UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2017
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 001-16545
Atlas Air Worldwide Holdings, Inc.
(Exact name of registrant as specified in its charter)
Delaware |
|
13-4146982 |
(State or other jurisdiction of incorporation) |
|
(IRS Employer Identification No.) |
|
|
|
2000 Westchester Avenue, Purchase, New York |
|
10577 |
(Address of principal executive offices) |
|
(Zip Code) |
(914) 701-8000
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
|
☒ |
|
Accelerated filer |
|
☐ |
|
|
|
|
|||
Non-accelerated filer |
|
☐ (Do not check if a smaller reporting company) |
|
Smaller reporting company |
|
☐ |
|
|
|
|
|
|
|
Emerging growth company |
|
☐ |
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of July 28, 2017, there were 25,265,748 shares of the registrant’s Common Stock outstanding.
|
|
|
|
Page |
|
|
|
||
|
|
|||
|
|
|
|
|
Item 1. |
|
|
|
|
|
|
|
|
|
|
|
Consolidated Balance Sheets as of June 30, 2017 and December 31, 2016 (unaudited) |
|
3 |
|
|
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
|
Consolidated Statements of Cash Flows for the Six Months ended June 30, 2017 and 2016 (unaudited) |
|
6 |
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
|
|
8 |
|
|
|
|
|
|
Item 2. |
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
21 |
|
|
|
|
|
Item 3. |
|
|
34 |
|
|
|
|
|
|
Item 4. |
|
|
34 |
|
|
|
|
||
|
|
|||
|
|
|
|
|
|
|
35 |
||
|
|
|
|
|
Item 1A. |
|
|
35 |
|
|
|
|
|
|
Item 6. |
|
|
35 |
|
|
|
|
|
|
|
|
|
36 |
|
|
|
|
|
|
|
|
|
37 |
PART I — FINANCIAL INFORMATION
Atlas Air Worldwide Holdings, Inc.
(in thousands, except share data)
(Unaudited)
|
|
June 30, 2017 |
|
|
December 31, 2016 |
|
||
Assets |
|
|
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
271,655 |
|
|
$ |
123,890 |
|
Short-term investments |
|
|
7,920 |
|
|
|
4,313 |
|
Restricted cash |
|
|
11,092 |
|
|
|
14,360 |
|
Accounts receivable, net of allowance of $965 and $997, respectively |
|
|
165,013 |
|
|
|
166,486 |
|
Prepaid maintenance |
|
|
1,899 |
|
|
|
4,418 |
|
Prepaid expenses and other current assets |
|
|
52,927 |
|
|
|
44,603 |
|
Total current assets |
|
|
510,506 |
|
|
|
358,070 |
|
Property and Equipment |
|
|
|
|
|
|
|
|
Flight equipment |
|
|
4,156,460 |
|
|
|
3,886,714 |
|
Ground equipment |
|
|
72,167 |
|
|
|
68,688 |
|
Less: accumulated depreciation |
|
|
(636,189 |
) |
|
|
(568,946 |
) |
Flight equipment modifications in progress |
|
|
223,489 |
|
|
|
154,226 |
|
Property and equipment, net |
|
|
3,815,927 |
|
|
|
3,540,682 |
|
Other Assets |
|
|
|
|
|
|
|
|
Long-term investments and accrued interest |
|
|
23,008 |
|
|
|
27,951 |
|
Deferred costs and other assets |
|
|
232,748 |
|
|
|
204,647 |
|
Intangible assets, net and goodwill |
|
|
111,104 |
|
|
|
116,029 |
|
Total Assets |
|
$ |
4,693,293 |
|
|
$ |
4,247,379 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
80,882 |
|
|
$ |
59,543 |
|
Accrued liabilities |
|
|
406,440 |
|
|
|
320,887 |
|
Current portion of long-term debt and capital lease |
|
|
196,136 |
|
|
|
184,748 |
|
Total current liabilities |
|
|
683,458 |
|
|
|
565,178 |
|
Other Liabilities |
|
|
|
|
|
|
|
|
Long-term debt and capital lease |
|
|
1,949,983 |
|
|
|
1,666,663 |
|
Deferred taxes |
|
|
307,962 |
|
|
|
298,165 |
|
Financial instruments and other liabilities |
|
|
158,588 |
|
|
|
200,035 |
|
Total other liabilities |
|
|
2,416,533 |
|
|
|
2,164,863 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
|
Stockholders’ Equity |
|
|
|
|
|
|
|
|
Preferred stock, $1 par value; 10,000,000 shares authorized; no shares issued |
|
|
- |
|
|
|
- |
|
Common stock, $0.01 par value; 100,000,000 shares authorized; 30,063,328 and 29,633,605 shares issued, 25,265,748 and 25,017,242 shares outstanding (net of treasury stock), as of June 30, 2017 and December 31, 2016, respectively |
|
|
301 |
|
|
|
296 |
|
Additional paid-in-capital |
|
|
703,987 |
|
|
|
657,082 |
|
Treasury stock, at cost; 4,797,580 and 4,616,363 shares, respectively |
|
|
(192,755 |
) |
|
|
(183,119 |
) |
Accumulated other comprehensive loss |
|
|
(4,491 |
) |
|
|
(4,993 |
) |
Retained earnings |
|
|
1,086,260 |
|
|
|
1,048,072 |
|
Total stockholders’ equity |
|
|
1,593,302 |
|
|
|
1,517,338 |
|
Total Liabilities and Equity |
|
$ |
4,693,293 |
|
|
$ |
4,247,379 |
|
See accompanying Notes to Unaudited Consolidated Financial Statements
3
Atlas Air Worldwide Holdings, Inc.
Consolidated Statements of Operations
(in thousands, except per share data)
(Unaudited)
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
||||||||||
|
|
June 30, 2017 |
|
|
June 30, 2016 |
|
|
June 30, 2017 |
|
|
June 30, 2016 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenue |
|
$ |
517,366 |
|
|
$ |
443,272 |
|
|
$ |
992,761 |
|
|
$ |
861,887 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries, wages and benefits |
|
|
111,488 |
|
|
|
101,542 |
|
|
|
215,575 |
|
|
|
195,387 |
|
Aircraft fuel |
|
|
83,486 |
|
|
|
61,353 |
|
|
|
165,918 |
|
|
|
124,573 |
|
Maintenance, materials and repairs |
|
|
64,769 |
|
|
|
55,435 |
|
|
|
137,585 |
|
|
|
112,459 |
|
Depreciation and amortization |
|
|
40,986 |
|
|
|
37,208 |
|
|
|
78,880 |
|
|
|
72,213 |
|
Aircraft rent |
|
|
33,792 |
|
|
|
36,723 |
|
|
|
69,865 |
|
|
|
73,760 |
|
Travel |
|
|
34,891 |
|
|
|
32,010 |
|
|
|
67,249 |
|
|
|
62,333 |
|
Passenger and ground handling services |
|
|
23,573 |
|
|
|
22,019 |
|
|
|
48,696 |
|
|
|
42,898 |
|
Navigation fees, landing fees and other rent |
|
|
25,255 |
|
|
|
18,777 |
|
|
|
43,790 |
|
|
|
40,751 |
|
Gain on disposal of aircraft |
|
|
(93 |
) |
|
|
- |
|
|
|
(147 |
) |
|
|
- |
|
Special charge |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6,631 |
|
Transaction-related expenses |
|
|
1,396 |
|
|
|
16,788 |
|
|
|
2,312 |
|
|
|
17,581 |
|
Other |
|
|
39,345 |
|
|
|
40,593 |
|
|
|
80,523 |
|
|
|
72,420 |
|
Total Operating Expenses |
|
|
458,888 |
|
|
|
422,448 |
|
|
|
910,246 |
|
|
|
821,006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
58,478 |
|
|
|
20,824 |
|
|
|
82,515 |
|
|
|
40,881 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating Expenses (Income) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
(1,342 |
) |
|
|
(1,405 |
) |
|
|
(2,598 |
) |
|
|
(3,009 |
) |
Interest expense |
|
|
24,670 |
|
|
|
20,938 |
|
|
|
46,194 |
|
|
|
42,240 |
|
Capitalized interest |
|
|
(1,931 |
) |
|
|
(690 |
) |
|
|
(3,711 |
) |
|
|
(1,047 |
) |
Loss on early extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
132 |
|
Unrealized gain on financial instruments |
|
|
(13,763 |
) |
|
|
(26,475 |
) |
|
|
(8,550 |
) |
|
|
(26,475 |
) |
Other expense (income) |
|
|
1,061 |
|
|
|
48 |
|
|
|
809 |
|
|
|
(192 |
) |
Total Non-operating Expenses (Income) |
|
|
8,695 |
|
|
|
(7,584 |
) |
|
|
32,144 |
|
|
|
11,649 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes |
|
|
49,783 |
|
|
|
28,408 |
|
|
|
50,371 |
|
|
|
29,232 |
|
Income tax expense |
|
|
10,739 |
|
|
|
7,489 |
|
|
|
11,292 |
|
|
|
7,842 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, net of taxes |
|
|
39,044 |
|
|
|
20,919 |
|
|
|
39,079 |
|
|
|
21,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from discontinued operations, net of taxes |
|
|
(105 |
) |
|
|
(345 |
) |
|
|
(891 |
) |
|
|
(345 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
38,939 |
|
|
$ |
20,574 |
|
|
$ |
38,188 |
|
|
$ |
21,045 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share from continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.55 |
|
|
$ |
0.84 |
|
|
$ |
1.55 |
|
|
$ |
0.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.92 |
|
|
$ |
(0.26 |
) |
|
$ |
1.13 |
|
|
$ |
(0.24 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share from discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.00 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.00 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
1.54 |
|
|
$ |
0.83 |
|
|
$ |
1.51 |
|
|
$ |
0.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.92 |
|
|
$ |
(0.28 |
) |
|
$ |
1.09 |
|
|
$ |
(0.26 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
25,257 |
|
|
|
24,812 |
|
|
|
25,210 |
|
|
|
24,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
26,791 |
|
|
|
25,225 |
|
|
|
26,823 |
|
|
|
25,036 |
|
See accompanying Notes to Unaudited Consolidated Financial Statements
4
Atlas Air Worldwide Holdings, Inc.
Consolidated Statements of Comprehensive Income
(in thousands)
(Unaudited)
|
|
For the Three Months Ended |
|
|
For the Six Months Ended |
|
||||||||||
|
|
June 30, 2017 |
|
|
June 30, 2016 |
|
|
June 30, 2017 |
|
|
June 30, 2016 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
38,939 |
|
|
$ |
20,574 |
|
|
|
38,188 |
|
|
|
21,045 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate derivatives: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification to interest expense |
|
|
402 |
|
|
|
441 |
|
|
|
820 |
|
|
|
895 |
|
Income tax expense |
|
|
(156 |
) |
|
|
(171 |
) |
|
|
(318 |
) |
|
|
(347 |
) |
Other comprehensive income |
|
|
246 |
|
|
|
270 |
|
|
|
502 |
|
|
|
548 |
|
Comprehensive Income |
|
$ |
39,185 |
|
|
$ |
20,844 |
|
|
|
38,690 |
|
|
|
21,593 |
|
See accompanying Notes to Unaudited Consolidated Financial Statements
5
Atlas Air Worldwide Holdings, Inc.
Consolidated Statements of Cash Flows
(in thousands)
(Unaudited)
|
|
For the Six Months Ended |
|
|||||
|
|
June 30, 2017 |
|
|
June 30, 2016 |
|
||
|
|
|
|
|
|
|
|
|
Operating Activities: |
|
|
|
|
|
|
|
|
Income from continuing operations, net of taxes |
|
$ |
39,079 |
|
|
$ |
21,390 |
|
Less: Loss from discontinued operations, net of taxes |
|
|
(891 |
) |
|
|
(345 |
) |
Net Income |
|
|
38,188 |
|
|
|
21,045 |
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile Net Income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
90,842 |
|
|
|
81,818 |
|
Accretion of debt securities discount |
|
|
(604 |
) |
|
|
(650 |
) |
Provision for allowance for doubtful accounts |
|
|
134 |
|
|
|
321 |
|
Special charge, net of cash payments |
|
|
- |
|
|
|
6,631 |
|
Loss on early extinguishment of debt |
|
|
- |
|
|
|
132 |
|
Unrealized gain on financial instruments |
|
|
(8,550 |
) |
|
|
(26,475 |
) |
Gain on disposal of aircraft |
|
|
(147 |
) |
|
|
- |
|
Deferred taxes |
|
|
11,000 |
|
|
|
7,667 |
|
Stock-based compensation expense |
|
|
10,579 |
|
|
|
10,961 |
|
Changes in: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(5,204 |
) |
|
|
39,354 |
|
Prepaid expenses, current assets and other assets |
|
|
(36,067 |
) |
|
|
(15,382 |
) |
Accounts payable and accrued liabilities |
|
|
12,636 |
|
|
|
(78,178 |
) |
Net cash provided by operating activities |
|
|
112,807 |
|
|
|
47,244 |
|
Investing Activities: |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(45,237 |
) |
|
|
(27,239 |
) |
Payments for flight equipment and modifications |
|
|
(226,812 |
) |
|
|
(186,213 |
) |
Acquisition of business, net of cash acquired |
|
|
- |
|
|
|
(107,498 |
) |
Proceeds from investments |
|
|
1,941 |
|
|
|
7,512 |
|
Proceeds from disposal of aircraft |
|
|
147 |
|
|
|
- |
|
Net cash used for investing activities |
|
|
(269,961 |
) |
|
|
(313,438 |
) |
Financing Activities: |
|
|
|
|
|
|
|
|
Proceeds from debt issuance |
|
|
435,325 |
|
|
|
84,790 |
|
Proceeds from revolving credit facility |
|
|
150,000 |
|
|
|
- |
|
Payment of revolving credit facility |
|
|
(150,000 |
) |
|
|
- |
|
Customer maintenance reserves and deposits received |
|
|
18,062 |
|
|
|
7,187 |
|
Customer maintenance reserves paid |
|
|
(6,384 |
) |
|
|
- |
|
Proceeds from sale of convertible note warrants |
|
|
38,148 |
|
|
|
- |
|
Payments for convertible note hedges |
|
|
(70,140 |
) |
|
|
- |
|
Purchase of treasury stock |
|
|
(9,636 |
) |
|
|
(4,255 |
) |
Excess tax benefit from stock-based compensation expense |
|
|
- |
|
|
|
168 |
|
Payment of debt issuance costs |
|
|
(10,323 |
) |
|
|
(1,074 |
) |
Payments of debt |
|
|
(93,401 |
) |
|
|
(91,208 |
) |
Net cash provided by (used for) financing activities |
|
|
301,651 |
|
|
|
(4,392 |
) |
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
144,497 |
|
|
|
(270,586 |
) |
Cash, cash equivalents and restricted cash at the beginning of period |
|
|
138,250 |
|
|
|
438,931 |
|
Cash, cash equivalents and restricted cash at the end of period |
|
$ |
282,747 |
|
|
$ |
168,345 |
|
|
|
|
|
|
|
|
|
|
Noncash Investing and Financing Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of flight equipment included in Accounts payable and accrued liabilities |
|
$ |
75,668 |
|
|
$ |
15,448 |
|
Acquisition of flight equipment under capital lease |
|
$ |
32,380 |
|
|
$ |
- |
|
See accompanying Notes to Unaudited Consolidated Financial Statements
6
Atlas Air Worldwide Holdings, Inc.
Consolidated Statements of Stockholders’ Equity
(in thousands, except share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
Other |
|
|
|
|
|
|
Total |
|
|||
|
|
Common |
|
|
Treasury |
|
|
Paid-In |
|
|
Comprehensive |
|
|
Retained |
|
|
Stockholders' |
|
||||||
|
|
Stock |
|
|
Stock |
|
|
Capital |
|
|
Loss |
|
|
Earnings |
|
|
Equity |
|
||||||
Balance at December 31, 2016 |
|
$ |
296 |
|
|
$ |
(183,119 |
) |
|
$ |
657,082 |
|
|
$ |
(4,993 |
) |
|
$ |
1,048,072 |
|
|
$ |
1,517,338 |
|
Net Income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
38,188 |
|
|
|
38,188 |
|
Other comprehensive income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
502 |
|
|
|
- |
|
|
|
502 |
|
Stock-based compensation |
|
|
- |
|
|
|
- |
|
|
|
10,579 |
|
|
|
- |
|
|
|
- |
|
|
|
10,579 |
|
Purchase of 181,217 shares of treasury stock |
|
|
- |
|
|
|
(9,636 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(9,636 |
) |
Issuance of 429,723 shares of restricted stock |
|
|
5 |
|
|
|
- |
|
|
|
(5 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Equity component of convertible note, net of tax |
|
|
- |
|
|
|
- |
|
|
|
43,248 |
|
|
|
- |
|
|
|
- |
|
|
|
43,248 |
|
Purchase of convertible note hedges, net of tax |
|
|
- |
|
|
|
- |
|
|
|
(45,065 |
) |
|
|
- |
|
|
|
- |
|
|
|
(45,065 |
) |
Issuance of convertible note warrants |
|
|
- |
|
|
|
- |
|
|
|
38,148 |
|
|
|
- |
|
|
|
- |
|
|
|
38,148 |
|
Balance at June 30, 2017 |
|
$ |
301 |
|
|
$ |
(192,755 |
) |
|
$ |
703,987 |
|
|
$ |
(4,491 |
) |
|
$ |
1,086,260 |
|
|
$ |
1,593,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
Other |
|
|
|
|
|
|
Total |
|
|||
|
|
Common |
|
|
Treasury |
|
|
Paid-In |
|
|
Comprehensive |
|
|
Retained |
|
|
Stockholders' |
|
||||||
|
|
Stock |
|
|
Stock |
|
|
Capital |
|
|
Loss |
|
|
Earnings |
|
|
Equity |
|
||||||
Balance at December 31, 2015 |
|
$ |
290 |
|
|
$ |
(171,844 |
) |
|
$ |
625,244 |
|
|
$ |
(6,063 |
) |
|
$ |
1,006,556 |
|
|
$ |
1,454,183 |
|
Net Income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
21,045 |
|
|
|
21,045 |
|
Other comprehensive income |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|