Original text
Rate this translation
Your feedback will be used to help improve Google Translate
Home
Richelieu Hardware Ltd
Richelieu announces a strong third-quarter financial performance
Published Oct 6 2011
5 min read

Richelieu announces a strong third-quarter financial performance

 
 
  • Increase of 17.4% in consolidated sales to $136.1 million thanks to the 2010-2011 acquisitions, a slight internal increase in Canada and a strong internal growth in the United States of 10.7% in U.S. dollars
  • Increase of 12.3% in EBITDA and net earnings up by 9.2% to $11.3 million or $0.54 per share, compared with $10.3 million or $0.48 per share for the third quarter of 2010
  • Excellent financial position - cash of $16.8 million, working capital of $158.4 million and a very low debt level with interest-bearing debt of $6.0 million as at August 31, 2011

TSX: RCH

MONTREAL, Oct. 6, 2011 /CNW Telbec/ - "The results for the quarter ended August 31, 2011, demonstrate that our operations achieved a solid performance and that the nine businesses acquired in 2010-2011 made a substantial contribution to our sales. Despite the conditions that prevailed over the past three months ─ a period that moreover included the summer holidays ─ we increased our market share, particularly in the U.S. where we posted excellent internal growth of 10.7% in U.S. dollars, plus a growth from acquisitions of 45.8%. We achieved this performance thanks to our distinctive execution, the development of selling synergies with our acquisitions, our dynamic sales force and our ability to market innovative, top-quality product lines. We are closely monitoring our operating profitability, especially that of some recent acquisitions which yield lower profit margins than Richelieu because of their product mix. Compared with the second quarter of 2011, the EBITDA margin and net margin improved to stand at 14.1% and 8.3% respectively in the third quarter of 2011," indicated Richard Lord, President and Chief Executive Officer of Richelieu.

Next dividend payment

At its meeting on October 6, 2011, the Board of Directors approved the payment of a quarterly dividend of $0.11 per share. This dividend is payable on November 3, 2011 to shareholders of record as at October 20, 2011.

ANALYSIS OF OPERATING RESULTS FOR THE THIRD QUARTER AND FIRST NINE MONTHS ENDED AUGUST 31, 2011 COMPARED WITH THE THIRD QUARTER AND FIRST NINE MONTHS ENDED AUGUST 31, 2010

Third-quarter consolidated sales totalled $136.1 million, an increase of $20.2 million or 17.4% over the corresponding quarter of 2010, of which 0.9% from internal growth - were it not for the effect of exchange rate fluctuations on U.S. sales, internal growth would have reached 2.0% - and a 16.5% growth from the acquisition of Gordon Industrial Materials Ltd. (Montreal, Quebec and Mississauga, Ontario) ("Gordonply"), New Century Distributors Group LLC (Avenel, New Jersey) ("New Century"), E.Kinast Distributors Inc. (Hanover Park, Chicago, Illinois) ("E.Kinast"), PJ White Hardwoods Ltd. (Vancouver, Victoria, B.C. and Edmonton, Calgary, Alberta) ("PJ White"), Outwater Hardware (Lincoln Park, New Jersey) ("Outwater"), Madico Distribution Inc. (Quebec) ("Madico") and Provincial Woodproducts Ltd (Newfoundland) ("Provincial").

In its manufacturers market, Richelieu recorded sales of $114.7 million, compared with $96.2 million for the corresponding period of 2010, an increase of $18.5 million or 19.2% stemming from the previously mentioned acquisitions. All market segments contributed to this growth, with a stronger increase in the residential and commercial woodworking industries. Sales to hardware retailers and renovation superstores grew to $21.4 million, compared with $19.7 million for the same quarter of 2010, an increase of some $1.7 million or 8.6%, of which 3.2% from internal growth and 5.4% from the acquisition of Gordonply and Madico.

In Canada, sales totalled $110.0 million, compared with $98.1 million for the third quarter of 2010, an increase of $11.9 million or 12.1%, of which 0.4% from internal growth and 11.7% from the acquisition of Gordonply, PJ White, Madico and Provincial. Sales in the manufacturers market grew by $11.0 million or 14.0% to $89.7 million, compared with $78.6 million for the third quarter of 2010, thanks notably to a strong growth of 49.5% in Western Canada, of which 8.3% from internal growth and 41.2% from acquisitions. Sales to retailers increased by 4.5% over the corresponding quarter of 2010, to $20.3 million, compared with $19.4 million for the same quarter of 2010. This performance reflects the positive contributions of the Gordonply and Madico acquisitions, which offset the 0.3% internal decrease in Western and Central Canada.

In the United States where the economic context remained challenging, Richelieu enhanced its market penetration efforts and achieved sales of US$26.9 million, an increase of US$9.7 million or 56.6% over the third quarter of 2010, of which 10.7% from internal growth and 45.8% from the contribution of New Century, E.Kinast and Outwater. In Canadian dollars, these sales amounted to $26.2 million, compared with $17.9 million for the corresponding quarter of 2010. They accounted for 19.2% of third-quarter consolidated sales.

For the first nine months, Richelieu achieved consolidated sales of $388.5 million, an increase of $59.4 million or 18.0% over the corresponding period of 2010, of which 0.9% from internal growth and 17.1% from acquisitions.

Sales to manufacturers amounted to $327.1 million, compared with $271.6 million for the corresponding period of 2010, an increase of $55.5 million or 20.4%, of which 1.5% from internal growth and 18.9% from acquisitions. The residential and commercial woodworking and office furniture manufacturers markets brought the strongest contribution to this growth. Richelieu recorded sales of $61.4 million in the hardware retailers and renovation superstores market, compared with $57.6 million for the same period of 2010. This $3.9 million or 6.7% increase is entirely attributable to Gordonply's and Madico's contributions, which offset the 2.1% internal decrease due primarily to the reasons stated for the second quarter of 2011, notably the adverse springtime weather conditions, as was indicated by retailers themselves.

In Canada, sales increased to $316.5 million, compared $280.5 million for the first nine months of 2010. This $36.0 million or 12.8% growth is due entirely to the contribution of Gordonply, PJ White, Madico and Provincial. Sales to manufacturers grew to $257.3 million, compared with $223.9 million for the first nine months of 2010, an increase of $33.4 million or 14.9%, of which 1.2% from internal growth and 13.7% from acquisitions. Sales to retailers rose to $59.2 million, compared with $56.6 million for the corresponding period of 2010, up by $2.6 million or 4.5%. This growth reflects Gordonply's and Madico's contributions, which offset the 3.7% internal decrease in this market affected notably by the springtime weather conditions, as previously mentioned.

In the United States, sales totalled US$73.7 million, an increase of US$26.9 million or 57.4%, of which 11.1% from internal growth and 46.3% from the contribution of Raybern, New Century, E.Kinast and Outwater. In Canadian dollars, these sales amounted to $72.0 million, compared with $48.6 million for the corresponding period of 2010. They accounted for 18.5% of consolidated sales for the first nine months of 2011.

Third-quarter earnings before income taxes, interest, amortization and non-controlling interest (EBITDA) amounted to $19.2 million, up by 12.3% over the corresponding quarter of 2010. In the third quarter of 2011, the gross profit margin was affected by some recent acquisitions that yield lower profit margins than Richelieu because of their different product mix. Excluding acquisitions, the gross profit margin remained stable with the same quarter of 2010 as the slightly higher profit margin of the Canadian operations offset the lower profit margin of the U.S. operations resulting from the aggressive market positioning approach adopted by the Company. Operating expenses increased as a result of the acquisitions of the past year, although they decreased as a percentage of sales from the corresponding quarter of 2010. The EBITDA profit margin from continuing operations stood at 14.1%, compared with 14.7% for the third quarter of 2010.

Income taxes amounted to $5.6 million, an increase of some $0.6 million resulting from the rise in pre-tax earnings and non-controlling interest as well as fluctuations in results by region where the Company and its subsidiaries are subject to tax authorities imposing tax rates differing from one another.

For the first nine months, earnings before income taxes, interest, amortization and non-controlling interest (EBITDA) totalled $48.4 million, up by 3.7% over the first nine months of 2010. The gross profit margin was lowered by some acquisitions closed in 2010 that yield lower profit margins than Richelieu because of their different product mix, combined with the gross profit margin of operations in the United States where the business environment is exerting downward pressures on selling prices. These same factors, combined with the higher marketing expenses of various product lines, affected the EBITDA profit margin from continuing operations which decreased to 12.5%, compared with 14.2% for the corresponding period of 2010.

Income taxes increased by $0.3 million to $13.9 million due to fluctuations in results by region where the Company and its subsidiaries are subject to tax authorities imposing tax rates differing from one another.

Third-quarter net earnings totalled $11.3 million, up by 9.2% over the corresponding quarter of 2010. The net profit margin from continuing operations stood at 8.3% of consolidated sales, compared with 8.9% for the corresponding quarter of 2010, on account of the factors previously indicated for the EBITDA margin. Net earnings from continuing operations per share rose to $0.54 (basic) and $0.53 (diluted), compared with $0.48 (basic and diluted) for the same quarter of 2010, an increase of 12.5% and 10.4%, respectively.

Comprehensive income amounted to $11.9 million, on account of a positive adjustment of $0.6 million on translation of the financial statements of the subsidiary in the United States, compared with $11.3 million for the corresponding quarter of 2010, on account of a positive adjustment of $1.0 million on translation of the financial statements of the subsidiary in the United States.

For the first nine months, net earnings from continuing operations totalled $28.3 million, up by 0.4% over $28.2 million for the corresponding period of 2010, which excluded a non-recurring gain net of taxes of $0.7 million or $0.03 per share recognized in the first quarter of 2010 subsequent to the disposal of the Company's ceramics sales activities. Net earnings from continuing operations per share amounted to $1.34 (basic) and $1.33 (diluted), compared with $1.30 (basic and diluted) for the corresponding period of 2010, excluding the earnings of $0.03 per share related to discontinued operations.

Comprehensive income amounted to $26.1 million, on account of a negative adjustment of $2.3 million on translation of the financial statements of the subsidiary in the United States, compared with $29.3 million for the first nine months of 2010, on account of a positive adjustment of $0.5 million on translation of the financial statements of the subsidiary in the United States.

FINANCIAL POSITION

Operating activities

Third-quarter cash flows from operating activities (before net change in non-cash working capital balances related to operations) increased by $1.1 million to $13.9 million or $0.66 per share, up from $12.8 million or $0.59 per share for the third quarter of 2010. This growth mainly reflects the increase of some $1.0 million in net earnings from continuing operations, plus an increase of $0.5 million in amortization of capital assets and intangible assets related to the recent acquisitions, less a decrease of $0.3 million in future taxes. Net change in non-cash working capital balances related to operations represented a cash inflow of $2.0 million, as opposed to a cash outflow of $3.6 million in the third quarter of 2010. Whereas changes in accounts receivable, prepaid expenses, inventories and accounts payable represented a cash inflow of $3.1 million, changes in income taxes payable represented a cash outflow of $1.1 million. Consequently, operating activities provided cash flows of $15.9 million, compared with $9.2 million for the third quarter of 2010.

For the first nine months, cash flows from operating activities (before net change in non-cash working capital balances related to operations) totalled $35.4 million or $1.66 per share, compared with $34.0 million or $1.56 per share for the first nine months of 2010, mainly reflecting the increases of $0.1 million in net earnings from continuing operations, of $1.1 million in amortization of capital assets and intangible assets related to the recent acquisitions and of $0.2 million in future taxes. Net change in non-cash working capital balances related to operations represented a cash outflow of $15.5 million, compared with $6.2 million for the first nine months of 2010. Changes in accounts receivable, inventories, prepaid expenses and accounts payable represented substantially all of the cash outflow of $15.5 million. Consequently, operating activities provided cash flows of $19.9 million, compared with $27.8 million for the first nine months of 2010.

Financing activities

Third-quarter dividends paid to shareholders amounted to $2.3 million, up by 20.2% over the dividends paid for the corresponding quarter of 2010. During the period, Richelieu repaid $1.1 million in long-term debt, as opposed to no repayment during the third quarter of 2010, and repurchased common shares for cancellation under its normal course issuer bid for a consideration of $1.0 million, compared with $2.6 million for the corresponding quarter of 2010. Financing activities represented a total cash outflow of $4.4 million, equivalent to the third quarter of 2010.

For the first nine months, dividends paid to shareholders totalled $7.0 million, up by 19.2% over the same period of 2010. The Company also repaid $1.2 million in long-term debt, as opposed to no repayment in 2010; it issued common shares for a consideration of $0.8 million upon the exercise of options under the stock option plan, compared with $0.4 million for the first nine months of 2010, and repurchased shares under its normal course issuer bid for a consideration of $6.6 million, compared with $11.5 million in the first nine months of 2010. Financing activities therefore represented a total cash outflow of $13.9 million, compared with $16.9 million for the corresponding period of 2010.

Investing activities

In the third quarter, Richelieu invested $1.6 million in various capital assets, primarily in the expansion of the Montreal and Laval distribution centres to meet growth needs and to maintain excellent standards of service, as well as in complementary modules to the Company's information technology system. Both of these projects have now been finalized.

In the first nine months, the Company invested a total of $28.5 million, of which $18.5 million in the acquisition of the net assets of Outwater, the shares of Madico and 85% of the common shares of Provincial, plus $10.0 million in capital assets, mainly the expansion of the Montreal and Laval distribution centres.

Sources of financing

As at August 31, 2011, cash and cash equivalents totalled $16.8 million, compared with $53.1 million a year earlier. The Company posted working capital of $158.4 million for a current ratio of 3.8:1, compared with $164.0 million (4.0:1 ratio) as at August 31, 2010 and $162.7 million (3.7:1 ratio) as at November 30, 2010.

Richelieu believes it has the capital resources needed to fulfill its ongoing commitments and obligations in 2011 and to assume the funding requirements needed for its growth and the financing and investing activities planned for the rest of year. Furthermore, the Company continues to benefit from an authorized line of credit of $26 million, renewable annually and bearing interest at the bank's prime rate, as well as a line of credit of US$5 million bearing interest at prime rate plus 2%. In addition, the Company estimates it could obtain access to other outside financing if necessary.

Balance Sheet Analysis as at August 31, 2011

Summary balance sheet 
As at August 31  2011 2010
(in thousands of $ 
Current assets  214,181 218,852
Long-term assets  119,328 95,934
Total  333,509 314,786
Current liabilities  55,809 54,882
Other liabilities  10,051 6,418
Shareholders' equity  267,649 253,486
Total  333,509  314,786

Assets

Total assets amounted to $333.5 million as at August 31, 2011, compared with $314.8 million a year earlier, an increase of 5.9% primarily reflecting the impact of the acquisitions over the past 12 months. Current assets were down by $4.7 million from August 31, 2010. This decrease notably reflects the $36.4 million reduction in cash and cash equivalents, whereas accounts receivable were up by $16.3 million and inventories by $14.4 million due to acquisitions and a growth in demand.

Net cash
As at August 31  2011 2010
(in thousands of $)  
Current portion of long-term debt  4,465  1,536
Long-term debt  1,518  751
Total  5,983  2,287
Cash and cash equivalents  16,771  53,149
Total net cash  10,788  50,862

Total interest-bearing debt amounted to $6.0 million, including long-term debt of $1.5 million and a current portion of $4.5 million representing balances payable on acquisitions.

As at August 31, 2011, shareholders' equity totalled $267.6 million, compared with $253.5 million a year earlier, a growth of 5.6% primarily reflecting the $17.0 million increase in retained earnings which amounted to $252.9 million, and the $1.3 million increase in capital stock, less changes of $7.8 million in accumulated other comprehensive income. The book value per share stood at $12.77 at the end of the first nine months, compared with $11.87 as at August 31, 2010. The Company benefits from an excellent financial position to pursue its business strategy.

Profile as at October 6, 2011

Richelieu is a leading North American distributor, importer and manufacturer of specialty hardware and complementary products. Its products are targeted to an extensive customer base of kitchen and bathroom cabinet, furniture, and window and door manufacturers plus the residential and commercial woodworking industry, as well as a large customer base of hardware retailers, including renovation superstores. Richelieu offers customers a broad mix of high-end products sourced from manufacturers around the world. Its product selection consists of more than 90,000 different items targeted to a base of some 70,000 customers who are served by 59 centres in North America - 34 distribution centres in Canada, 23 in the United States and two manufacturing plants in Canada, specifically Cedan Industries Inc. which specializes in the manufacture of a wide variety of veneer sheets and edgebanding products and Menuiserie des Pins Ltée which manufactures components for the window and door industry and a broad selection of decorative mouldings.

Notes to readers - Richelieu uses earnings before income taxes, interest, amortization and non-controlling interest ("EBITDA") because this measure enables management to assess the Company's operational performance. This measure is a widely accepted financial indicator of a company's ability to service and incur debt. However, EBITDA should not be considered by an investor as an alternative to operating income or net earnings, an indicator of operating performance or cash flows, or as a measure of liquidity. Because EBITDA is not a standardized measurement as prescribed by GAAP, it may not be comparable to the EBITDA of other companies. Certain statements set forth in this management's report, including statements relating to the expected sufficiency of cash flows to cover contractual commitments, to maintain growth and to provide for financing and investing activities, growth outlook, Richelieu's competitive position in its industry, Richelieu's ability to weather the current economic context and access other external financing, the closing of new acquisitions, the optimization of the synergies arising therefrom and their impact on sales and other statements not pertaining to past events, constitute forward-looking statements. In some cases, these statements are identified by the use of terms such as "may", "could", "might", "intend" "should", "expect", "project", "plan", "believe", "estimate" or the negative form of these expressions or other comparable variants. These statements are based on the information available at the time they are written, on assumptions made by management and on the expectations of management, acting in good faith, regarding future events, including the assumption that economic conditions and exchange rates will not significantly deteriorate, changes in operating expenses will not increase significantly, the Company's deliveries will be sufficient to fulfill Richelieu's needs, the availability of credit  will remain stable during the fiscal year and no extraordinary events will require supplementary capital expenditures. Although management considers these assumptions and expectations reasonable based on the information available at the time they are written, they could prove inaccurate. Forward-looking statements are also subject, by their very nature, to known and unknown risks and uncertainties such as those related to the industry, acquisitions, labour relations, credit, key officers, supply, product liability, and other factors set forth in the Management's Report included in the Company's 2010 Annual Report as well as its 2010 Annual Information Form, which are available on the System for Electronic Document Analysis and Retrieval (SEDAR) website at www.sedar.com. Richelieu's actual results could differ materially from those indicated or underlying these forward-looking statements. The reader is therefore recommended not to unduly rely on these forward-looking statements. Forward-looking statements do not reflect the potential impact of special items, any business combination or any other transaction that may be announced or occur subsequent to the date hereof. Richelieu undertakes no obligation to update or revise the forward-looking statements to account for new events or new circumstances, except where provided for by applicable legislation.

CONFERENCE CALL - OCTOBER 6, 2011 AT 2:30 P.M. (EASTERN TIME)

Financial analysts and investors interested in participating in the conference call on Richelieu's results to be held at 2:30 p.m. on October 6, 2011 can dial 1-800-731-5319 a few minutes before the start of the call. For those unable to participate, a taped rebroadcast will be available as of 5:30 p.m. on October 6, 2011 until midnight on October 13, 2011, by dialing 1-877-289-8525, access code: 4475198#. Members of the media are invited to listen in.

Photos are available under "About Richelieu" - "Media" section at www.richelieu.com.

Consolidated statements of earnings (unaudited)
 
[In thousands of dollars, except earnings per share]
  For the three-month
period ended August 31
For the nine-month
period ended August 31
  2011 2010 2011 2010
  $ $ $ $
Sales 136,132 115,597 388,502 329,100
Cost of sales and warehouse, selling and administrative expenses 116,977 98,903 340,090 282,402
Earnings before the following 19,155 17,054 48,412 46,698
Amortization of capital assets 1,500 1,295 4,405 3,851
Amortization of intangible assets 597 322 1,559 974
Financial costs, net (32) (94) (18) (154)
  2,065 1,523 5,946 4,671
Earnings before income taxes, non-controlling
interest and discontinued operations
17,090 15,531 42,466 42,027
Income taxes 5,607 5,049 13,903 13,614
Earnings before non-controlling interest and discontinued operations 11,483 10,482 28,563 28,413
Non-controlling interest 183 134 253 220
Net earnings from continued operations 11,300 10,348 28,310 28,193
Net profit from discontinued operations 659
Net earnings 11,300 10,348 28,310 28,852
  
Earnings per share  
Basic  
  From continued operations 0.54 0.48 1.34 1.30
  From discontinued operations 0.03
  0.54 0.48 1.34 1.33
Diluted  
  From continued operations 0.53 0.48 1.33 1.30
  From discontinued operations 0.03
  0.53 0.48 1.33 1.33

Consolidated statements of retained earnings (unaudited)
 
[In thousands of dollars]
  For the three-month
period ended August 31
For the nine-month
period ended August 31
  2011 2010 2011 2010
  $ $ $ $
Net earnings 11,300 10,348 28,310 28,852
   
Retained earnings, beginning of period 244,825 229,938 237,907 223,986
Dividends (2,310) (1,922) (6,965) (5,845)
Premium on redemption of common shares for cancellation (935) (2,521) (6,372) (11,150)
Retained earnings, end of period 252,880 235,843 252,880 235,843
 
 
Consolidated statements of comprehensive income (unaudited)
 
[In thousands of dollars]
  For the three-month
period ended August 31
For the nine-month
period ended August 31
  2011 2010 2011 2010
  $ $ $ $
Net earnings 11,300 10,348 28,310 28,852
   
Other comprehensive income  
Translation adjustment of the net investment in self-sustaining foreign operations 572 985 (2,252) 496
Comprehensive income 11,872 11,333 26,058 29,348

Consolidated statements of cash flows (unaudited)
 
[In thousands of dollars]
  For the three-month
period ended August 31
For the nine-month
period ended August 31
  2011 2010 2011 2010
  $ $ $ $
OPERATING ACTIVITIES  
Net earnings from continued operations 11,300 10,348 28,310 28,193
Non-cash items  
  Amortization of capital assets 1,500 1,295 4,405 3,851
  Amortization of intangible assets 597 322 1,559 974
  Future income taxes 203 515 422 225
  Non-controlling interest 183 134 253 220
  Stock-based compensation expense 139 177 431 562
  13,922 12,791 35,380 34,025
Net change in non-cash working capital
balances related to operations
2,013 (3,578) (15,474) (6,193)
  15,935 9,213 19,906 27,832
   
FINANCING ACTIVITIES  
Reimbursement of long-term debt    (1,132) (1,227)
Dividends paid (2,310) (1,922) (6,965) (5,845)
Issue of common shares 26 197 829 441
Redemption of common shares for cancellation (969) (2,602) (6,576) (11,521)
  (4,385) (4,327) (13,939) (16,925)
  
INVESTING ACTIVITIES 
Business acquisitions (4,239) (18,498) (6,006)
Additions to capital assets (1,647) (591) (10,006) (2,242)
  (1,647) (4,830) (28,504) (8,248)
  
Effect of exchange rate fluctuations on cash and cash equivalents (33) (156) 19 (207)
  
Net change in cash and cash equivalents from continued operations 9,870 (100) (22,518) 2,452
  
Cash flows from discontinued operations 2,255
Cash and cash equivalents, beginning of period 6,901 53,249 39,289 48,442
Cash and cash equivalents, end of period 16,771 53,149 16,771 53,149
  
Supplemental information 
Income taxes paid 6,114 3,113 16,722 10,909
Interest received, net 23 (64) (30) (115)

Consolidated balance sheets (unaudited) 
  
[In thousands of dollars]
  As at
August 31,
2011
As at
August 31,
2010
As at
November
30, 2010
  $ $ $
ASSETS 
Current assets 
Cash and cash equivalents 16,771 53,149 39,289
Accounts receivable 73,909 57,604 65,017
Inventories 122,252 107,804 117,609
Prepaid expenses 1,249 295 837
  214,181 218,852 222,752
Capital assets 26,238 18,184 19,132
Intangible assets 22,551 12,668 13,242
Future income taxes 2,517 1,363 2,327
Goodwill 68,022 63,719 63,363
  333,509 314,786 320,816
LIABILITIES AND SHAREHOLDERS' EQUITY 
Current liabilities 
Accounts payable and accrued liabilities 50,241 49,875 52,641
Income taxes payable 1,103 3,471 5,312
Current portion of long-term debt 4,465 1,536 2,072
  55,809 54,882 60,025
Long-term debt 1,518 751 786
Future income taxes 3,318 2,315 2,706
Non-controlling interest 5,215 3,352 3,430
  65,860 61,300 66,947
  
Shareholders' equity 
Capital stock 18,905 17,613 17,623
Contributed surplus 3,683 3,858 3,906
Retained earnings 252,880 235,843 237,907
Accumulated other comprehensive income (7,819) (3,828) (5,567)
   267,649 253,486 253,869
     333,509 314,786 320,816