EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

LOGO

CNX Gas Reports Record Quarterly Production of 22.5 Bcf

Marcellus Shale Success Continues – Raising 2009 Production Guidance to 89 Bcf

Earnings Impact of Low Spot Prices Partially Mitigated by Attractive Hedges

Pittsburgh, PA (July 30, 2009) – CNX Gas Corporation (NYSE: CXG) reported net income attributable to CNX Gas shareholders of $33.0 million, or $0.22 per diluted share for the quarter ended June 30, 2009. This was just over one-half of the net income attributable to CNX Gas shareholders of $64.3 million, or $0.42 per diluted share, for the quarter ended June 30, 2008.

Production was 22.5 billion cubic feet (Bcf), or 247.0 million cubic feet (MMcf) per day, for the quarter ended June 30, 2009. This was another quarterly production record, and 20% higher than the 18.8 Bcf, or 206.5 MMcf per day, for the year-ago quarter.

“CNX Gas continued its operational excellence by safely setting another quarterly production record,” said J. Brett Harvey, chairman and chief executive officer. “With our unfolding Marcellus Shale success, we are raising our 2009 production guidance by another 2 Bcf, to 89 Bcf. Also, our excellent hedge position kept us from experiencing the full financial effect of the collapse in spot gas prices. During this period of low prices, our focus is on reducing costs while leasing more Marcellus acreage in southwestern Pennsylvania. On July 28, we announced the leasing of an additional 40,000 acres with Marcellus Shale potential.”

Earnings for the quarter were negatively affected by several items. The company took a $6 million charge for dry hole and exploration costs because a test well in the Huron Shale in Virginia proved to be uneconomic. Stock-based compensation expense also increased by $4 million over the year-earlier quarter, primarily due to fair value adjustments associated with the exchange offer to convert CNX Gas performance share units into CONSOL restricted stock units. Short-term incentive compensation was also $2 million higher than the year-earlier quarter due to achieving higher production and other targeted factors.

TABLE 1

FINANCIAL AND OPERATIONAL RESULTS - Period-To-Period

 

     Quarter Ended
June 30, 2009
   Quarter Ended
June 30, 2008
   Six Months Ended
June 30, 2009
   Six Months Ended
June 30, 2008

Total Revenue and Other Income

   $ 161.6    $ 205.8    $ 340.0    $ 366.4

Net Income attributable to CNX Gas shareholders

   $ 33.0    $ 64.3    $ 87.9    $ 114.2

Earnings per Share - Diluted

   $ 0.22    $ 0.42    $ 0.58    $ 0.75

Net Cash from Operating Activities

   $ 87.6    $ 110.6    $ 214.1    $ 186.8

EBITDA

   $ 79.9    $ 122.6    $ 194.0    $ 220.8

EBIT

   $ 55.0    $ 106.0    $ 146.3    $ 188.2

Total Period Production (Bcf)

     22.5      18.8      44.5      34.7

Average Daily Production (MMcf)

     247.0      206.5      245.9      190.4

Capital Expenditures

   $ 80.2    $ 149.3    $ 213.8    $ 235.8

Financial results are in millions of dollars except per share amounts. Production results are net of royalties.


Quarter-to-Quarter Discussion of Price and Costs Per Net Mcf

The average price realized for the company’s gas production was $6.71 per Mcf for the quarter ended June 30, 2009, or $2.92 lower than the $9.63 per Mcf received for the quarter ended June 30, 2008. The average realized price for the just-ended quarter included 12.5 Bcf hedged at $8.96 per Mcf. Unhedged production was sold at substantially lower prices.

Unit operating costs for company production, exclusive of royalties, were $3.57 per Mcf in the just-ended quarter, or a decrease of $0.12 from the $3.69 per Mcf for the quarter ended June 30, 2008. Overall, production costs were negatively affected by the deferral of nearly 1.0 Bcf during the quarter from the idling of Buchanan Mine. This mine-related gas is among the lowest cost gas produced by CNX Gas.

Pre-tax unit margins for company production were $3.14 per Mcf in the June 30, 2009 quarter, a decrease of $2.80 from the $5.94 per Mcf in the quarter ended June 30, 2008.

TABLE 2

PRICE AND COST DATA PER NET MCF - Period-To-Period Comparison

 

     Quarter Ended
June 30, 2009
   Quarter Ended
June 30, 2008
   Six Months Ended
June 30, 2009
   Six Months Ended
June 30, 2008

Average Sales Price

   $ 6.71    $ 9.63    $ 7.04    $ 8.99

Costs – Production

           

Lifting

   $ 0.53    $ 0.64    $ 0.51    $ 0.57

Production Taxes

   $ 0.07    $ 0.31    $ 0.05    $ 0.28

DD&A

   $ 0.87    $ 0.62    $ 0.84    $ 0.65
                           

Total Production Costs

   $ 1.47    $ 1.57    $ 1.40    $ 1.50

Costs – Gathering

           

Operating Costs

   $ 0.81    $ 0.93    $ 0.80    $ 0.89

Transportation

   $ 0.23    $ 0.14    $ 0.22    $ 0.13

DD&A

   $ 0.24    $ 0.26    $ 0.23    $ 0.29
                           

Total Gathering Costs

   $ 1.28    $ 1.33    $ 1.25    $ 1.31
                           

Costs – Administration

   $ 0.82    $ 0.79    $ 0.78    $ 0.80

Total Costs

   $ 3.57    $ 3.69    $ 3.43    $ 3.61
                           

Margin

   $ 3.14    $ 5.94    $ 3.61    $ 5.38

Note: Costs – Administration exclude incentive compensation and other corporate items.

Unit lifting costs were lower, in part, because of fewer workovers conducted in the just-ended quarter. Higher production volumes also helped to lower unit lifting costs.

Unit production taxes were much lower in the just-ended quarter because they are calculated on average realized price before the effect of hedging. Due to market conditions, these prices were significantly lower in the just-ended quarter.

Unit production DD&A was higher in the just-ended quarter because of the impact of investment in 2008 relative to commensurate 2008 reserve additions. This ratio was above historical levels in 2008, resulting in a higher unit charge in 2009.

 

- 2 -


Gathering operating costs were lower partly as the result of turn backs of rented compressors, as the pace of drilling slowed for low-pressure coalbed methane wells. Higher production volumes also helped to lower unit costs.

Firm transportation costs have increased due to acquiring additional capacity in the Northern Appalachian region in anticipation of greater production volumes.

Operations Update

During the second quarter, CNX Gas employees worked another quarter without incurring a lost time accident. This raises the cumulative time worked by employees without a lost time incident to over 3.8 million hours.

CNX Gas drilled 55 vertical frac wells in its Virginia CBM Operations during the second quarter and 118 wells in the first six months. CNX Gas expects to drill 175 wells in Virginia in 2009. Results are now in from two horizontal CBM wells drilled late in 2008. One well targeted the Pochahontas #3 seam (the mineable seam), while the second targeted the (shallower) Pocahontas #4 seam. Both achieved peak daily production of 400 Mcf. One is producing 328 Mcf per day after 116 days, while the other is producing 230 Mcf per day after 191 days.

In the Marcellus Shale, CNX Gas drilled, completed, and brought online its sixth, seventh, and eighth horizontal wells during the quarter. The peak daily production from these wells was 3.7 MMcf, 3.2 MMcf, and 4.1 MMcf, respectively.

Drilling and completion costs continue to improve. As previously reported, the fifth well in the table cost $3.8 million. The wells drilled during this quarter cost $3.5 million or less.

The table below summarizes results since the inception of the company’s horizontal Marcellus Shale program:

TABLE 3

HORIZONTAL MARCELLUS SHALE PROGRAM STATISTICS

 

Well Name

   Turn in date    Peak date    Peak Daily
Production
(MMcf)
   July 13 Daily
Production
(MMcf)
   Cumulative
Production (MMcf)
Through July 13

1. CNX#3

   10/5/08    12/16/08    6.6    1.8    681

2. CNX#2

   1/28/09    2/13/09    2.5    1.4    298

3. CNX#2A

   2/13/09    3/4/09    2.0    1.2    232

4. GH10CV

   4/6/09    4/9/09    5.5    1.9    292

5. GH10ACV

   4/18/09    4/24/09    5.2    2.4    293

6. GH11CV

   5/30/09    6/3/09    3.7    1.9    103

7. GH11ACV

   5/30/09    6/3/09    3.2    2.2    110

8. GH10BCV

   6/27/09    7/15/09    4.1    3.5    44

Average Peak

         4.1      

The company is now using a top hole rig to drill the 6,000-ft. vertical portion of its Marcellus Shale wells, while using its one horizontal rig to drill into the curve and the nearly 3,000-ft. lateral. This paired rig concept has had the effect of increasing the number of horizontal wells that the company can now drill every month from one to two. It is also helping to lower costs.

CNX Gas is also placing more wells on a single pad. The eighth well drilled was the third to be drilled on a single pad. By year-end, CNX Gas plans to increase the number of horizontal Marcellus Shale wells drilled from a single pad to six.

 

- 3 -


“CNX Gas continues to refine its drilling techniques in the Marcellus Shale,” noted J. Brett Harvey. “As a result, our finding costs in the Marcellus Shale could now be below $1.00 per Mcf, assuming costs continue trending below $3.5 million, and reserves exceed the type curve of 3.5 Bcf per well. With our having completed eight successful horizontal wells, I feel that CNX Gas is achieving results as good as any of our competitors. Especially considering that our first horizontal Marcellus Shale well only came online in October of last year, these are outstanding results and are a credit to our technical and operations teams.”

Acreage Update

CNX Gas currently has approximately 230,000 acres with Marcellus Shale potential, having leased a total of 40,000 acres in two separate transactions announced on July 28.

Financial Update

The company continues to monitor and evaluate capital spending to ensure adequate liquidity and to preserve options for possible external investment. With regard to capital, CNX Gas intends to spend largely within its net cash from operating activities for 2009. Capital expenditures were $80.2 million during the second quarter.

The company ended the quarter with $81.0 million drawn on its $200 million credit facility. This is up only $0.6 million from March 31, 2009. Cash on hand was $7.6 million.

CNX Gas also has outstanding letters of credit of $14.9 million.

Return on capital employed for the quarter was 8.6%, on an after tax basis.

Guidance

The 2009 production guidance is raised by 2 Bcf to 89 Bcf. If achieved, this means that CNX Gas will have produced 16% more than the 76.6 Bcf produced in 2008.

CNX Gas locked in the pricing on more of its production for 2009-2012 during the just-ended quarter. Management thought it prudent to provide more revenue certainty over a greater portion of its production, especially for 2010.

TABLE 4

GUIDANCE

 

     2009    2010    2011    2012

Total Yearly Production (Bcf)

     89      NA      NA      NA

Volumes Hedged (Bcf)

     47.5      45.6      11.3      15.1

Average Hedge Price ($/Mcf)

   $ 9.10    $ 7.94    $ 6.89    $ 6.84

CNX Gas and CONSOL Energy will co-host a conference call today at 10:00 a.m. Eastern Daylight Time to discuss the company’s second quarter results. The teleconference can be heard “live” at the investor relations portion of the company web site: www.cnxgas.com.

 

- 4 -


Description

CNX GAS CORPORATION is the leading gas producer in the Appalachian Basin, when measured by revenue, net income, and safety.

Contact:

Dan Zajdel

Vice President – Investor Relations

(724) 485-4169

danzajdel@cnxgas.com

www.cnxgas.com

Definition: EBIT is defined as earnings (excluding cumulative effect of accounting change) before deducting net interest expense (interest expense less interest income) and income taxes. EBITDA is defined as earnings (excluding cumulative effect of accounting change) before deducting net interest expense (interest expense less interest income), income taxes, and depreciation, depletion and amortization. Although EBIT and EBITDA are not measures of performance calculated in accordance with generally accepted accounting principles, management believes that they are useful to an investor in evaluating CNX Gas because they are widely used to evaluate a company’s operating performance before debt expense and its cash flow. EBIT and EBITDA do not purport to represent cash generated by operating activities and should not be considered in isolation or as a substitute for measures of performance in accordance with generally accepted accounting principles. In addition, because all companies do not calculate EBIT and EBITDA identically, the presentation here may not be comparable to similarly titled measures of other companies. Reconciliation of EBITDA and EBIT to the income statement is as follows:

CNX Gas

EBIT & EBITDA Reconciliation

(000) Omitted

 

     Quarter
Ended

June 30,
2009
    Quarter
Ended

June 30,
2008
    Six Months
Ended
June 30,
2009
    Six Months
Ended
June 30,
2008
 

Net Income attributable to CNX Gas shareholders

   $ 32,977      $ 64,255      $ 87,881      $ 114,176   

Add: Interest Expense

     1,931        1,683        3,888        3,155   

Less: Interest Income

     (25     (84     (36     (242

Add: Income Taxes

     20,146        40,131        54,586        71,127   
                                

Earnings Before Interest & Taxes (EBIT)

     55,029        105,985        146,319        188,216   

Add: Depreciation, Depletion, & Amortization

     24,883        16,592        47,702        32,537   
                                

EBITDA

   $ 79,912      $ 122,577      $ 194,021      $ 220,753   
                                

 

- 5 -


CNX Gas

Capital Employed and Return on Capital Employed

(000) Omitted

Capital employed is a measure of net investment. When viewed from the perspective of how the capital is used, it includes CNX Gas’ property, plant, and equipment and other assets less liabilities.

 

Capital Employed

   As of
June 30,
2009
    As of
March 31,
2009
 

Total assets

   $ 2,182,563      $ 2,216,936   

Less liabilities:

    

Total current liabilities (other than current portion of indebtedness)

     (161,349     (189,838

Total long-term liabilities (other than indebtedness)

     (381,485     (396,881
                

Total Capital Employed

   $ 1,639,729      $ 1,630,217   
                

Return on average capital employed (ROCE) is a performance measure ratio. ROCE is defined as net income plus after-tax interest expense, divided by average capital employed. Below is a calculation of ROCE for the June 2009 quarter. In order to annualize the result on a compounded basis, a “1” is added to the quarterly ROCE, before it is raised to the fourth power.

 

Return on Capital Employed

   Quarter Ended
June 30,
2009
 

Net Income

   $ 32,977   

Financing costs (after-tax):

     (1,196
        

Earnings excluding financing costs

   $ 34,173   

Average capital employed

   $ 1,634,973   

Return on average capital employed

     2.1

Return on average capital employed-annualized

     8.6

Although ROCE is not a measure of performance calculated in accordance with generally accepted accounting principles, management believes that ROCE is a useful measure because it indicates the return on all capital, which includes equity and debt, employed in the business. Management believes that ROCE is an additional measure of efficiency when considered in conjunction with return on equity, which measures the return on only the shareholders’ equity component of total capital employed.

CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS

Various statements in this document, including those that express a belief, expectation, or intention, as well as those that are not statements of historical fact, are forward-looking statements (as defined in Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995). The forward-looking statements may include projections and estimates concerning the timing and success of specific projects, our future production, revenues, income and capital spending. When we use the words “believe,” “intend,” “expect,” “may,” “should,” “anticipate,” “could,” “would,” “will,” “estimate,” “plan,” “predict,” “project,” or their negatives, or other similar expressions, the statements which include those words are usually forward-looking statements. When we describe strategy that involves risks or uncertainties, we are making forward-looking statements. The forward-looking statements in this document speak only as of the date of this document; we disclaim any obligation to update these statements unless required by securities law, and we caution you not to rely on them unduly. We have based these forward-looking statements on our current expectations and assumptions about future events. While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. These risks, uncertainties and contingencies include, but are not limited to: our business strategy; our financial position, cash

 

- 6 -


flow and liquidity; the deteriorating economic conditions in the United States and globally; declines in the prices we receive for our gas affecting our operating results and cash flow; uncertainties in estimating our gas reserves and replacing our gas reserves; uncertainties in exploring for and producing gas; our inability to obtain additional financing necessary in order to fund our operations, capital expenditures and to meet our other obligations; disruptions to, capacity constraints in or other limitations on the pipeline systems which deliver our gas; the cost of disposing of water from our coalbed methane and Marcellus Shale gas wells; the cost of removing impurities from the gas we produce; the availability of personnel and equipment, including our inability to retain and attract key personnel; increased costs; the effects of government regulation, permitting and other legal requirements; legal uncertainties regarding the ownership of the coalbed methane estate, and costs associated with perfecting title for gas rights in some of our properties; litigation concerning real property rights, intellectual property rights, royalty calculations and other matters; our relationships and arrangements with CONSOL Energy; and other factors discussed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2008 under “Risk Factors,” as updated by any subsequent Form 10-Qs, which are on file at the Securities and Exchange Commission.

 

- 7 -


CNX GAS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(Dollars in thousands, except per share data)

 

     For the Three
Months Ended
June 30,
    For the Six
Months Ended
June 30,
 
     2009     2008     2009     2008  

Revenue and Other Income:

        

Outside Sales

   $ 150,428      $ 179,372      $ 311,768      $ 306,012   

Related Party Sales

     435        1,547        1,435        5,448   

Royalty Interest Gas Sales

     8,666        22,515        21,298        39,019   

Purchased Gas Sales

     1,166        1,647        2,631        5,186   

Other Income

     913        728        2,860        10,757   
                                

Total Revenue and Other Income

     161,608        205,809        339,992        366,422   

Costs and Expenses:

        

Lifting Costs

     13,628        17,960        25,056        29,467   

Gathering and Compression Costs

     23,341        20,082        45,187        35,392   

Royalty Interest Gas Costs

     6,470        21,913        17,071        38,002   

Purchased Gas Costs

     390        1,522        1,920        4,943   

Other

     6,149        458        8,356        807   

General and Administrative

     18,366        14,883        34,616        27,721   

Other Corporate Expenses

     13,648        6,547        14,313        9,453   

Depreciation, Depletion and Amortization

     24,883        16,592        47,702        32,537   

Interest Expense

     1,931        1,683        3,888        3,155   
                                

Total Costs and Expenses

     108,806        101,640        198,109        181,477   
                                

Earnings Before Income Taxes and Noncontrolling Interest

     52,802        104,169        141,883        184,945   

Noncontrolling Interest

     (321     (217     (584     (358
                                

Earnings Before Income Taxes

     53,123        104,386        142,467        185,303   

Income Taxes

     20,146        40,131        54,586        71,127   
                                

Net Income Attributable to CNX Gas Shareholders

   $ 32,977      $ 64,255      $ 87,881      $ 114,176   
                                

Earnings Per Share:

        

Basic

   $ 0.22      $ 0.43      $ 0.58      $ 0.76   
                                

Dilutive

   $ 0.22      $ 0.42      $ 0.58      $ 0.75   
                                

Weighted Average Number of Common Shares Outstanding:

        

Basic

     150,974,581        150,937,820        150,973,138        150,930,655   
                                

Dilutive

     151,328,744        151,438,737        151,275,369        151,381,574   
                                

 

- 8 -


CNX Gas Corporation

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

 

     (Unaudited)
June 30,
2009
   December 31,
2008

ASSETS

     

Current Assets:

     

Cash and Cash Equivalents

   $ 7,570    $ 1,926

Accounts and Notes Receivable:

     

Trade

     32,990      61,764

Other Receivables

     1,859      3,080

Recoverable Income Taxes

     —        30,302

Derivatives

     175,463      150,564

Other

     1,392      2,222
             

Total Current Assets

     219,274      249,858

Property, Plant and Equipment:

     

Property, Plant and Equipment

     2,287,374      2,111,383

Less - Accumulated Depreciation, Depletion and Amortization

     372,770      322,470
             

Total Property, Plant and Equipment - Net

     1,914,604      1,788,913

Other Assets:

     

Investment in Affiliates

     24,511      25,204

Derivatives

     18,874      55,945

Other

     5,300      5,053
             

Total Other Assets

     48,685      86,202
             

TOTAL ASSETS

   $ 2,182,563    $ 2,124,973
             

 

- 9 -


CNX Gas Corporation

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

 

     (Unaudited)      
     June 30,
2009
    December 31,
2008
LIABILITIES AND STOCKHOLDERS’ EQUITY     

Current Liabilities:

    

Accounts Payable

   $ 57,201      $ 100,565

Accrued Royalties

     14,176        20,301

Accrued Severance Taxes

     1,149        3,672

Related Parties

     4,892        2,234

Short-Term Notes Payable

     81,000        72,700

Deferred Income Taxes

     64,770        55,000

Accrued Income Taxes

     8,940        —  

Current Portion of Long-Term Debt

     8,461        8,462

Other Current Liabilities

     10,221        18,116
              

Total Current Liabilities

     250,810        281,050

Long-Term Debt:

    

Long-Term Debt

     13,021        15,386

Capital Lease Obligations

     57,485        59,296
              

Total Long-Term Debt

     70,506        74,682

Deferred Credits and Other Liabilities:

    

Deferred Income Taxes

     340,815        331,338

Gas Well Plugging

     7,951        7,401

Postretirement Benefits Other Than Pensions

     2,917        2,728

Other

     29,773        42,900
              

Total Deferred Credits and Other Liabilities

     381,456        384,367

Total Liabilities

     702,772        740,099

Stockholders’ Equity:

    

Common Stock, $.01 par value; 200,000,000 Shares Authorized, 150,976,021 Issued and Outstanding at June 30, 2009 and 150,971,636 Issued and Outstanding at December 31, 2008

     1,510        1,510

Capital in Excess of Par Value

     804,815        789,625

Preferred Stock, 5,000,000 Shares Authorized; None Issued and Outstanding

     —          —  

Retained Earnings

     556,836        468,955

Other Comprehensive Income

     118,246        124,784
              

Total CNX Gas Shareholders’ Equity

     1,481,407        1,384,874

Noncontrolling Interest

     (1,616     —  
              

Total Equity

     1,479,791        1,384,874
              

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 2,182,563      $ 2,124,973
              

 

- 10 -


CNX GAS CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollars in thousands)

 

     For the Six Months Ended
June 30,
 
     2009     2008  

Operating Activities:

    

Net Income Attributable to CNX Gas Shareholders

   $ 87,881      $ 114,176   

Adjustments to Reconcile Net Income Attributable to CNX Gas Shareholders to Net Cash Provided by Operating Activities:

    

Depreciation, Depletion and Amortization

     47,702        32,537   

Stock-based Compensation

     4,842        1,654   

(Gain) Loss on the Sale of Assets

     73        —     

Change in Noncontrolling Interest

     (584     (358

Deferred Income Taxes

     24,440        53,988   

Equity in Earnings of Affiliates

     (557     (116

Changes in Operating Assets:

    

Accounts Receivable

     29,995        (41,155

Related Party Receivable

     2,658        (1,821

Other Current Assets

     830        990   

Changes in Other Assets

     622        4,506   

Changes in Operating Liabilities:

    

Accounts Payable

     (11,364     (1,951

Income Taxes

     38,813        3,563   

Other Current Liabilities

     (16,543     15,002   

Changes in Other Liabilities

     (3,171     6,070   

Other

     8,438        (306
                

Net Cash Provided by Operating Activities

     214,075        186,779   

Investing Activities:

    

Capital Expenditures

     (213,763     (199,806

Acquisition of Knox Energy

     —          (36,000

Investment in Equity Affiliates

     1,250        1,081   

Proceeds From Sales of Assets

     245        450   
                

Net Cash Used in Investing Activities

     (212,268     (234,275

Financing Activities:

    

Capital Lease Payments

     (1,900     (1,360

Variable Interest Entity Debt

     (2,383     12,453   

Proceeds from Short-Term Borrowings

     8,300        27,000   

Exercise of Stock Options

     14        278   

Noncontrolling Interest Distribution

     (200     —     

Tax Benefit from Stock Based Compensation

     6        178   
                

Net Cash Provided by Financing Activities

     3,837        38,549   

Net Decrease in Cash and Cash Equivalents

     5,644        (8,947

Cash and Cash Equivalents at Beginning of Period

     1,926        32,048   
                

Cash and Cash Equivalents at End of Period

   $ 7,570      $ 23,101   
                

 

- 11 -