EX-99 2 p72695exv99.htm EX-99 exv99
 

EXHIBIT 99
(MGM MIRAGE LOGO)
 
PRESS RELEASE   FOR IMMEDIATE RELEASE
Contacts:
     
Investment Community   News Media
     
JAMES J. MURREN
President, Chief Financial Officer &
Treasurer

(702) 693-8877
  ALAN M. FELDMAN
Senior Vice President
Public Affairs

(702) 891-7147
 
MGM MIRAGE REPORTS RECORD SECOND QUARTER RESULTS
Same-Store Cash Flow Growth and Increased Operating Margins Highlight Results
Las Vegas, Nevada, August 3, 2006 — MGM MIRAGE (NYSE: MGM) today reported its second quarter 2006 financial results, achieving record second quarter revenues and earnings. The Company continues to drive increased revenues as a result of strategic capital investments in existing resorts. Operating margins increased and earnings benefited from a full quarter of results from the Mandalay Resort Group (“Mandalay”) properties versus 66 days of results in the prior year. Highlighting the Company’s operating results was a 5% increase in same-store1 gaming revenues and an all-time record performance at Bellagio, with Property EBITDA2 of $131 million in the quarter.
The Company reported GAAP (generally accepted accounting principles) diluted earnings per share of $0.50 for the quarter, breaking the previous second quarter record of $0.48 per share. This also sets an all-time company record for any quarter.
The Company’s strong earnings result is despite the impacts of adopting Statement of Financial Accounting Standards (SFAS) 123(R) on January 1, 2006, and the continued closure of Beau Rivage. Offsetting these items was the recognition of profits from sales of a portion of the condominium units in Tower 1 at The Signature at MGM Grand.
The following table lists these and other significant items which affect the comparability of the current year and prior year results (EPS impact shown, net of tax, per diluted share; negative amounts represent charges to income):
                 
Three months ended June 30,   2006   2005
 
Profits from The Signature at MGM Grand
  $ 0.06     $  
Incremental stock compensation — adoption of SFAS 123(R)
    (0.04 )      
Beau Rivage operating income
          0.04  
Preopening and start-up expenses
    (0.03 )     (0.01 )
Property transactions, net
    (0.03 )      
Tax adjustments
          0.03  
The 5% increase in gaming revenue resulted primarily from solid slots performance, strong high-end table games volumes and a higher table games win percentage. Non-gaming revenue was also strong, with same-store REVPAR (revenue per available room) at the Company’s Las Vegas Strip resorts increasing 3% for the quarter. Property EBITDA increased 15% to $645 million in the 2006 quarter, and on a same-store basis, Property EBITDA was up 13%.

1


 

“We continue to provide guests with the most desirable resort and entertainment experiences in the markets we serve, and that has been the cornerstone of our strong financial performance,” said Terry Lanni, MGM MIRAGE’s Chairman and CEO. “Our future developments will only serve to enhance our portfolio and further solidify our competitive position.”
Net revenue increased 9% to $1.9 billion for the quarter. Same-store net revenue was $1.1 billion for the second quarter, up 4% over 2005 and an all-time second quarter record for the Company. This revenue growth is impressive against a strong 11% prior year increase in net revenues. Gaming revenue was up 5% overall, and included strong slots performances at several properties, particularly MGM Grand Las Vegas, MGM Grand Detroit and TI. Overall, slots revenue increased 4% on a same-store basis. Baccarat volume was particularly impressive as well, up 19% on a same-store basis. Table games hold percentages were within the normal 18-22% range in both periods, and was near the high end of the range in the current year versus the middle of the range in 2005. Bellagio was the primary beneficiary of the improved hold percentage.
Same-store hotel revenue increased 2%, as the Company reported its twelfth consecutive quarter of year-over-year REVPAR growth. The following table shows key hotel statistics for the Company’s Las Vegas Strip resorts on a same-store and pro forma (including Mandalay for both periods) basis:
                 
    Three Months Ended
    June 30,   June 30,
    2006   2005
Same-store basis:
               
Occupancy %
    97 %     97 %
Average Daily Rate (ADR)
  $ 177     $ 172  
Revenue per Available Room (REVPAR)
  $ 172     $ 167  
Pro forma basis:
               
Occupancy %
    97 %     96 %
Average Daily Rate (ADR)
  $ 154     $ 149  
Revenue per Available Room (REVPAR)
  $ 148     $ 143  
The 3% increase in same-store Las Vegas Strip REVPAR comes on top of a 15% year-over-year increase in the 2005 second quarter. The Company continues to drive increased occupancy at Mandalay’s Las Vegas Strip resorts with combined occupancy of 96% in the 2006 quarter versus 95% in 2005.
Revenue growth carried through to the profit line, as the Company was able to increase its margins, leading to increases in operating income, EBITDA and Property EBITDA. The Company’s operating income increased 13% to $428 million, and the operating margin was 23% in the current quarter versus 22% in the 2005 quarter. Operating income was negatively impacted by the $16 million of stock compensation expense in the quarter and larger amounts of property transactions, restructuring and preopening expenses — $28 million in 2006 versus $6 million in 2005. Operating income was positively impacted by the profit recognition on Tower 1 of The Signature at MGM Grand.

2


 

Property EBITDA was $645 million, and on a same-store basis Property EBITDA was $406 million, a 13% increase over the 2005 second quarter. Same-store Property EBITDA was also impacted by the larger amount of property transactions and preopening expenses and the profit recognition on Tower 1 of The Signature at MGM Grand. Excluding these differences, same-store Property EBITDA would have increased 8%. The same-store Property EBITDA margin was 36%, a significant increase from 33% in the prior year. Adjusting for the items noted above, the current year Property EBITDA margin would have been 35%.
Detailed Discussion of Certain Charges
In the second quarter of 2006, net property transactions of $13 million largely related to the write-off of assets in connection with expansion projects at MGM Grand Las Vegas and Mandalay Bay and the write-off of Luxor’s investment in the Hairspray show. In the 2005 period, net property transactions totaled $2 million.
Preopening and start-up expenses of $15 million in 2006 related primarily to The Signature at MGM Grand, the Love show at The Mirage, Project CityCenter, and our share of preopening related to the Borgata expansion, which opened on June 30, 2006. Preopening and start-up expenses were $4 million in the 2005 quarter, and related to several projects at MGM Grand Las Vegas, including The Signature at MGM Grand, and MGM Grand Macau.
Earnings per share for the 2006 second quarter include the impact of implementing SFAS 123(R). The Company classified the incremental expense of $16 million as a result of implementing the standard as follows:
         
For the three months ended June 30,   2006  
    (In thousands)  
Casino
  $ 3,297  
Other operating departments
    1,605  
General and administrative
    4,777  
Corporate expense and other
    6,506  
 
     
 
  $ 16,185  
 
     
Financial Position
Second quarter capital investments totaled $449 million, which included $157 million for Project CityCenter, $75 million for the permanent MGM Grand Detroit hotel and casino, $109 million for rebuilding efforts at Beau Rivage and $23 million of additional investments in MGM Grand Macau. Remaining capital expenditures of $85 million included spending on the new theatre and new restaurants at The Mirage, new amenities at Mandalay Bay, and other routine capital expenditures.
During the second quarter, the Company received an additional $113 million in recoveries from its insurers related to Hurricane Katrina’s impact on Beau Rivage, bringing total recoveries to $163 million.

3


 

Also during the second quarter, the Company repurchased 2.5 million shares of its common stock for $103 million. In April, the Company issued $750 million of long-term, fixed rate debt at rates below 7%, which it used to reduce the outstanding balance of its senior credit facility. At June 30, 2006, the Company had $2.5 billion of available borrowings under its senior credit facility.
“Our development projects continue to take shape, and we are very focused on ensuring that these projects generate strong immediate returns on investment,” said Jim Murren, MGM MIRAGE President, CFO and Treasurer. “We are also maintaining a very strong balance sheet and look forward to being able to finance future development initiatives from operating cash flow and our superior access to low-cost debt financing.”
Outlook
“We are once again expecting solid financial results in the third quarter, indicative of continued operating strength across our portfolio of resorts. We are estimating a mid-single digit increase in Property EBITDA, with an estimate of GAAP diluted EPS of approximately $0.40 per share in the third quarter of 2006, compared to $0.31 per share in the prior year,” Mr. Murren said. The Company’s EPS estimate incorporates the impact of the following significant items (EPS impact shown, net of tax, per diluted share; negative amounts represent charges to income):
                 
    2006   2005
Three months ended September 30,   estimate   actual
 
Profits from The Signature at MGM Grand
  $ 0.06     $  
Incremental stock compensation — adoption of SFAS 123(R)
    (0.04 )      
Preopening, property transactions and other
    (0.02 )     (0.06 )
Tax adjustments
          (0.01 )
MGM MIRAGE will hold a conference call to discuss its second quarter earnings results and outlook for the third quarter at 11:00 a.m. Eastern Daylight Time today. The call can be accessed live at www.companyboardroom.com or www.mgmmirage.com, or by calling 1-800-526-8531 (domestic) or 1-706-634-6528 (international). Until August 17, 2006, a complete replay of the conference call can be accessed by dialing 1-706-645-9291, access code 2977364. A complete replay of the call will also be made available at www.mgmmirage.com. Supplemental detailed earnings information will also be available on the Company’s website.

4


 

1 References in this release to “same-store” results reflect the Company’s operations excluding the Mandalay properties and Monte Carlo in both periods. Same-store results also exclude Beau Rivage and Boardwalk in both periods.
2 “EBITDA” is earnings before interest and other non-operating income (expense), taxes, depreciation and amortization. “Property EBITDA” is EBITDA before corporate expense and stock compensation expense. EBITDA information is presented solely as a supplemental disclosure because management believes that it is 1) a widely used measure of operating performance in the gaming industry, and 2) a principal basis for valuation of gaming companies. In addition, capital allocation, tax planning, financing and stock compensation awards are all managed at the corporate level. Management uses Property EBITDA as the primary measure of the Company’s operating resorts’ performance, including the evaluation of operating personnel. EBITDA should not be construed as an alternative to operating income, as an indicator of the Company’s operating performance; or as an alternative to cash flows from operating activities, as a measure of liquidity; or as any other measure determined in accordance with generally accepted accounting principles. The Company has significant uses of cash flows, including capital expenditures, interest payments, taxes and debt principal repayments, which are not reflected in EBITDA. Also, other gaming companies that report EBITDA information may calculate EBITDA in a different manner than the Company. Reconciliations of consolidated EBITDA to net income and of operating income to Property EBITDA are included in the financial schedules accompanying this release.
*     *     *
MGM MIRAGE (NYSE:MGM), one of the world’s leading and most respected hotel and gaming companies, owns and operates 23 properties located in Nevada, Mississippi and Michigan, and has investments in three other properties in Nevada, New Jersey and Illinois. MGM MIRAGE has also announced plans to develop Project CityCenter, a multi-billion dollar mixed-use urban development project in the heart of Las Vegas and has a 50% interest in the MGM Grand Macau, a development project in Macau S.A.R. MGM MIRAGE supports responsible gaming and has implemented the American Gaming Association’s Code of Conduct for Responsible Gaming at its properties. MGM MIRAGE also has been the recipient of numerous awards and recognitions for its industry-leading Diversity Initiative and its community philanthropy programs. For more information about MGM MIRAGE, please visit the company’s website at http://www.mgmmirage.com.
Statements in this release which are not historical facts are “forward looking” statements and “safe harbor statements” under the Private Securities Litigation Reform Act of 1995 that involve risks and/or uncertainties, including risks and/or uncertainties as described in the company’s public filings with the Securities and Exchange Commission.

5


 

MGM MIRAGE AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,     June 30,     June 30,  
    2006     2005     2006     2005  
Revenues:
                               
Casino
  $ 796,373     $ 764,378     $ 1,643,338     $ 1,379,191  
Rooms
    524,047       455,761       1,044,297       729,815  
Food and beverage
    387,527       352,184       774,266       595,662  
Entertainment
    105,457       115,711       205,110       203,858  
Retail
    72,336       69,463       138,903       114,342  
Other
    133,445       106,973       256,873       167,808  
 
                       
 
    2,019,185       1,864,470       4,062,787       3,190,676  
Less: Promotional allowances
    (152,002 )     (148,514 )     (317,071 )     (270,585 )
 
                       
 
    1,867,183       1,715,956       3,745,716       2,920,091  
 
                       
Expenses:
                               
Casino
    412,710       389,767       857,789       700,556  
Rooms
    141,484       125,405       278,611       194,884  
Food and beverage
    233,585       220,466       460,381       354,777  
Entertainment
    76,740       84,801       150,270       144,866  
Retail
    47,391       45,233       92,887       74,817  
Other
    76,600       64,517       145,904       103,982  
General and administrative
    276,602       249,713       546,606       408,077  
Corporate expense
    38,579       31,651       75,231       58,442  
Preopening and start-up expenses
    15,044       3,897       21,225       6,421  
Restructuring costs (credit)
    231       (4 )     1,035       (70 )
Property transactions, net
    12,575       1,793       36,044       5,996  
Depreciation and amortization
    164,984       151,673       320,257       262,168  
 
                       
 
    1,496,525       1,368,912       2,986,240       2,314,916  
 
                       
 
                               
Income from unconsolidated affiliates
    57,081       30,885       92,635       65,930  
 
                       
 
                               
Operating income
    427,739       377,929       852,111       671,105  
 
                       
 
                               
Non-operating income (expense):
                               
Interest income
    3,027       5,319       5,772       7,016  
Interest expense, net
    (195,345 )     (167,348 )     (392,731 )     (268,816 )
Non-operating items from unconsolidated affiliates
    (3,341 )     (4,404 )     (6,936 )     (7,191 )
Other, net
    (3,333 )     (1,781 )     (6,377 )     (17,472 )
 
                       
 
    (198,992 )     (168,214 )     (400,272 )     (286,463 )
 
                       
Income before income taxes
    228,747       209,715       451,839       384,642  
Provision for income taxes
    (82,353 )     (68,547 )     (161,408 )     (132,395 )
 
                       
 
                               
Net income
  $ 146,394     $ 141,168     $ 290,431     $ 252,247  
 
                       
Per share of common stock:
                               
Basic:
                               
Net income per share
  $ 0.51     $ 0.49     $ 1.02     $ 0.89  
 
                       
 
                               
Weighted average shares outstanding
    284,285       285,546       284,239       284,031  
 
                       
 
Diluted:
                               
 
                               
Net income per share
  $ 0.50     $ 0.48     $ 0.99     $ 0.85  
 
                       
 
                               
Weighted average shares outstanding
    292,962       296,725       292,868       295,685  
 
                       

6


 

MGM MIRAGE AND SUBSIDIARIES
SUPPLEMENTAL DATA — NET REVENUES
(In thousands)
(Unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,     June 30,     June 30,  
    2006     2005     2006     2005  
Las Vegas Strip
  $ 1,556,387     $ 1,363,856     $ 3,127,991     $ 2,314,084  
Other Nevada
    158,325       129,141       309,289       189,872  
MGM Grand Detroit
    113,908       109,702       229,001       223,402  
Mississippi
    38,563       113,257       79,435       192,733  
 
                       
 
  $ 1,867,183     $ 1,715,956     $ 3,745,716     $ 2,920,091  
 
                       
MGM MIRAGE AND SUBSIDIARIES
SUPPLEMENTAL DATA — PROPERTY EBITDA
(In thousands)
(Unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,     June 30,     June 30,  
    2006     2005     2006     2005  
Las Vegas Strip
  $ 518,115     $ 440,719     $ 1,041,496     $ 768,000  
Other Nevada
    24,926       21,680       49,785       30,739  
MGM Grand Detroit
    38,499       38,756       75,599       77,636  
Mississippi
    8,031       31,419       17,390       52,040  
Unconsolidated resorts
    55,144       28,547       89,340       63,523  
 
                       
 
  $ 644,715     $ 561,121     $ 1,273,610     $ 991,938  
 
                       
MGM MIRAGE AND SUBSIDIARIES
DETAIL OF CERTAIN CHARGES AFFECTING PROPERTY EBITDA and EBITDA
(In thousands)
(Unaudited)
Three Months Ended June 30, 2006
                                 
    Preopening             Property        
    and start-up     Restructuring     transactions,        
    expenses     costs     net     Total  
Las Vegas Strip
  $ 11,818     $ 231     $ 9,073     $ 21,122  
Other Nevada
                (131 )     (131 )
MGM Grand Detroit
    684             3       687  
Mississippi
                13       13  
Unconsolidated resorts
    2,424                   2,424  
 
                       
 
    14,926       231       8,958       24,115  
Corporate and other
    118             3,617       3,735  
 
                       
 
  $ 15,044     $ 231     $ 12,575     $ 27,850  
 
                       
Three Months Ended June 30, 2005
                                 
    Preopening             Property        
    and start-up     Restructuring     transactions,        
    expenses     costs (credit)     net     Total  
Las Vegas Strip
  $ 1,497     $ (4 )   $ 1,652     $ 3,145  
Other Nevada
                (2 )     (2 )
MGM Grand Detroit
                302       302  
Mississippi
    62             (27 )     35  
Unconsolidated resorts
    2,338                   2,338  
 
                       
 
    3,897       (4 )     1,925       5,818  
Corporate and other
                (132 )     (132 )
 
                       
 
  $ 3,897     $ (4 )   $ 1,793     $ 5,686  
 
                       

7


 

MGM MIRAGE AND SUBSIDIARIES
DETAIL OF CERTAIN CHARGES AFFECTING PROPERTY EBITDA and EBITDA (continued)
(In thousands)
(Unaudited)
Six Months Ended June 30, 2006
                                 
    Preopening             Property        
    and start-up     Restructuring     transactions,        
    expenses     costs     net     Total  
Las Vegas Strip
  $ 15,026     $ 1,035     $ 32,566     $ 48,627  
Other Nevada
                (150 )     (150 )
MGM Grand Detroit
    1,277             1       1,278  
Mississippi
                10       10  
Unconsolidated resorts
    4,645                   4,645  
 
                       
 
    20,948       1,035       32,427       54,410  
Corporate and other
    277             3,617       3,894  
 
                       
 
  $ 21,225     $ 1,035     $ 36,044     $ 58,304  
 
                       
Six Months Ended June 30, 2005
                                 
    Preopening             Property        
    and start-up     Restructuring     transactions,        
    expenses     costs (credit)     net     Total  
Las Vegas Strip
  $ 3,939     $ (4 )   $ 5,426     $ 9,361  
Other Nevada
                (63 )     (63 )
MGM Grand Detroit
                304       304  
Mississippi
    75             40       115  
Unconsolidated resorts
    2,407                   2,407  
 
                       
 
    6,421       (4 )     5,707       12,124  
Corporate and other
          (66 )     289       223  
 
                       
 
  $ 6,421     $ (70 )   $ 5,996     $ 12,347  
 
                       
MGM MIRAGE AND SUBSIDIARIES
RECONCILIATION OF CONSOLIDATED EBITDA TO NET INCOME
(In thousands)
(Unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,     June 30,     June 30,  
    2006     2005     2006     2005  
EBITDA
  $ 592,723     $ 529,602     $ 1,172,368     $ 933,273  
Depreciation and amortization
    (164,984 )     (151,673 )     (320,257 )     (262,168 )
 
                       
Operating income
    427,739       377,929       852,111       671,105  
 
                       
 
                               
Non-operating income (expense):
                               
Interest expense, net
    (195,345 )     (167,348 )     (392,731 )     (268,816 )
Other
    (3,647 )     (866 )     (7,541 )     (17,647 )
 
                       
 
    (198,992 )     (168,214 )     (400,272 )     (286,463 )
 
                       
 
                               
Income before income taxes
    228,747       209,715       451,839       384,642  
Provision for income taxes
    (82,353 )     (68,547 )     (161,408 )     (132,395 )
 
                       
Net income
  $ 146,394     $ 141,168     $ 290,431     $ 252,247  
 
                       

8


 

MGM MIRAGE AND SUBSIDIARIES
RECONCILIATION OF OPERATING INCOME TO PROPERTY EBITDA
(In thousands)
(Unaudited)
Three Months Ended June 30, 2006
                         
            Depreciation        
    Operating     and        
    income     amortization     EBITDA  
Las Vegas Strip
  $ 380,645     $ 137,470     $ 518,115  
Other Nevada
    15,309       9,617       24,926  
MGM Grand Detroit
    35,262       3,237       38,499  
Mississippi
    2,534       5,497       8,031  
Unconsolidated resorts
    55,144             55,144  
 
                 
 
    488,894       155,821       644,715  
Stock compensation
                    (16,185 )
Corporate and other
                    (35,807 )
 
                     
 
                  $ 592,723  
 
                     
Three Months Ended June 30, 2005
                         
            Depreciation        
    Operating     and        
    income     amortization     EBITDA  
Las Vegas Strip
  $ 318,829     $ 121,890     $ 440,719  
Other Nevada
    12,542       9,138       21,680  
MGM Grand Detroit
    32,359       6,397       38,756  
Mississippi
    24,104       7,315       31,419  
Unconsolidated resorts
    28,547             28,547  
 
                 
 
    416,381       144,740       561,121  
Stock compensation
                     
Corporate and other
                    (31,519 )
 
                     
 
                  $ 529,602  
 
                     
Six Months Ended June 30, 2006
                         
            Depreciation        
    Operating     and        
    income     amortization     EBITDA  
Las Vegas Strip
  $ 775,996     $ 265,500     $ 1,041,496  
Other Nevada
    29,973       19,812       49,785  
MGM Grand Detroit
    69,445       6,154       75,599  
Mississippi
    6,393       10,997       17,390  
Unconsolidated resorts
    89,340             89,340  
 
                 
 
    971,147       302,463       1,273,610  
Stock compensation
                    (37,706 )
Corporate and other
                    (63,536 )
 
                     
 
                  $ 1,172,368  
 
                     
Six Months Ended June 30, 2005
                         
            Depreciation        
    Operating     and        
    income     amortization     EBITDA  
Las Vegas Strip
  $ 559,958     $ 208,042     $ 768,000  
Other Nevada
    15,655       15,084       30,739  
MGM Grand Detroit
    64,224       13,412       77,636  
Mississippi
    39,412       12,628       52,040  
Unconsolidated resorts
    63,523             63,523  
 
                 
 
    742,772       249,166       991,938  
Stock compensation
                     
Corporate and other
                    (58,665 )
 
                     
 
                  $ 933,273  
 
                     

9


 

MGM MIRAGE AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(Unaudited)
                 
    June 30,     December 31,  
    2006     2005  
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 294,992     $ 377,933  
Accounts receivable, net
    312,932       352,673  
Inventories
    118,144       111,825  
Deferred income taxes
    64,875       65,518  
Prepaid expenses and other
    114,918       110,634  
 
           
Total current assets
    905,861       1,018,583  
 
           
 
               
Real estate under development
    115,887        
 
Property and equipment, net
    16,801,647       16,541,651  
 
Other assets:
               
Investments in unconsolidated affiliates
    1,053,474       931,154  
Goodwill
    1,309,131       1,314,561  
Other intangible assets, net
    375,681       377,479  
Deposits and other assets, net
    509,979       515,992  
 
           
Total other assets
    3,248,265       3,139,186  
 
           
 
  $ 21,071,660     $ 20,699,420  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
 
               
Current liabilities:
               
Accounts payable
  $ 366,812     $ 265,601  
Income taxes payable
    8,822       125,503  
Current portion of long-term debt
          14  
Accrued interest on long-term debt
    236,951       229,930  
Other accrued liabilities
    843,933       913,520  
 
           
Total current liabilities
    1,456,518       1,534,568  
 
           
 
               
Deferred income taxes
    3,345,368       3,378,371  
Long-term debt
    12,604,145       12,355,433  
Other long-term obligations
    200,236       195,976  
Stockholders’ equity:
               
Common stock ($.01 par value: authorized 600,000,000 shares, issued 359,215,605 and 357,262,405 shares and outstanding 283,250,865 and 285,069,516 shares)
    3,592       3,573  
Capital in excess of par value
    2,675,169       2,586,587  
Deferred compensation
    (436 )     (3,618 )
Treasury stock, at cost (75,964,740 and 72,192,889 shares)
    (1,490,775 )     (1,338,394 )
Retained earnings
    2,278,156       1,987,725  
Accumulated other comprehensive loss
    (313 )     (801 )
 
           
Total stockholders’ equity
    3,465,393       3,235,072  
 
           
 
  $ 21,071,660     $ 20,699,420  
 
           

10