UNITED STATES
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
July 30, 2014
Date of Report (Date of earliest event reported) 

 
Ruckus Wireless, Inc.
(Exact name of registrant as specified in its charter)
 

Delaware
 
001-35734
 
54-2072041
(State or other jurisdiction
of incorporation)
 
(Commission
File Number)
 
(IRS Employer
Identification No.)
 
 
350 West Java Drive Sunnyvale, California
 
94089
 
 
(Address of principal executive offices)
 
(Zip Code)
 
Registrant's telephone number, including area code: (650) 265-4200
 
 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions:
 
¨
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
¨
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
¨
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
¨
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))






Item 2.02. Results of Operations and Financial Condition.
    
On July 30, 2014, Ruckus Wireless, Inc. (the “Company”) reported financial results for the three months ended June 30, 2014. A copy of the press release issued concerning the foregoing results is furnished herewith as Exhibit 99.1 and is incorporated herein by reference.
The press release is furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or subject to the liabilities of that Section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any filing with the Securities and Exchange Commission made by the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

Item 9.01 Financial Statements and Exhibits. 
(d) Exhibits
Exhibit No.
  
Description
99.1
  
Press Release, dated July 30, 2014, entitled “Ruckus Wireless Reports Second Quarter 2014 Financial Results.”







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.
 
 
 
 
 
 
 
 
 
 
 
 
RUCKUS WIRELESS, INC.
Dated: July 30, 2014
 
 
 
 
 
 
 
 
 
 
 
 
By:
 
/s/ Scott Maples
 
 
 
 
 
 
Scott Maples
 
 
 
 
 
 
Vice President, General Counsel and Corporate Secretary






INDEX TO EXHIBITS
 
Exhibit No.
  
Description
99.1
  
Press Release, dated July 30, 2014, entitled “Ruckus Wireless Reports Second Quarter 2014 Financial Results.”




Q2'14 ex-99.1


Exhibit 99.1
 

Investor Relations Contact
Nicole Noutsios
NMN Advisors (for Ruckus Wireless)
ir@ruckuswireless.com
1+510-315-1003
Media Contact
Mark Priscaro
Ruckus Wireless
mark.priscaro@ruckuswireless.com
1+408-604-8531

Ruckus Wireless Reports Second Quarter 2014 Financial Results

Revenue of $81.0 million, an increase of 26.8% year-over-year
Non-GAAP gross margin was a record high for the Company at 70.0%
Non-GAAP operating income grew 81.2% year-over-year to 13.7%
SUNNYVALE, CA - July 30, 2014 - Ruckus Wireless, Inc. (NYSE: RKUS) today announced financial results for its second quarter of 2014 ended June 30, 2014.
Financial Summary
Revenue for the second quarter of 2014 was $81.0 million, an increase of 26.8% from the second quarter of 2013. GAAP net income was $1.4 million for the second quarter of 2014, compared with $0.7 million for the second quarter of 2013. GAAP operating income was $4.1 million for the second quarter of 2014, compared with $1.1 million for the second quarter of 2013.
Non-GAAP net income for the second quarter of 2014 was $10.8 million, compared with $5.8 million for the second quarter of 2013. Non-GAAP operating income for the second quarter of 2014 was $11.1 million, compared with $6.1 million for the second quarter of 2013.
GAAP diluted net income per share was $0.02 for the second quarter of 2014, compared with $0.01 for the second quarter of 2013.
Beginning in the second quarter of 2014, the Company implemented an anticipated cash income tax method for determining its non-GAAP tax rate when evaluating non-GAAP net income. The Company believes that reporting non-GAAP net income and earnings per share using the anticipated cash income tax method better aligns with cash flows generated from operations, as the Company does not expect to pay any federal or state taxes in 2014 or 2015. The impact of the change in the non-GAAP tax rates has been presented in the "Impact of Tax Methods on Non-GAAP Financial Measures" for eight quarters.

Based on the anticipated cash income tax method, non-GAAP diluted net income per share was $0.11 for the second quarter of 2014, compared with $0.06 for the second quarter of 2013.

“We are very pleased with our execution in the second quarter as we continue to capitalize on the market needs for carrier-class Wi-Fi. Momentum was strong across both our service provider and enterprise businesses. We delivered strong financial results, reporting revenue, gross margins and EPS above guidance,” said Selina Lo, president and chief executive officer, Ruckus Wireless. “Our Smart Wi-Fi technology continues to differentiate us against our competitors, our new products are gaining traction and we are seeing new market drivers that will further our momentum.”






Business Highlights
Ruckus Wireless introduced its carrier-class virtualized wireless LAN (WLAN) controller, the virtual SmartCell Gateway or vSCG. The vSCG is targeted for mobile network operators, cable or fixed line operators, managed service providers and enterprise customers requiring a carrier-class solution for centralized management of WLAN services that runs in a virtualized environment.
The Company announced one of the lightest and smallest 11ac outdoor access points with the ZoneFlex T300 Series.
In the second quarter, the company added 10 new service provider end-customers bringing the total service provider end-customer base to approximately 170. The company also added approximately 3,900 new enterprise end-customers bringing the total enterprise end-customer base to over 40,000.
In addition to San Jose, the cities of San Francisco and Mountain View in California, Lincoln, Nebraska, Gunnison, Colorado, Traverse City, Michigan and others are all in the process of building or expanding their Ruckus-based smart city Wi-Fi networks.
According to the most recent Dell'Oro report, Ruckus gained market share and solidified the number three spot in the total WLAN market excluding SOHO.
Guidance
For the third quarter of 2014 ending September 30, 2014, the Company expects:
Total revenue in the range of $84 million to $86 million; and
Non-GAAP diluted net income per share, using the anticipated cash income tax method, between $0.09 and $0.11 based on 95 to 97 million shares.
 
Conference Call Information
Ruckus Wireless is hosting a conference call for analysts and investors to discuss its second quarter 2014 results and outlook for its third quarter of 2014 at 2:00 p.m. Pacific Daylight Time today, July 30, 2014. A live audio webcast of the conference call along with supplemental financial information will also be accessible from the “Investors” section of the Company’s website at http://investors.ruckuswireless.com. A replay will be available following the call on the Ruckus Wireless Investor Relations website or for one week at the following numbers: (855) 859-2056 (domestic), (404) 537-3406 (international) using ID# 71505851. An archived version of the audio from the call will be available for at least thirty days on the Company’s website at http://investors.ruckuswireless.com.

Safe Harbor Statement
This press release contains forward-looking statements, including statements regarding Ruckus Wireless’s financial expectations for the third quarter of 2014 and future periods and statements regarding growth drivers to the Company's business, the pace of new and repeat customer orders, competitive position, future customer demand, future customer deployments, future product offerings and future anticipated cash income tax expense. These statements are subject to risks and uncertainties that could cause actual results and events to differ materially from those anticipated, including, but not limited to, risks and uncertainties related to: growth of the market for Ruckus Wireless products, the lengthy sales cycle for service provider customers and delays in service provider implementations, unpredictable market conditions, risks associated with the deployment and adoption of new products and services, risks associated with Ruckus Wireless’s rapid growth, competition, technological change, product development delays, reliance on third parties, international operations, intellectual property litigation expense, Ruckus Wireless’s limited operating history, particularly as a new public company; and general market, political, regulatory, economic and business conditions in the United States and internationally.

Additional risks and uncertainties that could affect Ruckus Wireless’s financial results are included under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in the Company’s annual report on Form 10-K, which was filed with the U.S. Securities and Exchange Commission (the “SEC”) on March 3, 2014 and our quarterly report on Form 10-Q which was filed with the SEC on May 1, 2014. Ruckus Wireless’s SEC filings are available on the Company’s investor relations website at http://investors.ruckuswireless.com and on the SEC’s website at www.sec.gov. All forward-looking statements in this press release are based on information available to the Company as of the date hereof, and Ruckus Wireless does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made, except as required by law.






Non-GAAP Financial Measures
To supplement our financial results presented in accordance with Generally Accepted Accounting Principles (GAAP), this press release and the accompanying tables and the related earnings conference call contain certain non-GAAP financial measures, including non-GAAP gross profit and gross margin, non-GAAP operating income and operating margin, non-GAAP net income, non-GAAP dilutive net income per share and non-GAAP diluted weighted-average shares outstanding. We also provide projected third quarter 2014 non-GAAP dilutive net income per share and non-GAAP diluted weighted-average shares outstanding. We believe these non-GAAP financial measures are helpful in understanding our past financial performance and future results. Our non-GAAP financial measures should not be considered in isolation or as a substitute for comparable GAAP measures and should be read in conjunction with our consolidated financial statements prepared in accordance with GAAP. Our management regularly uses our supplemental non-GAAP financial measures internally to understand and manage our business and forecast future periods. These non-GAAP financial measures are not based on any standardized methodology prescribed by GAAP and are not necessarily comparable to similar measures presented by other companies.

Our non-GAAP financial measures include adjustments based on the following items:
Stock-based compensation expenses: We have excluded the effect of stock-based compensation. Although stock-based compensation is a key incentive offered to our employees, we continue to evaluate our business performance excluding stock-based compensation expenses. Stock-based compensation expenses will recur in future periods.
Employer payroll tax expense associated with stock option exercises: We have excluded the employer payroll tax expense associated with stock option exercises in order to provide a complete picture of the Company’s recurring core business operating results. Stock options will continue to be used as a method to compensate certain employees for the foreseeable future.
Amortization of intangible assets: We have excluded the effect of amortization of intangible assets. Amortization of intangible assets is a non-cash expense and it is not part of our core operations. Investors should note that the use of intangible assets contributed to revenue earned during the periods presented and will contribute to future period revenue as well.
Legal settlement benefit, net: We have excluded non-recurring patent infringement settlements. We will continue to be party to litigation and subject to claims related to intellectual property infringement arising in the ordinary course of business.
Non-cash income tax expense (benefit): Beginning in the second quarter of 2014, the Company implemented an anticipated cash income tax method for determining its non-GAAP tax rate when evaluating non-GAAP net income. The Company believes that reporting non-GAAP net income and earnings per share using the anticipated cash income tax method better aligns with cash flows generated from operations, as the Company does not expect to pay any federal or state taxes in 2014 or 2015. For all periods presented, non-GAAP income tax expense and related GAAP to non-GAAP reconciliations have been updated using the anticipated cash income tax method. The impact of the change in the non-GAAP tax rates has been presented in the "Impact of Tax Methods on Non-GAAP Financial Measures" for eight quarters.
Our non-GAAP Financial Measures are described as follows:
Non-GAAP gross profit and gross margin. Non-GAAP gross profit is gross profit as reported on our condensed consolidated statements of operations, excluding the impact of stock-based compensation, employer payroll tax expense associated with stock option exercises and intangible asset amortization expense. Non-GAAP gross margin is non-GAAP gross profit divided by revenue.
Non-GAAP operating income and operating margin. Non-GAAP operating income is income from operations as reported on our condensed consolidated statements of operations, excluding the impact of stock-based compensation, employer payroll tax expense associated with stock option exercises, intangible asset amortization expense and legal settlement benefit, net. Non-GAAP operating margin is non-GAAP operating income divided by revenue.
Non-GAAP net income and diluted income per share. Non-GAAP net income is net income as reported on our condensed consolidated statements of operations, excluding the impact of stock-based compensation, employer payroll tax expense associated with stock option exercises, intangible asset amortization expense, legal settlement benefit, net and non-cash income tax expense (benefit). Non-GAAP diluted net income per share is non-GAAP net income divided by the non-GAAP weighted-average diluted shares outstanding.

For reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures, please see the section of the accompanying tables titled, “Reconciliation of GAAP to Non-GAAP Financial Measures.”





ABOUT RUCKUS WIRELESS
Headquartered in Sunnyvale, CA, Ruckus Wireless, Inc. (NYSE: RKUS) is a global supplier of advanced wireless systems for the rapidly expanding mobile Internet infrastructure market. The Company offers a wide range of indoor and outdoor “Smart Wi-Fi” products to mobile carriers, broadband service providers, and corporate enterprises, and has over 40,000 end-customers worldwide. Ruckus technology addresses Wi-Fi capacity and coverage challenges caused by the ever-increasing amount of traffic on wireless networks due to accelerated adoption of mobile devices such as smartphones and tablets. Ruckus invented and has patented state-of-the-art wireless voice, video, and data technology innovations, such as adaptive antenna arrays that extend signal range, increase client data rates, and avoid interference, providing consistent and reliable distribution of delay-sensitive multimedia content and services over standard 802.11 Wi-Fi. For more information, visit http://www.ruckuswireless.com. Ruckus, Ruckus Wireless and SmartCell are trademarks of Ruckus Wireless, Inc. in the United States and other countries.






RUCKUS WIRELESS, INC.
Condensed Consolidated Statements of Operations
(unaudited, in thousands, except per share amounts)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2014
 
2013
 
2014
 
2013
Revenue:
 
 
 
 
 
 
 
Product
$
75,352

 
$
59,663

 
$
145,427

 
$
112,974

Service
5,648

 
4,210

 
10,625

 
8,140

Total revenue
81,000

 
63,873

 
156,052

 
121,114

Cost of revenue:
 
 
 
 
 
 
 
Product
22,209

 
18,923

 
43,705

 
35,494

Service
2,932

 
2,447

 
5,691

 
4,734

Total cost of revenue
25,141

 
21,370

 
49,396

 
40,228

Gross profit
55,859

 
42,503

 
106,656

 
80,886

Operating expenses:
 
 
 
 
 
 
 
Research and development
18,954

 
14,934

 
37,093

 
28,712

Sales and marketing
24,412

 
19,564

 
47,682

 
36,415

General and administrative
8,358

 
6,950

 
16,795

 
14,882

Total operating expenses
51,724

 
41,448

 
101,570

 
80,009

Operating income
4,135

 
1,055

 
5,086

 
877

Interest income
46

 
48

 
92

 
82

Other expense, net
(84
)
 
(150
)
 
(110
)
 
(227
)
Income before income taxes
4,097

 
953

 
5,068

 
732

Income tax expense (benefit)
2,658

 
251

 
3,356

 
(284
)
Net income
$
1,439

 
$
702

 
$
1,712

 
$
1,016

Net income per share:
 
 
 
 
 
 
 
Basic
$
0.02

 
$
0.01

 
$
0.02

 
$
0.01

Diluted
$
0.02

 
$
0.01

 
$
0.02

 
$
0.01

Weighted average shares used in computing net income per share:
 
 
 
 
 
 
 
Basic
82,315

 
75,352

 
81,799

 
74,779

Diluted
92,358

 
92,595

 
92,967

 
93,649







RUCKUS WIRELESS, INC.
Reconciliation of GAAP to Non-GAAP Financial Measures
(unaudited, in thousands, except per share amounts)
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2014
 
2013
 
2014
 
2013
Gross Profit Reconciliation:
 
 
 
 
 
 
 
GAAP gross profit:
$
55,859

 
$
42,503

 
$
106,656

 
$
80,886

Stock-based compensation
254

 
206

 
499

 
382

Payroll tax associated with stock option exercises
2

 
14

 
32

 
14

Amortization of intangible assets
580

 
330

 
910

 
660

Non-GAAP gross profit:
$
56,695

 
$
43,053

 
$
108,097

 
$
81,942

Gross Margin Reconciliation:
 
 
 
 
 
 
 
GAAP gross margin:
69.0
%
 
66.5
%
 
68.4
 %
 
66.8
%
Stock-based compensation
0.3
%
 
0.4
%
 
0.3
 %
 
0.3
%
Payroll tax associated with stock option exercises
%
 
%
 
 %
 
%
Amortization of intangible assets
0.7
%
 
0.5
%
 
0.6
 %
 
0.6
%
Non-GAAP gross margin:
70.0
%
 
67.4
%
 
69.3
 %
 
67.7
%
Operating Income Reconciliation:
 
 
 
 
 
 
 
GAAP operating income:
$
4,135

 
$
1,055

 
$
5,086

 
$
877

Stock-based compensation
6,340

 
4,313

 
12,686

 
8,343

Payroll tax associated with stock option exercises
81

 
447

 
462

 
447

Amortization of intangible assets
580

 
330

 
910

 
660

Legal settlement benefit, net

 

 
(760
)
 

Non-GAAP operating income:
$
11,136

 
$
6,145

 
$
18,384

 
$
10,327

Operating Margin Reconciliation:
 
 
 
 
 
 
 
GAAP operating margin:
5.1
%
 
1.6
%
 
3.3
 %
 
0.7
%
Stock-based compensation
7.8
%
 
6.8
%
 
8.1
 %
 
6.9
%
Payroll tax associated with stock option exercises
0.1
%
 
0.7
%
 
0.3
 %
 
0.4
%
Amortization of intangible assets
0.7
%
 
0.5
%
 
0.6
 %
 
0.5
%
Legal settlement benefit, net
%
 
%
 
(0.5
)%
 
%
Non-GAAP operating margin:
13.7
%
 
9.6
%
 
11.8
 %
 
8.5
%
Net Income Reconciliation:
 
 
 
 
 
 
 
GAAP net income:
$
1,439

 
$
702

 
$
1,712

 
$
1,016

Stock-based compensation
6,340

 
4,313

 
12,686

 
8,343

Payroll tax associated with stock option exercises
81

 
447

 
462

 
447

Amortization of intangible assets
580

 
330

 
910

 
660

Legal settlement benefit, net

 

 
(760
)
 

Non-cash income tax expense (benefit)
2,392

 
24

 
2,839

 
(659
)
Non-GAAP net income:
$
10,832

 
$
5,816

 
$
17,849

 
$
9,807

Non-GAAP diluted net income per share:
$
0.11

 
$
0.06

 
$
0.19

 
$
0.10

Shares used in computing Non-GAAP Net Income per share Reconciliation
 
 
 
 
 
 
 
Weighted-average shares outstanding used in calculating GAAP diluted net income per share
92,358

 
92,595

 
92,967

 
93,649

Additional dilutive securities for non-GAAP income
2,627

 

 
2,380

 

Weighted-average shares outstanding used in calculating non-GAAP diluted net income per share
94,985

 
92,595

 
95,347

 
93,649







RUCKUS WIRELESS, INC.
Condensed Consolidated Balance Sheets
(unaudited, in thousands, except par value)
 
June 30,
 
December 31,
 
2014
 
2013
ASSETS
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
93,017

 
$
91,282

Short-term investments
77,224

 
60,878

Accounts receivable, net of allowance for doubtful accounts of $800 and $400 as of June 30, 2014 and December 31, 2013, respectively
58,702

 
44,638

Inventories
16,609

 
16,748

Deferred costs
4,312

 
4,207

Deferred tax assets
7,736

 
7,715

Prepaid expenses and other current assets
5,674

 
5,227

Total current assets
263,274

 
230,695

Property and equipment, net
12,365

 
11,472

Goodwill
9,945

 
9,945

Intangible assets, net
8,761

 
9,671

Non-current deferred tax asset
14,717

 
15,317

Restricted cash
5,000

 
5,000

Other assets
1,363

 
1,122

Total assets
$
315,425

 
$
283,222

LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
18,785

 
$
19,131

Accrued compensation
14,051

 
11,759

Accrued liabilities
7,318

 
6,231

Deferred revenue
38,483

 
33,139

Total current liabilities
78,637

 
70,260

Non-current deferred revenue
9,023

 
7,098

Non-current deferred tax liabilities
854

 
854

Other non-current liabilities
1,249

 
1,161

Total liabilities
89,763

 
79,373

Stockholders’ equity:
 
 
 
Common stock, $0.001 par value; 250,000 shares authorized as of June 30, 2014 and December 31, 2013; 82,662 and 80,691 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively
83

 
81

Additional paid–in capital
245,687

 
225,575

Accumulated other comprehensive loss
(15
)
 
(2
)
Accumulated deficit
(20,093
)
 
(21,805
)
Total stockholders’ equity
225,662

 
203,849

Total liabilities and stockholders’ equity
$
315,425

 
$
283,222







RUCKUS WIRELESS, INC.
Summary of Cash Flows
(unaudited, in thousands)

 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2014
 
2013
 
2014
 
2013
Net cash provided by (used in) operating activities
$
12,298

 
$
1,353

 
$
15,859

 
$
(1,445
)
Net cash used in investing activities
(3,283
)
 
(62,450
)
 
(21,552
)
 
(64,177
)
Net cash provided by financing activities
4,235

 
4,065

 
7,428

 
3,302

Net increase (decrease) in cash and cash equivalents
$
13,250


$
(57,032
)

$
1,735


$
(62,320
)





RUCKUS WIRELESS, INC.
Impact of Tax Methods on Non-GAAP Financial Measures
(unaudited, in thousands, except per share amounts)
Beginning in the second quarter of 2014, the Company implemented an anticipated cash income tax method for determining its non-GAAP tax rate when evaluating non-GAAP net income. The Company believes that reporting non-GAAP net income and earnings per share using the anticipated cash income tax method better aligns with cash flows generated from operations, as the Company does not expect to pay any federal or state taxes in 2014 or 2015.
The impact of the change in the non-GAAP tax rates has been presented for eight quarters:
 
Q3'12
 
Q4'12
 
Q1'13
 
Q2'13
 
Q3'13
 
Q4'13
 
Q1'14
 
Q2'14
Current Non-GAAP Tax Method
(anticipated cash income tax method)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP income before income taxes
$
8,259

 
$
7,793

 
$
4,139

 
$
6,043

 
$
5,107

 
$
6,901

 
$
7,268

 
$
11,098

Non-GAAP tax expense
87

 
349

 
148

 
227

 
267

 
364

 
251

 
266

Non-GAAP net income
$
8,172


$
7,444


$
3,991


$
5,816


$
4,840


$
6,537


$
7,017


$
10,832

Non-GAAP diluted net income per share:
$
0.10


$
0.09


$
0.04


$
0.06


$
0.05


$
0.07


$
0.07


$
0.11

Previous Non-GAAP Tax Method
(as previously presented)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-GAAP income before income taxes
$
8,259

 
$
7,793

 
$
4,139

 
$
6,043

 
$
5,107

 
$
6,901

 
$
7,268

 
$
11,098

Non-GAAP tax expense (benefit)
(403
)
 
1,722

 
1,264

 
1,381

 
651

 
1,480

 
2,745

 
4,133

Non-GAAP net income
$
8,662

 
$
6,071

 
$
2,875

 
$
4,662

 
$
4,456

 
$
5,421

 
$
4,523

 
$
6,965

Non-GAAP diluted net income per share
$
0.11

 
$
0.07

 
$
0.03

 
$
0.05

 
$
0.05

 
$
0.06

 
$
0.05

 
$
0.07

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Weighted-average shares outstanding used in calculating non-GAAP diluted net income per share
79,701

 
87,049

 
94,325

 
92,595

 
94,812

 
95,520

 
95,545

 
94,985