other current liabilities

 

157,765

 

 

 

155,697

 

Interest payable

 

5,279

 

 

 

5,408

 

Income taxes payable

 

7,086

 

 

 

3,192

 

Current portion of long-term debt

 

15,670

 

 

 

15,670

 

Total current liabilities

 

434,142

 

 

 

424,334

 

 

 

 

 

 

 

 

 

Long-term debt, net

 

1,518,218

 

 

 

1,532,769

 

 

 

 

 

 

 

 

 

Lease-related deferred credits, net

 

131,812

 

 

 

112,153

 

 

 

 

 

 

 

 

 

Deferred income taxes, net

 

148,819

 

 

 

304,487

 

 

 

 

 

 

 

 

 

Other liabilities

 

52,273

 

 

 

42,566

 

 

 

 

 

 

 

 

 

Stockholders’ equity (deficit)

 

(768,987

)

 

 

516,024

 

Total liabilities and stockholders’ equity

$

1,516,277

 

 

$

2,932,333

 

 

 

5


 

Exhibit (3)

J.Crew Group, Inc.

Reconciliation of Adjusted EBITDA

Non-GAAP Financial Measure

(unaudited)

The following table reconciles net loss reflected on the Company’s condensed consolidated statements of operations to: (i) Adjusted EBITDA (a non-GAAP measure), (ii) cash flows from operating activities (prepared in accordance with GAAP) and (iii) cash and cash equivalents as reflected on the condensed consolidated balance sheet (prepared in accordance with GAAP).

 

(in millions)

  

Fourth Quarter
Fiscal 2015

 

 

Fourth Quarter
Fiscal 2014

 

 

Fiscal 2015

 

 

Fiscal 2014

 

Net loss

  

$

(7.0

)  

 

$

(30.6

)  

 

$

(1,242.7

)  

 

$

(657.8

)  

Benefit for income taxes

  

 

(4.1

)  

 

 

(5.5

)  

 

 

(147.3

)  

 

 

(60.6

)  

Interest expense (including the loss on refinancings)

  

 

17.5

  

 

 

17.4

  

 

 

69.8

  

 

 

133.3

  

Depreciation and amortization (including intangible assets)

  

 

31.0

  

 

 

29.5

  

 

 

119.5

  

 

 

109.4

  

EBITDA

  

 

37.4

  

 

 

10.8

  

 

 

(1,200.7

)  

 

 

(475.7

)  

Impairment losses

 

 

1.3

 

 

 

26.0

 

 

 

1,381.6

 

 

 

710.0

 

Charges related to a workforce reduction

  

 

  

 

 

  

 

 

4.8

  

 

 

  

Share-based compensation

  

 

0.4

  

 

 

1.5

  

 

 

2.6

  

 

 

6.0

  

Amortization of lease commitments

  

 

2.2

  

 

 

1.1

  

 

 

4.8

  

 

 

4.5

  

Sponsor monitoring fees

  

 

2.7

  

 

 

2.7

  

 

 

10.3

  

 

 

10.4

  

Adjusted EBITDA

  

 

44.0

  

 

 

42.1

  

 

 

203.4

  

 

 

255.2

  

Taxes paid

  

 

(0.3

 

 

(0.1

 

 

(1.3

 

 

(4.0

Interest paid

  

 

(18.3

 

 

(19.0

 

 

(73.9

 

 

(93.0

Changes in working capital

  

 

64.9

 

 

 

52.9

  

 

 

7.4

 

 

 

(0.1

Cash flows from operating activities

  

 

90.3

  

 

 

75.9

  

 

 

135.6

  

 

 

158.1

  

Cash flows from investing activities

  

 

(25.1

 

 

(28.4

 

 

(103.7

 

 

(132.7

Cash flows from financing activities

  

 

(24.1

 

 

(13.3

 

 

(54.0

 

 

(69.5

Effect of changes in foreign exchange rates on cash and cash equivalents

  

 

(0.8

)  

 

 

(2.6

)  

 

 

(1.2

 

 

(1.4

Increase (decrease) in cash

  

 

40.3

 

 

 

31.6

 

 

 

(23.3

)  

 

 

(45.5

)  

Cash and cash equivalents, beginning

  

 

47.5

  

 

 

79.5

  

 

 

111.1

  

 

 

156.6

  

Cash and cash equivalents, ending

  

$

87.8

  

 

$

111.1

  

 

$

87.8

  

 

$

111.1

  

The Company presents Adjusted EBITDA, a non-GAAP financial measure, because it uses such measure to: (i) monitor the performance of its business, (ii) evaluate its liquidity, and (iii) determine levels of incentive compensation. The Company believes the presentation of this measure will enhance the ability of its investors to analyze trends in its business, evaluate its performance relative to other companies in the industry, and evaluate its ability to service debt.

Adjusted EBITDA is not a presentation made in accordance with generally accepted accounting principles, and therefore, differences may exist in the manner in which other companies calculate this measure. Adjusted EBITDA should not be considered an alternative to (i) net income, as a measure of operating performance, or (ii) cash flows, as a measure of liquidity. Adjusted EBITDA has important limitations as an analytical tool and should not be considered in isolation to, or as a substitute for, analysis of the Company’s results as measured in accordance with GAAP.

 

 

6


 

Exhibit (4)

 

Actual and Projected Store Count and Square Footage(1)

(unaudited)

 

 

  

Fiscal 2015 (Actual)

 

Quarter

  

Total stores open at
beginning of the
period

 

  

Number of stores
opened during the
period(2)

 

  

Number of stores closed
during the period(2)

 

 

Total stores open at end
of the period

 

First Quarter

 

 

504

 

 

 

10

 

 

 

(2

)

 

 

512

 

Second Quarter

 

 

512

 

 

 

7

 

 

 

 

 

 

519

 

Third Quarter

 

 

519

 

 

 

17

 

 

 

 

 

 

536

 

Fourth Quarter

 

 

536

 

 

 

17

 

 

 

(2

)

 

 

551

 

Fiscal 2015

 

 

504

 

 

 

51

 

 

 

(4

)

 

 

551

 

 

 

  

Fiscal 2015 (Actual)

 

Quarter

  

Total gross square feet
at beginning of the
period

 

  

Gross square feet
for stores opened or
expanded during the
period

 

  

Reduction of gross
square feet for stores
closed or downsized
during the period

 

 

Total gross square feet
at end of the period

 

First Quarter

 

 

2,848,322

 

 

 

39,590

 

 

 

(17,204

)

 

 

2,870,708

 

Second Quarter

 

 

2,870,708

 

 

 

37,877

 

 

 

 

 

 

2,908,585

 

Third Quarter

 

 

2,908,585

 

 

 

73,139

 

 

 

(1,222

)

 

 

2,980,502

 

Fourth Quarter

 

 

2,980,502

 

 

 

88,274

 

 

 

(11,600

)

 

 

3,057,176

 

Fiscal 2015

 

 

2,848,322

 

 

 

238,880

 

 

 

(30,026

)

 

 

3,057,176

 

 

  

 

 

Fiscal 2016 (Projected)

 

 

  

Total stores open at
beginning of the year

 

  

Number of stores
opened during the
year(3)

 

  

Number of stores closed
during the year(3)

 

 

Total stores open at end
of the year

 

Fiscal year

 

 

551

 

 

 

36

 

 

 

(5

)

 

 

582

 

 

  

 

 

Fiscal 2016 (Projected)

 

 

  

Total gross square feet
at beginning of the year

 

  

Gross square feet for
stores opened or
expanded during the
year

 

  

Reduction of gross
square feet for stores
closed or downsized
during the year

 

 

Total gross square feet
at end of the year

 

Fiscal year

 

 

3,057,176

 

 

 

179,417

 

 

 

(20,839

)

 

 

3,215,754

 

(1)

Store count and square footage summary includes one retail store and one Madewell store that are temporarily closed at the time of this announcement which are expected to re-open in November 2016.

(2)

Actual number of stores opened or closed during fiscal 2015 by channel are as follows:

 

 

  

Retail

 

 

Factory

 

  

Mercantile

 

  

Madewell

 

  

International

 

  

Total

 

Open

  

 

5

  

 

 

11

  

  

 

10

  

  

 

18

  

  

 

7

  

  

 

51

  

Close

  

 

(4

 

 

 

  

 

 

  

 

 

  

 

 

  

 

(4

Net

  

 

1

  

 

 

11

  

  

 

10

  

  

 

18

  

  

 

7

  

  

 

47

  

 

(3)

The detail of projected number of stores to be opened or closed during fiscal 2016 is as follows:

 

 

  

Retail

 

 

Factory

 

  

Mercantile

 

  

Madewell

 

  

International

 

  

Total

 

Open

  

 

2

  

 

 

3

  

  

 

20

  

  

 

10

  

  

 

1

  

  

 

36

  

Conversion to J.Crew Mercantile

  

 

(1

)  

 

 

(9

)  

  

 

10

  

  

 

  

  

 

  

  

 

 

Close

  

 

(3

 

 

 

  

 

 

  

 

(1

  

 

(1

  

 

(5

Net

  

 

(2

)  

 

 

(6

)  

  

 

30

  

  

 

9

  

  

 

  

  

 

31

  

 

7