EX-99.1 2 ex99_1.htm EXHIBIT 99.1

Exhibit 99.1
 
 
Balchem Corporation Reports Record Quarterly Sales of $163.7 Million, Record Second Quarter Net Earnings of $19.7 Million, Record Adjusted Net Earnings of $24.5 Million and Record Adjusted EBITDA of $41.0 Million

New Hampton, NY, August 3, 2018 – Balchem Corporation (NASDAQ: BCPC) today reported for the second quarter 2018 record second quarter net earnings of $19.7 million, compared to net earnings of $16.5 million for the second quarter 2017. Record adjusted net earnings(a) were $24.5 million, compared to $20.5 million in the prior year quarter. Record adjusted EBITDA(a) was $41.0 million, compared to $36.3 million in the prior year quarter.

Second Quarter 2018 Financial Highlights:

·
Record quarterly net sales of $163.7 million in the second quarter 2018, an increase of $16.6 million, or 11.3%, compared to the prior year quarter.
·
Year over year sales growth in all four of our segments, with record quarterly sales for our Human Nutrition & Health and Specialty Products segments.
·
Year over year earnings from operations growth in three of the four segments.
·
Record second quarter net earnings were $19.7 million, an increase of $3.1 million, or 19.0%, from the prior year, resulting in earnings per share of $0.61.
·
Record quarterly adjusted net earnings of $24.5 million increased $4.0 million or 19.5% from the prior year, resulting in adjusted earnings per share(a) of $0.76.
·
Record quarterly adjusted EBITDA of $41.0 million increased $4.7 million or 13.0% from the prior year.
·
Second quarter cash flows from operations were $21.2 million for 2018 compared to $22.9 million for 2017. Free cash flow(a) for the second quarter 2018 was $17.3 million compared to $15.0 million for the second quarter 2017, an increase of $2.2 million.

Recent Highlights:

·
Entered into a new credit agreement with lenders in the form of a senior secured revolving credit facility, due 2023.  The new revolving credit agreement allows for up to $500 million of borrowing. The Company used initial proceeds from the new credit agreement to repay the outstanding balance of $210.8 million on its senior secured term loan A, due May 2019.
·
Collaborated with several leading dairy research institutions to present seven new research projects demonstrating the benefits of Choline in dairy cows and calves at the recent American Dairy Science Association (ADSA) annual meeting.

Ted Harris, Chairman, CEO, and President of Balchem said, “We are extremely pleased to report second quarter sales growth in all four of our segments, along with all-time record adjusted net earnings and adjusted EBITDA, and continued solid cash generation. In addition, our new revolving credit agreement enhances our strong financial profile and provides increased flexibility. The available funds from this new credit facility, combined with our strong cash flow, strengthen our ability to execute on our growth plans.”
 
 

Balchem Corporation (NASDAQ:BCPC)
Results for Period Ended June 30, 2018 (unaudited)
($000 Omitted Except for Net Earnings per Share)
 
For the Three Months Ended June 30,
 
   
2018
   
2017
 
   
Unaudited
 
Net sales
 
$
163,687
   
$
147,082
 
Gross margin
   
53,466
     
46,761
 
Operating expenses
   
25,847
     
21,930
 
Earnings from operations
   
27,619
     
24,831
 
Other expense
   
2,558
     
2,271
 
Earnings before income tax expense
   
25,061
     
22,560
 
Income tax expense
   
5,382
     
6,024
 
Net earnings
 
$
19,679
   
$
16,536
 
                 
Diluted net earnings per common share
 
$
0.61
   
$
0.51
 
                 
Adjusted EBITDA(a)
 
$
41,046
   
$
36,315
 
Adjusted net earnings(a)
 
$
24,530
   
$
20,527
 
Adjusted net earnings per common share(a)
 
$
0.76
   
$
0.64
 
                 
Shares used in the calculations of diluted and    adjusted net earnings per common share
   
32,438
     
32,203
 
 
For the Six Months Ended June 30,
 
   
2018
   
2017
 
   
Unaudited
 
Net sales
 
$
325,097
   
$
284,810
 
Gross margin
   
104,925
     
91,190
 
Operating expenses
   
49,894
     
43,656
 
Earnings from operations
   
55,031
     
47,534
 
Other expense
   
4,793
     
4,265
 
Earnings before income tax expense
   
50,238
     
43,269
 
Income tax expense
   
11,213
     
11,216
 
Net earnings
 
$
39,025
   
$
32,053
 
                 
Diluted net earnings per common share
 
$
1.21
   
$
1.00
 
                 
Adjusted EBITDA(a)
 
$
81,958
   
$
72,122
 
Adjusted net earnings(a)
 
$
48,948
   
$
39,440
 
Adjusted net earnings per common share(a)
 
$
1.51
   
$
1.23
 
                 
Shares used in the calculation of diluted and adjusted net earnings per common share
   
32,378
     
32,195
 
 
(a)See “Non-GAAP Financial Information” for a reconciliation of GAAP and non-GAAP financial measures.
 
Page | 2

Balchem Corporation (NASDAQ:BCPC)
Segment Financial Results for the Second Quarter of 2018:

The Human Nutrition & Health segment generated record quarterly sales of $85.0 million, an increase of $7.0 million or 8.9% compared to the prior year quarter. The increase was primarily driven by added sales from the IFP acquisition, higher powder systems and encapsulated products sales into food and beverage markets, strong chelated minerals, and increased choline nutrients sales, partially offset by lower flavor systems sales. Second quarter earnings from operations for this segment of $10.1 million decreased $1.3 million or 11.1% compared to $11.3 million in the prior year quarter, primarily due to unfavorable mix, higher raw material costs, additional expenses related to manufacturing site consolidation and expansion activities, the timing of a  prior year insurance recovery, and increased research & development spending.

The Animal Nutrition & Health segment sales of $42.0 million increased $5.0 million or 13.5% compared to the prior year quarter. The increased sales were primarily due to higher monogastric species sales, driven by healthy demand in North America and Europe, higher average selling prices, and additional sales realized as a result of the continuing supply disruptions of Chinese imports, partially offset by lower ruminant species sales. Second quarter earnings from operations for this segment of $7.1 million were $3.4 million or 92.8% higher than the prior year comparable quarter of $3.7 million, primarily due to the aforementioned higher monogastric sales volumes and higher average selling prices.

The Specialty Products segment generated record quarterly sales of $22.9 million, an increase of $2.1 million or 10.1% compared to the prior year quarter, primarily due to increased plant nutrition volumes and higher sales of ethylene oxide for the medical device sterilization market. Record quarterly earnings from operations for this segment were $8.7 million, versus $8.1 million in the prior year comparable quarter, an increase of $0.6 million or 7.8%, primarily due to the aforementioned higher sales.

The Industrial Products segment sales of $13.8 million increased $2.5 million or 22.5% from the prior year comparable quarter, primarily due to significantly higher sales of choline and choline derivatives used in shale fracking applications. Earnings from operations for the Industrial Products segment were $2.7 million, an increase of $1.1 million or 68.1% compared with the prior year comparable quarter, and were primarily a reflection of the aforementioned higher sales volumes.

Consolidated gross margin for the quarter ended June 30, 2018 of $53.5 million increased by $6.7 million or 14.3%, compared to $46.8 million for the prior year comparable period. Gross margin as a percentage of sales increased to 32.7% as compared to 31.8% in the prior year period. The increase was primarily due to strong sales volumes, mix and certain higher average selling prices. Operating expenses of $25.8 million for the second quarter were up $3.9 million from the prior year comparable quarter, principally due to the prior year including a favorable indemnification settlement, the inclusion of three months of IFP expenses compared to one month in the prior year comparable period, increased research and development spend, and certain compensation-related expenses, partially offset by lower transaction and integration costs. Excluding transaction and integration costs of $0.9 million and non-cash operating expense associated with amortization of intangible assets of $5.4 million, operating expenses were $19.5 million, or 11.9% of sales.

Interest expense was $2.3 million in the second quarter of 2018 and includes a write-off of $0.4 million of deferred financing costs in connection with the extinguished debt in 2018. Our effective tax rates for the three months ended June 30, 2018 and 2017 were 21.5% and 26.7%, respectively. The company’s effective tax rate for the three months ended June 30, 2018 is lower primarily due to the impact of the Tax Cuts and Jobs Act.
 
Page | 3

Balchem Corporation (NASDAQ:BCPC)
For the quarter ended June 30, 2018, cash flows provided by operating activities were $21.2 million, and free cash flow was $17.3 million. The $180.5 million of net working capital on June 30, 2018 included a $35 million reduction in the current portion of long-term debt, resulting from the repayment of existing debt through the initial use of revolving debt from our new credit facility, and this revolving debt is classified as long-term debt on our balance sheet. In addition, the net working capital included a cash balance of $62.5 million, which reflects capital expenditures of $4.0 million in the second quarter of 2018. The Company continues to invest in projects across all facilities to improve capabilities and operating efficiencies.

Ted Harris said, “We are very proud of the strong performance we reported in the second quarter of 2018.  We delivered outstanding financial results, with quarterly sales growth in all of our four segments and all-time record adjusted net earnings, while progressing our strategic growth initiatives, and strengthening our financial profile through our new revolving credit agreement.”
 
Quarterly Conference Call
A quarterly conference call will be held on Friday, August 3, 2018, at 11:00 AM Eastern Time (ET) to review second quarter 2018 results. Ted Harris, Chairman of the Board, CEO and President, and Terry Coelho, CFO will host the call.  We invite you to listen to the conference by calling toll-free 1-877-407-8289 (local dial-in    1-201-689-8341), five minutes prior to the scheduled start time of the conference call.  The conference call will be available for replay two hours after the conclusion of the call through end of day Friday, August 17, 2018.  To access the replay of the conference call, dial 1-877-660-6853 (local dial-in 1-201-612-7415), and use conference ID #13681749.

Segment Information
Balchem Corporation reports four business segments: Human Nutrition & Health; Animal Nutrition & Health; Specialty Products; and Industrial Products. The Human Nutrition & Health segment delivers customized food and beverage ingredient systems, as well as key nutrients into a variety of applications across the food, supplement and pharmaceutical industries. The Animal Nutrition & Health segment manufactures and supplies products to numerous animal health markets. Through Specialty Products, Balchem provides specialty-packaged chemicals for use in healthcare and other industries, and also provides chelated minerals to the micronutrient agricultural market. The Industrial Products segment manufactures and supplies certain derivative products into industrial applications.

Forward-Looking Statements
This release contains forward-looking statements, which reflect Balchem’s expectation or belief concerning future events that involve risks and uncertainties. Balchem can give no assurance that the expectations reflected in forward-looking statements will prove correct and various factors could cause results to differ materially from Balchem’s expectations, including risks and factors identified in Balchem’s annual report on Form 10-K for the year ended December 31, 2017. Forward-looking statements are qualified in their entirety by the above cautionary statement. Balchem assumes no duty to update its outlook or other forward-looking statements as of any future date.

Contact:  Mary Ann Brush, Balchem Corporation (Telephone: 845-326-5600)
 
Page | 4

Balchem Corporation (NASDAQ:BCPC)
Selected Financial Data
($ in 000’s)

Business Segment Net Sales:
   
Three Months Ended
June 30,
   
Six Months Ended
June 30,
 
   
2018
   
2017
   
2018
   
2017
 
Human Nutrition & Health
 
$
85,013
   
$
78,031
   
$
168,076
   
$
151,158
 
Animal Nutrition & Health
   
42,036
     
37,048
     
88,177
     
75,126
 
Specialty Products
   
22,864
     
20,759
     
40,604
     
39,549
 
Industrial Products
   
13,774
     
11,244
     
28,240
     
18,977
 
Total
 
$
163,687
   
$
147,082
   
$
325,097
   
$
284,810
 

Business Segment Earnings Before Income Taxes:
   
Three Months Ended
June 30,
   
Six Months Ended
June 30,
 
   
2018
   
2017
   
2018
   
2017
 
Human Nutrition & Health
 
$
10,066
   
$
11,320
   
$
23,069
   
$
21,516
 
Animal Nutrition & Health
   
7,113
     
3,689
     
14,597
     
9,065
 
Specialty Products
   
8,679
     
8,055
     
13,814
     
14,518
 
Industrial Products
   
2,654
     
1,579
     
5,133
     
2,301
 
Transaction and integration costs
   
(893
)
   
(1,899
)
   
(1,582
)
   
(1,953
)
Indemnification settlement
   
-
     
2,087
     
-
     
2,087
 
Interest and other expense
   
(2,558
)
   
(2,271
)
   
(4,793
)
   
(4,265
)
Total
 
$
25,061
   
$
22,560
   
$
50,238
   
$
43,269
 
 
 
Selected Balance Sheet Items
 
June 30,
2018
   
December 31,
2017
 
Cash and Cash Equivalents
 
$
62,476
   
$
40,416
 
Accounts Receivable, net
   
98,595
     
91,226
 
Inventories
   
70,071
     
60,696
 
Other Current Assets
   
9,995
     
6,998
 
Total Current Assets
   
241,137
     
199,336
 
                 
Property, Plant & Equipment, net
   
184,767
     
189,793
 
Goodwill
   
441,554
     
441,361
 
Intangible Assets With Finite Lives, net
   
115,873
     
128,073
 
Other Assets
   
6,136
     
5,073
 
Total Assets
 
$
989,467
   
$
963,636
 
                 
Current Liabilities
 
$
60,632
   
$
73,396
 
Current Portion of Long-Term Debt
   
-
     
35,000
 
Long-Term Debt
   
210,750
     
183,964
 
Deferred Income Taxes
   
48,547
     
48,548
 
Long-Term Obligations
   
6,318
     
5,847
 
Total Liabilities
   
326,247
     
346,755
 
                 
Stockholders' Equity
   
663,220
     
616,881
 
                 
Total Liabilities and Stockholders' Equity
 
$
989,467
   
$
963,636
 
 
Page | 5

Balchem Corporation (NASDAQ:BCPC)
Balchem Corporation
Condensed Consolidated Statements of Cash Flows
(Dollars in thousands)
(unaudited)
 
   
Six Months Ended
June 30,
 
   
2018
   
2017
 
       
Cash flows from operating activities:
     
Net earnings
 
$
39,025
   
$
32,053
 
Adjustments to reconcile net earnings to net cash provided by operating activities:
               
Depreciation and amortization
   
22,426
     
22,083
 
Stock compensation expense
   
3,459
     
2,885
 
Other adjustments
   
62
     
565
 
Changes in assets and liabilities
   
(18,276
)
   
(11,894
)
Net cash provided by operating activities
   
46,696
     
45,692
 
                 
Cash flow from investing activities:
               
Cash paid for acquisition, net of cash acquired
   
-
     
(16,759
)
Capital expenditures and intangible assets acquired
   
(7,996
)
   
(11,149
)
Proceeds from insurance and sale of assets
   
2,166
     
2,000
 
Net cash used in investing activities
   
(5,830
)
   
(25,908
)
                 
Cash flows from financing activities:
               
Proceeds from revolving debt
   
210,750
     
22,000
 
Principal payments on long-term and revolving debt
   
(219,500
)
   
(29,384
)
Proceeds from stock options exercised
   
6,578
     
4,893
 
Dividends paid
   
(13,428
)
   
(12,069
)
Other
   
(2,346
)
   
(1,741
)
Net cash used in financing activities
   
(17,946
)
   
(16,301
)
                 
Effect of exchange rate changes on cash
   
(860
)
   
1,473
 
                 
Increase/(Decrease) in cash and cash equivalents
   
22,060
     
4,956
 
                 
Cash and cash equivalents, beginning of period
   
40,416
     
38,643
 
Cash and cash equivalents, end of period
 
$
62,476
   
$
43,599
 
 
Page | 6

Balchem Corporation (NASDAQ:BCPC)
Non-GAAP Financial Information

In addition to disclosing financial results in accordance with United States (U.S.) generally accepted accounting principles (GAAP), this earnings release contains non-GAAP financial measures that we believe are helpful in understanding and comparing our past financial performance and our future results. The non-GAAP financial measures disclosed by the company exclude certain business combination accounting adjustments and certain other items related to acquisitions, certain unallocated equity compensation, and certain one-time or unusual transactions. These non-GAAP financial measures should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP, and the financial results calculated in accordance with GAAP and reconciliations from these results should be carefully evaluated. Management believes that these non-GAAP measures provide useful information about the Company's core operating results and thus are appropriate to enhance the overall understanding of the Company's past financial performance and its prospects for the future. The non-GAAP financial measures in this press release include adjusted gross margin, adjusted earnings from operations, adjusted net earnings and the related adjusted per diluted share amounts, EBITDA, adjusted EBITDA, adjusted income tax expense, and free cash flow. EBITDA is defined as earnings before interest, other expense/income, taxes, depreciation and amortization. Adjusted EBITDA is defined as earnings before interest, other expense/income, taxes, depreciation, amortization, stock-based compensation, acquisition-related expenses, indemnification settlements, legal settlements, and the fair valuation of acquired inventory.  Adjusted income tax expense is defined as income tax expense adjusted for the impact of ASU 2016-09. Free cash flow is defined as net cash provided by operating activities less capital expenditures.

Set forth below are reconciliations of the non-GAAP financial measures to the most directly comparable GAAP financial measures.
 
Page | 7

Balchem Corporation (NASDAQ:BCPC)
Table 1
Reconciliation of Non-GAAP Measures to GAAP
(Dollars in thousands, except per share data)
(unaudited)

   
Three Months Ended
June 30,
   
Six Months Ended
June 30,
 
   
2018
   
2017
   
2018
   
2017
 
                         
Reconciliation of adjusted gross margin
                       
                         
GAAP gross margin
 
$
53,466
   
$
46,761
   
$
104,925
   
$
91,190
 
Amortization of intangible assets (1)
   
755
     
659
     
1,597
     
1,300
 
Adjusted gross margin
 
$
54,221
   
$
47,420
   
$
106,522
   
$
92,490
 
                                 
Reconciliation of adjusted earnings from operations
                               
                                 
GAAP earnings from operations
   
27,619
     
24,831
     
55,031
     
47,534
 
Amortization of intangible assets (1)
   
6,190
     
6,452
     
12,472
     
13,543
 
Transaction and integration costs (2)
   
893
     
1,899
     
1,582
     
1,953
 
Indemnification settlement (3)
   
-
     
(2,087
)
   
-
     
(2,087
)
Adjusted earnings from operations
   
34,702
     
31,095
     
69,085
     
60,943
 
                                 
Reconciliation of adjusted net earnings
                               
                                 
GAAP net earnings
   
19,679
     
16,536
     
39,025
     
32,053
 
Amortization of intangible assets (1)
   
6,621
     
6,572
     
13,012
     
13,787
 
Transaction and integration costs (2)
   
893
     
1,899
     
1,582
     
1,953
 
Indemnification settlement (3)
   
-
     
(2,087
)
   
-
     
(2,087
)
Income tax adjustment (4)
   
(2,663
)
   
(2,393
)
   
(4,671
)
   
(6,266
)
Adjusted net earnings
 
$
24,530
   
$
20,527
   
$
48,948
   
$
39,440
 
                                 
                                 
Adjusted net earnings per common share – diluted
 
$
0.76
   
$
0.64
   
$
1.51
   
$
1.23
 
 
1 Amortization of intangible assets: Amortization of intangible assets consists of amortization of customer relationships, trademarks and trade names, developed technology, regulatory registration costs, patents and trade secrets, and other intangibles acquired primarily in connection with business combinations. We record expense relating to the amortization of these intangibles in our GAAP financial statements. Amortization expenses for our intangible assets are inconsistent in amount and are significantly impacted by the timing and valuation of an acquisition. Consequently, our non-GAAP adjustments exclude these expenses to facilitate an evaluation of our current operating performance and comparisons to our past operating performance.

2 Transaction and integration costs: Transaction and integration costs related to acquisitions are expensed in our GAAP financial statements. Management excludes this item for the purposes of calculating Adjusted EBITDA and other non-GAAP financial measures. We believe that excluding this item from our non-GAAP financial measures is useful to investors because this item is associated with each transaction, and is inconsistent in amount and frequency causing comparison of current and historical financial results to be difficult.
 
Page | 8

Balchem Corporation (NASDAQ:BCPC)
3 Indemnification settlement: Indemnification settlement related to a favorable settlement we received relating to the SensoryEffects acquisition which is included in our GAAP financial statements. Management excluded this settlement for the purposes of calculating Adjusted EBITDA and other non-GAAP financial measures. We believe that excluding the settlement from our non-GAAP financial measures is useful to investors because this type of settlement is infrequent causing comparison of current and historical financial results to be difficult.

4 Income tax adjustment: For purposes of calculating adjusted net earnings and adjusted diluted earnings per share, we adjust the provision for (benefit from) income taxes to tax effect the taxable and deductible non-GAAP adjustments described above as they have a significant impact on our income tax (benefit) provision. Additionally, the income tax adjustment is adjusted for the impact of adopting ASU 2016-09, “Improvements to Employee Share-Based Payment Accounting”, and uses our non-GAAP effective rate applied to both our GAAP earnings before income tax expense and non-GAAP adjustments described above. The income tax adjustment for the three months ended June 30, 2018 and 2017, respectively, is calculated as the difference between the June 30, 2018 and 2017 year-to-date income tax adjustment, respectively, and the March 31, 2018 and 2017 year-to-date income tax adjustment, respectively. See Table 3 for the calculation of our non-GAAP effective tax rate.

The following table sets forth a reconciliation of Net Income calculated using amounts determined in accordance with GAAP to EBITDA and to Adjusted EBITDA for the three and six months ended June 30, 2018 and 2017.

Table 2
 
   
Three Months
Ended
June 30,
   
Six Months
Ended
June 30,
 
   
2018
   
2017
   
2018
   
2017
 
Net income - as reported
 
$
19,679
   
$
16,536
   
$
39,025
   
$
32,053
 
Add back:
                               
Provision for income taxes
   
5,382
     
6,024
     
11,213
     
11,216
 
Other expense
   
2,558
     
2,271
     
4,793
     
4,265
 
Depreciation and amortization
   
10,868
     
10,628
     
21,886
     
21,837
 
EBITDA
   
38,487
     
35,459
     
76,917
     
69,371
 
Add back certain items:
                               
Non-cash compensation expense related to equity awards
   
1,666
     
1,044
     
3,459
     
2,885
 
Transaction and integration costs
   
893
     
1,899
     
1,582
     
1,953
 
Indemnification settlement
   
-
     
(2,087
)
   
-
     
(2,087
)
Adjusted EBITDA
 
$
41,046
   
$
36,315
   
$
81,958
   
$
72,122
 

The following table sets forth a reconciliation of our GAAP effective income tax rate to our non-GAAP effective income tax rate for the six months ended June 30, 2018 and 2017.

Table 3
 
   
Six Months
Ended
June 30,
 
   
2018
   
Effective
Tax Rate
   
2017
   
Effective
Tax Rate
 
GAAP Income Tax Expense
 
$
11,213
     
22.3
%
 
$
11,216
     
25.9
%
Impact of ASU 2016-09 adoption(5)
   
1,095
             
1,739
         
Adjusted Income Tax Expense
 
$
12,308
     
24.5
%
 
$
12,955
     
29.9
%
 
Page | 9

Balchem Corporation (NASDAQ:BCPC)
5 Impact of ASU 2016-09 adoption: In March 2016, the FASB issued ASU No. 2016-09, “Improvements to Employee Share-Based Payment Accounting” (“ASU 2016-09”), which addresses the accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. The Company adopted ASU 2016-09 on January 1, 2017 prospectively (prior periods have not been restated).  The primary impact of adoption was the recognition during the three and six months ended June 30, 2018 and 2017, of excess tax benefits as a reduction to the provision for income taxes and the classification of these excess tax benefits in operating activities in the consolidated statement of cash flows instead of financing activities. The presentation requirements for cash flows related to employee taxes paid for withheld shares had no impact to any of the periods presented in the consolidated statement of cash flows, since such cash flows have historically been presented in financing activities. The Company also elected to continue estimating forfeitures when determining the amount of stock-based compensation costs to be recognized in each period. No other provisions of ASU 2016-09 had a material impact on the Company’s financial statements or disclosures.

The following table sets forth a reconciliation of net cash provided by operating activities to free cash flow for the three and six months ended June 30, 2018 and 2017.

Table 4
 
   
Three Months
Ended
June 30,
   
Six Months
Ended
June 30,
 
   
2018
   
2017
   
2018
   
2017
 
Net cash provided by operating activities
 
$
21,217
   
$
22,890
   
$
46,696
   
$
45,692
 
Capital expenditures
   
(3,965
)
   
(7,885
)
   
(7,700
)
   
(10,819
)
Free cash flow
 
$
17,252
   
$
15,005
   
$
38,996
   
$
34,873
 
 
 
Page | 10