($ millions) | 3Q15 | 3Q14 | 2Q15 |
Wholesale Wireless | 21 | 25 | 21 |
Roaming and Backhaul | 45 | 38 | 34 |
USF Support | 14 | 13 | 13 |
Total Wireless Revenue | 80 | 76 | 68 |
• | Revenues are unchanged and in the range of $920 - 970 million. |
• | Adjusted EBITDA remains at $310 - $335 million. |
• | Core capital expenditures are unchanged and will be approximately $170 million. |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Unaudited) | ||||||
(Amounts in thousands) | ||||||
September 30, | December 31, | |||||
ASSETS | 2015 | 2014 | ||||
Current assets: | ||||||
Cash and cash equivalents | $ | 59,689 | 15,402 | |||
Receivables (including $0 and $27,944 from a related party at September 30, 2015 and December 31, 2014, respectively) | 189,039 | 212,441 | ||||
Less allowance for doubtful receivables | 4,695 | 4,542 | ||||
Net receivables | 184,344 | 207,899 | ||||
Deferred income taxes | 49,075 | 56,120 | ||||
Prepaid expenses | 13,068 | 12,179 | ||||
Inventories | 10,075 | 17,032 | ||||
Other current assets | 3,136 | 153 | ||||
Total current assets | 319,387 | 308,785 | ||||
Property and equipment | 2,435,768 | 2,341,511 | ||||
Less accumulated depreciation | 1,350,470 | 1,229,029 | ||||
Net property and equipment | 1,085,298 | 1,112,482 | ||||
Goodwill | 239,098 | 229,560 | ||||
Cable certificates | 191,635 | 191,635 | ||||
Wireless licenses | 86,347 | 86,347 | ||||
Other intangible assets, net of amortization | 65,053 | 66,015 | ||||
Deferred loan and senior notes costs, net of amortization of $6,542 and $8,644 at September 30, 2015 and December 31, 2014, respectively | 16,969 | 10,949 | ||||
Other assets | 27,791 | 52,725 | ||||
Total other assets | 626,893 | 637,231 | ||||
Total assets | $ | 2,031,578 | 2,058,498 | |||
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED BALANCE SHEETS | ||||||
(Unaudited) | ||||||
(Continued) | ||||||
(Amounts in thousands) | ||||||
September 30, | December 31, | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | 2015 | 2014 | ||||
Current liabilities: | ||||||
Current maturities of obligations under long-term debt and capital leases | $ | 11,902 | 8,722 | |||
Accounts payable (including $0 and $7,447 to a related party at September 30, 2015 and December 31, 2014, respectively) | 50,417 | 76,918 | ||||
Deferred revenue | 33,917 | 29,314 | ||||
Accrued payroll and payroll related obligations | 29,138 | 32,803 | ||||
Accrued interest | 26,689 | 6,654 | ||||
Accrued liabilities | 17,135 | 14,457 | ||||
Subscriber deposits | 1,100 | 1,212 | ||||
Total current liabilities | 170,298 | 170,080 | ||||
Long-term debt, net | 1,345,098 | 1,036,056 | ||||
Obligations under capital leases, excluding current maturities (including $1,832 and $1,857 due to a related party at September 30, 2015 and December 31, 2014, respectively) | 61,885 | 68,356 | ||||
Deferred income taxes | 176,007 | 187,872 | ||||
Long-term deferred revenue | 94,701 | 85,734 | ||||
Other liabilities | 73,018 | 43,178 | ||||
Total liabilities | 1,921,007 | 1,591,276 | ||||
Commitments and contingencies | ||||||
Stockholders’ equity: | ||||||
Common stock (no par): | ||||||
Class A. Authorized 100,000 shares; issued 35,850 and 37,998 shares at September 30, 2015 and December 31, 2014, respectively; outstanding 35,824 and 37,972 shares at September 30, 2015 and December 31, 2014, respectively | — | 13,617 | ||||
Class B. Authorized 10,000 shares; issued and outstanding 3,154 and 3,159 at September 30, 2015 and December 31, 2014, respectively; convertible on a share-per-share basis into Class A common stock | 2,664 | 2,668 | ||||
Less cost of 26 Class A common shares held in treasury at September 30, 2015 and December 31, 2014 | (249 | ) | (249 | ) | ||
Paid-in capital | (4,931 | ) | 26,773 | |||
Retained earnings | 82,020 | 124,547 | ||||
Total General Communication, Inc. stockholders' equity | 79,504 | 167,356 | ||||
Non-controlling interests | 31,067 | 299,866 | ||||
Total stockholders’ equity | 110,571 | 467,222 | ||||
Total liabilities and stockholders’ equity | $ | 2,031,578 | 2,058,498 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||
(Unaudited) | ||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||
September 30, | September 30, | |||||||||||
(Amounts in thousands, except per share amounts) | 2015 | 2014 | 2015 | 2014 | ||||||||
Revenues: | ||||||||||||
Non-related party | $ | 258,573 | 225,677 | 731,907 | 636,416 | |||||||
Related party | — | 15,048 | 5,283 | 44,991 | ||||||||
Total revenues | 258,573 | 240,725 | 737,190 | 681,407 | ||||||||
Cost of goods sold (exclusive of depreciation and amortization shown separately below): | ||||||||||||
Non-related party | 82,717 | 73,971 | 235,860 | 212,821 | ||||||||
Related party | — | 2,930 | 881 | 8,236 | ||||||||
Total cost of goods sold | 82,717 | 76,901 | 236,741 | 221,057 | ||||||||
Selling, general and administrative expenses: | ||||||||||||
Non-related party | 82,655 | 71,717 | 249,090 | 211,144 | ||||||||
Related party | — | 1,066 | 540 | 3,348 | ||||||||
Total selling, general and administrative expenses | 82,655 | 72,783 | 249,630 | 214,492 | ||||||||
Depreciation and amortization expense | 45,157 | 41,705 | 135,563 | 127,843 | ||||||||
Software impairment charge | 2,571 | — | 29,839 | — | ||||||||
Operating income | 45,473 | 49,336 | 85,417 | 118,015 | ||||||||
Other income (expense): | ||||||||||||
Loss on extinguishment of debt | — | — | (27,700 | ) | — | |||||||
Interest expense (including amortization of deferred loan fees) | (21,088 | ) | (17,848 | ) | (64,473 | ) | (54,229 | ) | ||||
Impairment of equity method investment | — | — | (12,593 | ) | — | |||||||
Derivative instrument unrealized income (loss) | 30 | — | (5,040 | ) | — | |||||||
Other | 1,202 | (563 | ) | 2,445 | (1,709 | ) | ||||||
Other expense, net | (19,856 | ) | (18,411 | ) | (107,361 | ) | (55,938 | ) | ||||
Income (loss) before income taxes | 25,617 | 30,925 | (21,944 | ) | 62,077 | |||||||
Income tax (expense) benefit | (8,122 | ) | (5,078 | ) | 4,957 | (8,629 | ) | |||||
Net income (loss) | 17,495 | 25,847 | (16,987 | ) | 53,448 | |||||||
Net income (loss) attributable to non-controlling interests | (136 | ) | 15,932 | 278 | 36,466 | |||||||
Net income (loss) attributable to General Communication, Inc. | $ | 17,631 | 9,915 | (17,265 | ) | 16,982 | ||||||
Basic net income (loss) attributable to General Communication, Inc. common stockholders per Class A common share | $ | 0.45 | 0.24 | (0.45 | ) | 0.41 | ||||||
Basic net income (loss) attributable to General Communication, Inc. common stockholders per Class B common share | $ | 0.45 | 0.24 | (0.45 | ) | 0.41 | ||||||
Diluted net income (loss) attributable to General Communication, Inc. common stockholders per Class A common share | $ | 0.44 | 0.24 | (0.45 | ) | 0.41 | ||||||
Diluted net income (loss) attributable to General Communication, Inc. common stockholders per Class B common share | $ | 0.44 | 0.24 | (0.45 | ) | 0.41 | ||||||
Common shares used to calculate Class A basic EPS | 34,031 | 36,220 | 35,037 | 36,149 | ||||||||
Common shares used to calculate Class A diluted EPS | 38,115 | 39,528 | 38,195 | 39,457 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||
SUPPLEMENTAL SCHEDULES | ||||||||||||||
(Unaudited) | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
Third Quarter 2015 | Third Quarter 2014 | |||||||||||||
Wireless | Wireline | Wireless | Wireline | |||||||||||
Segment | Segment | Total | Segment | Segment | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 80,424 | 21,487 | 101,911 | 76,398 | 8,823 | 85,221 | |||||||
Data | — | 100,245 | 100,245 | — | 92,208 | 92,208 | ||||||||
Video | — | 32,959 | 32,959 | — | 38,328 | 38,328 | ||||||||
Voice | — | 23,458 | 23,458 | — | 24,968 | 24,968 | ||||||||
Total | 80,424 | 178,149 | 258,573 | 76,398 | 164,327 | 240,725 | ||||||||
Cost of goods sold | 18,031 | 64,686 | 82,717 | 24,021 | 52,880 | 76,901 | ||||||||
Contribution | 62,393 | 113,463 | 175,856 | 52,377 | 111,447 | 163,824 | ||||||||
Less SG&A | 5,115 | 77,540 | 82,655 | 5,336 | 67,447 | 72,783 | ||||||||
Share-based compensation | — | 2,660 | 2,660 | — | 2,153 | 2,153 | ||||||||
Accretion | 126 | 65 | 191 | 238 | 121 | 359 | ||||||||
Other | — | 474 | 474 | — | (359 | ) | (359 | ) | ||||||
Adjusted EBITDA | $ | 57,404 | 39,122 | 96,526 | 47,279 | 45,915 | 93,194 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||
SUPPLEMENTAL SCHEDULES | ||||||||||||||
(Unaudited) | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
Third Quarter 2015 | Second Quarter 2015 | |||||||||||||
Wireless | Wireline | Wireless | Wireline | |||||||||||
Segment | Segment | Total | Segment | Segment | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 80,424 | 21,487 | 101,911 | 67,940 | 22,952 | 90,892 | |||||||
Data | — | 100,245 | 100,245 | — | 98,895 | 98,895 | ||||||||
Video | — | 32,959 | 32,959 | — | 33,542 | 33,542 | ||||||||
Voice | — | 23,458 | 23,458 | — | 24,199 | 24,199 | ||||||||
Total | 80,424 | 178,149 | 258,573 | 67,940 | 179,588 | 247,528 | ||||||||
Cost of goods sold | 18,031 | 64,686 | 82,717 | 18,335 | 60,921 | 79,256 | ||||||||
Contribution | 62,393 | 113,463 | 175,856 | 49,605 | 118,667 | 168,272 | ||||||||
Less SG&A | 5,115 | 77,540 | 82,655 | 4,032 | 79,015 | 83,047 | ||||||||
Share-based compensation | — | 2,660 | 2,660 | — | 2,613 | 2,613 | ||||||||
Accretion | 126 | 65 | 191 | 154 | 197 | 351 | ||||||||
Other | — | 474 | 474 | — | (188 | ) | (188 | ) | ||||||
Adjusted EBITDA | $ | 57,404 | 39,122 | 96,526 | 45,727 | 42,274 | 88,001 |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||
SUPPLEMENTAL SCHEDULES | ||||||||||||||
(Unaudited) | ||||||||||||||
(Amounts in thousands) | ||||||||||||||
Nine Months Ended September 30, 2015 | Nine Months Ended September 30, 2014 | |||||||||||||
Wireless | Wireline | Wireless | Wireline | |||||||||||
Segment | Segment | Total | Segment | Segment | Total | |||||||||
Revenues | ||||||||||||||
Wireless | $ | 207,568 | 62,643 | 270,211 | 208,312 | 24,208 | 232,520 | |||||||
Data | — | 295,586 | 295,586 | — | 268,296 | 268,296 | ||||||||
Video | — | 100,140 | 100,140 | — | 105,207 | 105,207 | ||||||||
Voice | — | 71,253 | 71,253 | — | 75,384 | 75,384 | ||||||||
Total | 207,568 | 529,622 | 737,190 | 208,312 | 473,095 | 681,407 | ||||||||
Cost of goods sold | 53,897 | 182,844 | 236,741 | 66,234 | 154,823 | 221,057 | ||||||||
Contribution | 153,671 | 346,778 | 500,449 | 142,078 | 318,272 | 460,350 | ||||||||
Less SG&A | 13,649 | 235,981 | 249,630 | 17,188 | 197,304 | 214,492 | ||||||||
Share-based compensation | — | 8,074 | 8,074 | — | 6,124 | 6,124 | ||||||||
Accretion | 496 | 496 | 992 | 585 | 376 | 961 | ||||||||
Other | — | (55 | ) | (55 | ) | — | (481 | ) | (481 | ) | ||||
Adjusted EBITDA | $ | 140,518 | 119,312 | 259,830 | 125,475 | 126,987 | 252,462 |
General Communication, Inc. | ||||||||||||||||
Non-GAAP Financial Reconciliation Schedule | ||||||||||||||||
(Unaudited, Amounts in Thousands) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | June 30, | September 30, | September 30, | ||||||||||||
2015 | 2014 | 2015 | 2015 | 2014 | ||||||||||||
Net income (loss) | $ | 17,495 | 25,847 | (15,757 | ) | (16,987 | ) | 53,448 | ||||||||
Income tax expense (benefit) | 8,122 | 5,078 | (6,293 | ) | (4,957 | ) | 8,629 | |||||||||
Income (loss) before income taxes | 25,617 | 30,925 | (22,050 | ) | (21,944 | ) | 62,077 | |||||||||
Other (income) expense: | ||||||||||||||||
Interest expense (including amortization of deferred loan fees) | 21,088 | 17,848 | 22,400 | 64,473 | 54,229 | |||||||||||
Loss on extinguishment of debt | — | — | 27,700 | 27,700 | — | |||||||||||
Investments, net | — | — | 12,593 | 12,593 | — | |||||||||||
Derivative instrument unrealized (income) loss | (30 | ) | — | 2,950 | 5,040 | — | ||||||||||
Other | (1,202 | ) | 563 | (4,390 | ) | (2,445 | ) | 1,709 | ||||||||
Other expense, net | 19,856 | 18,411 | 61,253 | 107,361 | 55,938 | |||||||||||
Operating income | 45,473 | 49,336 | 39,203 | 85,417 | 118,015 | |||||||||||
Depreciation and amortization expense | 45,157 | 41,705 | 45,171 | 135,563 | 127,843 | |||||||||||
Software impairment charge | 2,571 | — | 851 | 29,839 | — | |||||||||||
Share-based compensation | 2,660 | 2,153 | 2,613 | 8,074 | 6,124 | |||||||||||
Accretion | 191 | 359 | 351 | 992 | 961 | |||||||||||
Other | 474 | (359 | ) | (188 | ) | (55 | ) | (481 | ) | |||||||
Adjusted EBITDA (Note 1) | $ | 96,526 | 93,194 | 88,001 | 259,830 | 252,462 | ||||||||||
Notes: | ||||||||||||||||
(1) The sum of net income (loss), interest expense (including amortization of deferred loan fees), interest income, income taxes, depreciation and amortization expense, loss on extinguishment of debt, software impairment charge, derivative instrument unrealized (income) loss, share-based compensation, accretion expense, loss attributable to non-controlling interests resulting from New Markets Tax Credit transactions, gains and impairment losses on equity and cost method investments, and other non-cash adjustments plus imputed interest on financed devices. Adjusted EBITDA is not presented as an alternative measure of net income, operating income or cash flow from operations, as determined in accordance with accounting principles generally accepted in the United States of America. GCI's management uses Adjusted EBITDA to evaluate the operating performance of its business, and as a measure of performance for incentive compensation purposes. GCI believes Adjusted EBITDA is a measure used as an analytical indicator of income generated to service debt and fund capital expenditures. In addition, multiples of current or projected Adjusted EBITDA are used to estimate current or prospective enterprise value. Adjusted EBITDA does not give effect to cash used for debt service requirements, and thus does not reflect funds available for investment or other discretionary uses. Adjusted EBITDA as presented herein may not be comparable to similarly titled measures reported by other companies. |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||||||
WIRELINE SEGMENT SUPPLEMENTAL REVENUE SCHEDULES | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
(Amounts in thousands) | ||||||||||||||||||
Third Quarter 2015 | Third Quarter 2014 | |||||||||||||||||
Business | Managed | Business | Managed | |||||||||||||||
Consumer | Services | Broadband | Total | Consumer | Services | Broadband | Total | |||||||||||
Revenues | ||||||||||||||||||
Wireless | $ | 19,451 | 2,036 | — | 21,487 | 7,989 | 834 | — | 8,823 | |||||||||
Data | 32,465 | 35,238 | 32,542 | 100,245 | 28,755 | 36,857 | 26,596 | 92,208 | ||||||||||
Video | 28,483 | 4,476 | — | 32,959 | 27,896 | 10,432 | — | 38,328 | ||||||||||
Voice | 7,420 | 10,316 | 5,722 | 23,458 | 7,972 | 11,657 | 5,339 | 24,968 | ||||||||||
Total | $ | 87,819 | 52,066 | 38,264 | 178,149 | 72,612 | 59,780 | 31,935 | 164,327 | |||||||||
(Amounts in thousands) | ||||||||||||||||||
Third Quarter 2015 | Second Quarter 2015 | |||||||||||||||||
Business | Managed | Business | Managed | |||||||||||||||
Consumer | Services | Broadband | Total | Consumer | Services | Broadband | Total | |||||||||||
Revenues | ||||||||||||||||||
Wireless | $ | 19,451 | 2,036 | — | 21,487 | 20,705 | 2,247 | — | 22,952 | |||||||||
Data | 32,465 | 35,238 | 32,542 | 100,245 | 32,034 | 35,485 | 31,376 | 98,895 | ||||||||||
Video | 28,483 | 4,476 | — | 32,959 | 28,921 | 4,621 | — | 33,542 | ||||||||||
Voice | 7,420 | 10,316 | 5,722 | 23,458 | 7,729 | 10,480 | 5,990 | 24,199 | ||||||||||
Total | $ | 87,819 | 52,066 | 38,264 | 178,149 | 89,389 | 52,833 | 37,366 | 179,588 | |||||||||
(Amounts in thousands) | ||||||||||||||||||
Nine Months Ended September 30, 2015 | Nine Months Ended September 30, 2014 | |||||||||||||||||
Business | Managed | Business | Managed | |||||||||||||||
Consumer | Services | Broadband | Total | Consumer | Services | Broadband | Total | |||||||||||
Revenues | ||||||||||||||||||
Wireless | $ | 56,566 | 6,077 | — | 62,643 | 21,840 | 2,368 | — | 24,208 | |||||||||
Data | 95,771 | 107,021 | 92,794 | 295,586 | 83,012 | 107,251 | 78,033 | 268,296 | ||||||||||
Video | 86,629 | 13,511 | — | 100,140 | 82,016 | 23,191 | — | 105,207 | ||||||||||
Voice | 22,950 | 31,502 | 16,801 | 71,253 | 24,696 | 34,757 | 15,931 | 75,384 | ||||||||||
Total | $ | 261,916 | 158,111 | 109,595 | 529,622 | 211,564 | 167,567 | 93,964 | 473,095 | |||||||||
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | |||||||||||||||||
KEY PERFORMANCE INDICATORS | |||||||||||||||||
(Unaudited) | |||||||||||||||||
September 30, 2015 | September 30, 2015 | ||||||||||||||||
as compared to | as compared to | ||||||||||||||||
September 30, | September 30, | June 30, | September 30, | June 30, | September 30, | June 30, | |||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | |||||||||||
Wireline Segment | |||||||||||||||||
Consumer | |||||||||||||||||
Data | |||||||||||||||||
Cable modem subscribers | 124,300 | 117,000 | 122,300 | 7,300 | 2,000 | 6.2 | % | 1.6 | % | ||||||||
Video | |||||||||||||||||
Basic subscribers | 113,600 | 115,900 | 112,900 | (2,300 | ) | 700 | (2.0 | )% | 0.6 | % | |||||||
Digital programming tier subscribers | 59,500 | 64,200 | 60,000 | (4,700 | ) | (500 | ) | (7.3 | )% | (0.8 | )% | ||||||
HD/DVR converter boxes | 110,700 | 105,600 | 108,300 | 5,100 | 2,400 | 4.8 | % | 2.2 | % | ||||||||
Homes passed | 251,200 | 248,000 | 249,600 | 3,200 | 1,600 | 1.3 | % | 0.6 | % | ||||||||
Voice | |||||||||||||||||
Local access lines in service | 51,000 | 55,900 | 52,000 | (4,900 | ) | (1,000 | ) | (8.8 | )% | (1.9 | )% | ||||||
Business Services | |||||||||||||||||
Data | |||||||||||||||||
Cable modem subscribers | 14,200 | 14,200 | 14,400 | — | (200 | ) | — | % | (1.4 | )% | |||||||
Voice | |||||||||||||||||
Local access lines in service | 47,100 | 47,400 | 47,200 | (300 | ) | (100 | ) | (0.6 | )% | (0.2 | )% | ||||||
Consumer and Business Services Combined | |||||||||||||||||
Wireless | |||||||||||||||||
Consumer Lifeline lines in service | 28,100 | 25,600 | 28,400 | 2,500 | (300 | ) | 9.8 | % | (1.1 | )% | |||||||
Consumer prepaid lines in service | 27,100 | 11,700 | 26,700 | 15,400 | 400 | 131.6 | % | 1.5 | % | ||||||||
Consumer postpaid lines in service | 146,700 | 91,000 | 151,800 | 55,700 | (5,100 | ) | 61.2 | % | (3.4 | )% | |||||||
Business Services postpaid lines in service | 30,000 | 18,600 | 29,200 | 11,400 | 800 | 61.3 | % | 2.7 | % | ||||||||
Total wireless lines in service | 231,900 | 146,900 | 236,100 | 85,000 | (4,200 | ) | 57.9 | % | -1.8 | % |
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES | ||||||||||||||||||||||
KEY PERFORMANCE INDICATORS | ||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||
September 30, 2015 | September 30, 2015 | |||||||||||||||||||||
Three Months Ended | as compared to | as compared to | ||||||||||||||||||||
September 30, | September 30, | June 30, | September 30, | June 30, | September 30, | June 30, | ||||||||||||||||
2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | ||||||||||||||||
Wireline segment | ||||||||||||||||||||||
Consumer | ||||||||||||||||||||||
Video | ||||||||||||||||||||||
Average monthly revenue per subscriber | $ | 80.85 | $ | 80.22 | $ | 84.60 | $ | 0.63 | $ | (3.75 | ) | 0.8 | % | (4.4 | )% | |||||||
Combined Consumer and Business Services | ||||||||||||||||||||||
Data | ||||||||||||||||||||||
Average monthly revenue per cable modem subscriber | $ | 84.87 | $ | 80.20 | $ | 83.93 | $ | 4.67 | $ | 0.94 | 5.8 | % | 1.1 | % | ||||||||
Wireless | ||||||||||||||||||||||
Average monthly revenue per subscriber | $ | 44.24 | $ | 50.87 | $ | 47.26 | $ | (6.63 | ) | $ | (3.02 | ) | (13.0 | )% | (6.4 | )% |