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

Date of Report (Date of earliest event reported):  November 27, 2007

MARVELL TECHNOLOGY GROUP LTD.

(Exact name of registrant as specified in its charter)

Bermuda

 

0-30877

 

77-0481679

(State or Other Jurisdiction of
Incorporation)

 

(Commission File Number)

 

(I.R.S. Employer
Identification No.)

 

Canon’s Court

22 Victoria Street

Hamilton HM 12

Bermuda

(Address of principal executive offices)

 

(441) 296-6395

(Registrant’s telephone number,

including area code)

 

N/A

(Former name or former address, if changed since last report.)

 

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 (see General Instruction A.2. below):

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240-13e-4(c))

 



 

TABLE OF CONTENTS

 

 

Item 2.02 Results of Operations and Financial Condition

3

Item 9.01 Exhibits

5

SIGNATURE

6

EXHIBIT INDEX

7

 

2



 

Item 2.02 Results of Operations and Financial Condition

 

The information in this Current Report, including the accompanying exhibit, is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of Section 18. The information in this Current Report shall not be incorporated by reference into any registration statement or other document filed pursuant to the Securities Act of 1933, as amended or the Exchange Act, regardless of any general incorporation language contained in such filing.

 

On November 27, 2007, Marvell Technology Group Ltd. (“Marvell”) issued a press release regarding its financial results for its third fiscal quarter ended October 27, 2007. A copy of the press release is furnished herewith as Exhibit 99.1 and is incorporated by reference herein.

 

Discussion of Non-GAAP Financial Measures

 

In addition to disclosing financial results calculated in accordance with GAAP, Marvell also reports adjusted net income and net income per share, referred to respectively as “non-GAAP net income” and “non-GAAP net income per share.” Non-GAAP measures exclude the effect of stock-based compensation, amortization of acquired intangible assets and cumulative effect of change in accounting principle.

 

Non-GAAP net income per share is calculated by dividing non-GAAP net income by non-GAAP weighted average shares - diluted. For purposes of calculating non-GAAP net income per share, the GAAP diluted weighted average shares outstanding is adjusted to exclude the benefits of FASB Statement of Financial Accounting Standards No. 123 (revised 2004), “Share Based Payments” (“SFAS 123R”) compensation costs attributable to future services and not yet recognized in the financial statements that are treated as proceeds assumed to be used to repurchased shares under the GAAP treasury stock method. GAAP diluted weighted average shares outstanding also includes the antidilutive effects of warrants, common stock options and restricted stock.

 

These non-GAAP measures should be considered in addition to, and not as a substitute for, the results prepared in accordance with GAAP.  Marvell’s management believes the non-GAAP information is useful because it can enhance the understanding of the company’s ongoing economic performance and Marvell therefore uses non-GAAP reporting internally to evaluate and manage its operations.  Marvell has chosen to provide this information to investors to enable them to perform comparisons of operating results in a manner similar to how Marvell analyzes its operating results internally.  Management also believes that these non-GAAP financial measures may be used to facilitate comparisons of our results with that of other companies in our industry.

 

Externally, we believe that investors may find our non-GAAP net income information useful in their assessment of our operating performance and the valuation of our company. Internally, our non-GAAP net income and non-GAAP net income per share are used by management in the following areas:

 

 

 

Our determination of Pro Forma EPS target-based stock-based bonus compensation for our executive officers;

 

 

 

 

 

 

Our evaluation of Marvell’s operating performance;

 

 

 

 

 

 

Our establishment of internal operating budgets; and

 

 

 

 

 

 

Our performance comparisons with internal forecasts and targeted business models.

 

 

 

 

 

 

3



 

Non-GAAP net income reflects net income adjusted for the following items:

 

 

 

Stock-based compensation. Stock-based compensation relates primarily to employee stock options and restricted stock units issued. Stock-based compensation expense is a non-cash expense that is difficult to predict as its valuation is affected by changes in market forces, such as the price of our common stock, which is not within the control of management. Accordingly, we exclude this item from its internal operating forecasts and models.

 

 

 

 

 

 

Amortization of acquired intangible assets. Purchased intangible assets relate primarily to existing and core technology, and customer relationships of acquired businesses. We consider these charges non-cash in nature and unrelated to our core operating performance.

 

 

 

 

 

 

Cumulative effect of change in accounting principle. The cumulative effect of a change in accounting principle, mandated by our adoption of SFAS 123R to account for forfeitures is a non-cash item which management believes, is unrelated to our core operating performance.

 

The calculation of non-GAAP net income per share is adjusted for the following item:

 

 

 

Non-GAAP net income per share is calculated by dividing non-GAAP net income by non-GAAP weighted average shares - diluted. For purposes of calculating non-GAAP net income per share, the GAAP diluted weighted average shares outstanding is adjusted to exclude the benefits of SFAS 123R compensation costs attributable to future services and not yet recognized in the financial statements that are treated as proceeds assumed to be used to repurchased shares under the GAAP treasury stock method. GAAP diluted weighted average shares outstanding also includes the antidilutive effects of warrants, common stock options and restricted stock. Since our non-GAAP net income does not reflect the effects of these compensation costs, management believes these amounts should not be applied to the repurchase of shares in calculating non-GAAP net income per share.

 

Non-GAAP net income and non-GAAP net income per share should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures have limitations in that they do not reflect all of the costs associated with the operations of our business as determined in accordance with GAAP. As a result, you should not consider these measures in isolation or as a substitute for analysis of Marvell’s results as reported under GAAP. Marvell expects to continue to incur expenses similar to the non-GAAP adjustments described above, and exclusion of these items from our non-GAAP net income should not be construed as an inference that these costs are unusual, infrequent or non-recurring. Some of the limitations in relying on non-GAAP net income and non-GAAP net income per share are:

 

 

 

Non-GAAP net income does not account for stock compensation expense related to equity awards granted to our employees. Our stock incentive plans are important components of our employee incentive compensation arrangements and are reflected as expenses in our GAAP results under SFAS 123R, effective as of January 29, 2006. Prior to the adoption of SFAS 123R, our GAAP results reflect stock compensation expense under Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees” and related guidance.

 

 

 

 

 

 

While amortization of purchased intangible assets does not directly affect our current cash position, such expense represents the declining value of the technology and other intangible assets that we have acquired over their respective expected economic lives. The expense associated with this decline in value is excluded from the non-GAAP net income presentation, and therefore non-GAAP net income does not reflect the costs of acquired intangible assets that supplement our research and development efforts.

 

4



 

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

99.1 Press Release dated November 27, 2007.

 

5



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Dated: November 27, 2007

 

MARVELL TECHNOLOGY GROUP LTD.

 

 

By:

/s/ Michael Rashkin

 

Michael Rashkin

 

Interim Chief Financial Officer

 

6



EXHIBIT INDEX

Exhibit No.

 

Description

 

 

 

99.1

 

Press Release dated November 27, 2007.

 

7


Exhibit 99.1

Marvell Technology Group Ltd. Reports Third Quarter

Fiscal 2008 Results

Company Achieves Annual Run Rate of $3 Billion, Record Revenues and Announces Cost Reduction Measures

 

For further information, contact:

 

 

Mike Rashkin

 

Diane Vanasse

Investor Relations

 

Public Relations

408-222-2500

 

408-242-0027

[email protected]

 

[email protected]

 

Santa Clara, California (November 27, 2007) — Marvell Technology Group Ltd. (NASDAQ: MRVL), a leader in storage, communications, and consumer silicon solutions, today reported financial results for its third quarter ended October 27, 2007.

 

Net revenue for the third quarter of fiscal 2008 was a record $758.2 million, an increase of 46% over net revenue of $520.4 million for the third quarter of fiscal 2007 and a 15% sequential increase from net revenue of $656.7 million for the second quarter of fiscal 2008.  Net loss under generally accepted accounting principles (GAAP) was $6.4 million, or $0.01 per share (diluted), for the third quarter of fiscal 2008, compared with net income under GAAP of $6.0 million, or $0.01 per share (diluted), for the third quarter of fiscal 2007.  Shares used to compute GAAP net income per diluted share for the third quarter ended October 27, 2007 decreased to 591 million shares compared with 628 million shares for the third quarter ended October 28, 2006.

 

Net revenue for the nine months ended October 27, 2007 was $2,050 million, an increase of 27% over net revenue of $1,615.6 million for the nine months ended October 28, 2006.  Net loss under GAAP was $115.7 million or $0.20 per share (diluted) for the nine months ended October 27, 2007 compared with net income under GAAP of $128.5 million or $0.20 per share (diluted) for the nine months ended October 28, 2006.

 

Marvell reports net (loss) income and basic and diluted net (loss) income per share in accordance with GAAP and additionally on a non-GAAP basis.  A discussion of Marvell’s use of these non-GAAP financial measures is set forth below, and reconciliations of GAAP net income (loss) to



 

non-GAAP net income for the three and nine months ended October 27, 2007 and October 28, 2006, respectively, appear in the financial statements portion of this releaseNon-GAAP net income, where applicable, excludes the effect of stock-based compensation, amortization of acquired intangible assets and cumulative effect of change in accounting principle.  Non-GAAP net income was $86.2 million, or $0.14 per share (diluted) for the third quarter of fiscal 2008, compared with non-GAAP net income of $75.6 million, or $0.12 per share (diluted), for the third quarter of fiscal 2007.  Shares used to compute non-GAAP net income per diluted share for the third quarter ended October 27, 2007 and October 28, 2006 was 631 million shares, respectively.

 

Non-GAAP gross margin for the three months ended October 27, 2007, which included a portion of application and communication processor products at full purchase cost from Intel, was 48.3% compared to non-GAAP gross profit for the three months ended October 28, 2006 of 51.3%.

 

Non-GAAP net income was $157.2 million, or $0.25 per share (diluted), for the nine months ended October 27, 2007, compared with non-GAAP net income of $338.3 million, or $0.53 per share (diluted) for the nine months ended October 28, 2006.  Shares used in computing non-GAAP net income per share for the nine months ended October 27, 2007 decreased to 632 million shares compared with 639 million shares for the nine months ended October 28, 2006.

 

Non-GAAP gross margin for the nine months ended October 27, 2007, which included a portion of application and communication processor products at full purchase cost from Intel, was 48.9% compared to non-GAAP gross profit for the nine months ended October 28, 2006 of 52.5%.

 

“We are extremely pleased with our performance this quarter and see even greater opportunities in the fourth quarter,” stated Dr. Sehat Sutardja, Marvell’s President and CEO.  “Marvell achieved record revenues, reached a $3 billion annual run rate and our operating margins and earnings per share on a pro forma basis have exceeded our expectations.  The increasing sales trend is a result of our investments in a broad range of technologies and from our ability to efficiently integrate these technologies into superior products across many markets.”

 

2



 

Today, the Company also announced a plan to reduce operating expenses and help meet financial targets with a worldwide reduction in force of approximately 400 employees, or approximately 7% of the Company’s total workforce. The Company expects to incur a restructuring charge in connection with the plan of up to $8 million in the fourth quarter of fiscal 2008 related to severance and other expenses. The workforce reduction will affect all functions of the Company’s global workforce, and in particular positions based in the United States and Israel, and to a lesser degree, other international locations. The plan is expected to be completed in the fourth quarter of fiscal 2008.

 

“It is difficult to announce changes to our workforce, but we have made this decision with the utmost care and respect for the hardworking and talented individuals involved,” continued Dr. Sutardja.  “Marvell is making progress to reduce costs and streamline operations, and we view this as a necessary additional step towards achieving our long-term financial model.”

 

Marvell will be conducting a conference call today at 1:45 p.m. PST to discuss its third quarter business.  The call is being webcast by Thomson/CCBN and can be accessed at Marvell’s web site at www.marvell.com.  The webcast is also being distributed through Thomson StreetEvents Network.  Individual investors can listen to the call at www.earnings.com, Thomson’s individual investor portal, powered by StreetEvents.  Institutional investors can access the call via Thomson StreetEvents (www.streetevents.com), a password-protected event management site.  The conference call will also be available via the web at www.marvell.com. Please visit the Investor Events section.  Replay on the Internet will be available until November 27, 2008.

 

Discussion of Non-GAAP Financial Measures

Non-GAAP net income consists of net income excluding stock-based compensation expense as well as charges related to acquisitions and other charges and gains that are driven primarily by discrete events that management does not consider to be directly related to the company’s core operating performance. Non-GAAP net income per share is calculated by dividing non-GAAP net income by adjusted GAAP weighted average shares outstanding (diluted). For purposes of calculating non-GAAP net income per share, the calculation of GAAP weighted average shares

 

3



 

outstanding (diluted) is adjusted to exclude the benefits of compensation costs attributable to future services and not yet recognized in the financial statements that are treated as proceeds assumed to be used to repurchase shares under the GAAP treasury stock method and also includes the antidilutive effects of warrants, common stock options and restricted stock.

 

Marvell believes that the presentation of non-GAAP net income and non-GAAP net income per share provides important supplemental information to management and investors regarding financial and business trends relating to the company’s financial condition and results of operations. For further information regarding why Marvell believes that these non-GAAP measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, please refer to the company’s Current Report on Form 8-K filed today with the SEC. The Form 8-K is available on the SEC’s website at www.sec.gov as well as on the Marvell website in the Investors Relations section at www.marvell.com.

 

About Marvell

Marvell (NASDAQ: MRVL) is a leader in storage, communications and consumer silicon solutions.  The Company’s diverse product portfolio includes switching, transceiver, communications controller, wireless, and storage solutions that power the entire communications infrastructure, including enterprise, metro, home, and storage networking.  As used in this release, the terms “Company” and “Marvell” refer to Marvell Technology Group Ltd. and its subsidiaries, including Marvell Semiconductor, Inc. (MSI), Marvell Asia Pte Ltd (MAPL), Marvell Japan K.K., Marvell Taiwan Ltd., Marvell International Ltd. (MIL), Marvell U.K. Limited, Marvell Semiconductor Israel Ltd. (MSIL), Marvell Software Solutions Israel, Ltd., and Marvell Semiconductor Germany GmbH.  MSI is headquartered in Santa Clara, Calif., and designs, develops and markets products on behalf of MIL and MAPL.  MSI may be contacted at (408) 222-2500 or at www.marvell.com.

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995:

This release contains forward-looking statements based on projections and assumptions about our products and our markets.  Words such as “anticipates,” “expects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “may,” “will,” “should,” and their variations identify forward-looking statements.  Statements that refer to, or are based on projections, uncertain events or assumptions also identify forward-looking statements.  These statements include statements regarding our annual run rate, our ability to monetize our investments, our ability to efficiently integrate technologies, and the timing and amount of expected severance charges and future cash expenditure under the plan. These statements are not guarantees of results and are subject to risks and uncertainties that could cause actual results to differ materially from those anticipated in the

 

4



 

forward-looking statements.  When Marvell files its Form 10-Q for the third quarter of fiscal 2008, the financial statements may differ from the results disclosed in this press release because judgments and estimates that management used in preparing the financial results reported in this press release may need to be updated to the date of the filing. The Company’s results also remain subject to review by the Company’s independent registered public accounting firm. For other factors that could cause Marvell’s results to vary from expectations, please see the risk factors identified in the Marvell’s latest Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K, as filed with the Securities and Exchange Commission and other factors detailed from time to time in Marvell’s filings with the Securities and Exchange Commission. Marvell undertakes no obligation to revise or update publicly any forward-looking statements.

Marvell® and the Marvell logo are trademarks of Marvell.

 

5



 

Marvell Technology Group Ltd.

Condensed Consolidated Statements of Operations

(Unaudited)

(In thousands, except per share amounts)

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

October 27,

 

October 28,

 

October 27,

 

October 28,

 

 

 

2007

 

2006

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

758,246

 

$

520,398

 

$

2,050,007

 

$

1,615,579

 

Cost of goods sold

 

396,209

 

256,090

 

1,059,156

 

775,398

 

Gross profit

 

362,037

 

264,308

 

990,851

 

840,181

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Research and development and other

 

252,205

 

152,939

 

722,532

 

434,812

 

Selling and marketing

 

46,423

 

37,875

 

150,757

 

116,004

 

General and administrative

 

32,537

 

40,427

 

90,300

 

78,674

 

Amortization of acquired intangible assets

 

37,311

 

27,405

 

111,924

 

72,161

 

Total operating expenses

 

368,476

 

258,646

 

1,075,513

 

701,651

 

Operating income (loss)

 

(6,439

)

5,662

 

(84,662

)

138,530

 

Interest and other income (expense), net (a)

 

(6,048

)

6,845

 

(21,518

)

15,552

 

Income (loss) before income taxes

 

(12,487

)

12,507

 

(106,180

)

154,082

 

Provision (benefit) for income taxes

 

(6,051

)

6,461

 

9,540

 

34,438

 

Income (loss) before change in accounting principle

 

(6,436

)

6,046

 

(115,720

)

119,644

 

Cumulative effect of change in accounting principle, net of tax effect

 

 

 

 

8,846

 

Net income (loss)

 

$

(6,436

)

$

6,046

 

$

(115,720

)

$

128,490

 

 

 

 

 

 

 

 

 

 

 

Basic net income (loss) per share:

 

 

 

 

 

 

 

 

 

Income (loss) before change in accounting principle, net of tax effect

 

$

(0.01

)

$

0.01

 

$

(0.20

)

$

0.20

 

Cumulative effect of change in accounting principle, net of tax effect

 

 

 

 

0.02

 

Basic net income (loss) per share

 

$

(0.01

)

$

0.01

 

$

(0.20

)

$

0.22

 

Shares used in basic per share computation

 

590,759

 

587,348

 

588,573

 

585,728

 

 

 

 

 

 

 

 

 

 

 

Diluted net (loss) income per share:

 

 

 

 

 

 

 

 

 

Income (loss) before change in accounting principle, net of tax effect

 

$

(0.01

)

$

0.01

 

$

(0.20

)

$

0.19

 

Cumulative effect of change in accounting principle, net of tax effect

 

 

 

 

0.01

 

Diluted net income (loss) per share

 

$

(0.01

)

$

0.01

 

$

(0.20

)

$

0.20

 

Shares used in diluted per share computation

 

590,759

 

628,104

 

588,573

 

633,718

 

 

 

 

 

 

 

 

 

 

 

(a)

Comprises of:

 

 

 

 

 

 

 

 

 

 

Interest expense on term loan and capital lease

 

$

(8,873

)

$

(732

)

$

(25,767

)

$

(1,954

)

 

Interest expense on supply agreement

 

(1,645

)

 

(4,668

)

 

 

Interest income, foreign exchange and other

 

4,470

 

7,577

 

8,917

 

17,506

 

 

 

$

(6,048)

 

$

6,845

 

$

(21,518

)

$

15,552

 

 

6



Marvell Technology Group Ltd.

Reconciliation of Non-GAAP Adjustments

(Unaudited)

(In thousands, except per share amounts)

Reconciliation of GAAP net (loss) income to non-GAAP net income:

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

October 27,

 

October 28,

 

October 27,

 

October 28,

 

 

 

2007

 

2006

 

2007

 

2006

 

 

 

 

 

 

 

 

 

 

 

GAAP net (loss) income

 

$

(6,436

)

$

6,046

 

$

(115,720

)

$

128,490

 

Stock-based compensation included in:

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

4,326

 

2,602

 

10,619

 

8,497

 

Research and development and other

 

39,989

 

26,322

 

106,622

 

93,003

 

Selling and marketing

 

6,949

 

6,502

 

25,097

 

23,198

 

General and administrative

 

4,092

 

6,702

 

18,682

 

21,796

 

Amortization of acquired intangible assets

 

37,311

 

27,405

 

111,924

 

72,161

 

Cumulative effect of change in accounting principle

 

 

 

 

(8,846

)

Non-GAAP net income

 

$

86,231

 

$

75,579

 

$

157,224

 

$

338,299

 

 

 

 

 

 

 

 

 

 

 

GAAP weighted average shares - diluted

 

590,759

 

628,104

 

588,573

 

633,718

 

Non-GAAP adjustment

 

39,854

 

3,393

 

42,971

 

5,185

 

Non-GAAP weighted average shares diluted (b)

 

630,613

 

631,497

 

631,544

 

638,903

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted net income (loss) per share

 

$

(0.01

)

$

0.01

 

$

(0.20

)

$

0.20

 

Non-GAAP diluted net income per share (a)

 

$

0.14

 

$

0.12

 

$

0.25

 

$

0.53

 


(a)

Non GAAP net income per share is calculated by dividing non-GAAP net income by non-GAAP weighted average shares diluted.

 

(b)

For purposes of calculating non-GAAP net income per share, the GAAP diluted weighted average shares outstanding is adjusted to exclude the benefits of SFAS 123R compensation costs attributable to future services and not yet recognized in the financial statements that are treated as proceeds assumed to be used to repurchase shares under the GAAP treasury method and also includes the antidilutive effects of warrants, common stock options and restricted stock.

 

7



 

Marvell Technology Group Ltd.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands)

 

 

October 27,

 

January 27,

 

 

 

2007

 

2007

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash, cash equivalents and short-term investments

 

$

529,474

 

$

596,380

 

Accounts receivable, net

 

386,542

 

328,283

 

Inventory

 

381,508

 

247,403

 

Prepaid expenses and other current assets

 

119,388

 

175,969

 

Total current assets

 

1,416,912

 

1,348,035

 

Property and equipment, net

 

418,900

 

440,943

 

Goodwill and acquired intangible assets

 

2,476,299

 

2,558,363

 

Other non current assets

 

157,033

 

180,359

 

Total assets

 

$

4,469,144

 

$

4,527,700

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

209,417

 

$

244,959

 

Accrued liabilities

 

284,345

 

373,282

 

Income taxes payable

 

25,187

 

29,078

 

Deferred income

 

76,292

 

46,459

 

Current portion of capital lease obligations

 

4,656

 

17,408

 

Total current liabilities

 

599,897

 

711,186

 

Capital lease obligations

 

8,141

 

17,096

 

Term loan obligations

 

391,750

 

394,750

 

Other long-term liabilities

 

162,887

 

177,484

 

Total liabilities

 

1,162,675

 

1,300,516

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common stock

 

1,185

 

1,175

 

Additional paid-in capital

 

3,997,037

 

3,802,509

 

Accumulated other comprehensive gain

 

495

 

28

 

Accumulated deficit

 

(692,248

)

(576,528

)

Total shareholders’ equity

 

3,306,469

 

3,227,184

 

Total liabilities and shareholders’ equity

 

$

4,469,144

 

$

4,527,700

 

 

8