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 18, 2015
 
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 18, 2015, J.Crew Group, Inc. issued a press release announcing the Company’s financial results for the fourth quarter and fiscal year ended January 31, 2015. 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 18, 2015	
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 18, 2015	 	By:	 	/s/ Joan Durkin	
 	 	 	 	Joan Durkin	
 	 	 	 	Interim Chief Financial Officer	

3

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 2014 RESULTS
NEW YORK, March 18, 2015 — J.Crew Group, Inc. (the “Company”) today announced financial results for the three months and fiscal year ended January 31, 2015.
Fourth Quarter highlights:
·	Total revenues increased 3% to $705.3 million. Comparable company sales decreased 3% following an increase of 3% in the fourth quarter last year. Total e-commerce sales increased 4% to $247.8 million following an increase of 10% in the fourth quarter last year.    	

·	J.Crew sales decreased 0.1% to $620.7 million. J.Crew comparable sales decreased 5% following an increase of 3% in the fourth quarter last year.  Madewell sales increased 33% to $73.7 million. Madewell comparable sales increased 14% following an increase of 10% in the fourth quarter last year.      	

·	Gross margin was 34.5% compared to 36.8% in the fourth quarter last year.	

·	Selling, general and administrative expenses were $236.2 million, or 33.5% of revenues, compared to $213.8 million, or 31.2% of revenues in the fourth quarter last year.	

·	Operating loss was $18.7 million compared with operating income of $37.6 million in the fourth quarter last year. The operating loss includes a non-cash charge of $26.0 million related to the finalization of the third quarter goodwill impairment.	

·	Net loss was $30.6 million compared with net income of $5.9 million in the fourth quarter last year. The net loss reflects the impact of the finalization of the third quarter goodwill impairment.	

·	Adjusted EBITDA was $42.1 million compared to $75.7 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).	
Fiscal 2014 highlights:
·	Total revenues increased 6% to $2,579.7 million. Comparable company sales decreased 1% following an increase of 3% last year. Total e-commerce sales increased 9% to $826.2 million following an increase of 16% last year.    	

·	J.Crew sales increased 4% to $2,295.1 million. J.Crew comparable sales decreased 2% following an increase of 3% last year.  Madewell sales increased 35% to $245.3 million. Madewell comparable sales increased 14% following an increase of 9% last year.       	

·	Gross margin was 37.6% compared to 41.4% last year.	

·	Selling, general and administrative expenses were $846.0 million, or 32.8% of revenues, compared to $754.3 million, or 31.1% of revenues, last year.	

·	Operating loss was $585.0 million compared with operating income of $249.9 million last year. The operating loss includes non-cash impairment charges of $710 million.  	

·	Net loss was $657.8 million compared with net income of $88.1 million last year. The net loss reflects the impact of (i) non-cash impairment charges and (ii) the loss on refinancings incurred in connection with the refinancing of our term loan facility, the redemption of our senior notes and refinancing of our ABL facility.	

·	Adjusted EBITDA was $255.2 million compared to $370.2 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 $111.1 million compared to $156.6 million at the end of the fourth quarter last year.	

·	Total debt, net of discount, was $1,548 million reflecting the new senior secured term loan which matures in 2021. Total debt of $1,567 million in the fourth quarter last year consisted of (i) the former senior secured term loan of $1,167 million and (ii) senior unsecured notes of $400 million, which were refinanced and redeemed in the first quarter of fiscal 2014.  	

·	Inventories were $367.9 million compared to $354.0 million at the end of the fourth quarter last year. Inventories increased 4% and inventories per square foot decreased 6% compared to the end of the fourth quarter last year.  	
 
Impairment
 
During the first half of fiscal 2014, the Company determined that there was substantial deterioration in the excess of fair value over the carrying value of its Stores reporting unit.   During the third quarter, the Company saw a further significant reduction in the profitability of its Stores reporting unit, primarily driven by performance of women’s apparel and accessories in stores. As a result of current and expected future operating results, the Company concluded that the carrying value of the Stores reporting unit exceeded its fair value and recorded a non-cash goodwill impairment charge of $562 million, of which $26 million was recorded in the fourth quarter.  Additionally, the Company recorded a non-cash impairment charge of $145 million to write down the intangible asset related to the J.Crew trade name.
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. If operating results continue to decline below the Company’s expectations, additional impairment charges may be recorded in the future.
 
Operating Segments
In the fourth quarter of fiscal 2014, the Company changed its operating segments and reporting units to align with its omni-channel strategy, which focuses on a seamless approach to the customer experience through all available sales channels. Prior to such change, as a multi-channel retailer, the Company allocated resources to its channels, Stores and Direct. As an omni-channel retailer, the Company now allocates resources to its brands. Therefore, the Company has determined its operating segments to be J.Crew and Madewell, which have been aggregated into one reportable segment. The goodwill allocated to the J.Crew and Madewell reporting units is $1,017 million and $108 million, respectively.  
Refinancings
On March 5, 2014, the Company refinanced its term loan facility, the proceeds of which were used to (i) refinance amounts outstanding under the former senior secured term loan of $1,167 million and (ii) together with cash on hand, redeem in full the outstanding senior notes of $400 million, and to pay fees, call premiums and accrued interest.  The maturity date of the new term loan facility is March 5, 2021.  The refinancing will result in an annual savings of $16 million in interest expense.  
     On December 10, 2014, the ABL Facility was amended to among other things, (i) increase the revolving credit commitments from $250 million to $300 million, (ii) extend the maturity, and (iii) reduce the pricing on loans and letters of credit. Any amounts outstanding under the ABL Facility are due and payable in full on December 10, 2019.  
Related Party
On November 4, 2013, Chinos Intermediate Holdings A, Inc. (the “Issuer”), an indirect parent holding company of J.Crew Group, Inc., 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 Issuers’ subsidiaries, and (iii) not guaranteed by any of the Issuers’ subsidiaries, and therefore are not recorded in the Company’s financial statements. The Company declared dividends to the Issuer in the first and third quarters of fiscal 2014 to fund the semi-annual interest payments due May 1, 2014 and November 3, 2014. Additionally, while not required, the Company intends to pay dividends to the Issuer to fund future interest payments, which would aggregate to $174 million through the remainder of the term if all interest on the PIK Notes is paid in cash.
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 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 our business.
2

 
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 18, 2015, at 11:00 AM Eastern Time. Investors and analysts interested in participating in 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 webcast live at www.jcrew.com. A replay of this call will be available until March 25, 2015 and can be accessed by dialing (877) 870-5176 and entering conference ID number 13602345.
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 18, 2015, the Company operates 282 J.Crew retail stores, 85 Madewell stores, jcrew.com, jcrewfactory.com, the J.Crew catalog, madewell.com, the Madewell catalog, and 139 factory 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 our 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 our substantial indebtedness and the indebtedness of our indirect parent, for which we pay and intend to continue to pay dividends to service such debt, and our substantial lease obligations, the strength of the global economy, declines in consumer spending or changes in seasonal consumer spending patterns, competitive market conditions, our ability to anticipate and timely respond to changes in trends and consumer preferences, our ability to successfully develop, launch and grow our newer concepts and execute on strategic initiatives, products offerings, sales channels and businesses, adverse or unseasonable weather, material disruption to our information systems, our ability to implement our real estate strategy, our ability to implement our international expansion strategy, our ability to attract and retain key personnel, interruptions in our foreign sourcing operations, and other factors which are set forth in the section entitled “Risk Factors” and elsewhere in our Annual Report on Form 10-K and in all filings with the SEC made subsequent to the filing of the Form 10-K. We do 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 2014	 	 	Fourth Quarter
Fiscal 2013	 	 	Fiscal 2014	 	 	Fiscal 2013	 	
Net sales:	  	 	 	 	 	 	 	 	 	 	 	 	 	 	 	 	
J.Crew	  	$	620,685	  	 	$	621,579	  	 	$	2,295,109	  	 	$	2,212,684	  	
Madewell	  	 	73,657	  	 	 	55,177	  	 	 	245,340	  	 	 	181,401	  	
 
Other	  	 	10,998	  	 	 	9,461	  	 	 	39,246	  	 	 	34,172	  	
Total revenues	  	 	705,340	  	 	 	686,217	  	 	 	2,579,695	  	 	 	2,428,257	  	
 
Cost of goods sold, including buying and occupancy costs	  	 	461,820	  	 	 	433,606	  	 	 	1,608,777	  	 	 	1,422,143	  	
Gross profit	  	 	243,520	  	 	 	252,611	  	 	 	970,918	  	 	 	1,006,114	  	
As a percent of revenues	  	 	34.5	% 	 	 	36.8	% 	 	 	37.6	% 	 	 	41.4	% 	
 
Selling, general and administrative expenses	  	 	236,229	  	 	 	213,812	  	 	 	845,953	  	 	 	754,345	  	
As a percent of revenues	  	 	33.5	% 	 	 	31.2	% 	 	 	32.8	% 	 	 	31.1	% 	
 
Impairment losses	  	 	26,000	  	 	 	1,201	  	 	 	709,985	  	 	 	1,874	  	
 
Operating income (loss)	  	 	(18,709	)  	 	 	37,598	  	 	 	(585,020	)  	 	 	249,895	  	
As a percent of revenues	  	 	(2.7)	% 	 	 	5.5	% 	 	 	(22.7	)% 	 	 	10.3	% 	
 
Interest expense, net	  	 	17,210	  	 	 	25,834	  	 	 	74,352	  	 	 	104,221	  	
 
Loss on refinancings	  	 	174	  	 	 	—	  	 	 	58,960	  	 	 	—	  	
 
Income (loss) before income taxes	  	 	(36,093	)  	 	 	11,764	  	 	 	(718,332	)  	 	 	145,674	  	
 
Provision (benefit) for income taxes	  	 	(5,502	)  	 	 	5,847	  	 	 	(60,559	)  	 	 	57,550	  	
 
Net income (loss)	  	$	(30,591	)  	 	$	5,917	  	 	$	(657,773	)  	 	$	88,124	  	

 
4

 
Exhibit (2)
J.Crew Group, Inc.
Condensed Consolidated Balance Sheets
(unaudited)

(in thousands)	January 31,  2015	 	 	February 1, 
2014	 	
Assets	 	 	 	 	 	 	 	
Current assets:	 	 	 	 	 	 	 	
Cash and cash equivalents	$	111,097	 	 	$	156,649	 	
Inventories	 	367,851	 	 	 	353,976	 	
Prepaid expenses and other current assets	 	60,734	 	 	 	56,434	 	
Deferred income taxes, net	 	19,280	 	 	 	11,831	 	
Prepaid income taxes	 	—	 	 	 	2,782	 	
Total current assets	 	558,962	 	 	 	581,672	 	
 	 	 	 	 	 	 	 	
Property and equipment, net	 	404,452	 	 	 	375,092	 	
 	 	 	 	 	 	 	 	
Deferred financing costs, net	 	22,883	 	 	 	41,911	 	
 	 	 	 	 	 	 	 	
Intangible assets, net	 	836,608	 	 	 	992,735	 	
 	 	 	 	 	 	 	 	
Goodwill	 	1,124,715	 	 	 	1,686,915	 	
 	 	 	 	 	 	 	 	
Other assets	 	3,993	 	 	 	3,895	 	
Total assets	$	2,951,613	 	 	$	3,682,220	 	
 	 	 	 	 	 	 	 	
Liabilities and Stockholders’ Equity	 	 	 	 	 	 	 	
Current liabilities:	 	 	 	 	 	 	 	
Accounts payable	$	244,367	 	 	$	237,019	 	
Other current liabilities	 	155,697	 	 	 	154,796	 	
Interest payable	 	5,408	 	 	 	18,065	 	
Income taxes payable	 	3,192	 	 	 	—	 	
Current portion of long-term debt	 	15,670	 	 	 	12,000	 	
Total current liabilities	 	424,334	 	 	 	421,880	 	
 	 	 	 	 	 	 	 	
Long-term debt, net	 	1,532,769	 	 	 	1,555,000	 	
 	 	 	 	 	 	 	 	
Lease-related deferred credits, net	 	112,153	 	 	 	93,788	 	
 	 	 	 	 	 	 	 	
Deferred income taxes, net	 	323,767	 	 	 	389,403	 	
 	 	 	 	 	 	 	 	
Other liabilities	 	42,566	 	 	 	31,729	 	
 	 	 	 	 	 	 	 	
Stockholders’ equity	 	516,024	 	 	 	1,190,420	 	
Total liabilities and stockholders’ equity	$	2,951,613	 	 	$	3,682,220	 	

 
5

 
Exhibit (3)
J.Crew Group, Inc.
Reconciliation of Adjusted EBITDA
Non-GAAP Financial Measure
(unaudited)
The following table reconciles net income (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 2014	 	 	Fourth Quarter
Fiscal 2013	 	 	Fiscal 2014	 	 	Fiscal 2013	 	
Net income (loss)	  	$	(30.6	)  	 	$	5.9	  	 	$	(657.8	)  	 	$	88.1	  	
Provision (benefit) for income taxes	  	 	(5.5	)  	 	 	5.9	  	 	 	(60.6	)  	 	 	57.6	  	
Interest expense (including the loss on refinancings)	  	 	17.4	  	 	 	25.8	  	 	 	133.3	  	 	 	104.2	  	
Depreciation and amortization (including intangible assets)	  	 	29.5	  	 	 	25.1	  	 	 	109.4	  	 	 	95.4	  	
EBITDA	  	 	10.8	  	 	 	62.7	  	 	 	(475.7	)  	 	 	345.3	  	
Impairment losses	  	 	26.0	  	 	 	1.2	  	 	 	710.0	  	 	 	1.9	  	
Share-based compensation	  	 	1.5	  	 	 	1.4	  	 	 	6.0	  	 	 	5.8	  	
Amortization of lease commitments	  	 	1.1	  	 	 	1.8	  	 	 	4.5	  	 	 	1.2	 	
Sponsor monitoring fees	  	 	2.7	  	 	 	2.5	  	 	 	10.4	  	 	 	9.9	  	
Dividend equivalent	  	 	—	  	 	 	6.1	  	 	 	—	  	 	 	6.1	  	
Adjusted EBITDA	  	 	42.1	  	 	 	75.7	  	 	 	255.2	  	 	 	370.2	  	
Taxes paid	  	 	(0.1	) 	 	 	(14.6	) 	 	 	(4.0	) 	 	 	(53.4	) 	
Interest paid	  	 	(19.0	) 	 	 	(15.6	) 	 	 	(93.0	) 	 	 	(92.2	) 	
Changes in working capital	  	 	52.9	 	 	 	65.2	 	 	 	(0.1	) 	 	 	7.9	  	
Cash flows from operating activities	  	 	75.9	  	 	 	110.7	  	 	 	158.1	  	 	 	232.5	  	
Cash flows from investing activities	  	 	(28.4	) 	 	 	(28.8	) 	 	 	(132.7	) 	 	 	(131.4	) 	
Cash flows from financing activities	  	 	(13.3	) 	 	 	(2.4	) 	 	 	(69.5	) 	 	 	(12.0	) 	
Effect of changes in foreign exchange rates on cash and cash equivalents	  	 	(2.6	)  	 	 	(0.8	) 	 	 	(1.4	) 	 	 	(0.9	)  	
Increase (decrease) in cash	  	 	31.6	 	 	 	78.7	 	 	 	(45.5	)  	 	 	88.2	 	
Cash and cash equivalents, beginning	  	 	79.5	  	 	 	77.9	  	 	 	156.6	  	 	 	68.4	  	
Cash and cash equivalents, ending	  	$	111.1	  	 	$	156.6	  	 	$	111.1	  	 	 	156.6	  	
We present Adjusted EBITDA, a non-GAAP financial measure, because we use such measure to: (i) monitor the performance of our business, (ii) evaluate our liquidity, and (iii) determine levels of incentive compensation. We believe the presentation of this measure will enhance the ability of our investors to analyze trends in our business, evaluate our performance relative to other companies in the industry, and evaluate our 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
(unaudited)
 
 	  	Fiscal 2014 (Actual)	 	
Quarter	  	Total stores open at
beginning of the
quarter	 	  	Number of stores
opened during the
quarter(1)	 	  	Number of stores closed
during the quarter(1)	 	 	Total stores open at end
of the quarter	 	
1st Quarter	  	 	451	 	 	 	7	 	 	 	—	 	 	 	458	  	
2nd Quarter	  	 	458	 	 	 	10	 	 	 	(1	)	 	 	467	  	
3rd Quarter	  	 	467	 	 	 	28	 	 	 	—	 	 	 	495	  	
4th Quarter	  	 	495	 	 	 	10	 	 	 	(1	)	 	 	504	  	
 
 	  	Fiscal 2014 (Actual)	 	
Quarter	  	Total gross square feet
at beginning of the
quarter	 	  	Gross square feet
for stores opened or
expanded during the
quarter	 	  	Reduction of gross
square feet for stores
closed or downsized
during the quarter	 	 	Total gross square feet
at end of the quarter	 	
1st Quarter	  	 	2,585,539	 	 	 	34,229	 	 	 	(147	)	 	 	2,619,621	  	
2nd Quarter	  	 	2,619,621	 	 	 	54,303	 	 	 	(7,524	)	 	 	2,666,400	  	
3rd Quarter	  	 	2,666,400	 	 	 	136,975	 	 	 	—	 	 	 	2,803,375	  	
4th Quarter	  	 	2,803,375	 	 	 	50,919	 	 	 	(5,972	)	 	 	2,848,322	  	
 
 	  	Fiscal 2015 (Projected)	 	
 	  	Total stores open at
beginning of the year	 	  	Number of stores
opened during the
year(2)	 	  	Number of stores closed
during the year(2)	 	 	Total stores open at end
of the year	 	
Fiscal year	  	 	504	  	  	 	52	  	  	 	(3	) 	 	 	553	  	
 
 	  	Fiscal 2015 (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	  	 	2,848,322	  	  	 	234,447	  	  	 	(26,121	) 	 	 	3,056,648	  	

(1)	Actual number of stores opened or closed during fiscal 2014 by channel are as follows:	
Q1 – One international retail, one factory, and five Madewell stores.
Q2 – Four international retail, four factory, one international factory, and one Madewell store. Close one retail store.
Q3 – Nine retail, two international retail, seven factory, one international factory, and nine Madewell stores.
Q4 – One retail, four factory, and five Madewell stores. Close one retail store.
(2)	The detail of projected number of stores to be opened or closed during fiscal 2015 is as follows:	
 
 	  	Retail	 	 	Factory	 	  	Madewell	 	  	International
Retail	 	  	International
Factory	 	  	Total	 	
Open	  	 	5	  	 	 	20	  	  	 	20	  	  	 	6	  	  	 	1	  	  	 	52	  	
Close	  	 	(3	) 	 	 	—	 	  	 	—	 	  	 	—	 	  	 	—	 	  	 	(3	) 	
Net	  	 	2	  	 	 	20	  	  	 	20	  	  	 	6	  	  	 	1	  	  	 	49	  	

7