-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
Ft9+TabfIGfOtgav5vY1NANFcwWGKFaam2ps+Abgz8LMOi0VT9DXK4uFzKwwE7ae
UuQ5YLPPnbyt5op3pM+WbQ==
|
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): July 23, 2003 |
||||
|
AZTAR CORPORATION (Exact name of registrant as specified in its charter) |
||||
|
Delaware (State or other jurisdiction of incorporation or organization) |
1-5440 (Commission File Number) |
86-0636534 (I.R.S. Employer Identification Number) |
||
|
|
|
|||
|
|
||||
|
ITEM 7. |
Financial Statements, Pro Forma Financial Information and Exhibits |
|||
|
(c) |
Exhibits: |
|||
|
99 |
Press release dated July 23, 2003, announcing results for the second quarter ended July 3, 2003. |
|||
|
ITEM 9. |
Regulation FD Disclosure |
|||
|
This Current Report on Form 8-K is being furnished to disclose the press release issued by the registrant on July 23, 2003. The purpose of the press release, which is furnished as Exhibit 99 hereto pursuant to Item 12. of Form 8-K, was to announce the results for the second quarter ended July 3, 2003. |
||||
SIGNATURES
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.
|
AZTAR CORPORATION |
Date: July 23, 2003
EXHIBIT INDEX
|
Exhibit |
|
|
99 |
Press release dated July 23, 2003, announcing results for the second quarter ended July 3, 2003. |
2
Exhibit 99
AZTAR
News Release
CONTACT: Joe Cole
602/381-4111
FOR IMMEDIATE RELEASE
AZTAR REPORTS SECOND-QUARTER 2003 RESULTS
PHOENIX, Arizona - July 23, 2003 - Aztar Corporation (NYSE: AZR) today announced results for its fiscal second quarter of 2003, including record levels of operating income and EBITDA. Highlights of the quarter, which ended on July 3, 2003, were:
"This was a record-breaking quarter, led by solid results from our operations at Tropicana Atlantic City and Casino Aztar in Evansville, Indiana," said Paul E. Rubeli, Aztar chairman of the board and chief executive officer. "We are especially pleased to note the strength of the results at Tropicana Atlantic City, where our expansion project is proceeding nicely and is on schedule to open by the end of March 2004."
The expansion of Tropicana Atlantic City will create the largest hotel, third largest casino and only indoor Las Vegas-style dining/entertainment/retail complex in Atlantic City. The expansion includes 502 additional hotel rooms, 20,000 square feet of meeting space, 2,400 parking spaces, and The Quarter, the project's centerpiece, a 200,000-square-foot dining, entertainment and retail center. Over 40 new outlets will occupy The Quarter, which, when added to the over 20 already existing, will result in over 60 dining, entertainment and retail choices at the Tropicana.
The company recently completed enhancements to other areas of the Tropicana, including a major renovation of the Tropicana's Boardwalk façade and a new Grand Entryway on Brighton Avenue. The Marketplace at the Boardwalk, containing an additional 280 slot machines and an assortment of dining and retail facilities, also opened during the quarter.
Aztar Second-quarter 2003 Earnings Release
July 23, 2003 Page 2
Balance Sheet Items
Cash and cash equivalents were $59 million at the end of the second quarter of 2003 compared with $45 million at the end of the first quarter of 2003. Long-term debt, including the current portion, was $582 million at the end of the second quarter of 2003, compared with $546 million at the end of the first quarter of 2003. There were 34.7 million shares of common stock outstanding at the end of the second quarter of 2003.
Share Repurchase
The company announced on December 11, 2002, that its board of directors had authorized management to make discretionary repurchases of up to 4.0 million shares of its common stock, or approximately 10 percent of common stock outstanding at that time. During the second quarter of 2003, the company purchased 632,505 shares at an average price of $14.83 per share, bringing the total purchased in the program to 2,590,505 shares at an average price of $13.60 per share.
Capital Expenditures
In the second quarter of 2003, purchases of property and equipment totaled $35 million. Approximately $10 million of the total was spent on routine expenditures, and $25 million (including $1.9 million of capitalized interest) went for development.
Year-to-date Results
For the first half of 2003, the company reported EBITDA of $97.1 million, compared with $96.9 million in the year-earlier half; EBITDA margin was 23.3% compared with 23.2%. Operating income was $71.6 million compared with $71.7 million a year earlier. Net income for the 2003 first half was $32.3 million, equivalent to 87 cents per share, diluted, compared with $30.2 million and 77 cents per share, diluted, in the 2002 half.
Conference Call
Our second-quarter 2003 earnings conference call will be broadcast live on the Internet beginning at 4:30 p.m. Eastern Daylight Time on Wednesday, July 23, 2003. Individuals may access the live audio webcast through our website at www.aztar.com. The call also will be available on replay through that website for one year following the call.
Aztar Second-quarter 2003 Earnings Release
July 23, 2003 Page 3
Selected Results ($ in millions, except ADR, which is Average Daily Rate)
|
|
|
Second Quarter |
|
|
|
Year to Date |
|
|||||||||||
|
|
|
2003 |
|
|
2002 |
2003 |
|
|
2002 |
|
||||||||
|
|
|
|
(unaudited) |
|
(unaudited) |
|
||||||||||||
|
Tropicana Atlantic City |
|
|
|
|
|
|||||||||||||
|
Revenue |
|
$ |
115.6 |
|
|
$ |
114.5 |
$ |
219.7 |
|
$ |
224.8 |
|
|||||
|
EBITDA |
|
$ |
34.2 |
|
|
$ |
32.8 |
$ |
59.3 |
|
$ |
60.5 |
|
|||||
|
Depreciation and amortization |
|
$ |
7.7 |
|
|
$ |
7.1 |
$ |
15.0 |
|
$ |
14.2 |
|
|||||
|
Operating income |
|
$ |
26.5 |
|
|
$ |
25.7 |
$ |
44.3 |
|
$ |
46.3 |
|
|||||
|
|
|
|
|
|
|
|||||||||||||
|
EBITDA margin |
|
29.6 |
% |
|
28.6 |
% |
27.0 |
% |
|
26.9 |
% |
|||||||
|
Operating income margin |
|
22.9 |
% |
|
22.4 |
% |
20.2 |
% |
|
20.6 |
% |
|||||||
|
Occupancy |
|
95.7 |
% |
|
96.1 |
% |
93.8 |
% |
|
95.2 |
% |
|||||||
|
ADR |
|
$ |
87.34 |
|
$ |
87.35 |
$ |
82.23 |
|
$ |
84.16 |
|||||||
|
|
|
|
|
|
|
|
|
|||||||||||
|
Tropicana Las Vegas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Revenue |
|
$ |
38.5 |
|
$ |
39.2 |
$ |
76.8 |
|
$ |
75.3 |
|
||||||
|
EBITDA |
|
$ |
6.5 |
|
$ |
8.3 |
$ |
12.7 |
|
$ |
12.5 |
|
||||||
|
Depreciation and amortization |
|
$ |
1.6 |
|
$ |
1.8 |
$ |
3.3 |
|
$ |
3.5 |
|
||||||
|
Operating income |
|
$ |
4.9 |
|
$ |
6.5 |
$ |
9.4 |
|
$ |
9.0 |
|
||||||
|
|
|
|
|
|
||||||||||||||
|
EBITDA margin |
|
16.9 |
% |
|
21.2 |
% |
16.5 |
% |
|
16.6 |
% |
|||||||
|
Operating income margin |
|
12.7 |
% |
|
16.6 |
% |
12.2 |
% |
|
12.0 |
% |
|||||||
|
|
|
|
|
|
||||||||||||||
|
Occupancy |
|
98.9 |
% |
|
97.7 |
% |
98.3 |
% |
|
95.2 |
% |
|||||||
|
ADR |
|
$ |
68.51 |
|
$ |
69.84 |
$ |
69.80 |
|
$ |
70.50 |
|||||||
|
Ramada Express Laughlin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Revenue |
|
$ |
22.8 |
|
|
$ |
23.9 |
|
$ |
47.2 |
|
$ |
49.0 |
|
||||
|
EBITDA |
|
$ |
5.9 |
|
|
$ |
6.2 |
|
$ |
12.5 |
|
$ |
13.5 |
|
||||
|
Depreciation and amortization |
|
$ |
1.6 |
|
|
$ |
1.6 |
|
$ |
3.1 |
|
$ |
3.0 |
|
||||
|
Operating income |
|
$ |
4.3 |
|
|
$ |
4.6 |
|
$ |
9.4 |
|
$ |
10.5 |
|
||||
|
|
|
|
|
|
|
|
||||||||||||
|
EBITDA margin |
|
25.9 |
% |
|
25.9 |
% |
26.5 |
% |
27.6 |
% |
||||||||
|
Operating income margin |
|
18.9 |
% |
|
19.2 |
% |
19.9 |
% |
|
21.4 |
% |
|||||||
|
|
|
|
|
|
|
|
||||||||||||
|
Occupancy |
|
69.4 |
% |
70.1 |
% |
73.7 |
% |
77.6 |
% |
|||||||||
|
ADR |
|
$ |
33.26 |
|
$ |
36.50 |
$ |
30.26 |
$ |
31.84 |
||||||||
Aztar Second-quarter 2003 Earnings Release
July 23, 2003 Page 4
|
|
|
|
Second Quarter |
|
|
|
Year to Date |
|
||||||||||
|
|
|
2003 |
|
|
2002 |
2003 |
|
|
2002 |
|
||||||||
|
|
|
|
(unaudited) |
|
(unaudited) |
|
||||||||||||
|
Casino Aztar Evansville |
|
|
|
|
|
|
||||||||||||
|
Revenue |
|
$ |
31.7 |
|
|
$ |
27.4 |
|
$ |
61.9 |
|
$ |
55.3 |
|
||||
|
EBITDA |
|
$ |
8.9 |
|
|
$ |
6.9 |
|
$ |
18.0 |
|
$ |
14.7 |
|
||||
|
Depreciation and amortization |
|
$ |
1.4 |
|
|
$ |
1.5 |
|
$ |
2.7 |
|
$ |
3.1 |
|
||||
|
Operating income |
|
$ |
7.5 |
|
|
$ |
5.4 |
|
$ |
15.3 |
|
$ |
11.6 |
|
||||
|
|
|
|
|
|
|
|
||||||||||||
|
EBITDA margin |
|
28.1 |
% |
|
25.2 |
% |
29.1 |
% |
26.6 |
% |
||||||||
|
Operating income margin |
|
23.7 |
% |
|
19.7 |
% |
24.7 |
% |
|
21.0 |
% |
|||||||
|
|
|
|
|
|
|
|
||||||||||||
|
Occupancy |
|
86.0 |
% |
|
85.1 |
% |
83.4 |
% |
81.3 |
% |
||||||||
|
ADR |
|
$ |
64.10 |
|
$ |
65.72 |
$ |
66.05 |
$ |
66.05 |
||||||||
|
|
|
|
|
|
|
|
||||||||||||
|
Casino Aztar Caruthersville |
|
|
|
|
|
|
||||||||||||
|
Revenue |
|
$ |
5.9 |
|
|
$ |
6.1 |
|
$ |
11.9 |
|
$ |
12.7 |
|
||||
|
EBITDA |
|
$ |
1.1 |
|
|
$ |
1.2 |
|
$ |
2.3 |
|
$ |
2.4 |
|
||||
|
Depreciation and amortization |
|
$ |
0.7 |
|
|
$ |
0.7 |
|
$ |
1.4 |
|
$ |
1.4 |
|
||||
|
Operating income |
|
$ |
0.4 |
|
|
$ |
0.5 |
|
$ |
0.9 |
|
$ |
1.0 |
|
||||
|
|
|
|
|
|
|
|
||||||||||||
|
EBITDA margin |
|
18.6 |
% |
|
19.7 |
% |
19.3 |
% |
18.9 |
% |
||||||||
|
Operating income margin |
|
6.8 |
% |
|
8.2 |
% |
7.6 |
% |
|
7.9 |
% |
|||||||
|
|
|
|
|
|
|
|
||||||||||||
|
Corporate |
|
|
|
|
|
|
||||||||||||
|
EBITDA |
|
$ |
( 3.6 |
) |
|
$ |
( 3.1 |
) |
$ |
( 7.7 |
) |
$ |
( 6.7 |
) |
||||
|
Depreciation and amortization |
|
$ |
0.0 |
|
|
$ |
0.0 |
|
$ |
0.0 |
|
$ |
0.0 |
|
||||
|
Operating income |
|
$ |
( 3.6 |
) |
|
$ |
( 3.1 |
) |
$ |
( 7.7 |
) |
$ |
( 6.7 |
) |
||||
|
Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Revenue |
|
$ |
214.5 |
|
|
$ |
211.1 |
$ |
417.5 |
|
$ |
417.1 |
|
|||||
|
EBITDA |
|
$ |
53.0 |
|
|
$ |
52.3 |
$ |
97.1 |
|
$ |
96.9 |
|
|||||
|
Depreciation and amortization |
|
$ |
13.0 |
|
|
$ |
12.7 |
$ |
25.5 |
|
$ |
25.2 |
|
|||||
|
Operating income |
|
$ |
40.0 |
|
|
$ |
39.6 |
$ |
71.6 |
|
$ |
71.7 |
|
|||||
|
Net income |
|
$ |
18.8 |
|
|
$ |
16.5 |
$ |
32.3 |
|
$ |
30.2 |
|
|||||
|
EBITDA margin |
|
24.7 |
% |
|
24.8 |
% |
23.3 |
% |
|
23.2 |
% |
|||||||
|
Operating income margin |
|
18.6 |
% |
|
18.8 |
% |
17.1 |
% |
|
17.2 |
% |
|||||||
|
Net income margin |
8.8 |
% |
7.8 |
% |
7.7 |
% |
7.2 |
% |
||||||||||
EBITDA should not be construed as a substitute for either operating income or net income as they are determined in accordance with generally accepted accounting principles (GAAP). EBITDA information has been included because we believe it is a commonly used measure of operating performance in the gaming industry and an important basis for the valuation of gaming companies. Accordingly, we use EBITDA as the primary operating performance measure in our bonus programs for executive officers.
Aztar Second-quarter 2003 Earnings Release
July 23, 2003 Page 5
We also use EBITDA to evaluate the operating performance of our properties. The company has significant expenses, including depreciation and amortization, interest expense net of interest income, and income taxes, which are not reflected in EBITDA; we believe that the performance of our operating units is more appropriately measured before these expenses, since the allocation of capital in our company is decided by corporate management and is subject to the approval of the board of directors. In addition, we manage cash and finance our operations at the consolidated level and we file a consolidated income tax return. We do not consider EBITDA in isolation. Our calculation of EBITDA may not be comparable to similarly titled measures reported by other companies. A reconciliation of EBITDA with operating income and net income as determined in accordance with GAAP is shown below (in millions).
|
|
|
|
Second Quarter |
|
|
|
Year to Date |
|
|||||||||||
|
|
|
2003 |
|
|
2002 |
2003 |
|
|
2002 |
|
|||||||||
|
|
|
|
(unaudited) |
|
(unaudited) |
|
|||||||||||||
|
EBITDA |
$ |
53.0 |
$ |
52.3 |
$ |
97.1 |
$ |
96.9 |
|||||||||||
|
Depreciation and amortization |
( 13.0 |
) |
( 12.7 |
) |
( 25.5 |
) |
( 25.2 |
) |
|||||||||||
|
Operating income |
40.0 |
39.6 |
71.6 |
71.7 |
|||||||||||||||
|
Interest income |
0.2 |
0.2 |
0.4 |
0.6 |
|||||||||||||||
|
Interest expense |
( 9.2 |
) |
( 10.7 |
) |
( 18.8 |
) |
( 21.1 |
) |
|||||||||||
|
Equity in unconsolidated |
|||||||||||||||||||
|
partnership's loss* |
0.0 |
0.0 |
0.0 |
( 0.5 |
) |
||||||||||||||
|
Income taxes |
( 12.2 |
) |
( 12.6 |
) |
( 20.9 |
) |
( 20.5 |
) |
|||||||||||
|
Net income |
$ |
18.8 |
$ |
16.5 |
$ |
32.3 |
$ |
30.2 |
|||||||||||
Aztar is a publicly traded company that operates Tropicana Casino and Resort in Atlantic City, New Jersey, Tropicana Resort and Casino in Las Vegas, Nevada, Ramada Express Hotel and Casino in Laughlin, Nevada, Casino Aztar in Caruthersville, Missouri, and Casino Aztar in Evansville, Indiana.
# # #
The disclosures herein include statements that are 'forward looking' within the meaning of federal securities law. These forward-looking statements generally can be identified by phrases such as the company "believes," "expects," "anticipates," "foresees," "forecasts," "estimates," "targets," or other words or phrases of similar import. Similarly, statements herein that describe the company's business strategy, outlook, objectives, plans, intentions or goals are also forward-looking statements. Such forward-looking information involves important risks and uncertainties that could significantly affect results in the future and, accordingly, such results may differ materially from those expressed in any forward-looking statements made by or on behalf of the company. These risks and uncertainties include, but are not limited to, those relating to war and terrorist activities and other factors affecting discretionary consumer spending, economic conditions, the impact of new competition includ ing the Borgata, which opened in Atlantic City in July 2003, our ability to complete the Tropicana Atlantic City expansion on budget and on time, the success of "The Quarter," the ongoing benefit of dockside gaming in Indiana, our ability to execute our development plans, estimates of development costs and returns on development capital, weather, litigation outcomes, judicial actions, legislative matters and referenda including the potential legalization of gaming in Maryland, New York and Pennsylvania, and taxation including potential tax increases in Indiana, Missouri, Nevada and New Jersey. For more information, review the company's filings with the Securities and Exchange Commission, including the company's annual report on Form 10-K for January 2, 2003 and certain registration statements of the company.
Aztar Corporation and Subsidiaries
Consolidated Statements of Operations (unaudited)
For the periods ended July 3, 2003 and July 4, 2002
(in thousands, except per share data)
|
|
|
Second Quarter |
|
Six Months |
|||||||||||||
|
|
|
2003 |
|
2002 |
|
2003 |
|
2002 |
|||||||||
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
Casino |
|
$ |
169,830 |
|
$ |
164,994 |
|
$ |
331,336 |
|
$ |
329,640 |
||||
|
|
Rooms |
|
20,017 |
|
20,597 |
|
37,695 |
|
39,031 |
||||||||
|
|
Food and beverage |
|
14,638 |
|
14,646 |
|
29,027 |
|
28,601 |
||||||||
|
|
Other |
|
10,034 |
|
10,864 |
|
19,477 |
|
19,823 |
||||||||
|
|
|
214,519 |
|
211,101 |
|
417,535 |
|
417,095 |
|||||||||
|
Costs and expenses |
|
|
|
|
|||||||||||||
|
|
Casino |
|
71,479 |
|
68,820 |
|
141,175 |
|
138,290 |
||||||||
|
|
Rooms |
|
10,275 |
|
10,108 |
|
19,469 |
|
19,752 |
||||||||
|
|
Food and beverage |
|
13,764 |
|
13,774 |
|
27,438 |
|
27,021 |
||||||||
|
|
Other |
|
7,725 |
|
8,041 |
|
15,226 |
|
16,149 |
||||||||
|
|
Marketing |
|
19,657 |
|
20,500 |
|
38,804 |
|
39,611 |
||||||||
|
|
General and administrative |
|
18,615 |
|
17,700 |
|
37,635 |
|
38,110 |
||||||||
|
|
Utilities |
|
4,109 |
|
4,265 |
|
8,223 |
|
7,756 |
||||||||
|
|
Repairs and maintenance |
|
6,205 |
|
6,387 |
|
12,439 |
|
12,757 |
||||||||
|
|
Provision for doubtful accounts |
|
309 |
|
454 |
|
751 |
|
1,368 |
||||||||
|
|
Property taxes and insurance |
|
7,260 |
|
6,242 |
|
14,956 |
|
12,569 |
||||||||
|
|
Rent |
|
2,195 |
|
2,534 |
|
4,274 |
|
6,800 |
||||||||
|
|
Depreciation and amortization |
|
12,954 |
|
12,668 |
|
25,502 |
|
25,207 |
||||||||
|
|
|
|
174,547 |
|
171,493 |
|
345,892 |
|
345,390 |
||||||||
|
|
|
|
|
|
|||||||||||||
|
Operating income |
|
39,972 |
|
39,608 |
|
71,643 |
|
71,705 |
|||||||||
|
|
|
|
|
|
|||||||||||||
|
|
Interest income |
|
204 |
|
253 |
|
396 |
|
641 |
||||||||
|
|
Interest expense |
|
( 9,213 |
) |
( 10,735 |
) |
( 18,766 |
) |
( 21,090 |
) |
|||||||
|
|
Equity in unconsolidated partnership's loss |
|
-- |
|
-- |
|
-- |
|
( 458 |
) |
|||||||
|
Income before income taxes |
|
30,963 |
|
29,126 |
|
53,273 |
|
50,798 |
|||||||||
|
|
|
|
|
|
|||||||||||||
|
|
Income taxes |
|
( 12,172 |
) |
( 12,648 |
) |
( 20,937 |
) |
( 20,561 |
) |
|||||||
|
Net income |
|
$ |
18,791 |
|
$ |
16,478 |
|
$ |
32,336 |
|
$ |
30,237 |
|||||
|
|
|
|
======== |
======== |
|
======== |
|
======== |
|||||||||
|
|
|
|
|
|
|||||||||||||
|
Net income per common share |
|
$ |
.53 |
|
$ |
.44 |
|
$ |
.90 |
|
$ |
.80 |
|||||
|
|
|
|
|
|
|||||||||||||
|
Net income per common share assuming dilution |
|
$ |
.51 |
|
$ |
.42 |
|
$ |
.87 |
|
$ |
.77 |
|||||
|
|
|
|
|
|
|||||||||||||
|
Weighted-average common shares applicable to: |
|
|
|
|
|||||||||||||
|
|
Net income per common share |
|
35,015 |
|
37,291 |
|
35,602 |
|
37,089 |
||||||||
|
|
Net income per common share assuming dilution |
|
36,499 |
|
39,208 |
|
36,965 |
|
39,060 |
||||||||
|
|
|
|
|
|
|||||||||||||
Aztar Corporation and Subsidiaries
|
|
July 3, 2003 |
January 2, 2003 |
|||||||||
|
Assets |
|
|
|
|
|||||||
|
|
Cash and cash equivalents |
|
$ |
58,584 |
$ |
52,896 |
|
||||
|
|
Other current assets |
|
54,350 |
56,376 |
|
||||||
|
|
Total current assets |
|
112,934 |
|
109,272 |
|
|||||
|
|
Investments |
|
18,434 |
|
17,420 |
|
|||||
|
|
Property and equipment |
|
1,069,911 |
|
1,025,059 |
|
|||||
|
Intangible assets |
59,101 |
53,625 |
|||||||||
|
|
Other assets |
|
11,572 |
5,306 |
|
||||||
|
|
|
$ |
1,271,952 |
$ |
1,210,682 |
|
|||||
|
|
|
========= |
========= |
|
|||||||
|
|
|
|
|
||||||||
|
Liabilities and Shareholders' Equity: |
|
|
|
||||||||
|
|
Current portion of long-term debt |
|
$ |
5,167 |
$ |
5,015 |
|
||||
|
|
Other current liabilities |
|
119,471 |
114,606 |
|
||||||
|
|
Total current liabilities |
|
124,638 |
|
119,621 |
|
|||||
|
Long-term debt |
577,299 |
524,066 |
|||||||||
|
Other long-term liabilities |
48,430 |
46,040 |
|||||||||
|
|
Series B convertible preferred stock |
|
5,429 |
|
5,601 |
|
|||||
|
|
Shareholders' equity |
|
516,156 |
515,354 |
|
||||||
|
|
|
$ |
1,271,952 |
$ |
1,210,682 |
|
|||||
|
|
|
========= |
========= |
|
|||||||