KATHMANDU FY13 RESULTS PRESENTATION

Similar documents
For personal use only. JBHi-FiLimited. Full Year Results Presentation 30 June August 2014

For personal use only

14 Directors' Report 25 Corporate Governance 29 Financial Statements 75 Statutory Information 80 Directory

APPENDIX 4E ANNUAL REPORT THORN GROUP LIMITED ACN YEAR ENDED 31 MARCH Page 1 of 7

For personal use only GALE PACIFIC LIMITED

For personal use only

TOURISM HOLDINGS LTD FY15 FULL YEAR RESULTS. August 27th 2015

Watpac Limited. 30 June 2013 Full Year Results Presentation. 28 August 2013

CROSS RELEASE PXUPA ASX RELEASE

MMS Group FY15 Results Presentation. August 2015

Confirmation Code:

WESTFIELD GROUP 2013 FULL YEAR RESULTS

This presentation relates to the Freightways Limited NZX announcement and media release of 22 February As such, it should be read in

PLANNING FORECASTING & PROCESS OPTIMISATION. Caleb Nicolson General Manager Group Supply Chain

The Reject Shop Limited - CorrectlyPreparing a Formal Formats Statement

Full Year Results Conference Call Presentation, 21 st March 2013

COMPUTERSHARE LIMITED (ASX:CPU) FINANCIAL RESULTS FOR THE FULL YEAR ENDED 30 JUNE August 2014

Tabcorp Holdings Limited 2011/12

THINKSMART REVENUE UP 30% - ON TRACK TO ACHIEVE FULL YEAR PROSPECTUS FORECASTS

2012 FINANCIAL REPORT TO SHAREHOLDERS

GrandVision reports Revenue growth of 13.8% and EPS growth of 31.7%

How To Profit From A Profit From The Year

SCA PROPERTY GROUP ANNOUNCES FIRST HALF FY16 RESULTS

Executive Chairman s Interim Report 2015

Freightways Full Year Presentation 18 August 2014

22 nd February FY 2009: Full Year Results 1 Jan Dec 09 Ned Montarello: Executive Chairman & CEO Neil Barker: Group COO

UBS Australian Healthcare Conference 6 November, 2008 Chris Rex, Managing Director

Reece Australia Limited (ABN ) and controlled entities Financial Information

Investor Presentation Final Results 12 MONTHS ENDED 30 June 2012

Sonic Healthcare Limited ABN PRELIMINARY FINAL REPORT FOR YEAR ENDED 30 JUNE 2007 Lodged with the ASX under Listing Rule 4.

Investor conferences Asia, United Kingdom and United States September and October 2015

UBS Australian Emerging gcompanies Conference April AHG Opportunities and Challenges

Super Retail Group Presentation. Macquarie Securities 2013 Australian Conference. Peter Birtles Managing Director and Chief Executive Officer

Analyst Presentation. for the year ended 28 February 2014

FLETCHER BUILDING INVESTOR STRATEGY DAY

Consolidated Statement of Profit or Loss (in million Euro)

EMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)

A X A L T A C O A T I N G S Y S T E M S. Q FINANCIAL RESULTS April 28, 2016

SMITHS CITY GROUP LIMITED HALF YEAR REPORT

INTERIM REPORT SIX MONTHS ENDED 31 DECEMBER 2015

Disclaimer. This document has been prepared by Tele Columbus AG (the "Company") solely for informational purposes.

Financials at a glance: Strong growth in topline and net adjusted income

Third quarter results as of December 31, Investor presentation

N Brown Group plc Interim Report 2013

FY 2006 Investor Update. Downer EDI Limited

Conference Transcription. Kathmandu. First Half Year Results FY11

PRELIMINARY RESULTS FOR HALF YEAR ENDED 30 SEPTEMBER 2015

PEGAS NONWOVENS SA. First quarter 2010 unaudited consolidated financial results

Medical Billing and Profit Growth in Australia

FOR IMMEDIATE RELEASE 17 September 2013 BOND INTERNATIONAL SOFTWARE PLC UNAUDITED INTERIM RESULTS

FOR IMMEDIATE RELEASE 28 September 2015 BOND INTERNATIONAL SOFTWARE PLC UNAUDITED INTERIM RESULTS

Metsä Board Metsä Board

3. CONSOLIDATED QUARTERLY FINANCIAL STATEMENTS

Trinity Mirror plc ANNUAL RESULTS 29 February 2016

TABCORP HALF YEAR RESULTS PRESENTATION

Reece Australia Limited (ABN ) and controlled entities

For the year ended: 31 Mar 31 Mar (million ) Change Net sales % Gross profit %

Consolidated Statement of Profit or Loss (in million Euro)

Results in accordance with Australian Accounting Standards $ 000. Revenue from operations up 3.4% to 1,562,534

Interim FY2009 Results 6 Months Ended 31 December Investor Presentation 9 February 2009

2008 annual results. Presentation on 18 February 2009

Brief Report on Closing of Accounts (connection) for the Term Ended March 31, 2007

Results Announcement for the half year ending 31 December Centuria Capital Limited Presentation to Investors and Analysts

MACINTOSH RETAIL GROUP NV. Aandeelhoudersvergadering d.d. 27 april General meeting of shareholders. April 27, 2010

Alternative Networks plc Interim results for the six months to 31 March 2015

Analyst presentation H1 2015/16

FURTHER PROFIT GROWTH IN FIRST-HALF 2015

Big Yellow Group PLC Interim 2003


Abbey plc ( Abbey or the Company ) Interim Statement for the six months ended 31 October 2007

GUD half year results Six months ended 31 December Jonathan Ling Managing Director

Report on the nine-month period ended July 31, 2004 WKN: ISIN: DE

Redflex reports significant profit increase

(2)Adoptions of simplified accounting methods and accounting methods particular to the presentation of quarterly financial statements: None

NATIONAL STORAGE REIT

Solid result with General Insurance net profit up strongly on 1H13

Rakon Limited. Annual Report 2016

Full-year results December 02, 2014

Kid ASA 11 February 2016 Q Presentation available at investor.kid.no

Supplementary Material on Consolidated Financial Results for the First Six Months of the Fiscal Year Ending December 31, 2015

ANNUAL GENERAL MEETING CHAIRMAN AND CEO ADDRESS

Appendix 4D The Reject Shop Limited (ABN ) Consolidated preliminary half year report

Consolidated Statement of Profit or Loss (in million Euro)

Half Year Results David Tudehope and Stuart Pauly 24 February 2016

ITW Conference Call Third Quarter 2013

Results Presentation. Half-Year Ended 31 December ASX Code: SAI. Tony Scotton Chief Executive Officer. 15 February 2011

NOMAD FOODS LIMITED ANNOUNCES FINANCIAL RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2016

HIGHLIGHTS FIRST QUARTER 2016

Financial Review +0.3 % -14 % The Group s adjusted net asset value. The Group s underlying earnings ADJUSTED NAV. HK$39,627m UNDERLYING EARNINGS

Full year results. March 2012

KAPCHORUA TEA COMPANY LIMITED NOTES TO THE FINANCIAL STATEMENTS (Continued)

FREIGHTWAYS LIMITED $241,760 11% $26,307 21% $26,307 21% Interim Dividend Gross amount per share Imputed amount per share cents 4.

SERVCORP LIMITED ABN APPENDIX 4E. Preliminary Final Report for the financial year ended 30 June 2009

10 th March 2015 Embargoed until 7.00 a.m. InterQuest Group plc ( InterQuest or Group )

Consolidated Financial Results for Fiscal Year 2013 (April 1, 2013 March 31, 2014)

Lodged with the ASX under Listing Rule 4.2A. Results for announcement to the market 2. Directors report 3. Consolidated interim income statement 6

> Wilh. Wilhelmsen ASA. Third Quarter th November 2011, Lysaker

2015 Annual Results 26 August 2015 Christopher Luxon CEO Rob McDonald CFO

AMP NZ Office Trust operating profit up 8.4 percent for first quarter

1st Quarter Report Aarhus United A/S

Transcription:

KATHMANDU FY13 RESULTS PRESENTATION

Contents Results Overview Key Line Items Country Results Cash Flow, Balance Sheet, Dividend Growth Strategy Update FY14 Outlook Questions 2

Results Overview

Results Overview: Highlights Summary Record sales and profit; Strong result given the difficult retail environment; Over 1 million Summit Club members; 17 new stores opened; total permanent stores 136. Sales and Margin Sales growth $36.9m (10.6% above last year); Same store sales growth 1.8% (5.6% at constant exchange rates); Gross profit margin 63.0%. Operating Costs Operating expenses 30bps reduction as a % of sales. Profit EBIT increase $6.4m, 11.2% above last year; NPAT $44.2m, increased by $9.3m, 26.6% above last year (NPAT $41.1m, +17.8% YOY excluding tax effect of Australian intercompany loan revaluation). 4

Results Overview: Year-On-Year Results Overview NZ $m *1 FY13 FY12 DIFF $ DIFF % Sales 384.0 347.1 36.9 10.6% Gross Profit 242.0 219.5 22.5 10.3% Gross Profit Margin 63.0% 63.2% Operating expenses (168.0) (153.0) (15.0) 9.8% % of Sales 43.8% 44.1% EBITDA 74.0 66.5 7.5 11.3% EBITDA margin % 19.3% 19.2% EBIT *2 63.4 57.0 6.4 11.2% EBIT margin % 16.5% 16.4% NPAT* 3 44.2 34.9 9.3 26.6% Permanent open stores *4 136 120 16 1. Rounding differences may arise in totals, both $ and %. 2. EBIT reduced YOY by $2.7m when compared to measurement at constant exchange rates. 3. FY13 NPAT includes $3.1m taxation expense benefit from Australian intercompany loan revaluation. 4. 17 permanent new stores opened, 2 permanent stores closed (UK), one temporary store converted to permanent. Currently trading from one temporary site : Cashel St Re-start (Christchurch). Excludes Online store. 5. FY13 NZ$/A$ conversion rate 0.823 (FY12: 0.776), FY13 NZ$/UK conversion rate 0.532 (FY12: 0.508). 5

Results Overview: Half-Year split YOY Results Overview NZ $m 1H FY13 1H FY12 DIFF $ DIFF % 2H FY13 2H FY12 DIFF $ DIFF % Sales 165.9 146.7 19.2 13.1% 218.1 200.4 17.7 8.8% Gross Profit 104.1 92.0 12.1 13.2% 137.9 127.5 10.4 8.2% Gross Profit Margin 62.7% 62.7% 63.2% 63.6% Operating expenses (83.2) (75.0) (8.2) 10.9% (84.8) (78.0) (6.8) 8.7% % of Sales 50.1% 51.1% 38.9% 38.9% EBITDA 20.9 17.0 3.9 22.9% 53.1 49.5 3.6 7.3% EBITDA margin % 12.6% 11.6% 24.3% 24.7% EBIT 15.8 12.7 3.1 24.4% 47.6 44.3 3.3 7.4% EBIT margin % 9.5% 8.7% 21.8% 22.1% NPAT 10.3 6.0 4.3 71.7% 33.9 28.9 5.0 17.3% Permanent Open Stores 129 114 15 136 120 16 1. Rounding differences may arise in totals, both $ and %. 6

Key Line Items

Sales SALES: +10.6% to $384.0m SALES *1 Sales growth year on year: *2 AU 19.5%, NZ 8.6%, UK (12.2)%. At constant exchange rates sales growth $51.8m / 14.9%. $245.8m $94.3 38.4% $141.9 57.7% $9.6m Australia New Zealand United Kingdom $306.1m $110.3 3.9% 36.0% $187.6 61.3% $8.2m 2.7% $347.1m $7.0m $126.1 36.3% $214.0 61.7% 2.0% $384.0m $137.0 35.7% $241.1 62.8% $5.9m 1.5% FY10 FY11 FY12 FY13 1. Country sales totals exclude inter-company sales. 2. Calculated on local currency sales results (not affected by year-on-year exchange rate variation). 8

Same Store Sales Growth: 4 Year History AU NZ 14.4% 12.3% 9.2% 6.5% 6.7% 4.4% 0.8% 0.6% FY10 FY11 FY12 FY13 GROUP - Actual Rates 15.7% GROUP - Constant Rates 12.9% 7.0% 5.7% 5.6% Same store sales growth 1.8% (5.6% at constant exchange rates); *1 UK same store sales down (6.5%); 4 year average: *2 AU 7.1% NZ 6.6% Group 6.6% (at constant exchange rates) 1.3% 1.8% 0.9% FY10 FY11 FY12 FY13 1. Same store sales measurement includes Online and all stores from their 53 rd week of trading. 2. Calculated on local currency sales results (not affected by year-on-year exchange rate variation). 9

Gross Profit Margin % 65.5% AU NZ UK GROUP 68.8% 66.9% 66.3% 65.5% 63.2% 63.2% 60.3% 60.6% 57.6% 57.7% 57.2% 57.4% 63.0% 53.9% 51.9% FY10 FY11 FY12 FY13 SHARE OF BUSINESS (GROSS PROFIT $) Remains within 62% to 64% long-term target range; 65.2% AU NZ UK 66.1% Group gross profit margin 20bps below last year (10bps at constant exchange rates); 33.1% 32.7% Store closures impacted UK margin. 1.7% 1.2% FY12 FY13 10

Cost of Doing Business OPERATING EXPENSES: +9.8% to $168.0m Operating expenses decreased by 30bps as a % of sales YOY Rent flat as a % of sales, but: - Retail rent increased as a % of sales, offset by - Overhead rent leverage and exchange rate translation Other operating expenses reduced 30 bps: - Leverage in Advertising and Distribution, offset by - Store and Online operating costs (AU effect) Excluding advertising, operating expenses as a % of sales increased by 30 bps due to Australian weighting NZ $m FY13 FY12 DIFF $ DIFF % Rent 43.8 39.6 4.2 10.6% % of Sales 11.4% 11.4% Other operating expenses 124.2 113.4 10.8 9.5% % of Sales 32.4% 32.7% Total operating expenses *1 168.0 153.0 15.0 9.8% % of Sales 43.8% 44.1% Depreciation 10.6 9.5 1.1 11.6% % of Sales 2.7% 2.7% Cost of doing business 178.6 162.5 16.1 9.9% % of Sales 46.5% 46.8% 1. FY13 total operating expense decrease attributable to year-on-year exchange rate movement $6.7m. 2. Rounding differences may arise in totals, both $ and %. 11

Earnings EBITDA $74.0m, +11.3% EBIT *1 $63.4m, +11.2% NPAT $44.2m, +26.6% 54.4 EBITDA $m 71.4 66.5 74.0 48.5 64.0 EBIT $m 57.0 63.4 FY10 FY11 FY12 FY13 22.1% 23.3% 19.2% 19.3% EBITDA margin % FY10 FY11 FY12 FY13 19.7% 20.9% 16.4% 16.5% EBIT margin % 25.2 NPAT $m *2 39.1 34.9 44.2 1. EBIT reduced YOY by $2.7m when compared to measurement at constant exchange rates. 2. FY10 NPAT result excludes IPO costs net of associated tax deductions. FY10 FY11 FY12 FY13 12

Country Results

Australia SALES: A$198.4m, +19.5% Same store sales growth: +6.7% EBITDA (trading result): A$36.0m, +13.9% EBITDA margin reduction primarily AU gross margin down 60 bps. Total operating expenses (excl. depreciation): FY13 48.2% of sales; FY12 47.9% of sales. 14 new stores:* 1 9 in 1H FY13: Carindale, Robina, Mackay (QLD); Tuggerah, Coffs Harbour, Pitt St (NSW); Fountain Gate (Melbourne), Morley Galleria (Perth), Casuarina (Darwin). A $m FY13 FY12 DIFF Sales 198.4 166.0 19.5% Same store sales growth 6.7% 6.5% EBITDA (trading result) *1 36.0 31.6 13.9% EBITDA margin % 18.1% 19.0% Permanent open stores 87 72 5 in 2H FY13: Eastgardens, Penrith (Sydney); The Glen, Nunawading (Melbourne); Hobart CBD. Relocations: Richmond (Melbourne), Perth. Major refurbishments: Highpoint, Knox City (Melbourne), Bondi (Sydney). 1. Plus one temporary store now treated as permanent (Moonee Ponds - Melbourne). 2. A reconciliation of EBITDA (trading result) to the financial statements is included in Appendix 1. 14

New Zealand SALES: NZ$137.0m, +8.6% Same store sales growth: +4.4% EBITDA (trading result): NZ$34.1m, +10.7% EBITDA uplift follows three flat years. Sales growth at slightly improved gross margins. Total operating expenses (excl. depreciation): FY13 32.8% of sales; FY12 33.2% of sales. 2 new stores, both in 2H FY13: Pukekohe and Westgate (Auckland). NZ $m FY13 FY12 DIFF Sales 137.0 126.1 8.6% Same store sales growth 4.4% 9.2% EBITDA (trading result) *1 34.1 30.8 10.7% EBITDA margin % 24.9% 24.4% Permanent open stores 44 42 Relocations: Nelson and Invercargill. 1. A reconciliation of EBITDA (trading result) to the financial statements is included in Appendix 1. 2. Note: Christchurch CBD store now closed permanently due to earthquake (temporary site still operating in the Re-start precinct). 15

United Kingdom SALES: UK 3.1m, -12.2% Same store sales growth: -6.5% EBITDA (trading result): UK (1.1)m, +31.3% Gross margin impacted by store closures. Improved result from re-organised on-going stores and cost of distribution. Total operating expenses (excl. depreciation): FY13 87.4% of sales; FY12 98.3% of sales. 1 new store opened in 2H FY13: Kensington High Street (London). UK m FY13 FY12 DIFF Sales 3.1 3.6-12.2% Same store sales growth (6.5%) (7.7)% EBITDA (trading result) *1 (1.1) (1.6) 31.3% EBITDA margin % (35.5%) (44.4)% Permanent open stores 5 6 2 stores closed in 2H FY13: Berners Street (London) and Brighton. White City (London) closed subsequent to year end 1 major refurbishment: Covent Garden (London). 1. A reconciliation of EBITDA (trading result) to the financial statements is included in Appendix 1. 2. Rounding differences may arise in totals, both $ and %. 16

Cash Flow Balance Sheet Dividend

Cash Flow Capital expenditure $17.4m (LY $21.8m): New stores capex: $10.5m (LY $14.4m): 17 new stores; 4 relocations; $2.2m of FY12 spend was on store projects completed FY13 Reduced spend per new store project. Existing stores capex: $2.2m (LY $0.8m). IT capex $3.6m (LY $3.0m): Dynamics AX for Retail. Other capex: $1.1m (LY $3.5m). NZ $m FY13 FY12 NPAT 44.2 34.9 Change in working capital (6.1) (12.3) Change in non-cash items 7.6 10.0 Operating cash flow 45.7 32.5 Key Line items: Net interest paid (including facility fees) (4.5) (5.8) Income taxes paid (18.4) (16.0) Capital expenditure (17.4) (21.8) Dividends paid (20.0) (20.0) Increase/(Decrease) in term borrowing (7.5) 7.2 1. Rounding differences may arise in totals, both $ and %. 18

Balance Sheet Small reduction in inventories per store YOY* 1 0.8 0.6 0.4 $0.374 $0.486 $0.591 $0.584 NZ $m FY13 FY12 Inventories 80.0 73.3 Property, plant and equipment 43.4 41.9 0.2 Intangible assets 234.9 249.1 0 FY10 FY11 FY12 FY13 Excluding goods in transit effect, down 4.3% per store. Interest rate swaps (NZ$20m; AU$22m). Other assets growth primarily due to change in valuation of hedging derivatives. Key Ratios FY13 FY12 Gearing *2 12.0% 15.7% Stock turns *3 1.9 2.0 Other assets 15.6 6.7 Total assets (excl. cash) 373.9 371.0 Net interest bearing liabilities and cash 40.2 51.9 Other non-current liabilities 0.7 0.8 Current liabilities 38.8 38.7 Total liabilities (net of cash) 79.7 91.4 Net assets 294.2 279.6 1. Each year includes permanent and temporary stores. 2. Net Debt / (Net Debt + Equity) at balance date. 3. COGS (rolling 12 months) / Average Inventories (start and end of period). 19

Dividend NZ 9.0 cps final dividend; full year payout NZ 12.0 cps (2012: 10.0 cps). Payout ratio within expected 50 to 60% of NPAT; AU dividend will be fully franked; NZ dividend fully imputed; Record date 12 November 2013, Payment date 22 November 2013. 20

Foreign Currency Effective US$ hedge rates FY13: A$/US$ 1.005 FY13 vs 0.973 FY12; NZ$/US$ 0.791 FY13 vs 0.753 FY12. Forward Hedging Position: Longest dated hedges September 2014; FY14 over 90% cover for full year; Rolling cover applied 12 months forward. FORWARD HEDGING POSITION FY14 FY15 A$ / US$ % covered 90%+ 10%+ Effective Rate 0.983 0.911 NZ$ / US$ % covered 90%+ 10%+ Effective Rate 0.804 0.777 No hedging NZ$:A$. 21

Growth Strategy Update

Growth Strategy Update GROWTH STRATEGY UPDATE New store rollout 170 stores targeted for Australia and New Zealand New stores continue to perform to expectation 15 stores remains target for FY14 Flagship store programme almost complete Success of new small store format extends store rollout plans Optimise existing store network Maximise market potential / share by fully optimising the existing store locations Flexibility in store formats allows best fit for each market Site by site evaluation in conjunction with increasing number of lease renewals from FY14 onwards Assortment range planning tools being implemented to optimise the product range for store footprint and location Online and digital Grow online sales in AU, NZ and international markets. Online sales 55% YOY growth, over 4% of total Group sales Programme of continuous enhancements underway including mobile optimisation and international shipping capability on new online platform Amazon UK launched, other similar opportunities being pursued Move to omni-channel retail, a fully integrated retail offer 23

Growth Strategy Update (continued) GROWTH STRATEGY UPDATE Enhance product offering Invest in growth categories Maximise sales productivity of existing range Maintain innovation, leadership and competitiveness Ongoing investment in research and product development, particularly in technical fabrics Best in field testing programme established to enhance technical credentials (XT product range introduced) Investment in Product team: design, research and development, technical skills New forecasting and planning system to be launched FY14 (Just Enough) Summit Club Loyalty Programme Enhanced relationships with our core customers Continue to grow database beyond one million customers One million Summit Club members goal now reached Future growth likely to be Australian centric with increasing brand penetration Loyalty incentive (accumulated spend) now integrated into Summit Club programme New CRM platform in place enabling improved targeted customer offers with a retention focus 24

FY14 Outlook

FY14 Outlook Kathmandu Store rollout is on track for 15 new stores in FY14. 7 sites already confirmed at West Lakes (Adelaide), Northland (Melbourne), Uni Hill Outlet (Melbourne), Jindalee Outlet (Brisbane), Emporium (Melbourne), Indooroopilly (Brisbane), and St Lukes (Auckland); Online sales growth continues new platform delivering improved customer experience in existing markets, and enabling us to pursue global sales opportunities and digital connectivity; UK business restructured, trading now the focus; Operating expenses remain a key management priority. Market / Environment Current economic conditions still uncertain globally, and particularly in Australia; Outdoor category remains resilient; Competition continues to increase. Summary Board and Management remain confident in the Kathmandu business model and on-going growth strategies; Providing there is no further deterioration in economic conditions, and following the investment programme in the last two years, Kathmandu expects another solid performance in FY14. 26

Questions

Appendix 1 Reconciliation of Country Trading Results Australia (NZ $m) FY13 FY12 Segment profit 20.5 29.2 Net interest 2.1 2.4 Facility fees 0.3 0.9 Depreciation 7.0 5.9 Inter-Co. financing 3.4 3.9 Foreign currency borrowings (Gain)/Loss 10.4 (1.6) EBITDA (trading result) 43.7 40.7 New Zealand (NZ $m) FY13 FY12 Segment profit 30.3 27.0 Net interest 1.7 1.8 Facility fees 0.3 0.7 Depreciation 3.2 3.3 Inter-Co. financing (3.4) (3.9) Holding Co. costs 1.8 1.8 Foreign currency borrowings (Gain)/Loss 0.2 0.1 EBITDA (trading result) 34.1 30.8 United Kingdom (NZ $m) FY13 FY12 Segment profit (2.3) (3.4) Depreciation 0.4 0.3 Foreign currency borrowings (Gain)/Loss (0.1) (0.1) 90 PERMANENT OPEN STORES 110 114 120 97 100 129 136 EBITDA (trading result) (2.0) (3.2) 1H FY10 2H FY10 1H FY11 2H FY11 1H FY12 2H FY12 1H FY13 2H FY13 1. Rounding differences may arise in totals, both $ and %. 28