![]() | EXHIBIT 99.1 NEWS RELEASE INVESTOR RELATIONS CONTACT: J. Eric Bjornholt -- CFO..... (480) 792-7804 | |
• | GAAP net sales of $834.4 million. Microchip was unable to provide GAAP net sales guidance due to its acquisition of Atmel. |
• | Record Non-GAAP net sales of $881.2 million, above the high end of our non-GAAP net sales guidance provided on November 29, 2016 of $838.9 million to $865.1 million. |
• | On a GAAP basis: gross margins of 55.8%; operating income of $118.1 million; net income from continuing operations of $107.3 million; and EPS from continuing operations of 46 cents per diluted share. There was no First Call published estimate and no guidance provided by Microchip for GAAP EPS. |
• | On a non-GAAP basis: gross margins of 57.8%; record operating income of $289.1 million; record net income from continuing operations of $246.5 million and record EPS from continuing operations of $1.05 per diluted share. Our updated guidance provided on November 29, 2016 was EPS of 87 cents to 94 cents. |
• | Record cash flow from operations of $290.8 million. |
• | Record quarterly dividend declared of 36.10 cents per share. |
(in millions, except per share amounts and percentages) | Three Months Ended December 31, 2016 | |||
GAAP | % of Net Sales | Non-GAAP1 | % of Net Sales | |
Net Sales | $834.4 | $881.2 | ||
Gross Margin | $465.3 | 55.8% | $509.7 | 57.8% |
Operating Income | $118.1 | 14.2% | $289.1 | 32.8% |
Other Expense | $(34.6) | $(20.2) | ||
Income Tax (Benefit) Provision | $(23.8) | $22.4 | ||
Net Income from Continuing Operations | $107.3 | 12.9% | $246.5 | 28.0% |
Earnings per Diluted Share from Continuing Operations | 46 cents | $1.05 | ||
Net Loss from Discontinued Operations | $(0.2) | —% | ||
Loss per Diluted Share from Discontinued Operations | 0 cents | |||
• | Microchip released a new generation of 8-bit tinyAVR® microcontrollers with Core Independent Peripherals. The family consists of four new devices that range from 14 to 24 pins and 4 KB to 8 KB of Flash. This represents the first integration of Microchip’s Core Independent Peripheral Technology onto the Atmel’s AVR microcontrollers. |
• | A peripheral touch controller with superior water tolerance is now available on several of Microchip’s microcontrollers including the latest line of 8-bit tinyAVRs. |
• | The industry’s first seven-port USB 3.1 Gen1 SmartHub IC for USB Type-C™ was announced from Microchip. The USB58xx and USB59xx offer customers simpler designs and cost savings over previous solutions. |
• | Microchip announced the industry’s lowest-power vehicle access solution for smart keys and wearables. Microchip’s ATA5700 and ATA5702 have ultra-low-power consumption, outstanding key localization accuracy and unique built-in counter relay attack protection measures. |
• | Core Independent Peripherals are available for the first time on the PIC18 family of MCUs. The PIC18F “K40” features intelligent ADC with filtering and signal analysis capabilities that are ideal for touch and signal conditioning. |
• | Microchip launched its first Sigfox FCC-certified long-range RF transceiver and connectivity development kits for IoT applications. |
• | A new memory offering is now available from Microchip. The new I2C EERAM memory is an easy-to-implement, nonvolatile SRAM memory that is ideal for applications that need to constantly or instantaneously record, update or monitor data. |
• | Microchip continued to prove that MOST® technology is still a leading standard for automotive infotainment, announcing new design wins for the technology with Audi and Daimler. |
• | The industry’s first automotive-grade LIN system-in-package solution, including a microcontroller and touch hardware, support was announced from Microchip. The SAMHA1GxxA microcontroller family is ideal for touch button, touchpad, slider, wheel or proximity-sensing applications, including optical and haptic feedback. |
• | Microchip announced the new low-power PIC24 “GA7” microcontroller family. The family is the lowest-cost 256 KB Flash memory, 16-bit microcontroller available today. |
• | Silicon Storage Technology (SST), Microchip’s licensing subsidiary, announced that it has enabled the shipment of more than 75 billion semiconductor devices with embedded SuperFlash® technology. |
• | Microchip released two new low-cost, feature-rich PIC32 Curiosity Development Boards. The PIC32MX and the PIC32MZ Curiosity Boards include an integrated programmer/debugger and are fully incorporated into Microchip’s MPLAB® X Integrated Development Environment. |
• | Microchip’s 32-bit PIC32MZ EF portfolio includes the first Microchip PIC32 MCUs to meet the Automotive Electronics Council’s AEC-Q100 Grade 1 Specification. |
• | Microchip’s CEO Steve Sanghi was named Executive of the Year at the 2016 ACE Awards. |
• | Microchip’s AWS-ECC508 won several awards, including Product of the Year award from Electronic Products, being selected as an honoree in the 2017 CES Innovation Awards and was named a finalist in the Design News Golden Mousetrap Awards. |
• | Microchip as a company was honored by several awards programs, including being named a finalist in the GSA Most Respected Public Semiconductor Company Awards, selected by the Austin American-Statesman as one of Austin’s Top Places to Work and being named by The Deal as one of The Most Admired Corporate Dealmakers. |
Microchip Consolidated Guidance | |||
GAAP | Non-GAAP Adjustments | Non-GAAP1 | |
Net Sales | $872 to $908 million | $872 to $908 million | |
Gross Margin2 | 57.6% to 58.0% | $3.8 to $3.9 million | 58.0% to 58.4% |
Operating Expenses | 36.4% to 37.6% | $110.0 to $113.0 million | 24.0% to 25.0% |
Operating Income | 20.0% to 21.6% | $113.8 to $116.9 million | 33.0% to 34.4% |
Other Expense | $35.9 million | $13.1 million | $22.8 million |
Income Tax Expense (Benefit) | (21.8%) to (23.3%) | $56.0 to $58.0 million | 8.0% to 9.0% |
Net Income | $170.1 to $194.4 million | $70.9 to $72.0 million | $241.0 to $266.4 million |
Diluted Common Shares Outstanding3 | Approximately 238.4 to 239.4 million shares | Approximately 238.4 to 239.4 million shares | |
Earnings per Diluted Share3 | 71 to 81 cents | About 30 cents | $1.01 to $1.11 |
• | Microchip's inventory days at March 31, 2017 are expected to be 98 to 106 days. Our actual inventory level will depend on the inventory that our distributors decide to hold to support their customers, overall demand for our products and our production levels. |
• | Capital expenditures for the quarter ending March 31, 2017 are expected to be approximately $38 million. Capital expenditures for all of fiscal year 2017 are expected to be approximately $90 million. We are continuing to invest in the equipment needed to support the growth of our production capabilities for fast growing new products and technologies. |
1 | Use of Non-GAAP Financial Measures: Our non-GAAP adjustments, where applicable, include the effect of discontinued operations, share-based compensation, expenses related to our acquisition activities (including intangible asset amortization, inventory valuation costs, severance costs, and legal and other general and administrative expenses associated with acquisitions), preclusion of revenue recognition under GAAP for inventory in the distribution channel on the acquisition dates of our acquisitions, revenue recognition changes related to Atmel and Micrel distributors, resulting from changes to business practices with those distributors, non-cash interest expense on our convertible debentures, gains on equity securities, impairments on available-for-sale investments, the related income tax implications of these items, tax adjustments in accordance with ASC 740-270 and non-recurring tax events. Our non-GAAP results for the nine months ended December 31, 2016 reflect an adjustment for a manufacturing excursion issue with one of our suppliers. Our non-GAAP net sales outlook for the March 2017 quarter reflects accounting for revenue for Atmel distributors on a sell-through basis. Net sales from Atmel's sell-through distributors that the distributors owned as of the acquisition date is not recognized for GAAP purposes. We believe that our disclosure of non-GAAP net sales provides investors with useful information regarding the actual end market demand for our products. |
2 | Generally, gross margin fluctuates over time, driven primarily by the mix of microcontrollers, mixed-signal products, analog products and memory products sold and licensing revenue; variances in manufacturing yields; fixed cost absorption; wafer fab loading levels; costs of wafers from foundries; inventory reserves; pricing pressures in our non-proprietary product lines; and competitive and economic conditions. Operating expenses fluctuate over time, primarily due to net sales and profit levels. |
3 | Diluted Common Shares Outstanding can vary for, among other things, the trading price of our common stock, the exercise of options or vesting of restricted stock units, the potential for incremental dilutive shares from our convertible debentures (additional information regarding our share count is available in the investor relations section of our website under the heading "Supplemental Financial Information"), and repurchases or issuances of shares of our common stock. The diluted common shares outstanding presented in the guidance table above assumes an average Microchip stock price in the March 2017 quarter between $69 and $71 per share (however, we make no prediction as to what our actual share price will be for such period or any other period and we cannot estimate what our stock option exercise activity will be during the quarter). |
MICROCHIP TECHNOLOGY INCORPORATED AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands except per share amounts) (unaudited) | ||||||||||||||||
Three Months ended | Nine Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net sales | $ | 834,366 | $ | 540,344 | $ | 2,505,141 | $ | 1,615,687 | ||||||||
Cost of sales | 369,107 | 247,626 | 1,280,771 | 713,002 | ||||||||||||
Gross profit | 465,259 | 292,718 | 1,224,370 | 902,685 | ||||||||||||
Research and development | 132,433 | 97,022 | 418,111 | 276,958 | ||||||||||||
Selling, general and administrative | 111,017 | 76,270 | 388,651 | 223,377 | ||||||||||||
Amortization of acquired intangible assets | 82,791 | 48,312 | 243,356 | 126,764 | ||||||||||||
Special charges (income) and other, net | 20,944 | (5,018 | ) | 52,522 | 3,187 | |||||||||||
Operating expenses | 347,185 | 216,586 | 1,102,640 | 630,286 | ||||||||||||
Operating income | 118,074 | 76,132 | 121,730 | 272,399 | ||||||||||||
Losses on equity method investments | (55 | ) | (56 | ) | (167 | ) | (289 | ) | ||||||||
Other expense, net | (34,521 | ) | (25,918 | ) | (103,578 | ) | (48,430 | ) | ||||||||
Income before income taxes | 83,498 | 50,158 | 17,985 | 223,680 | ||||||||||||
Income tax benefit | (23,837 | ) | (11,053 | ) | (15,699 | ) | (32,890 | ) | ||||||||
Net income from continuing operations | 107,335 | 61,211 | 33,684 | 256,570 | ||||||||||||
Discontinued operations: | ||||||||||||||||
Loss from discontinued operations | (191 | ) | — | (7,514 | ) | — | ||||||||||
Income tax benefit | (31 | ) | — | (1,561 | ) | — | ||||||||||
Net loss from discontinued operations | (160 | ) | — | (5,953 | ) | — | ||||||||||
Net income | 107,175 | 61,211 | 27,731 | 256,570 | ||||||||||||
Less: Net loss attributable to noncontrolling interests | — | — | — | 207 | ||||||||||||
Net income attributable to Microchip Technology | $ | 107,175 | $ | 61,211 | $ | 27,731 | $ | 256,777 | ||||||||
Basic net income per common share attributable to Microchip Technology stockholders | ||||||||||||||||
Net income from continuing operations | $ | 0.50 | $ | 0.30 | $ | 0.16 | $ | 1.26 | ||||||||
Net loss from discontinued operations | — | — | (0.03 | ) | — | |||||||||||
Net income attributable to Microchip Technology | $ | 0.50 | $ | 0.30 | $ | 0.13 | $ | 1.26 | ||||||||
Diluted net income per common share attributable to Microchip Technology stockholders | ||||||||||||||||
Net income from continuing operations | $ | 0.46 | $ | 0.28 | $ | 0.14 | $ | 1.18 | ||||||||
Net loss from discontinued operations | — | — | (0.02 | ) | — | |||||||||||
Net income attributable to Microchip Technology | $ | 0.46 | $ | 0.28 | $ | 0.12 | $ | 1.18 | ||||||||
Basic common shares outstanding | 216,210 | 203,294 | 215,360 | 203,267 | ||||||||||||
Diluted common shares outstanding | 235,424 | 217,975 | 233,351 | 217,280 | ||||||||||||
MICROCHIP TECHNOLOGY INCORPORATED AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) | |||||||
ASSETS | |||||||
December 31, | March 31, | ||||||
2016 | 2016 | ||||||
(Unaudited) | |||||||
Cash and short-term investments | $ | 669,643 | $ | 2,446,035 | |||
Accounts receivable, net | 475,093 | 290,183 | |||||
Inventories | 419,618 | 306,815 | |||||
Assets held for sale | 5,757 | — | |||||
Other current assets | 106,639 | 53,680 | |||||
Total current assets | 1,676,750 | 3,096,713 | |||||
Property, plant and equipment, net | 698,704 | 609,396 | |||||
Long-term investments | 30,007 | 118,549 | |||||
Other assets | 4,739,120 | 1,713,225 | |||||
Total assets | $ | 7,144,581 | $ | 5,537,883 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Accounts payable and accrued liabilities | $ | 357,294 | $ | 198,577 | |||
Deferred income on shipments to distributors | 294,259 | 183,432 | |||||
Total current liabilities | 651,553 | 382,009 | |||||
Long-term line of credit | 1,675,423 | 1,043,156 | |||||
Senior convertible debentures | 1,250,178 | 1,216,313 | |||||
Junior convertible debentures | 198,393 | 193,936 | |||||
Long-term income tax payable | 266,763 | 111,061 | |||||
Long-term deferred tax liability | 386,824 | 399,218 | |||||
Other long-term liabilities | 148,549 | 41,271 | |||||
Stockholders' equity | 2,566,898 | 2,150,919 | |||||
Total liabilities and stockholders' equity | $ | 7,144,581 | $ | 5,537,883 | |||
Three Months ended | Nine Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net sales, as reported | $ | 834,366 | $ | 540,344 | $ | 2,505,141 | $ | 1,615,687 | |||||||
Distributor revenue recognition adjustment | 46,821 | 11,669 | 93,879 | 29,710 | |||||||||||
Non-GAAP net sales | $ | 881,187 | $ | 552,013 | $ | 2,599,020 | $ | 1,645,397 | |||||||
Three Months ended | Nine Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Gross profit, as reported | $ | 465,259 | $ | 292,718 | $ | 1,224,370 | $ | 902,685 | |||||||
Distributor revenue recognition adjustment, net of product cost | 25,985 | 6,936 | 50,323 | 18,399 | |||||||||||
Share-based compensation expense | 3,468 | 2,270 | 15,465 | 6,325 | |||||||||||
Manufacturing excursion | — | — | 800 | — | |||||||||||
Acquisition-related restructuring and acquired inventory valuation costs | 15,008 | 17,817 | 189,774 | 27,449 | |||||||||||
Non-GAAP gross profit | $ | 509,720 | $ | 319,741 | $ | 1,480,732 | $ | 954,858 | |||||||
Non-GAAP gross profit percentage | 57.8 | % | 57.9 | % | 57.0 | % | 58.0 | % | |||||||
Three Months ended | Nine Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Research and development expenses, as reported | $ | 132,433 | $ | 97,022 | $ | 418,111 | $ | 276,958 | |||||||
Share-based compensation expense | (9,881 | ) | (7,855 | ) | (37,569 | ) | (23,623 | ) | |||||||
Acquisition-related and other costs | (723 | ) | — | 25 | — | ||||||||||
Non-GAAP research and development expenses | $ | 121,829 | $ | 89,167 | $ | 380,567 | $ | 253,335 | |||||||
Non-GAAP research and development expenses as a percentage of net sales | 13.8 | % | 16.2 | % | 14.6 | % | 15.4 | % | |||||||
Three Months ended | Nine Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Selling, general and administrative expenses, as reported | $ | 111,017 | $ | 76,270 | $ | 388,651 | $ | 223,377 | |||||||
Share-based compensation expense | (8,771 | ) | (6,840 | ) | (53,055 | ) | (24,155 | ) | |||||||
Acquisition-related and other costs | (3,444 | ) | (1,461 | ) | (21,992 | ) | (4,698 | ) | |||||||
Non-GAAP selling, general and administrative expenses | $ | 98,802 | $ | 67,969 | $ | 313,604 | $ | 194,524 | |||||||
Non-GAAP selling, general and administrative expenses as a percentage of net sales | 11.2 | % | 12.3 | % | 12.1 | % | 11.8 | % | |||||||
Three Months ended | Nine Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Operating expenses, as reported | $ | 347,185 | $ | 216,586 | $ | 1,102,640 | $ | 630,286 | |||||||
Share-based compensation expense | (18,652 | ) | (14,695 | ) | (90,624 | ) | (47,778 | ) | |||||||
Acquisition-related and other costs | (4,167 | ) | (1,461 | ) | (21,967 | ) | (4,698 | ) | |||||||
Amortization of acquired intangible assets | (82,791 | ) | (48,312 | ) | (243,356 | ) | (126,764 | ) | |||||||
Special charges (income) and other, net | (20,944 | ) | 5,018 | (52,522 | ) | (3,187 | ) | ||||||||
Non-GAAP operating expenses | $ | 220,631 | $ | 157,136 | $ | 694,171 | $ | 447,859 | |||||||
Non-GAAP operating expenses as a percentage of net sales | 25.0 | % | 28.5 | % | 26.7 | % | 27.2 | % | |||||||
Three Months ended | Nine Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Operating income, as reported | $ | 118,074 | $ | 76,132 | $ | 121,730 | $ | 272,399 | |||||||
Distributor revenue recognition adjustment | 25,985 | 6,936 | 50,323 | 18,399 | |||||||||||
Share-based compensation expense | 22,120 | 16,965 | 106,089 | 54,103 | |||||||||||
Manufacturing excursion | — | — | 800 | — | |||||||||||
Acquisition-related restructuring, acquired inventory valuation and other costs | 19,175 | 19,278 | 211,741 | 32,147 | |||||||||||
Amortization of acquired intangible assets | 82,791 | 48,312 | 243,356 | 126,764 | |||||||||||
Special charges (income) and other, net | 20,944 | (5,018 | ) | 52,522 | 3,187 | ||||||||||
Non-GAAP operating income | $ | 289,089 | $ | 162,605 | $ | 786,561 | $ | 506,999 | |||||||
Non-GAAP operating income as a percentage of net sales | 32.8 | % | 29.5 | % | 30.3 | % | 30.8 | % | |||||||
Three Months ended | Nine Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Other expense, net, as reported | $ | (34,521 | ) | $ | (25,918 | ) | $ | (103,578 | ) | $ | (48,430 | ) | |||
Gain on equity securities and equity method investment | — | (83 | ) | (468 | ) | (16,147 | ) | ||||||||
Non-cash other expense, net | 12,955 | 12,813 | 38,244 | 37,085 | |||||||||||
Impairment on available-for-sale investment | 1,433 | 3,995 | 1,433 | 3,995 | |||||||||||
Other expenses on acquisition restructuring | — | 501 | — | 501 | |||||||||||
Non-GAAP other expense, net | $ | (20,133 | ) | $ | (8,692 | ) | $ | (64,369 | ) | $ | (22,996 | ) | |||
Non-GAAP other expense, net, as a percentage of net sales | (2.3 | )% | (1.6 | )% | (2.5 | )% | (1.4 | )% | |||||||
Three Months ended | Nine Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Income tax benefit, as reported | $ | (23,837 | ) | $ | (11,053 | ) | $ | (15,699 | ) | $ | (32,890 | ) | |||
Income tax rate, as reported | (28.5 | )% | (22.0 | )% | (87.3 | )% | (14.7 | )% | |||||||
Distributor revenue recognition adjustment | (20 | ) | 2,556 | 4,164 | 6,810 | ||||||||||
Share-based compensation expense | 7,376 | 5,460 | 36,622 | 17,566 | |||||||||||
Manufacturing excursion | — | — | 295 | — | |||||||||||
Acquisition-related restructuring, acquired inventory valuation costs, intangible asset amortization and other costs | 8,688 | 12,797 | 28,630 | 32,781 | |||||||||||
Special charges (income) and other, net | 8,557 | (201 | ) | 18,069 | 1,414 | ||||||||||
Gain on equity securities and equity method investment | — | (31 | ) | (172 | ) | (31 | ) | ||||||||
Impairment on available-for-sale investment | 526 | 1,472 | 526 | 1,472 | |||||||||||
Non-cash other expense, net | 4,698 | 4,722 | 14,017 | 13,734 | |||||||||||
Non-recurring tax events | 7,524 | (301 | ) | 10,335 | 12,406 | ||||||||||
Tax adjustment in accordance with ASC 740-270 | 8,841 | — | (34,901 | ) | — | ||||||||||
Non-GAAP income tax provision | $ | 22,353 | $ | 15,421 | $ | 61,886 | $ | 53,262 | |||||||
Non-GAAP income tax rate | 8.3 | % | 10.0 | % | 8.6 | % | 11.0 | % | |||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income from continuing operations, as reported | $ | 107,335 | $ | 61,211 | $ | 33,684 | $ | 256,777 | |||||||
Distributor revenue recognition adjustment, net of tax effect | 26,005 | 4,380 | 46,159 | 11,589 | |||||||||||
Share-based compensation expense, net of tax effect | 14,744 | 11,505 | 69,467 | 36,537 | |||||||||||
Manufacturing excursion, net of tax effect | — | — | 505 | — | |||||||||||
Acquisition-related restructuring, acquired inventory valuation costs, intangible asset amortization and other costs, net of tax effect | 93,278 | 55,294 | 426,467 | 126,631 | |||||||||||
Special charges (income) and other, net of tax effect | 12,387 | (4,817 | ) | 34,453 | 1,773 | ||||||||||
Noncontrolling interests | — | — | — | (375 | ) | ||||||||||
Gain on equity securities and equity method investment, net of tax effect | — | (52 | ) | (296 | ) | (16,116 | ) | ||||||||
Impairment on available-for-sale investment, net of tax effect | 907 | 2,523 | 907 | 2,523 | |||||||||||
Non-cash other expense, net of tax effect | 8,257 | 8,091 | 24,227 | 23,351 | |||||||||||
Non-recurring tax events | (7,524 | ) | 301 | (10,335 | ) | (12,406 | ) | ||||||||
Tax adjustment in accordance with ASC 740-270 | (8,841 | ) | — | 34,901 | — | ||||||||||
Non-GAAP net income from continuing operations | $ | 246,548 | $ | 138,436 | $ | 660,139 | $ | 430,284 | |||||||
Non-GAAP net income from continuing operations as a percentage of net sales | 28.0 | % | 25.1 | % | 25.4 | % | 26.2 | % | |||||||
Diluted net income per common share from continuing operations attributable to Microchip Technology stockholders, as reported | $ | 0.46 | $ | 0.28 | $ | 0.14 | $ | 1.18 | |||||||
Non-GAAP diluted net income per common share from continuing operations attributable to Microchip Technology stockholders | $ | 1.05 | $ | 0.64 | $ | 2.83 | $ | 1.98 | |||||||
Diluted common shares outstanding, as reported | 235,424 | 217,975 | 233,351 | 217,280 | |||||||||||
Diluted common shares outstanding Non-GAAP | 235,424 | 217,975 | 233,351 | 217,109 | |||||||||||