0001144204-13-043775.txt : 20130808 0001144204-13-043775.hdr.sgml : 20130808 20130808065530 ACCESSION NUMBER: 0001144204-13-043775 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20130808 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130808 DATE AS OF CHANGE: 20130808 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FOSTER WHEELER AG CENTRAL INDEX KEY: 0001130385 STANDARD INDUSTRIAL CLASSIFICATION: HEAVY CONSTRUCTION OTHER THAN BUILDING CONST - CONTRACTORS [1600] IRS NUMBER: 223802649 STATE OF INCORPORATION: V8 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-31305 FILM NUMBER: 131019861 BUSINESS ADDRESS: STREET 1: 80 RUE DE LAUSANNE CITY: GENEVA STATE: V8 ZIP: CH 1202 BUSINESS PHONE: 9087304000 MAIL ADDRESS: STREET 1: PERRYVILLE CORPORATE PARK STREET 2: SERVICE ROAD EAST 173 CITY: CLINTON STATE: NJ ZIP: 08809 FORMER COMPANY: FORMER CONFORMED NAME: FOSTER WHEELER LTD DATE OF NAME CHANGE: 20001221 8-K 1 v351599_8k.htm FORM 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 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) August 8, 2013

 

FOSTER WHEELER AG

 

(Exact Name of Registrant as Specified in Its Charter)

 

Switzerland

 

(State or Other Jurisdiction of Incorporation)

 

001-31305  98-0607469 
(Commission File Number)  (IRS Employer Identification No.) 
   
Shinfield Park, Reading Berkshire, RG2 9FW, United Kingdom RG2 9FW
(Address of Principal Executive Offices)  (Zip Code) 

 

44-118-913-1234

 

(Registrant's Telephone Number, Including Area Code)

 

Not Applicable

 

(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 obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ 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 August 8, 2013, Foster Wheeler AG (the “Company”) issued a press release containing information about the Company's results of operations for the period ended June 30, 2013 and posted a fact book about such results on the Company’s website at www.fwc.com/corpgov/factbook.cfm. Copies of the press release and the fact book are attached hereto as Exhibits 99.1 and 99.2, respectively, both of which are incorporated into this Item 2.02 by reference.

 

 

Item 9.01 Financial Statements and Exhibits.

  

(d)     Exhibit(s)   
       
    99.1  Press release, dated August 8, 2013.  
    99.2 Fact book: Second quarter 2013.

 

 
 

 

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.

 

 

  FOSTER WHEELER AG
       
DATE:  August 8, 2013 By: /s/ Lisa Wood
    Name: Lisa Wood
    Title: Vice President and Controller

 

 
 

  

EXHIBIT INDEX

 

Exhibit Number    Description
     
99.1   Press Release, dated August 8, 2013. 
99.2   Fact book: Second quarter 2013.

  

 

EX-99.1 2 v351599_ex99-1.htm EXHIBIT 99.1

 

 

 

FOSTER WHEELER REPORTS RESULTS FOR SECOND QUARTER OF 2013

 

ZUG, SWITZERLAND, August 8, 2013 — Foster Wheeler AG (Nasdaq: FWLT) today reported income from continuing operations for the second quarter of 2013 of $68.3 million, or $0.68 per diluted share, compared with $30.4 million, or $0.29 per diluted share, in the second quarter of 2012.

 

Income from continuing operations in both quarterly periods was impacted by net asbestos-related gains and provisions, as detailed in an attached table. Excluding such items from both quarterly periods, adjusted income from continuing operations in the second quarter of 2013 was $54.6 million, or $0.54 per diluted share, compared with $33.7 million, or $0.32 per diluted share, in the year-ago quarter.

 

For the first six months of 2013, income from continuing operations was $85.2 million, or $0.83 per diluted share, compared with $71.9 million, or $0.66 per diluted share, for the first six months of 2012.

 

During the second quarter of 2013, Foster Wheeler’s Board of Directors approved a plan to sell the company’s wholly owned waste-to-energy facility in Camden, New Jersey. As a result of that decision, the results of operations of the facility are classified as discontinued operations.

 

The following tables present quarterly and average quarterly data for continuing operations, both as reported and as adjusted to exclude asbestos-related gains and provisions (as detailed in an attached table). The company believes that quarterly averages provide meaningful comparative relevance for certain key metrics in light of the significant quarter-to-quarter variability that is inherent in the company’s financial results.

 

(dollars in millions, from continuing operations)  Q2 2013   Qtrly Avg. 2013   Q2 2012   Qtrly Avg. 2012 
Income  $68   $43   $30   $37 
Adjusted income   $55   $37   $34   $45 
Consolidated revenues (FW Scope)  $642   $633   $685   $637 

 

Foster Wheeler’s Chief Executive Officer, Kent Masters, said, “Our adjusted income from continuing operations in the second quarter of 2013 was 22% above the average quarter of 2012, due largely to the strong performance of our Global Engineering and Construction (E&C) Group, which reported a 29% increase in EBITDA and a 12% increase in scope revenues. The E&C Group also reported a broad range of very favorable performance metrics, including robust bookings, an improved EBITDA margin and a near-record level of backlog in scope revenue.”

 

The company’s income from continuing operations in the second quarter of 2013 was also aided by a lower effective tax rate as compared with the average quarter of 2012, due primarily to favorable discrete tax items. In addition, the second quarter of 2013 included a $2.2 million after-tax benefit from the partial reversal of mark-to-market currency losses that had been reported in the first quarter of 2013.

 

 
 

 

Global Engineering and Construction (E&C) Group

 

(dollars in millions)  Q2 2013   Qtrly Avg. 2013   Q2 2012   Qtrly Avg. 2012 
New orders booked (FW Scope)  $537   $436   $392   $599 
Operating revenues (FW Scope)  $443   $434   $417   $397 
Segment EBITDA  $62   $49   $40   $48 
EBITDA Margin (FW Scope)   14.0%   11.2%   9.6%   12.1%

 

·Scope new orders in the second quarter of 2013 were robust but below the average quarter of 2012, a year in which the Global E&C Group reported a record level of new orders.
·Scope operating revenues in the second quarter of 2013 were 12% above the average quarter of 2012 due to an increased volume of work executed.
·EBITDA in the second quarter of 2013 was 29% above the average quarter of 2012. In addition to the contribution from recently completed acquisitions, EBITDA reflected an improved utilization rate, increased profit enhancement opportunities and higher equity earnings from partially owned power assets in Italy. EBITDA in the second quarter of 2013 also included a $2.3 million pretax benefit from the partial reversal of mark-to-market currency losses that were recorded in the first quarter of 2013.

 

Global Power Group (GPG)

 

(dollars in millions, EBITDA and revenues from continuing
operations)
  Q2 2013   Qrtly Avg 2013   Q2 2012   Qtrly Avg. 2012 
New orders booked (FW Scope)  $89   $142   $114   $145 
Operating revenues (FW Scope)  $199   $199   $268   $241 
Segment EBITDA  $46   $35   $42   $51 
EBITDA Margin (FW Scope)   22.9%   17.6%   15.7%   21.3%

 

·Scope new orders in the second quarter of 2013 were below the average quarter of 2012. Notable awards included a limited notice to proceed on a large boiler project – as well as orders for service work.
·Scope operating revenues in the second quarter of 2013 were below the average quarter of 2012, reflecting the lagging impact of weak order levels in 2012 and the first half of 2013.
·EBITDA in the second quarter of 2013 was below the average quarter of 2012 as a lower contribution from profit enhancements and reduced volumes were partly offset by $6 million of incremental equity income from a partially owned power plant in Chile.

 

Outlook/Guidance

 

Masters said, “We are raising our full-year earnings guidance. We now expect our full-year 2013 adjusted diluted earnings per share from continuing operations to be moderately above $1.54, due in part to the company’s strong performance in the second quarter of 2013.” The company’s previous guidance was that 2013 results were expected to be flat to moderately below $1.54.

 

In commenting on the company’s Global E&C Group, Masters said, “We continue to expect full-year scope revenues in 2013 to be up materially as compared with 2012, and we expect the full-year 2013 EBITDA margin on scope revenues in this business to be in the range of 10% to 12%. We now expect EBITDA to be more favorable than previously forecasted and that the EBITDA margin in 2013 could be near or above the high end of the full-year range.”

 

Masters said, “In our Global Power Group, we now expect that full-year 2013 EBITDA margin on scope revenues is likely to be in the range of 17% to 19% on a material decline in sequential-year scope revenues from continuing operations. The revised guidance — higher margins on reduced revenues — has resulted in a modest increase in the company’s expectations for Global Power Group EBITDA in 2013.”

 

2
 

 

Share Repurchase Program

 

Including the previously reported $66 million of stock repurchased during April 2013, the company repurchased a total of 5,092,700 shares for approximately $116 million during the second quarter of 2013. As of June 30, 2013, the company had approximately $270 million remaining under its authorized share repurchase program.

 

Conference Call Information

Foster Wheeler AG plans to hold a conference call today, Thursday, August 8, at 4:00 p.m. Central European Summer Time (10:00 a.m. Eastern Daylight Time in the U.S.) to discuss its financial results for the second quarter ended June 30, 2013. The call will be accessible to the public by telephone or webcast, and the company will post an accompanying slide presentation in the investor relations section of its website (www.fwc.com). To listen to the call by telephone, dial 973-935-8752 (conference I.D. No. 99977936) approximately ten minutes before the call. The conference call will also be available over the Internet at www.fwc.com or through StreetEvents at www.streetevents.com. A replay of the call will be available on the company's web site for four weeks following the call.

 

Income from Continuing Operations

All references to income from continuing operations in this news release refer to “Income from continuing operations attributable to Foster Wheeler AG” as reported in our consolidated financial statements.

 

Adjusted Income from Continuing Operations and Adjusted Earnings per Share from Continuing Operations

The company believes that adjusted income from continuing operations and adjusted earnings per share from continuing operations are important measures of performance because such adjusted figures exclude the variable impact of periodic asbestos-related gains and provisions. The company believes that the line item on its consolidated statement of operations entitled "Net Income attributable to Foster Wheeler AG" and “diluted earnings per share attributable to Foster Wheeler AG” are the most directly comparable GAAP financial measures to adjusted income from continuing operations and adjusted earnings per share from continuing operations.

 

Calculation of EBITDA

EBITDA is a supplemental financial measure not defined in generally accepted accounting principles, or GAAP. The company defines EBITDA as net income attributable to Foster Wheeler AG before interest expense, income taxes, depreciation and amortization. The company has presented EBITDA because it believes it is an important supplemental measure of operating performance. Certain covenants under our senior unsecured credit agreement use EBITDA, as defined in such agreement, in the covenant calculations, which is different from EBITDA as presented herein . The company believes that the line item on its consolidated statement of operations entitled "net income attributable to Foster Wheeler AG" is the most directly comparable GAAP financial measure to EBITDA. Since EBITDA is not a measure of performance calculated in accordance with GAAP, it should not be considered in isolation of, or as a substitute for, net income attributable to Foster Wheeler AG as an indicator of operating performance or any other GAAP financial measure.

 

EBITDA, as calculated by the company, may not be comparable to similarly titled measures employed by other companies. In addition, this measure does not necessarily represent funds available for discretionary use, and is not necessarily a measure of the company's ability to fund its cash needs. As EBITDA excludes certain financial information that is included in net income attributable to Foster Wheeler AG, users of this financial information should consider the type of events and transactions that are excluded.

 

The company's non-GAAP performance measure, EBITDA, has certain material limitations as follows:

•              It does not include interest expense. Because the company has borrowed money to finance some of its operations, interest is a necessary and ongoing part of its costs and has assisted the company in generating revenue. Therefore, any measure that excludes interest expense has material limitations;

 

3
 

 

•              It does not include taxes. Because the payment of taxes is a necessary and ongoing part of the company's operations, any measure that excludes taxes has material limitations; and

•              It does not include depreciation and amortization. Because the company must utilize property, plant and equipment and intangible assets in order to generate revenues in its operations, depreciation and amortization are necessary and ongoing costs of its operations. Therefore, any measure that excludes depreciation and amortization has material limitations.

 

Calculation of EBITDA Margin

Segment EBITDA margin is calculated by dividing business unit operating revenues in Foster Wheeler Scope into business unit EBITDA.

 

Foster Wheeler Scope

Foster Wheeler Scope represents that portion of backlog, new orders booked and operating revenues on which profit can be earned. Foster Wheeler Scope excludes revenues relating to third-party costs incurred by the company as agent or principal on a reimbursable basis.

 

Foster Wheeler AG is a global engineering and construction company and power equipment supplier delivering technically advanced, reliable facilities and equipment. The company employs approximately 13,000 talented professionals with specialized expertise dedicated to serving its clients through one of its two primary business groups. The company’s Global Engineering and Construction Group designs and constructs leading-edge processing facilities for the upstream oil and gas, LNG and gas-to-liquids, refining, chemicals and petrochemicals, power, minerals and metals, environmental, pharmaceuticals, biotechnology and healthcare industries.  The company’s Global Power Group is a world leader in combustion and steam generation technology that designs, manufactures and erects steam generating and auxiliary equipment for power stations and industrial facilities and also provides a wide range of aftermarket services.  The company is based in Zug, Switzerland, and its operational headquarters office is in Reading, United Kingdom.  For more information about Foster Wheeler, please visit our Web site at www.fwc.com

 

#    #    #

13-643

Safe Harbor Statement

Foster Wheeler AG news releases may contain forward-looking statements that are based on management’s assumptions, expectations and projections about the Company and the various industries within which the Company operates. These include statements regarding the Company’s expectations about revenues (including as expressed by its backlog), its liquidity, the outcome of litigation and legal proceedings and recoveries from customers for claims and the costs of current and future asbestos claims and the amount and timing of related insurance recoveries. Such forward-looking statements by their nature involve a degree of risk and uncertainty. The Company cautions that a variety of factors, including but not limited to the factors described in the Company’s most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q for the quarter ended March 31, 2013, which was filed with the U.S. Securities and Exchange Commission, and the following, could cause the Company’s business conditions and results to differ materially from what is contained in forward-looking statements: benefits, effects or results of the Company’s redomestication to Switzerland, benefits, effects or results of the Company’s strategic renewal initiative, further deterioration in global economic conditions, changes in investment by the oil and gas, oil refining, chemical/petrochemical and power generation industries, changes in the financial condition of its customers, changes in regulatory environments, changes in project design or schedules, contract cancellations, the changes in estimates made by the Company of costs to complete projects, changes in trade, monetary and fiscal policies worldwide, compliance with laws and regulations relating to the Company’s global operations, currency fluctuations, war, terrorist attacks and/or natural disasters affecting facilities either owned by the Company or where equipment or services are or may be provided by the Company, interruptions to shipping lanes or other methods of transit, outcomes of pending and future litigation, including litigation regarding the Company’s liability for damages and insurance coverage for asbestos exposure, protection and validity of the Company’s patents and other intellectual property rights, increasing global competition, compliance with its debt covenants, recoverability of claims against the Company’s customers and others by the Company and claims by third parties against the Company, and changes in estimates used in its critical accounting policies. Other factors and assumptions not identified above were also involved in the formation of these forward-looking statements and the failure of such other assumptions to be realized, as well as other factors, may also cause actual results to differ materially from those projected. Most of these factors are difficult to predict accurately and are generally beyond the Company’s control. You should consider the areas of risk described above in connection with any forward-looking statements that may be made by the Company. The Company undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. You are advised, however, to consult any additional disclosures the Company makes in proxy statements, quarterly reports on Form 10-Q, annual reports on Form 10-K and current reports on Form 8-K filed or furnished with to the Securities and Exchange Commission.

 

Contacts:      
Media Patti Landsperger 908 713 2944 E-mail:  patti_landsperger@fwc.com
Investor Relations Scott Lamb 908-730-4155 E-mail: scott_lamb@fwc.com
Other Inquiries   908-730-4000 fw@fwc.com

 

4
 

 

 

Foster Wheeler AG and Subsidiaries

Consolidated Statement of Operations

(in thousands of dollars, except share data and per share amounts)

(unaudited)

 

   Quarter Ended June 30,   Six Months Ended June 30, 
   2013   2012   2013   2012 
                 
Operating revenues  $863,407   $936,462   $1,653,551   $1,864,052 
Cost of operating revenues   709,800    797,529    1,380,498    1,585,036 
Contract profit   153,607    138,933    273,053    279,016 
                     
Selling, general and administrative expenses   89,801    85,289    180,133    168,430 
Other income, net   (18,014)   (10,515)   (22,765)   (18,653)
Other deductions, net   10,490    12,174    15,802    16,237 
Interest income   (1,482)   (2,947)   (2,944)   (6,114)
Interest expense   3,916    4,249    6,588    7,665 
Net asbestos-related (gain)/provision   (13,750)   3,713    (11,750)   5,710 
Income from continuing operations before income taxes   82,646    46,970    107,989    105,741 
Provision for income taxes   13,319    12,291    18,479    27,175 
Income from continuing operations   69,327    34,679    89,510    78,566 
Discontinued operations:                    
Income/(loss) from discontinued operations before income taxes   2,383    438    (1,495)   (406)
Provision for income taxes from discontinued operations   -    -    -    - 
Income/(loss) from discontinued operations   2,383    438    (1,495)   (406)
Net income   71,710    35,117    88,015    78,160 
Less: Net income attributable to noncontrolling interests   1,011    4,258    4,290    6,655 
Net income attributable to Foster Wheeler AG  $70,699   $30,859   $83,725   $71,505 
                     
Weighted–average number of shares outstanding:                    
Basic earnings per share   100,001,580    107,840,679    102,182,011    107,807,441 
Diluted earnings per share   100,254,752    107,843,255    102,566,647    107,867,594 
                     
Amounts attributable to Foster Wheeler AG:                    
Income from continuing operations  $68,316   $30,421   $85,220   $71,911 
Income/(loss) from discontinued operations   2,383    438    (1,495)   (406)
Net income  $70,699   $30,859   $83,725   $71,505 
                     
Basic earnings per share attributable to Foster Wheeler AG:                    
Income from continuing operations  $0.68   $0.29   $0.83   $0.66 
Income/(loss) from discontinued operations   0.03    -    (0.01)   - 
Net income  $0.71   $0.29   $0.82   $0.66 
                     
Diluted earnings per share attributable to Foster Wheeler AG:                    
Income from continuing operations  $0.68   $0.29   $0.83   $0.66 
Income/(loss) from discontinued operations   0.03    -    (0.01)   - 
Net income  $0.71   $0.29   $0.82   $0.66 

 

5
 

  

Foster Wheeler AG and Subsidiaries

Consolidated Balance Sheet

(in thousands of dollars)

(unaudited)

 

   June 30,   December 31, 
   2013   2012 
ASSETS          
Current Assets:          
Cash and cash equivalents  $414,738   $582,322 
Accounts and notes receivable, net:          
Trade   645,229    609,213 
Other   79,883    86,981 
Contracts in process   200,297    228,979 
Prepaid, deferred and refundable income taxes   55,438    57,404 
Other current assets   44,341    47,138 
Current assets held for sale   1,758    1,505 
Total current assets   1,441,684    1,613,542 
Land, buildings and equipment, net   280,182    285,402 
Restricted cash   49,417    62,189 
Notes and accounts receivable – long-term   13,912    14,119 
Investments in and advances to unconsolidated affiliates   170,641    205,476 
Goodwill   154,688    133,518 
Other intangible assets, net   122,078    105,100 
Asbestos-related insurance recovery receivable   127,362    132,438 
Long-term assets held for sale   45,219    49,579 
Other assets   112,445    90,509 
Deferred tax assets   46,535    42,052 
TOTAL ASSETS  $2,564,163   $2,733,924 
LIABILITIES, TEMPORARY EQUITY AND EQUITY          
Current Liabilities:          
Current installments on long-term debt  $13,262   $13,672 
Accounts payable   315,447    298,411 
Accrued expenses   221,146    231,602 
Billings in excess of costs and estimated earnings on uncompleted contracts   518,192    564,356 
Income taxes payable   36,614    64,992 
Current liabilities held for sale   1,783    3,154 
Total current liabilities   1,106,444    1,176,187 
Long-term debt   115,692    124,034 
Deferred tax liabilities   44,618    40,889 
Pension, postretirement and other employee benefits   171,387    177,345 
Asbestos-related liability   242,874    259,350 
Other long-term liabilities   189,510    190,132 
Commitments and contingencies          
TOTAL LIABILITIES   1,870,525    1,967,937 
Temporary Equity:          
Non-vested share-based compensation awards subject to redemption   10,663    8,594 
TOTAL TEMPORARY EQUITY   10,663    8,594 
Equity:          
Registered shares   270,529    269,633 
Paid-in capital   275,262    266,943 
Retained earnings   919,718    835,993 
Accumulated other comprehensive loss   (577,456)   (567,603)
Treasury shares   (241,107)   (90,976)
TOTAL FOSTER WHEELER AG SHAREHOLDERS’ EQUITY   646,946    713,990 
Noncontrolling interests   36,029    43,403 
TOTAL EQUITY   682,975    757,393 
TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY  $2,564,163   $2,733,924 

 

6
 

  

Foster Wheeler AG and Subsidiaries

Business Segments

(in thousands of dollars)

(unaudited)

 

   Quarter Ended June 30,   Six Months Ended June 30, 
   2013   2012   2013   2012 
Global Engineering & Construction Group                    
Backlog - in future revenues  $2,655,200   $2,195,200   $2,655,200   $2,195,200 
New orders booked - in future revenues   661,000    496,900    1,128,700    1,169,500 
Operating revenues   662,719    666,142    1,250,693    1,337,015 
EBITDA   62,133    39,917    97,321    86,845 
                     
Foster Wheeler Scope (1):                    
Backlog - in Foster Wheeler Scope   2,089,900    1,304,000    2,089,900    1,304,000 
New orders booked -  in Foster Wheeler Scope   537,000    391,500    872,500    762,500 
Operating revenues - in Foster Wheeler Scope  $443,488   $416,830   $868,242   $781,846 
                     
Global Power Group                    
Backlog - in future revenues (3)  $626,000   $946,800   $626,000   $946,800 
New orders booked - in future revenues (3)   90,300    116,200    289,200    277,900 
Operating revenues (4)   200,688    270,320    402,858    527,037 
EBITDA   45,584    42,198    70,271    94,139 
                     
Foster Wheeler Scope (1):                    
Backlog - in Foster Wheeler Scope (3)   616,400    937,300    616,400    937,300 
New orders booked -  in Foster Wheeler Scope (3)   88,600    114,300    284,700    273,700 
Operating revenues - in Foster Wheeler Scope (4)  $198,885   $268,432   $398,156   $522,892 
                     
Corporate & Finance Group (2)                    
EBITDA  $(8,712)  $(23,592)  $(28,509)  $(50,870)
                     
Consolidated                    
Backlog - in future revenues (3)  $3,281,200   $3,142,000   $3,281,200   $3,142,000 
New orders booked - in future revenues (3)   751,300    613,100    1,417,900    1,447,400 
Operating revenues (4)   863,407    936,462    1,653,551    1,864,052 
EBITDA from continuing operations   99,005    58,523    139,083    130,114 
                     
Foster Wheeler Scope (1):                    
Backlog - in Foster Wheeler Scope (3)   2,706,300    2,241,300    2,706,300    2,241,300 
New orders booked -  in Foster Wheeler Scope (3)   625,600    505,800    1,157,200    1,036,200 
Operating revenues - in Foster Wheeler Scope (4)  $642,373   $685,262   $1,266,398   $1,304,738 

  

 
(1)Foster Wheeler Scope represents the portion of backlog, new orders booked and operating revenues on which profit can be earned. Foster Wheeler Scope excludes revenues relating to third-party costs incurred by the company as agent or principal on a reimbursable basis.
(2)Includes intersegment eliminations.
(3)The backlog and new orders booked balances above include balances for discontinued operations, which were insignificant based on our consolidated and business group balances.
(4)The operating revenues balances above represent balances from continuing operations.

 

7
 

  

Foster Wheeler AG and Subsidiaries

Reconciliations of Foster Wheeler Scope and EBITDA

(in thousands of dollars)

(unaudited)

 

       Twelve Months 
       Ended 
   Quarter Ended June 30,   Six Months Ended June 30,   December 31, 
   2013   2012   2013   2012   2012 
Reconciliation of Foster Wheeler Scope Operating                         
Revenues to Operating Revenues (1)                         
                          
Global Engineering & Construction Group                         
Foster Wheeler Scope operating revenues  $443,488   $416,830   $868,242   $781,846   $1,586,198 
Flow-through revenues   219,231    249,312    382,451    555,169    833,129 
Operating revenues  $662,719   $666,142   $1,250,693   $1,337,015   $2,419,327 
                          
Global Power Group                         
Foster Wheeler Scope operating revenues  $198,885   $268,432   $398,156   $522,892   $962,247 
Flow-through revenues   1,803    1,888    4,702    4,145    9,820 
Operating revenues  $200,688   $270,320   $402,858   $527,037   $972,067 
                          
Consolidated                         
Foster Wheeler Scope operating revenues  $642,373   $685,262   $1,266,398   $1,304,738   $2,548,445 
Flow-through revenues   221,034    251,200    387,153    559,314    842,949 
Operating revenues  $863,407   $936,462   $1,653,551   $1,864,052   $3,391,394 
                          
Reconciliation of EBITDA from continuing operations to Net Income (2)                         
EBITDA from continuing operations:                         
Global Engineering & Construction Group  $62,133   $39,917   $97,321   $86,845   $192,208 
Global Power Group   45,584    42,198    70,271    94,139    204,758 
Corporate & Finance Group   (8,712)   (23,592)   (28,509)   (50,870)   (121,453)
EBITDA from continuing operations   99,005    58,523    139,083    130,114    275,513 
Less: Interest expense   3,916    4,249    6,588    7,665    13,797 
Less: Depreciation and amortization (3)   13,454    11,562    28,796    23,363    50,234 
Less: Provision for income taxes   13,319    12,291    18,479    27,175    62,267 
Income from continuing operations (2)   68,316    30,421    85,220    71,911    149,215 
Income/(loss) from discontinued operations (2)   2,383    438    (1,495)   (406)   (13,193)
Net income (2)  $70,699   $30,859   $83,725   $71,505   $136,022 

 

 
(1)The operating revenues represent balances from continuing operations.
(2)Amounts attributable to Foster Wheeler AG.
(3)The depreciation and amortization by business segment:

 

                   Twelve Months 
                   Ended 
   Quarter Ended June 30,   Six Months Ended June 30,   December 31, 
   2013   2012   2013   2012   2012 
Global Engineering & Construction Group  $7,756   $5,484   $15,794   $10,907   $23,115 
Global Power Group   5,200    5,425    10,415    11,161    22,637 
Corporate & Finance Group   498    653    2,587    1,295    4,482 
Total depreciation and amortization  $13,454   $11,562   $28,796   $23,363   $50,234 

 

8
 

 

Foster Wheeler AG and Subsidiaries

EBITDA, Net Income* and Diluted Earnings Per Share Reconciliation

(in thousands of dollars, except per share amounts)

(unaudited)

 

   Quarter Ended June 30, 
   2013   2012 
           Diluted
Earnings
           Diluted
Earnings
 
   EBITDA   Net Income*   Per Share   EBITDA   Net Income*   Per Share 
                         
As adjusted  $85,255   $54,566   $0.54   $62,236   $33,697   $0.32 
Adjustments:                              
Net asbestos-related gain/(provision)   13,750    13,750    0.14    (3,713)   (3,276)   (0.03)
                               
As reported from continuing operations  $99,005   $68,316   $0.68   $58,523   $30,421   $0.29 
As reported from discontinued operations        2,383    0.03         438    - 
As reported       $70,699   $0.71        $30,859   $0.29 

 

   Six Months Ended June 30, 
   2013   2012 
           Diluted
Earnings
           Diluted
Earnings
 
   EBITDA   Net Income*   Per Share   EBITDA   Net Income*   Per Share 
                         
As adjusted  $127,333   $73,470   $0.72   $135,824   $77,184   $0.71 
Adjustments:                              
Net asbestos-related gain/(provision)   11,750    11,750    0.11    (5,710)   (5,273)   (0.05)
                               
As reported from continuing operations  $139,083   $85,220   $0.83   $130,114   $71,911   $0.66 
As reported from discontinued operations        (1,495)   (0.01)        (406)   - 
As reported       $83,725   $0.82        $71,505   $0.66 

 

   Twelve Months Ended December 31, 2012 
           Diluted
Earnings
 
   EBITDA   Net Income*   Per Share 
                
As adjusted  $306,018   $179,137   $1.66 
Adjustments:               
Net asbestos-related provision   (30,505)   (29,922)   (0.27)
                
As reported from continuing operations  $275,513   $149,215   $1.39 
As reported from discontinued operations        (13,193)   (0.12)
As reported       $136,022   $1.27 

 

 

* Net income attributable to Foster Wheeler AG.

 

9
 

  

Foster Wheeler AG and Subsidiaries

Average Calculations

(in thousands of dollars, except per share amounts)

(unaudited)

 

   2012
Full Year
   2012
Quarterly
Average(1)
   Six Months
Ended
June 30,
2013
   2013
Quarterly
Average(2)
 
Consolidated                    
Operating revenues - in Foster Wheeler Scope (3)  $2,548,445   $637,111   $1,266,398   $633,199 
Income from continuing operations (4)  $149,215   $37,304   $85,220   $42,610 
Adjusted income from continuing operations (4)  $179,137   $44,784   $73,470   $36,735 
Consolidated EBITDA from continuing operations  $275,513   $68,878   $139,083   $69,542 
Consolidated EBITDA from continuing operations, as adjusted  $306,018   $76,505   $127,333   $63,667 
Adjusted diluted earnings per share  $1.66   $0.42   $0.72   $0.36 
                     
Global Engineering & Construction Group                    
New orders booked - in Foster Wheeler Scope  $2,397,600   $599,400   $872,500   $436,250 
Operating revenues - in Foster Wheeler Scope  $1,586,198   $396,550   $868,242   $434,121 
EBITDA  $192,208   $48,052   $97,321   $48,661 
EBITDA margin   12.1%   12.1%   11.2%   11.2%
                     
Global Power Group                    
New orders booked - in Foster Wheeler Scope (5)  $579,000   $144,750   $284,700   $142,350 
Operating revenues - in Foster Wheeler Scope (3)  $962,247   $240,562   $398,156   $199,078 
EBITDA  $204,758   $51,190   $70,271   $35,136 
EBITDA margin   21.3%   21.3%   17.6%   17.6%

 

 
(1)To calculate the quarterly average dollar amounts, the company divided reported annual figures by four.
(2)To calculate the quarterly average dollar amounts, the company divided reported six-months figures by two.
(3)The operating revenues represent balances from continuing operations.
(4)Amounts attributable to Foster Wheeler AG.
(5)New orders booked balances above include balances for discontinued operations, which were insignificant based on our consolidated and business group balances.

 

10

 

 

 

EX-99.2 3 v351599_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

 

Fact Book

Second Quarter 2013

 

Foster Wheeler AG (NASDAQ: FWLT) is a leading engineering and construction company and power equipment supplier.

 

This summary document is designed to be read in conjunction with the company's Form 10-K and Form 10-Q filings. Please see those documents for additional details and important disclosures relating to the financial data in this Fact Book. See appendices and footnotes starting on page 14 of this Fact Book.

 

 
 

 

Contents  
   
Consolidated Highlights    3
   
Business Group Data    4
   
Backlog:  
Global E&C Group    5
Global Power Group    6
Consolidated     7
   
New Orders Booked:  
Global E&C Group    8
Global Power Group    9
Consolidated     10
   
Consolidated Statement of Operations    11
Consolidated Balance Sheet    12
Consolidated Statement of Cash Flows    13
   
Appendices and Footnotes   14

 

 
 

 

FOSTER WHEELER AG

CONSOLIDATED HIGHLIGHTS

(in thousands of dollars, except share data and ratios)

 

   2013   2012   2011 
   YTD
6/30
   Q2
6/30
   Q1
3/31
   Full Year
 2012
   Q4
12/31
   Q3
9/30
   Q2
6/30
   Q1
3/31
   Full Year
 2011
 
                                     
Backlog (Future Revenues)  $3,281,200   $3,281,200   $3,460,000   $3,648,000   $3,648,000   $3,403,600   $3,142,000   $3,590,400   $3,626,100 
New orders booked (Future Revenues)   1,417,900    751,300    666,600    3,449,500    978,200    1,023,900    613,100    834,300    4,285,800 
Operating revenues from continuing operations   1,653,551    863,407    790,144    3,391,394    730,046    797,296    936,462    927,590    4,458,108 
Income from continuing operations attributable to FWAG   85,220    68,316    16,904    149,215    18,637    58,667    30,421    41,490    161,054 
Income from discontinued operations attributable to FWAG   (1,495)   2,383    (3,878)   (13,193)   (12,342)   (445)   438    (844)   1,329 
Net income attributable to Foster Wheeler AG   83,725    70,699    13,026    136,022    6,295    58,222    30,859    40,646    162,383 
Diluted earnings per share:                                             
Income from continuing operations attributable to FWAG  $0.83   $0.68   $0.16   $1.39   $0.18   $0.55   $0.29   $0.38   $1.34 
Income from discontinued operations attributable to FWAG   (0.01)   0.03    (0.04)   (0.12)   (0.12)   (0.01)   -    -    0.01 
Net income attributable to Foster Wheeler AG  $0.82   $0.71   $0.12   $1.27   $0.06   $0.54   $0.29   $0.38   $1.35 
                                              
EBITDA from continuing operations:                                             
Global E&C Group  $97,321   $62,133   $35,188   $192,208   $53,399   $51,964   $39,917   $46,928   $210,541 
Global Power Group   70,271    45,584    24,687    204,758    46,223    64,396    42,198    51,941    178,233 
C&F Group   (28,509)   (8,712)   (19,797)   (121,453)   (45,055)   (25,528)   (23,592)   (27,278)   (111,779)
EBITDA from continuing operations  $139,083   $99,005   $40,078   $275,513   $54,567   $90,832   $58,523   $71,591   $276,995 
                                              
Foster Wheeler Scope (FW Scope) 1:                                             
Backlog:  $2,706,300   $2,706,300   $2,765,300   $2,950,200   $2,950,200   $2,615,100   $2,241,300   $2,527,300   $2,562,300 
New orders booked   1,157,200    625,600    531,600    2,976,600    988,000    952,400    505,800    530,400    2,699,000 
Operating revenues from continuing operations  $1,266,398   $642,373   $624,025   $2,548,445   $646,221   $597,486   $685,262   $619,476   $2,600,547 
                                              
Key Financial Statistics                                             
Cash and cash equivalents  $414,738   $414,738   $475,716   $582,322   $582,322   $709,370   $767,259   $648,904   $718,049 
Total current assets   1,441,684    1,441,684    1,490,873    1,613,542    1,613,542    1,689,099    1,701,813    1,651,747    1,523,187 
Total assets   2,564,163    2,564,163    2,600,033    2,733,924    2,733,924    2,784,452    2,741,126    2,734,573    2,613,880 
Total current liabilities   1,106,444    1,106,444    1,103,917    1,176,187    1,176,187    1,186,326    1,185,442    1,168,798    1,090,984 
Total debt (short and long-term debt)   128,954    128,954    134,714    137,706    137,706    141,956    140,188    151,344    149,111 
Total liabilities   1,870,525    1,870,525    1,868,172    1,967,937    1,967,937    1,937,364    1,938,236    1,951,847    1,873,215 
Total Foster Wheeler AG shareholders' equity  $646,946   $646,946   $688,288   $713,990   $713,990   $791,003   $751,907   $736,518   $687,747 
                                              
Current ratio 2   1.30 x    1.30 x    1.35 x    1.37 x    1.37 x    1.42 x    1.44 x    1.41 x    1.40 x 
Net working capital 3  $335,240   $335,240   $386,956   $437,355   $437,355   $502,773   $516,371   $482,949   $432,203 
Debt-to-total assets ratio   5.0%   5.0%   5.2%   5.0%   5.0%   5.1%   5.1%   5.5%   5.7%

 

1Definition of Scope: Metrics expressed in Foster Wheeler Scope represent that portion of our operating revenues from continuing operations, new orders booked and backlog on which profit is earned.

Scope excludes revenues relating to third party costs incurred by us as agent or principal on a reimbursable basis ("flow-through" costs).

 

2Definition of Current Ratio: Current assets divided by current liabilities.
3Definition of Net Working Capital: Current assets minus current liabilities.

 

NOTE:The new orders booked and backlog balances above include balances for discontinued operations, which were insignificant based on our consolidated balances.

 

3
 

 

FOSTER WHEELER AG

BUSINESS GROUP DATA

(in thousands of dollars)

 

   2013   2012   2011 
   YTD
6/30
   Q2
6/30
   Q1
3/31
   Full Year
2012
   Q4
12/31
   Q3
9/30
   Q2
6/30
   Q1
3/31
   Full Year
2011
 
Global E&C Group                                             
Operating revenues  $1,250,693   $662,719   $587,974   $2,419,327   $504,240   $578,072   $666,142   $670,873   $3,443,079 
Operating revenues (FW Scope)   868,242    443,488    424,754    1,586,198    423,870    380,482    416,830    365,016    1,594,992 
EBITDA  $97,321   $62,133   $35,188   $192,208   $53,399   $51,964   $39,917   $46,928   $210,541 
EBITDA % of operating revenues   7.8%   9.4%   6.0%   7.9%   10.6%   9.0%   6.0%   7.0%   6.1%
EBITDA % of operating revenues (FW Scope)   11.2%   14.0%   8.3%   12.1%   12.6%   13.7%   9.6%   12.9%   13.2%
New orders booked (Future Revenues)  $1,128,700   $661,000   $467,700   $2,860,400   $852,900   $838,000   $496,900   $672,600   $3,024,900 
New orders booked (FW Scope)   872,500    537,000    335,500    2,397,600    866,500    768,600    391,500    371,000    1,447,200 
Backlog (Future Revenues)   2,655,200    2,655,200    2,719,100    2,884,700    2,884,700    2,485,800    2,195,200    2,450,800    2,420,200 
Backlog (FW Scope)  $2,089,900   $2,089,900   $2,034,100   $2,196,700   $2,196,700   $1,706,800   $1,304,000   $1,397,200   $1,365,900 
                                              
Global Power Group                                             
Operating revenues  $402,858   $200,688   $202,170   $972,067   $225,806   $219,224   $270,320   $256,717   $1,015,029 
Operating revenues (FW Scope)   398,156    198,885    199,271    962,247    222,351    217,004    268,432    254,460    1,005,555 
EBITDA  $70,271   $45,584   $24,687   $204,758   $46,223   $64,396   $42,198   $51,941   $178,233 
EBITDA % of operating revenues   17.4%   22.7%   12.2%   21.1%   20.5%   29.4%   15.6%   20.2%   17.6%
EBITDA % of operating revenues (FW Scope)   17.6%   22.9%   12.4%   21.3%   20.8%   29.7%   15.7%   20.4%   17.7%
New orders booked (Future Revenues)  $289,200   $90,300   $198,900   $589,100   $125,300   $185,900   $116,200   $161,700   $1,260,900 
New orders booked (FW Scope)   284,700    88,600    196,100    579,000    121,500    183,800    114,300    159,400    1,251,800 
Backlog (Future Revenues)   626,000    626,000    740,900    763,300    763,300    917,800    946,800    1,139,600    1,205,900 
Backlog (FW Scope)  $616,400   $616,400   $731,200   $753,500   $753,500   $908,300   $937,300   $1,130,100   $1,196,400 
                                              
CONSOLIDATED EBITDA                                             
 Global E&C Group  $97,321   $62,133   $35,188   $192,208   $53,399   $51,964   $39,917   $46,928   $210,541 
 Global Power Group   70,271    45,584    24,687    204,758    46,223    64,396    42,198    51,941    178,233 
 C&F Group   (28,509)   (8,712)   (19,797)   (121,453)   (45,055)   (25,528)   (23,592)   (27,278)   (111,779)
Total EBITDA from continuing operations  $139,083   $99,005   $40,078   $275,513   $54,567   $90,832   $58,523   $71,591   $276,995 

 

NOTE 1:The operating revenues and EBITDA balances above represent balances from continuing operations.

 

NOTE 2:The new orders booked and backlog balances above include balances for discontinued operations, which were insignificant based on our consolidated and business group balances.

 

4
 

 

FOSTER WHEELER AG

GLOBAL E&C GROUP - BACKLOG

(in millions of dollars)

 

   Q2 2013   Q1 2013   Q4 2012   Q3 2012   Q2 2012   Q1 2012   Q4  2011 
Contract Type (FW Scope)                                                  
Lump-sum turnkey  $2.0    0.1%  $2.7   $3.2    0.1%  $-   $-   $-   $-    -%
Other fixed-price   546.2    26.1%   616.4    662.5    30.2%   688.9    468.2    523.1    515.4    37.7%
Reimbursable   1,541.7    73.8%   1,415.0    1,531.0    69.7%   1,017.9    835.8    874.1    850.5    62.3%
Total  $2,089.9    100.0%  $2,034.1   $2,196.7    100.0%  $1,706.8   $1,304.0   $1,397.2   $1,365.9    100.0%
                                                   
Project Location (FW Scope)                                                  
Africa  $50.7    2.4%  $51.1   $58.2    2.6%  $65.4   $59.9   $100.6   $104.4    7.6%
Asia Pacific   470.7    22.5%   472.8    554.7    25.3%   450.6    298.7    295.8    319.7    23.4%
Europe   243.8    11.7%   250.6    226.5    10.3%   283.1    329.4    369.4    342.4    25.1%
Middle East   626.0    30.0%   617.4    671.9    30.6%   198.5    199.5    211.9    173.1    12.7%
North America   224.7    10.8%   139.9    129.5    5.9%   67.2    100.7    81.3    98.2    7.2%
South America   474.0    22.7%   502.3    555.9    25.3%   642.0    315.8    338.2    328.1    24.0%
Total  $2,089.9    100.0%  $2,034.1   $2,196.7    100.0%  $1,706.8   $1,304.0   $1,397.2   $1,365.9    100.0%
                                                   
Industry (FW Scope)                                                  
Power generation  $2.2    0.1%  $1.2   $31.4    1.4%  $46.8   $52.0   $61.9   $47.3    3.5%
Oil refining   1,301.4    62.3%   1,313.1    1,421.7    64.7%   1,002.0    845.5    943.6    949.9    69.5%
Pharmaceutical   39.2    1.9%   38.5    26.5    1.2%   30.4    33.7    28.3    28.0    2.0%
Oil and gas   263.4    12.6%   218.3    251.4    11.4%   183.6    162.4    130.0    134.4    9.8%
Chemical/petrochemical   417.2    20.0%   417.2    452.3    20.6%   424.9    189.3    211.6    178.2    13.0%
Power plant operation and maintenance   19.8    0.9%   23.9    0.1    0.0%   -    -    -    -    -%
Environmental   3.6    0.2%   4.1    3.1    0.1%   3.5    4.1    4.8    3.6    0.3%
Other, net of eliminations   43.1    2.1%   17.8    10.2    0.5%   15.6    17.0    17.0    24.5    1.8%
Total  $2,089.9    100.0%  $2,034.1   $2,196.7    100.0%  $1,706.8   $1,304.0   $1,397.2   $1,365.9    100.0%
                                                   
Backlog (Future Revenues)  $2,655.2        $2,719.1   $2,884.7        $2,485.8   $2,195.2   $2,450.8   $2,420.2      
                                                   
Global E&C Group man-hours in backlog (in thousands):   17,600         16,200    17,000         13,200    10,300    10,900    11,600      

 

5
 

 

FOSTER WHEELER AG

GLOBAL POWER GROUP - BACKLOG

(in millions of dollars)

 

   Q2 2013   Q1 2013   Q4 2012   Q3 2012   Q2 2012   Q1 2012   Q4 2011 
Contract Type  (FW Scope)                                                  
Lump-sum turnkey  $22.7    3.7%  $40.8   $67.5    9.0%  $103.2   $120.8   $184.2   $164.3    13.7%
Other fixed-price   572.4    92.9%   668.8    665.2    88.3%   781.9    790.5    910.7    997.2    83.4%
Reimbursable   21.3    3.5%   21.6    20.8    2.8%   23.2    26.0    35.2    34.9    2.9%
Total  $616.4    100.0%  $731.2   $753.5    100.0%  $908.3   $937.3   $1,130.1   $1,196.4    100.0%
                                                   
Project Location (FW Scope)                                                  
Africa  $0.1    0.0%  $-   $-    -%  $-   $-   $1.3   $2.4    0.2%
Asia Pacific   384.3    62.3%   464.6    435.4    57.8%   501.0    532.7    643.5    711.1    59.4%
Europe   115.4    18.7%   134.2    150.7    20.0%   185.7    183.4    251.8    234.5    19.6%
Middle East   0.8    0.1%   1.9    4.6    0.6%   9.3    7.3    11.9    15.0    1.3%
North America   86.9    14.1%   105.1    133.0    17.7%   184.9    186.4    194.6    207.9    17.4%
South America   28.9    4.7%   25.4    29.8    4.0%   27.4    27.5    27.0    25.5    2.1%
Total  $616.4    100.0%  $731.2   $753.5    100.0%  $908.3   $937.3   $1,130.1   $1,196.4    100.0%
                                                   
Industry (FW Scope)                                                  
Power generation  $562.2    91.2%  $677.0   $699.3    92.8%  $801.9   $830.9   $1,023.7   $1,090.0    91.1%
Power plant operation and maintenance   54.2    8.8%   54.2    54.2    7.2%   106.4    106.4    106.4    106.4    8.9%
Total  $616.4    100.0%  $731.2   $753.5    100.0%  $908.3   $937.3   $1,130.1   $1,196.4    100.0%
                                                   
Backlog (Future Revenues)  $626.0        $740.9   $763.3        $917.8   $946.8   $1,139.6   $1,205.9      

 

NOTE:The backlog balances above include balances for discontinued operations, which were insignificant based on our Global Power Group balances.

 

6
 

 

FOSTER WHEELER AG

CONSOLIDATED BACKLOG

(in millions of dollars)

 

   Q2 2013   Q1 2013   Q4 2012   Q3 2012   Q2 2012   Q1 2012   Q4 2011 
Business Segment (FW Scope)                                                  
Global E&C Group  $2,089.9    77.2%  $2,034.1   $2,196.7    74.5%  $1,706.8   $1,304.0   $1,397.2   $1,365.9    53.3%
Global Power Group   616.4    22.8%   731.2    753.5    25.5%   908.3    937.3    1,130.1    1,196.4    46.7%
Total  $2,706.3    100.0%  $2,765.3   $2,950.2    100.0%  $2,615.1   $2,241.3   $2,527.3   $2,562.3    100.0%
                                                   
Contract Type (FW Scope)                                                  
Lump-sum turnkey  $24.7    0.9%  $43.5   $70.7    2.4%  $103.2   $120.8   $184.2   $164.3    6.4%
Other fixed-price   1,118.6    41.3%   1,285.2    1,327.7    45.0%   1,470.8    1,258.7    1,433.8    1,512.6    59.0%
Reimbursable   1,563.0    57.8%   1,436.6    1,551.8    52.6%   1,041.1    861.8    909.3    885.4    34.6%
Total  $2,706.3    100.0%  $2,765.3   $2,950.2    100.0%  $2,615.1   $2,241.3   $2,527.3   $2,562.3    100.0%
                                                   
Project Location (FW Scope)                                                  
Africa  $50.8    1.9%  $51.1   $58.2    2.0%  $65.4   $59.9   $101.9   $106.8    4.2%
Asia Pacific   855.0    31.6%   937.4    990.1    33.6%   951.6    831.4    939.3    1,030.8    40.2%
Europe   359.2    13.3%   384.8    377.2    12.8%   468.8    512.8    621.2    576.9    22.5%
Middle East   626.8    23.2%   619.3    676.5    22.9%   207.8    206.8    223.8    188.1    7.3%
North America   311.6    11.5%   245.0    262.5    8.9%   252.1    287.1    275.9    306.1    11.9%
South America   502.9    18.6%   527.7    585.7    19.9%   669.4    343.3    365.2    353.6    13.8%
Total  $2,706.3    100.0%  $2,765.3   $2,950.2    100.0%  $2,615.1   $2,241.3   $2,527.3   $2,562.3    100.0%
                                                   
Industry (FW Scope)                                                  
Power generation  $564.4    20.9%  $678.2   $730.7    24.8%  $848.7   $882.9   $1,085.6   $1,137.3    44.4%
Oil refining   1,301.4    48.1%   1,313.1    1,421.7    48.2%   1,002.0    845.5    943.6    949.9    37.1%
Pharmaceutical   39.2    1.4%   38.5    26.5    0.9%   30.4    33.7    28.3    28.0    1.1%
Oil and gas   263.4    9.7%   218.3    251.4    8.5%   183.6    162.4    130.0    134.4    5.2%
Chemical/petrochemical   417.2    15.4%   417.2    452.3    15.3%   424.9    189.3    211.6    178.2    7.0%
Power plant operation and maintenance   74.0    2.7%   78.1    54.3    1.8%   106.4    106.4    106.4    106.4    4.2%
Environmental   3.6    0.1%   4.1    3.1    0.1%   3.5    4.1    4.8    3.6    0.1%
Other, net of eliminations   43.1    1.6%   17.8    10.2    0.3%   15.6    17.0    17.0    24.5    1.0%
Total  $2,706.3    100.0%  $2,765.3   $2,950.2    100.0%  $2,615.1   $2,241.3   $2,527.3   $2,562.3    100.0%
                                                  
Consolidated Backlog (Future Revenues)  $3,281.2        $3,460.0   $3,648.0        $3,403.6   $3,142.0   $3,590.4   $3,626.1      

 

NOTE 1:The above consolidated balances reflect backlog data for both the Global E&C Group and Global Power Group. Please see each group's backlog pages for their respective breakout by Contract Type, Project Location and Industry.

 

NOTE 2:The backlog balances above include balances for discontinued operations, which were insignificant based on our consolidated and business group balances.

 

7
 

 

FOSTER WHEELER AG

GLOBAL E&C GROUP - NEW ORDERS BOOKED

(in millions of dollars)

 

   YTD Q2 2013   Q2 2013   Q1 2013   Full Year 2012   Q4 2012   Q3 2012   Q2 2012   Q1 2012   Full Year 2011 
Project Location (FW Scope)                                                            
Africa  $38.3    4.4%  $22.3   $16.0   $48.4    2.0%  $7.2   $24.2   $4.3   $12.7   $119.2    8.2%
Asia Pacific   171.2    19.6%   120.8    50.4    622.8    26.0%   203.5    226.5    99.4    93.4    366.8    25.3%
Europe   243.8    27.9%   121.0    122.8    380.4    15.9%   56.4    79.4    108.9    135.7    432.7    29.9%
Middle East   85.9    9.8%   56.6    29.3    677.9    28.3%   541.8    48.4    52.8    34.9    136.8    9.5%
North America   230.4    26.4%   156.6    73.8    129.9    5.4%   29.3    12.2    65.2    23.2    124.3    8.6%
South America   102.9    11.8%   59.7    43.2    538.2    22.4%   28.3    377.9    60.9    71.1    267.4    18.5%
Total  $872.5    100.0%  $537.0   $335.5   $2,397.6    100.0%  $866.5   $768.6   $391.5   $371.0   $1,447.2    100.0%
Industry (FW Scope)                                                            
Power generation  $2.7    0.3%  $1.2   $1.5   $47.2    2.0%  $(1.0)  $13.2   $8.1   $26.9   $65.1    4.5%
Oil refining   382.9    43.9%   233.9    149.0    1,390.6    58.0%   648.9    359.9    184.6    197.2    851.4    58.8%
Pharmaceutical   36.2    4.1%   21.2    15.0    56.7    2.4%   10.6    10.7    20.5    14.9    43.7    3.0%
Oil and gas   193.7    22.2%   127.0    66.7    275.3    11.5%   56.2    79.3    106.6    33.2    113.9    7.9%
Chemical/petrochemical   181.9    20.8%   108.4    73.5    563.1    23.5%   135.6    290.2    55.9    81.4    292.9    20.2%
Power plant operation and maintenance   21.8    2.5%   10.5    11.3    20.4    0.9%   5.5    4.0    5.2    5.7    17.8    1.2%
Environmental   3.6    0.4%   1.2    2.4    8.5    0.4%   1.9    1.1    2.1    3.4    6.5    0.4%
Other, net of eliminations   49.7    5.7%   33.6    16.1    35.8    1.5%   8.8    10.2    8.5    8.3    55.9    3.9%
Total  $872.5    100.0%  $537.0   $335.5   $2,397.6    100.0%  $866.5   $768.6   $391.5   $371.0   $1,447.2    100.0%
                                                            
New Orders Booked (Future Revenues)  $1,128.7        $661.0   $467.7   $2,860.4        $852.9   $838.0   $496.9   $672.6   $3,024.9      

 

NOTE:Negative balances result when cancellations exceed new orders received in the quarter.

 

8
 

 

 

FOSTER WHEELER AG

GLOBAL POWER GROUP - NEW ORDERS BOOKED

(in millions of dollars)

 

   YTD Q2 2013   Q2 2013   Q1 2013   Full Year 2012   Q4 2012   Q3 2012   Q2 2012   Q1 2012   Full Year 2011 
Project Location  (FW Scope)                                                            
Africa  $0.1    0.0%  $0.1   $-   $0.1    0.0%  $0.1   $-   $-   $-   $6.0    0.5%
Asia Pacific   124.0    43.6%   7.1    116.9    115.8    20.0%   23.6    48.9    9.5    33.8    801.1    64.0%
Europe   70.7    24.8%   33.4    37.3    199.7    34.5%   31.9    57.8    30.3    79.7    128.9    10.3%
Middle East   0.5    0.2%   0.3    0.2    3.5    0.6%   0.1    3.1    0.2    0.1    14.2    1.1%
North America   76.3    26.8%   38.8    37.5    224.3    38.7%   54.4    66.1    65.5    38.3    276.9    22.1%
South America   13.1    4.6%   8.9    4.2    35.6    6.1%   11.4    7.9    8.8    7.5    24.7    2.0%
Total  $284.7    100.0%  $88.6   $196.1   $579.0    100.0%  $121.5   $183.8   $114.3   $159.4   $1,251.8    100.0%
                                                             
Industry (FW Scope)                                                            
Power generation  $241.5    84.8%  $69.1   $172.4   $473.6    81.8%  $93.3   $155.8   $86.4   $138.1   $1,143.4    91.3%
Power plant operation and maintenance   43.2    15.2%   19.5    23.7    105.4    18.2%   28.2    28.0    27.9    21.3    108.4    8.7%
Total  $284.7    100.0%  $88.6   $196.1   $579.0    100.0%  $121.5   $183.8   $114.3   $159.4   $1,251.8    100.0%
                                                            
New Orders Booked (Future Revenues)  $289.2        $90.3   $198.9   $589.1        $125.3   $185.9   $116.2   $161.7   $1,260.9      

 

NOTE: The new orders booked balances above include balances for discontinued operations, which were insignificant based on our Global Power Group balances.

 

9
 

 

FOSTER WHEELER AG

CONSOLIDATED NEW ORDERS BOOKED

(in millions of dollars)

 

   YTD Q2 2013   Q2 2013   Q1 2013   Full Year 2012   Q4 2012   Q3 2012   Q2 2012   Q1 2012   Full Year 2011 
Business Segment (FW Scope)                                                            
Global E&C Group  $872.5    75.4%  $537.0   $335.5   $2,397.6    80.5%  $866.5   $768.6   $391.5   $371.0   $1,447.2    53.6%
Global Power Group   284.7    24.6%   88.6    196.1    579.0    19.5%   121.5    183.8    114.3    159.4    1,251.8    46.4%
Total  $1,157.2    100.0%  $625.6   $531.6   $2,976.6    100.0%  $988.0   $952.4   $505.8   $530.4   $2,699.0    100.0%
                                                             
Project Location (FW Scope)                                                            
Africa  $38.4    3.3%  $22.4   $16.0   $48.5    1.6%  $7.3   $24.2   $4.3   $12.7   $125.2    4.6%
Asia Pacific   295.2    25.5%   127.9    167.3    738.6    24.8%   227.1    275.4    108.9    127.2    1,167.9    43.3%
Europe   314.5    27.2%   154.4    160.1    580.1    19.5%   88.3    137.2    139.2    215.4    561.6    20.8%
Middle East   86.4    7.5%   56.9    29.5    681.4    22.9%   541.9    51.5    53.0    35.0    151.0    5.6%
North America   306.7    26.5%   195.4    111.3    354.2    11.9%   83.7    78.3    130.7    61.5    401.2    14.9%
South America   116.0    10.0%   68.6    47.4    573.8    19.3%   39.7    385.8    69.7    78.6    292.1    10.8%
Total  $1,157.2    100.0%  $625.6   $531.6   $2,976.6    100.0%  $988.0   $952.4   $505.8   $530.4   $2,699.0    100.0%
                                                             
Industry (FW Scope)                                                            
Power generation  $244.2    21.1%  $70.3   $173.9   $520.8    17.5%  $92.3   $169.0   $94.5   $165.0   $1,208.5    44.8%
Oil refining   382.9    33.1%   233.9    149.0    1,390.6    46.7%   648.9    359.9    184.6    197.2    851.4    31.5%
Pharmaceutical   36.2    3.1%   21.2    15.0    56.7    1.9%   10.6    10.7    20.5    14.9    43.7    1.6%
Oil and gas   193.7    16.7%   127.0    66.7    275.3    9.2%   56.2    79.3    106.6    33.2    113.9    4.2%
Chemical/petrochemical   181.9    15.7%   108.4    73.5    563.1    18.9%   135.6    290.2    55.9    81.4    292.9    10.9%
Power plant operation and maintenance   65.0    5.6%   30.0    35.0    125.8    4.2%   33.7    32.0    33.1    27.0    126.2    4.7%
Environmental   3.6    0.3%   1.2    2.4    8.5    0.3%   1.9    1.1    2.1    3.4    6.5    0.2%
Other, net of eliminations   49.7    4.3%   33.6    16.1    35.8    1.2%   8.8    10.2    8.5    8.3    55.9    2.1%
Total  $1,157.2    100.0%  $625.6   $531.6   $2,976.6    100.0%  $988.0   $952.4   $505.8   $530.4   $2,699.0    100.0%
                                                             
Consolidated New Orders Booked (Future Revenues)  $1,417.9        $751.3   $666.6   $3,449.5        $978.2   $1,023.9   $613.1   $834.3   $4,285.8      

 

NOTE 1: The above consolidated balances reflect new orders booked data for both the Global E&C Group and Global Power Group. Please see each group's new orders booked pages for their respective breakout by Contract Type, Project Location and Industry.

 

NOTE 2: The new orders booked balances above include balances for discontinued operations, which were insignificant based on our consolidated and business group balances.

 

10
 

 

FOSTER WHEELER AG

CONSOLIDATED STATEMENT OF OPERATIONS

(in thousands of dollars, except share data and per share amounts)

 

   2013   2012   2011 
   YTD
6/30
   Q2
6/30
   Q1
3/31
   Full Year
2012
   Q4
12/31
   Q3
9/30
   Q2
6/30
   Q1
3/31
   Full Year
2011
 
Operating revenues  $1,653,551   $863,407   $790,144   $3,391,394   $730,046   $797,296   $936,462   $927,590   $4,458,108 
Cost of operating revenues   1,380,498    709,800    670,698    2,801,351    573,239    643,076    797,529    787,507    3,918,440 
Contract profit   273,053    153,607    119,446    590,043    156,807    154,220    138,933    140,083    539,668 
                                              
Selling, general and administrative expenses   180,133    89,801    90,332    334,075    88,150    77,495    85,289    83,141    309,380 
Other income, net   (22,765)   (18,014)   (4,751)   (37,490)   (4,495)   (14,342)   (10,515)   (8,138)   (51,457)
Other deductions, net   15,802    10,490    5,312    34,601    9,539    8,825    12,174    4,063    43,968 
Interest income   (2,944)   (1,482)   (1,462)   (10,801)   (2,218)   (2,469)   (2,947)   (3,167)   (18,913)
Interest expense   6,588    3,916    2,672    13,797    2,935    3,197    4,249    3,416    12,876 
Net asbestos-related (gain)/provision   (11,750)   (13,750)   2,000    30,505    22,795    2,000    3,713    1,997    9,901 
Income from continuing operations before income taxes   107,989    82,646    25,343    225,356    40,101    79,514    46,970    58,771    233,913 
Provision for income taxes   18,479    13,319    5,160    62,267    18,302    16,790    12,291    14,884    58,514 
Income from continuing operations   89,510    69,327    20,183    163,089    21,799    62,724    34,679    43,887    175,399 
Income from discontinued operations   (1,495)   2,383    (3,878)   (13,193)   (12,342)   (445)   438    (844)   1,329 
Net income   88,015    71,710    16,305    149,896    9,457    62,279    35,117    43,043    176,728 
Less: Net income attributable to noncontrolling interests   4,290    1,011    3,279    13,874    3,162    4,057    4,258    2,397    14,345 
Net income attributable to Foster Wheeler AG  $83,725   $70,699   $13,026   $136,022   $6,295   $58,222   $30,859   $40,646   $162,383 
Basic EPS                                             
Income from continuing operations attributable to FWAG  $0.83   $0.68   $0.16   $1.39   $0.18   $0.55   $0.29   $0.38   $1.34 
Income from discontinued operations attributable to FWAG   (0.01)   0.03    (0.04)   (0.12)   (0.12)   (0.01)   -    -    0.01 
Net income attributable to Foster Wheeler AG  $0.82   $0.71   $0.12   $1.27   $0.06   $0.54   $0.29   $0.38   $1.35 
Diluted EPS                                             
Income from continuing operations attributable to FWAG  $0.83   $0.68   $0.16   $1.39   $0.18   $0.55   $0.29   $0.38   $1.34 
Income from discontinued operations attributable to FWAG   (0.01)   0.03    (0.04)   (0.12)   (0.12)   (0.01)   -    -    0.01 
Net income attributable to Foster Wheeler AG  $0.82   $0.71   $0.12   $1.27   $0.06   $0.54   $0.29   $0.38   $1.35 
EBITDA from continuing operations  $139,083   $99,005   $40,078   $275,513   $54,567   $90,832   $58,523   $71,591   $276,995 
                                              
Foster Wheeler AG comprehensive income                                             
Net income attributable to Foster Wheeler AG  $83,725   $70,699   $13,026   $136,022   $6,295   $58,222   $30,859   $40,646   $162,383 
Other comprehensive income, net of tax:                                             
Foreign currency translation *   (18,560)   (4,936)   (13,624)   7,579    1,898    14,770    (22,035)   12,946    (21,694)
Cash flow hedges   2,427    2,190    237    (1,377)   693    (1,310)   (49)   (711)   (1,702)
Pension and other postretirement benefits *   6,280    3,223    3,057    (43,737)   (52,190)   2,859    2,886    2,708    (42,168)
Comprehensive income  $73,872   $71,176   $2,696   $98,487   $(43,304)  $74,541   $11,661   $55,589   $96,819 
                                              
EPS Computations:                                             
Income from continuing operations attributable to FWAG  $85,220   $68,316   $16,904   $149,215   $18,637   $58,667   $30,421   $41,490   $161,054 
Income from discontinued operations attributable to FWAG   (1,495)   2,383    (3,878)   (13,193)   (12,342)   (445)   438    (844)   1,329 
Net income attributable to Foster Wheeler AG  $83,725   $70,699   $13,026   $136,022   $6,295   $58,222   $30,859   $40,646   $162,383 
                                              
Weighted-average number of shares outstanding for basic EPS   102,182,011    100,001,580    104,386,669    107,054,284    105,552,630    107,065,999    107,840,679    107,774,203    120,085,704 
                                              
Weighted-average number of shares outstanding for diluted EPS   102,566,647    100,254,752    104,639,999    107,313,539    105,970,858    107,319,962    107,843,255    107,881,807    120,504,483 

 

* Excludes amounts attributable to noncontrolling interest.

 

11
 

 

FOSTER WHEELER AG

CONSOLIDATED BALANCE SHEET

(in thousands of dollars)

 

   2013   2012   2011 
   Q2
6/30
   Q1
3/31
   Q4
12/31
   Q3
9/30
   Q2
6/30
   Q1
3/31
   Q4
12/31
 
ASSETS                                   
Current Assets:                                   
Cash and cash equivalents  $414,738   $475,716   $582,322   $709,370   $767,259   $648,904   $718,049 
Short-term Investments   -    -    -    -    -    1,334    1,294 
Accounts and notes receivable, net:                                   
Trade   645,229    583,025    609,213    529,321    528,091    572,151    426,470 
Other   79,883    83,744    86,981    94,150    87,443    100,627    97,449 
Contracts in process   200,297    242,919    228,979    246,414    212,209    209,487    166,648 
Prepaid, deferred and refundable income taxes   55,438    56,462    57,404    65,101    63,812    65,507    62,616 
Other current assets   44,341    47,317    47,138    43,232    41,373    52,283    49,054 
Current assets held for sale   1,758    1,690    1,505    1,511    1,626    1,454    1,607 
Total current assets   1,441,684    1,490,873    1,613,542    1,689,099    1,701,813    1,651,747    1,523,187 
Land, buildings and equipment, net   280,182    277,039    285,402    278,871    271,188    281,528    277,421 
Restricted cash   49,417    43,801    62,189    77,946    34,767    37,019    43,726 
Notes and accounts receivable - long-term   13,912    13,828    14,119    5,488    6,453    6,478    6,210 
Investments in and advances to unconsolidated affiliates   170,641    205,313    205,476    202,717    193,474    212,657    211,109 
Goodwill   154,688    141,275    133,518    112,767    110,904    114,286    112,120 
Other intangible assets, net   122,078    113,676    105,100    65,206    67,432    72,105    74,386 
Asbestos-related insurance recovery receivable   127,362    130,434    132,438    126,421    141,952    148,246    157,127 
Long-term assets held for sale   45,219    45,329    49,579    62,245    62,948    63,890    64,934 
Other assets   112,445    96,827    90,509    134,943    123,791    122,871    118,178 
Deferred tax assets   46,535    41,638    42,052    28,749    26,404    23,746    25,482 
TOTAL ASSETS  $2,564,163   $2,600,033   $2,733,924   $2,784,452   $2,741,126   $2,734,573   $2,613,880 
                                    
LIABILITIES, TEMPORARY EQUITY AND EQUITY                                   
Current Liabilities:                                   
Current installments on long-term debt  $13,262   $13,386   $13,672   $12,874   $12,610   $13,004   $12,683 
Accounts payable   315,447    283,402    298,411    319,778    342,639    299,159    249,889 
Accrued expenses   221,146    207,516    231,602    231,587    222,021    220,449    235,491 
Billings in excess of costs and estimated earnings on uncompleted contracts   518,192    537,105    564,356    572,866    570,974    598,303    550,378 
Income taxes payable   36,614    60,090    64,992    45,848    34,821    33,858    39,645 
Current liabilities held for sale   1,783    2,418    3,154    3,373    2,377    4,025    2,898 
Total current liabilities   1,106,444    1,103,917    1,176,187    1,186,326    1,185,442    1,168,798    1,090,984 
Long-term debt   115,692    121,328    124,034    129,082    127,578    138,340    136,428 
Deferred tax liabilities   44,618    40,265    40,889    45,347    44,502    47,070    44,622 
Pension, postretirement and other employee benefits   171,387    173,763    177,345    163,736    165,253    169,557    171,065 
Asbestos-related liability   242,874    250,578    259,350    245,317    253,713    262,254    269,520 
Other long-term liabilities   189,510    178,321    190,132    167,556    161,748    165,828    160,596 
Commitments and contingencies                                   
TOTAL LIABILITIES   1,870,525    1,868,172    1,967,937    1,937,364    1,938,236    1,951,847    1,873,215 
Temporary Equity:                                   
Non-vested share-based compensation awards subject to redemption   10,663    8,192    8,594    9,645    8,369    6,295    4,993 
TOTAL TEMPORARY EQUITY   10,663    8,192    8,594    9,645    8,369    6,295    4,993 
Equity:                                   
Registered shares   270,529    270,179    269,633    269,122    321,646    321,455    321,181 
Paid-in capital   275,262    271,947    266,943    261,108    613,453    609,916    606,053 
Retained earnings   919,718    849,019    835,993    829,698    771,476    740,617    699,971 
Accumulated other comprehensive loss   (577,456)   (577,933)   (567,603)   (518,004)   (534,323)   (515,125)   (530,068)
Treasury shares   (241,107)   (124,924)   (90,976)   (50,921)   (420,345)   (420,345)   (409,390)
TOTAL FOSTER WHEELER AG SHAREHOLDERS' EQUITY   646,946    688,288    713,990    791,003    751,907    736,518    687,747 
Noncontrolling interests   36,029    35,381    43,403    46,440    42,614    39,913    47,925 
TOTAL EQUITY   682,975    723,669    757,393    837,443    794,521    776,431    735,672 
TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY  $2,564,163   $2,600,033   $2,733,924   $2,784,452   $2,741,126   $2,734,573   $2,613,880 

 

12
 

 

FOSTER WHEELER AG

CONSOLIDATED STATEMENT OF CASH FLOWS

(in thousands of dollars)

 

   YTD 6/30/2013   Full Year 2012   Full Year 2011 
CASH FLOWS FROM OPERATING ACTIVITIES               
Net income  $88,015   $149,896   $176,728 
Adjustments to reconcile net income to cash flows from operating activities:               
Depreciation and amortization   28,796    50,234    44,551 
Net asbestos-related provision   4,000    30,505    9,915 
Share-based compensation expense   9,481    21,623    21,849 
Excess tax shortfall related to share-based compensation   88    98    57 
Deferred income tax provision/(benefit)   764    (9,669)   (16,316)
Loss/(gain) on sale of assets   51    (173)   (974)
Dividends, net of equity in earnings of unconsolidated affiliates   35,437    3,012    8,017 
Other noncash items, net   55    936    - 
Changes in assets and liabilities, net of effects from acquisitions:               
(Increase)/decrease in receivables   (18,265)   (154,035)   128,672 
Net change in contracts in process and billings in excess of costs and estimated earnings on uncompleted contracts   (8,344)   (57,247)   (127,789)
(Decrease)/increase in accounts payable and accrued expenses   (13,405)   44,845    9,085 
Net change in other current assets and liabilities   (34,987)   23,467    147 
Net change in other long-term assets and liabilities   (25,189)   (11,123)   (69,996)
Net cash provided by operating activities — continuing operations   66,497    92,369    183,946 
Net cash (used in)/provided by operating activities — discontinued operations   (441)   932    1,800 
Net cash provided by operating activities   66,056    93,301    185,746 
CASH FLOWS FROM INVESTING ACTIVITIES               
Payments related to acquisition of businesses, net of cash acquired   (50,800)   (69,675)   (29,376)
Change in restricted cash   12,407    (18,135)   (18,707)
Capital expenditures   (17,534)   (34,687)   (26,219)
Proceeds from sale of investments and other assets   266    578    2,157 
Investments in and advances to unconsolidated affiliates   -    (2,003)   - 
Return of investment from unconsolidated affiliates   87    6,207    2 
Purchase of short-term investments   -    -    (1,546)
Proceeds from sale of short-term investments   -    1,255    - 
Net cash used in investing activities — continuing operations   (55,574)   (116,460)   (73,689)
Net cash provided by/(used in) investing activities — discontinued operations   441    (932)   (1,800)
Net cash used in investing activities   (55,133)   (117,392)   (75,489)
CASH FLOWS FROM FINANCING ACTIVITIES               
Repurchase of shares   (150,131)   (90,976)   (409,390)
Distributions to noncontrolling interests   (10,514)   (18,301)   (11,373)
Proceeds from capital contribution from noncontrolling interests   -    -    138 
Proceeds from stock options exercised   1,891    807    11,910 
Excess tax shortfall related to share-based compensation   (88)   (98)   (57)
Payment of deferred financing costs   -    (3,993)   - 
Repayment of debt and capital lease obligations   (8,010)   (13,017)   (12,530)
Net cash used in financing activities   (166,852)   (125,578)   (421,302)
Effect of exchange rate changes on cash and cash equivalents   (11,655)   13,942    (28,069)
Decrease in cash and cash equivalents   (167,584)   (135,727)   (339,114)
Less: Increase/(decrease) in cash and cash equivalents — discontinued operations   -    -    - 
Decrease in cash and cash equivalents — continuing operations   (167,584)   (135,727)   (339,114)
Cash and cash equivalents at beginning of year   582,322    718,049    1,057,163 
CASH AND CASH EQUIVALENTS AT END OF PERIOD  $414,738   $582,322   $718,049 

 

13
 

 

FOSTER WHEELER AG

APPENDIX 1: EBITDA RECONCILIATION AND FOOTNOTES

(in thousands of dollars)

 

   2013   2012   2011 
   YTD
6/30
   Q2
6/30
   Q1
3/31
   Full Year
2012
   Q4
12/31
   Q3
9/30
   Q2
6/30
   Q1
3/31
   Full Year
2011
 
EBITDA from continuing operations (1)  $139,083   $99,005   $40,078   $275,513   $54,567   $90,832   $58,523   $71,591   $276,995 
Less: Interest expense   6,588    3,916    2,672    13,797    2,935    3,197    4,249    3,416    12,876 
Less: Depreciation and amortization   28,796    13,454    15,342    50,234    14,693    12,178    11,562    11,801    44,551 
Less: Provision for income taxes   18,479    13,319    5,160    62,267    18,302    16,790    12,291    14,884    58,514 
Income from continuing operations (3)   85,220    68,316    16,904    149,215    18,637    58,667    30,421    41,490    161,054 
(Loss)/income from discontinued operations (3)   (1,495)   2,383    (3,878)   (13,193)   (12,342)   (445)   438    (844)   1,329 
Net income (2)(3)  $83,725   $70,699   $13,026   $136,022   $6,295   $58,222   $30,859   $40,646   $162,383 
_____________                                             
(1) EBITDA includes the following:                                             
                                              
Net asbestos-related (gain)/provision:                                                             
Global E&C Group  $-   $-   $-   $2,400   $700   $-   $1,700   $-   $- 
C&F Group   (11,800)   (13,800)   2,000    28,100    22,100    2,000    2,000    2,000    9,900 
Total  $(11,800)  $(13,800)  $2,000   $30,500   $22,800   $2,000   $3,700   $2,000   $9,900 
(2) Net income includes the following:                                             
                                              
Net asbestos-related (gain)/provision:                                             
Global E&C Group  $-   $-   $-   $1,800   $500   $-   $1,300   $-   $- 
C&F Group   (11,800)   (13,800)   2,000    28,100    22,100    2,000    2,000    2,000    9,900 
Total  $(11,800)  $(13,800)  $2,000   $29,900   $22,600   $2,000   $3,300   $2,000   $9,900 

(3) Amounts attributable to Foster Wheeler AG.

 

14
 

 

FOSTER WHEELER AG

APPENDIX 2: Reconciliation of Foster Wheeler Scope Operating Revenues to Operating Revenues

(in thousands of dollars)

 

   2013   2012   2011 
   YTD
6/30
   Q2
6/30
   Q1
3/31
   Full Year
2012
   Q4
12/31
   Q3
9/30
   Q2
6/30
   Q1
3/31
   Full Year
2011
 
                                     
Global E & C Group                                             
Operating revenues - in Foster Wheeler Scope  $868,242   $443,488   $424,754   $1,586,198   $423,870   $380,482   $416,830   $365,016   $1,594,992 
Flow-through revenues   382,451    219,231    163,220    833,129    80,370    197,590    249,312    305,857    1,848,087 
Operating revenues   1,250,693    662,719    587,974    2,419,327    504,240    578,072    666,142    670,873    3,443,079 
                                              
Global Power Group                                             
Operating revenues - in Foster Wheeler Scope   398,156    198,885    199,271    962,247    222,351    217,004    268,432    254,460    1,005,555 
Flow-through revenues   4,702    1,803    2,899    9,820    3,455    2,220    1,888    2,257    9,474 
Operating revenues   402,858    200,688    202,170    972,067    225,806    219,224    270,320    256,717    1,015,029 
                                              
Consolidated                                             
Operating revenues - in Foster Wheeler Scope   1,266,398    642,373    624,025    2,548,445    646,221    597,486    685,262    619,476    2,600,547 
Flow-through revenues   387,153    221,034    166,119    842,949    83,825    199,810    251,200    308,114    1,857,561 
Operating revenues  $1,653,551   $863,407   $790,144   $3,391,394   $730,046   $797,296   $936,462   $927,590   $4,458,108 
                                                                      
The above table excludes the following operating revenues from discontinued operations:                                             
Operating revenues - in Foster Wheeler Scope  $13,062   $6,918   $6,144   $23,241   $5,235   $5,936   $6,564   $5,506   $22,621 
Flow-through revenues   -    -    -    -    -    -    -    -    - 
Operating revenues  $13,062   $6,918   $6,144   $23,241   $5,235   $5,936   $6,564   $5,506   $22,621 

 

15
 

 

FOSTER WHEELER AG

FOOTNOTES

 

Definition of Scope: Metrics expressed in Foster Wheeler scope represent that portion of operating revenues, new orders booked and backlog on which profit is earned. Scope excludes revenues relating to third-party costs incurred by the Company as agent or principal on a reimbursable basis ("flow-through" costs).

 

Safe Harbor Statement:

This fact book may contain forward-looking statements that are based on the management’s assumptions, expectations and projections about the Company and the various industries within which the Company operates. These include statements regarding the Company’s expectations about revenues (including as expressed by its backlog), its liquidity, the outcome of litigation and legal proceedings and recoveries from customers for claims, and the costs of current and future asbestos claims and the amount and timing of related insurance recoveries. Such forward-looking statements by their nature involve a degree of risk and uncertainty. The Company cautions that a variety of factors, including but not limited to the factors described in the Company's most recent Annual Report on Form 10-K and Quarterly Report on Form 10-Q for the quarter ended March 31, 2013, which were filed with the U.S. Securities and Exchange Commission, and the following, could cause the Company's business conditions and results to differ materially from what is contained in forward-looking statements: benefits, effects or results of the Company's redomestication to Switzerland; benefits, effects or results of the Company's strategic renewal initiative; further deterioration in global economic conditions; changes in investment by the oil and gas, oil refining, chemical/petrochemical and power generation industries; changes in the financial condition of its customers; changes in regulatory environments; changes in project design or schedules; contract cancellations; changes in the estimates made by the Company of costs to complete projects; changes in trade, monetary and fiscal policies worldwide; compliance with laws and regulations relating to the Company's global operations; currency fluctuations; war, terrorist attacks and/or natural disasters affecting facilities either owned by the Company or where equipment or services are or may be provided by the Company; interruptions to shipping lanes or other methods of transit; outcomes of pending and future litigation, including litigation regarding the Company’s liability for damages and insurance coverage for asbestos exposure; protection and validity of the Company's patents and other intellectual property rights; increasing global competition; compliance with its debt covenants; recoverability of claims against the Company's customers and others by the Company and claims by third parties against the Company; and changes in estimates used in its critical accounting policies. Other factors and assumptions not identified above were also involved in the formation of these forward-looking statements and the failure of such other assumptions to be realized, as well as other factors, may also cause actual results to differ materially from those projected. Most of these factors are difficult to predict accurately and are generally beyond the Company’s control. You should consider the areas of risk described above in connection with any forward-looking statements that may be made by the Company. The Company undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. You are advised, however, to consult any additional disclosures the Company makes in proxy statements, quarterly reports on Form 10-Q, annual reports on Form 10-K and current reports on Form 8-K filed or furnished with the U.S. Securities and Exchange Commission.

 

Calculation of EBITDA: EBITDA is a supplemental financial measure not defined in generally accepted accounting principles, or GAAP. The Company defines EBITDA as income attributable to Foster Wheeler AG before interest expense, income taxes and depreciation and amortization. The Company has presented EBITDA because it believes it is an important supplemental measure of operating performance. Certain covenants under the Company's senior unsecured credit agreement use an EBITDA, as defined in such agreement, in the covenant calculations which is different than the EBITDA as presented herein. The Company believes that the line item on its consolidated statement of operations entitled "net income attributable to Foster Wheeler AG" is the most directly comparable GAAP financial measure to EBITDA. Since EBITDA is not a measure of performance calculated in accordance with GAAP, it should not be considered in isolation of, or as a substitute for, net income attributable to Foster Wheeler AG as an indicator of operating performance or any other GAAP financial measure. EBITDA, as calculated by the Company, may not be comparable to similarly titled measures employed by other companies. In addition, this measure does not necessarily represent funds available for discretionary use, and is not necessarily a measure of the Company's ability to fund its cash needs. As EBITDA excludes certain financial information that is included in net income attributable to Foster Wheeler AG, users of this financial information should consider the type of events and transactions that are excluded.

 

The Company's non-GAAP performance measure, EBITDA, has certain material limitations as follows:

• It does not include interest expense. Because the Company has borrowed money to finance some of its operations, interest is a necessary and ongoing part of its costs and has assisted the Company in generating revenue. Therefore, any measure that excludes interest expense has material limitations;

• It does not include taxes. Because the payment of taxes is a necessary and ongoing part of the Company's operations, any measure that excludes taxes has material limitations; and

• It does not include depreciation and amortization. Because the Company must utilize property, plant and equipment and intangible assets in order to generate revenues in its operations, depreciation and amortization are necessary and ongoing costs of its operations. Therefore, any measure that excludes depreciation and amortization has material limitations.

 

16

GRAPHIC 4 tlogo.jpg GRAPHIC begin 644 tlogo.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`2P%J`P$1``(1`0,1`?_$`/4``0`#`0$!`0$!`0`` M```````("0H'!@4"!`$#`0$``@,!`0$!`0``````````!P@%!@D$`P(*`1`` M``4"!`,$!04(!P\5`````0(#!`4&!P`1$@@3%!4A%A<),4$B(Q@R)"4F&5%A M-%66UE7"G&!D<&20Y-$A#6%E:75=]=8 M>#E9:1$``0($`P4$!`0.#P8#"0```0(#`!$$!1(3!B$Q%!4'02(R"%%A(Q9Q M4C,7@9&A0F)R4Y/3)#24U!B"DJ*R0[-49*0E-66E-@G1TG.C=%6Q8V:#=296 M=C=79SC_V@`,`P$``A$#$0`_`-!VYROZ[C+^W2CHVM:LCX]K41$FS%C44PT: M-DAB(TPIH-F[Q-%$@F.(Y%``S$1PA%C^S"^Y[LV^&FZB?"YKN@TVT?)JN%`, MZFX,X"G#SYA$0.NN)$Q;NC9"/'3`YA]Z&$([/N&>O(ZQMUW\>[D1013*&0%*`%`,(1^F]'[NW2"#IM"WW<-G M**3ANNBM5ITED%B%4252.5T)3IJ)F`0$/2`X0C_KW(W@_B"_?^[J_P#NG"$? M5JZ)OU1=HHNK:ME+I4M)%N3(TZJC.3-21SES&2-,1LC&."$7>%.HW(^C':8& M]`',(>G"$3:\O>XDS55)W`INHIJ1FI&`J&/EVCB7?N9%Z$;/1_+BB5P[566% MN@]AE!`N>DHJ]GIPA'1-\UPG]"V4,SA9-U%3E7U'$P31VP=*LWZ#-L92:DUF MSE`Z:Z(BA&E1,8I@');+UX0BHNDKTW$INJZ8J%S7%7O6L)4$/*NV;RHYATU= MLV3]!=XU-F[MLH55NZ02!^; MMFCI)`#.Y!HH<1`N9C'S'MPA$E]R.Y.L+1Q-,6'H&7=LJEIND:<0KNN%U0?S M(/UHALH,=&N7O,Z'SDA^945(E)%/V@Z9&GI-J=Z@8?DJI%,F/\`.CA"/]C;J[C+!5"2&<3]9TO( M1W!75I.K>9D(ERU,)B)B,7*F<-5V#@J9BD7:G+GD/#4`0S!"+J;`WCC[XVXC M*T;-DXZ3*LM$U)$)JBJ2+GF)4A=HHG/DH=DY263<-Q-[7!5*!O:`<(1VK"$, M(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA M#"$,(0PA#"$,(1GGW4_K%79[0#ZS)]H]@!]#Q?:/WL(1\:W%:U;MTN\TF7#% MTTE:7DE8>K(`X@4TC#.!3++1AL\TE.8:Z%VJG:3BE24`1#TH1=5>^H8BK-LE MQZF@'B4A"SUKYF4C'B0@)%VCR).LD80`1$BA2FTG(/M$.`E$`$!#"$5=["?U MB(W]YU6?TD?A".);C@$U\[RE`,Q&OJH``#UB+U4`#_7'"$7-4KN?V_,:7IMD M[NO2*#II`0S9R@=ZH!T7"$5 M_L&$(\'N=3IZ\>UVL*@I"1:5'&LF:=7P4G'&,LV<'I63UR1T#"4IAT,VSM(> MSTYAA"($>7Y571+X.X!0X`A6=(2C$A1-D4TA"K-YIH8`SR,<&:#H`^\8<(1Z M[S&*R"1N#15$(K`9O2M..9M\F`_M?R2E@I"/,)?4]O5.N+E7^M M\R?)BZ&1K$*IFP/F;B-XE1Q5,F*@CG[*RC,2"(^L^$(]5O)I67IS<'7JDHDJ M5M5*S.I(5V<#"D\BWDH0S0B;MH]_=M>[L#`7" MAIBD)2+CH^*5D(F/&8II8K)LFU!TBDQ,:5CDA(D`\$6ZH)YY`$G3CAG<)N_?4T+X6ZE(2\0VGSLY`B/&8RC"5CW4DFT(L@50A3(IB135E MZ3`*$=6LC8:E+#1,Y#4E)U%)-)^20E7?>!VQ='2=(-2LP%KR,='D2(H@F0#@ M(&$1*`YAA".W80AA"&$(80AA"&$(80AA"&$(80AA"&$(80AA"&$(80AA"&$( M80AA"&$(80AA"&$(80AA"&$(80AA",\VZO\`6(NW^^4G]YHO"$36WT6*&2IR M'O?3;34_B(J+BZ\00)F=W#%021BZ@,4H9F5ASF!NX,(B/*G(;L*B.$(CU9"^ M`MK&WIL?4;P`;O*!JZ9H%9PID";P8]PXFJ:3,;,`!T`B\;$S`-8+E#,3%#"$ M?C83^L1&_O.JS^DC\(1Q3<6;1?:\9Q#,"7`J8P@'KTOE!R_F80B4L3Y=]P9> M*C)9&XE&I)2<>RD4DE(R;%1)-ZV2N+^DBBO M^JYW"$6(6@M&O0-D8JTE1OV4R9"(J*'DWL>BLDS=-I]_*KJ`DBZ]\`%:R6@0 M-Z3`/JPA%']J)!S:J_M%JOS&;JTCRFF[*Q^]D3"$0OMG=<8/:3 M?FA#N0(]7J"FVT.EK$JHLZ[438S)4@#M,DDVIYP8P!V`*WW\(1TCRZ*1ZGL_+CK!D91: M@*]A)YN!5#D8U0SQQ)5BY.8.S69-N7/U`'H0B&%PK/W4LO),3 MUI3DG32QW'T//L71'$$(80AA"&$(80AA"&$(80AA"&$(80AA"&$(80AA"&$(80AA"&$(80AA"&$ M(80AA"&$(80AA"&$(80C/-NK_6(NW^^4G]YHO"$7_)1[*6IQ.+DFJ+V.DH4C M!^S<$!1N[9NV(-W+9=,>PZ2Z*ABF#U@.$(S[[B;-/;'W+E*7TK*4Z^US-&R* MF9N;@'*I@3:J*B`:WT.KFV7]9A(53+)0N$(ZQL)_6(C?WG59_21^$(XEN-*) MKZ7E*4,S&KZJ"@'HS$7JH`';V>G"$6XTSO*VZ1M-T]'.Z^,F[8040S=)A3-5 MG!)RVCVZ*Z6LD()#BFJ02YE$2CEV"(=N$(^Y\:^VS]()_P`EZM_[CPA'5K97 MKMM>$LR:WM0#.A3YF)97.+EHWEC20.C,P#JC%GQN*#-3Y&K3I[\: MDQI#`[E15+ZQ%(1PA%QUW:.)<&V%>489/B*5! M3$LR9E_8R7*G7BE`^^C)(I'#[Y<(1FP`RZ9%$#BHEJ,4'*&HQ2\9`3@!54\P M`QT#F,`9AF41'+TCA"+K/+[I'H5DW52+(B1U6]52DB100R%2,AP3@F(=H=I` M:GJOM)>:HH=[)2POJ>J<*@I>1?/73KCQ:D@,O3+3I5J]39"#-JTX171YMN9<,FVK,2%]. M679A")^-4.6;-VP&U@W010`XAIU<),J>K3F.6K3GEGA".&;@;!T]?ZE&4#*O MU(*6AY$DC!U(V9)/G4<*@%2D6@ME5FP.&4DV`"J$XA/>$3/GF0`%"..6)V8, M[(W";5ZA<-[4BC>'E8GI:]-MHQ,X2A6Y17%VG+O#E%#@=A='M9^D,(1XRX6P M%A7M=5=6RETG\6>JZ@D9X\:G2;5T1B:07,N+4CD\XB9P5(39`<2%$?N!A"/' M_9JQOZ8)+\C&?YPX0A]FK&_I@DOR,9_G#A")0[;]M;;;R2KRMZPG3H]>?8A'P]Q6TR+O_`%'3]3*5BZI)]"PJ M\(N#:#0ERR+8STSYH90RLBP%`S11=8`^7J!3U9=J$?7VX;8HK;TI5CI"J'%6 M2%4%B4!>.8=&(-'LHOG3@U2(D^?<8'*[W6<1$OR"AEA")280BMRJ?+K@Z@J: MHIYC@Q3R"!C%#UER`P^H MN$(]12'ENMTW2:]>W+5>,R*$,I&TG#!'JN$P[3IFEI5P^%$#>C,C75D/8(#A M"+(:/H^FZ"IR+I.DHIO#0,.W!NQ8M@'(H"(G5665.)E7+MRJ8RBJJAC**J&$ MQA$1PA'I<(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0P MA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$ M,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0PA#"$,(0P MA#"$,(0PA#"$,(0PA#"$,(0PA#"$4YRGGB;-HB3DHEU!7S%U%OWL:Y%&A:<. MD+ABY5:K"DT7N(G]RBF%7 MY[.BU%5.T;S%]S6G%(5*FIY322DR_&]TQLC^#[=39=^(;[_D'3?Y]X_?S*ZO M^/1??%_@H\_Z^O1+[A?OS:G_`$N)[63WAV3OC8EWN.B9EW0UJXZ1G8Z4F[G] M(I+I9Z?>$8O7$@IUB0CF[55RH4J(BXUJF,!0*!A`HZ/>-)WBS7H:?<0'[FI* M2$LXESQ"8`[H)(`V[)#?.46"T1UET1KG02^I-*\J@THVXXA;M:6F,&40E2ED M.K0$DD8>_,D@2Q&40QN!YV.R.C)-2,@Y.X]S>"H9-63H:BA3AP,41`PI/:RE M*24=DS#L.BFHF8.T#"&0CM]!T=UC6-YCR:>FF-SCG>^DVER7T2#$(ZC\\?0V MQU)I:%VY70I,BNEI@&YC?(U+E.5>HI20>PQZ2T_G';(KH2;>%D*RJ6U,B[5* M@V&Z=-C"1"JIS`4H*5)"OJAIZ.3[>U1ZY:IAZQQY[ITEUE;6R\AENJ;`VY*\ M2OVB@A1^!()C*:0\Z'0S5=2FBJ*VIM-2LR3QS(;;)];S2WFD#[)U;:?7%F,A M5-,Q--.:RDZAA(^D6<0:H'54.Y1DWI]O!%:\Z,RK,*+ECR1?)CQ>.*G"%,=6 MK+MQ'3=+4NU`HVVUJJRO"$!)*BJZJI8;LR&F"SK]8PD;Q\=--W;3HOU#NS5AMU<_17A]82TW6-9.:LF00EQ*W&<:C((2IQ*EJ(2@*491Y"\ MOF^[5;&72K>T-:0UX5ZJH";/`SBT%1T"_AU7I&S9T8T>\<;I/H'55=H M^^,W@W6@>+3A:884V5``S0I52A1&W>4I/JE(QS+[=39=^(;[_D'3?Y]XR7S* MZO\`CT7WQ?X*-6_7UZ)?<+]^;4_Z7'TH;SP-G$[,Q$&R@KY`]FY6-AV8KT-3 MB:!74H]08MS+J%KDYB(E67*)Q`IA`N8@`CV8^3W1K5K#*WUKHL"$E1]HOM2;HBJJAH^84CZ)IYPP4E:9EWD)(G8N%*V;J+LSO&)Q2.9-,QB M"`B4HCD'SHNC^JJZC:KF%T>2\TE:9N+!PK2%"8RSMD=NT[>V/7?O.[T=T[?* MS3]P8O9KJ&J=IW"BG8*"MEQ3:RDFJ!*2I)*20"1*8!V1Y?[=39=^(;[_`)!T MW^?>/3\RNK_CT7WQ?X*,5^OKT2^X7[\VI_TN.],_-*VVOMM\SND0B;J>&T'< MQI:AZT/2L*6JC5,\CF,HDLA%!50LE(D&L@GJ5%V50#`(<,<@$<&OIKJ%&H$: M:4NFY@NG+P.-6#`%%,IX)XI@[,,O7$@L>:OII4]-7^JK;-U]VJ>YIH5)++.? MG*;2Z"$<1@+>%8FK,"IS&&."_;J;+OQ#??\`(.F_S[QG/F5U?\>B^^+_``41 M]^OKT2^X7[\VI_TN/=T=YTFQ>JY&.CG]5UW0QI!<&_.5G04DVC&)SF*1,\E( M0#BH6S-NBXZ;A M)%C,0TNR:R45+1CM!_&R4<]1(Y9OV#UJHJV=LW;=0ITU$S&(#%KZ2KI+A2MUU"ZV]1/-I6VXA06A:%`*2M" MDDI4E0(*5`D$&8,03W6>8[8C9S74'0%VX"Z2\K4=,)59#R%(TQ#3$([CE))_ M%*H`\?51$+%D&;N/-QDA2R(11,VH=?9NNF.G][U;1+KK4Y3!MMPH4%K4E0,@ MJ<@A0D0=AGV'T1`G5KS*:"Z,7UBP:PI[JJIJ:4/MKIV6G&E(*UH(Q+J&CC2I M!Q##L!29[8EK:&Z=)WOMC0]VZ&5>+4G7]/,:CA!D4$VLBDT>D$1:2+5%=TDV MD62Y#HKIE54*19,Q0,;+/&K76VU5GN+UKK`!5,.%"I;1,=H)`F"-H,AL.Z)? MT?JJTZXTQ0ZNL96;3<*=+S>,`+"5;TK`*@%I(*5@*4`H$`G?%>MX_.#VF62N MA7%I:H8W9E:EM_.+TY/.Z7I&#DH,TNS21,_:L7KRKHQPN+!PH9NJ)D4]*Z1R MAF``8=\M/2C5%YMK-TIE4J:=]`6D+6H*PG<2`V1M&T2)V$1736OG)Z1:%U37 M:0NR+L[<[>^675,,,K:S$RQI2I52A1P*FA4TIDI)&T2)L3M9;GI=K'7%/H"TL7=-\J:I3"2XPREH+1BF5*34J4$G"9$()V MB:1ME9WB.(M'%7DCYN&UN,ODZV^N(>[HUTSNH:SZKA*D((]/#51:J"CQ7)(# M5Y71H?JHZN-RX*<'VN'G[.));Z6:E'^'F%<3BR\SZ[!BP[<$]D>FW+>:+M MOVIW4>V@N;%73=U4PA86>77I2EH:6AA93R*J[(J;Q[542X,X*1$>(440`HY9 M"./-IWIMJ#4]M%UMRJ84REJ3):U)5-)D=@0H2]&V,IU/\U/33I+JI>C]4,W5 M=U0RVZ2PRRMO"Z,20%+J&U3`W]R7H)C@/VZFR[\0WW_(.F_S[QG?F5U?\>B^ M^+_!1'GZ^O1+[A?OS:G_`$N/ M+,JFJV)HR.+%(DK15-TX)+S*)E2J'1`J&HP"80TCXJCI)JBEJJ>C<729M2M2 M42<7(%"%.'%[/8,*3*4]OTXS]L\Z72*[6>Y7NE8O0HK4RTZ]BIV`HI>J&Z9` M0!5$$AQU!5B*0$S()(E'AOMU-EWXAOO^0=-_GWCV_,KJ_P"/1??%_@HP'Z^O M1+[A?OS:G_2X_:?GH[,%5$TBP-]M2JA$BYT)38!J4.!"YCW[[`S-VX_P]%M7 M@3*Z*7_$7^"C](\^?1-:@A-/?IDR_)J?]+CM6XKS6-L^V*Z$O:.XT1=AW5,+ M$0$R[6I>E(24B#M*DB&\U'D0>/:LBUSKE9N2@J`HE*4^8`)@[<8>P=,M1:CM MJ;K0+I13+4I(QK4%30HI,P&U"4P9;8WGJ/YLNF/2_53NC]1LW9=U9::<)899 M6V0\VEU`"EU+:IX5#%-(`.P$[XLG:'9A!T;4%W&-;/F-N>6VWPS;;A"FTA2BL..M2$E`"149]@&V(._ M;J;+OQ#??\@Z;_/O&Z?,KJ_X]%]\7^"B"/U]>B7W"_?FU/\`I<=,LWYOVU6^ M5TJ'M#1D->%"J:_FTX"#6G:.@6$.D]4;N')3R#QM6+YPW;\-L8!,1%0TB-IT5YQ^D^O=54.C[&S>!=; M@^&FRZPPEL*()!6I-2M0&S>$J/JE,Q\&O_.AVC6WKNM;>5!"7I5GJ#JRHJ-F MU(VBJ?IG2BG8*" MXPXII9035))3B2<)*02)$@;H\\P\\O9.[<%1<,KU121@$1>/[?QBK<@@'84Q M(NK))X(F]620A]W+'H7T7UBA.))HU'T!Q4_JM@?5C'4_GPZ'/NAMQ%Z93\9= M,T4C]I4K5]),3UVX;P-ONZ^*E)*R5>MJD=0`-AJ*G7S"0@:H@2O-8-5I&"EV MS1X+)>KJZ:@I':ZM6EJC9;4XXM1DE" M$`J4I1[$I2"2>P"*>5O/1V5I+JI%B;XKI)KJ)%>(T'`BV72(H8A7:(*5LFY% MNJ0.(74F530(9D`WLXE<=%M7E(5CH@93EF+G\'R)@*EO`.R+?*;J*%J^G8*JZ*))BLNH($23*(J*J"!"%,80`?I1T57<:E-'0M+>JE MF24H!4H_0'8.T[@-IV1YK[?[)IBUNWO4573T5H83-QYY:6VTCLFI1`F3L2D3 M4HD)2"2!%6E5>=QL=IR66C(R2NE6S9',.N4I;\Z<0J8#:1*@-62]+22H>L#` MVT"'H,.)*I>CFLZAH..)IF5'ZU;O>_<)6GZL52NWGEZ$VVK-+2NW6N;'\(Q2 M@-GX.(=IW/HYEHMZX64!)-` M*B:/)FFV)S&$,N;>-P-F``(CV8\-UZ5:RM3)J"PBH:2-N2K&1^P(2L_L4F-A MT=YQ>ANL:]-L3<'[;6.&2..:R4*,Y2SD+=91\+CB`>PDQ9ASC3]U-OP;G/V] M+\$_=7ROP;^C^3]_$=X%^@[Y;NWT?#ZHL]G,_'3X<6\>'XWVOKW1@AL@%E#; MN8$NXP6H62&Y%6^(0O35`1KTC34/+<&\\X&E% M^[\^<<.C*E@GB[L_'W/#/?LC^?70@T,>LC`ZDX?+.EE^UE/A_;>/ M#\GM^A.+PN7_`-'X_JM)?VUN=_LF(8Q==?\`S?I4<7QRO]/+TTWT[[_MBO;S M*+M6>8Q%G-N^T1P>'VKM:77O&G&Q;VKC157UO6%1ST>I+/B5DY6J!RE`HT^< MK9)R!2(+N5C$('L&#>^G=JNKCM7?]5`+U*7,B9#*IDC>`F9B MNGF>UAI"FHK+TWZ/*4STK%*;@$(74X*BIJ'74%:Q4DO$-!J2$KD$E;F%,B#% MQ/E[>61MK@MO5MKDW:MO3MV+DW0I"#KF2=URP";AJ=CJICV\S$4]!4Z]$\0W MY"-=)`N[.BHZ7<"H(*%2$B98GUYU&U$_?JBWVNHKG=38+RZ:A"VE*; M6KQA2-I25?7`IF9JF01OD=D0^7BO!<_RMMP=D(YW-S<58JY=IJG>`@J[>.V M]EJM>5&K)P!R$,HJ-.4O6U/-GYBY<-NV7-JR12R+N5PM%IMG4J@O#@0ARMIW MD#<`7T!$E?;+;4I/I)`EM,09IG6^L]6>5346AZ9;[]/8;E0/JD5*4+=4%_&U MLF/8A*U$R0G9S_8)N`V;61D*M+NIV\FN\M4#B/[MU<,/!5JA2D:DW M5(^CS454KUA&G%XZ,547R!E7>GW8%`H>UD-V<:QY>NHG130K]8WU9TYSARH4C*?+;52&$@*Q)-*^I#>TR)=2 M2Y]:!+?/A+:[Y6>\VZ8S=@MRSRP-15`>/2C;/I4^UI)).I$"D$CNE(VM4(\% M'3Y?0<&<6Z52!8@\$I,\L:*K4G4O2-LR+Y;Q74Z`27\6/N'XY;GL'QEI&S?. M+$M]+/*CUIU9S'I]J55@N=0I`10!K(&<`)%A-04`E9D7%J"1K>YMEZ?KFX%1"T=U=6,A)57'O:EFD6#5BYF'3&+J-K'-%WH-"G,F MBF1,HCV!ZQB&EU]JNWL)H[=5K9H6YA#82V0A,R0D$H),I[R9Q=J[>7#HYJ2X M.7O5%E8K]05&%3]0MRH0IYP)"5.%#;Z4)*I3(2``3]&,D6XRV5"49OZKJTM, MTZTB;=16X"#I*/I=!=ZHS;4XZG()JXBB+N'2S\4%6[M0HF%85``W88!RQ:;3 M]RKJO0S-TJ'"JO50E97(3*L),Y`2W^J4J#)F%%PD4P`8HE'+(0$.S%77.H^M76U-.5[A;4"",+>T$2/UD==J? MRN]!*2H;JZ;3E,BH:6E:2'JO8I)!!VU$MA&XB1W$2C(W5KZW#'?77$C>5@ZE M[4MMTU=.KD1K,KX[R1HY.Y\VI4#1L2+=,9$RSA@!RE!!9)7,?9,`]N+4TJ+@ MO1++=H4$7,VUL-$RD',E.$F8(V&6\$>J..UY?TPQU_KZC6S:GM)IU54*K$)Q M8ETXK5EY(P*0N91B`PJ2?008M.\4O(3_`$(U]_:5Y/\`S$Q&7+>M_P#+&/\` MD?@8MI[T_P"G_P#]DK_IW#].CUN\)3:J_P#*H>S^SVE).D+43^Y&G'2\?+]Y M"OG%5,"N(68>G2JF9G)%),Z$:W(0"K`D)29@4!$V?DTF-3(ZFI8U6ZEVYMV] M0!3@D$$A21W$I&\GLGMWQF>LWS4/>4UROZ.4CM'I*HU&THH<+Q47TH4VM7MG M7E`%*$``*PR&X&<1B\M60\N5"UUPFF]).VAJS6N`@>D3UK&5*YDBTN-.Q)#@ MS>P+14J##K!5\RG4*.O4(AD(#C9>HK>OU7-A6D>(X0,=_+*`,>)6\*._#+LB M*?*]4^6YO2=Q9ZTBW<[-Q!8XA%05Y.4CPJ920$YF+82-L^R.%[\:7VFUG?2C M*8\O:FY2JF\C`&9U3"4#%5M.1$G5ZLH)8U.DF$RD[E7*PL%-+GDRI@U*=];.MW%+3:Q"# MQ"TS<%HF5)98X`("BSJ2!9I%``=+:Y(5_)ND%E0`W=)Y$N+APZ1#";4'-RKF1:HE[,S)`4N/GU3TX MZ_KNF13#; M1!:O%57"N>K)/+/+TXL`NY4%EK+=IU(DJH0M#0GN2PV#_P"$@(YK,Z5U%KVR M:GZGN**VK8^P_5*PDXW+A4J0"#V=_$I6^0WRC19Y8NZ9K3/EF73G9=\F:2VM M(7,1017,43GC5HMQ75&(B`YB8CV6FE6"(#_4`*'HQ`/4?32JCJ+3,-#V=R+, MR/2"&W/I)2%'X8Z3>5OJNW;?*]=;A5KG5:536@`[24E!JJ1Q:IWZJJ>`D/N;0"B/VV7%?/(CI-W4G5JOUM73<;M-$M06H3/$U9 M+2"3NF6N))[9RB!^W&ZM(V/WQ4A=FO%G[>CZ&O#6$Q/K1;!23D$V1EJF8@9J MP2,51TIS#PF92CGIS'U8W;4%KJ[UHMVUT(2:MZE0E()D)]T[3V;H@/IMJZS: M$Z]4FK=0*<39Z&[/..E"<:@GVB=B9B>TCMC2I]MOL8_'-T/\VTE_=>*\_,YK M3XE/]]'^R.G'Z\G0?[O<_P`U/^_&;"/K:#N5YA45<2F#NE*;KO>+#UA`*/FQ MF;T\-4=YF&=M]/^KTQ]E_-QK?1W_);?_4._OHE3SR2^?E^>[EU)_%Q(JG; MG>16E3\"E4%EZZ<3Z4+%)SBZ3*\'#6F",&Y9-4G!N`DCI4>@Q2&2%$ ME"$G;>KT+;2D/U#R?&P2HI M"5;`)D&40GV,59Y>]-PMQ4][="5#6,R[EJ>4M\K"(5LL5A%),I(L^DN-)5)` MHE,N\.W$..50V1?9$`U`.XZUI=>5#U.='/H:9"5YN++VF:Z@)/(7=[M2VFWV.N-=55#;3FF7,1TD)0<24A-CB MIMQ_M!__`(R_WQCL_IG_`"W;_P#H6/XI$43?Z0'_``7[:JI^J])8*AZ_U32[1A"7$C)F0I24@ M#"T#XB-Q!BSO1ZY^3>]=1[91=-[16,ZU#JW*5:S6A"5M-..*)S*MQ!DA*I!2 M%`F6R9-6+B\)8LUJ4=XE:J7%+.-W#J'&CBW5F!G@DVS1-9TNR M%AKXA4R&.)?0`CB8F!<%=/&4VG%S,VEO*PD!69D)PR)V3G*4XHS<7-,M>9RM M\O"NBCX--:E[BL M!R=B@EK!CPX\T9>#%+O2CFGD;V!O(A?6>OP]IRHJ8M.TMQ/4MUV49O(J.KF8 MG).#691<(1VDD,ZQB^F*.UW"0&00522()]9].,EUGOMI59461#C;ET-0E>%) M!+:4A4U*EX29X0#M(),I"-5\AW3S6C6NJC7SU/44ND$VYUD.K2I"*EQQ;92A MN8`=2C`7%K3-*%(2"9J`C5#BL\=88I%\[+=;X4V1CMO5*27`KF^:2PU*+972 MZA[51K@I)?B:?;2&LI0A8Y/MR5:)/2^H,3)T=TQS2\JOM4F=%1>">Y3Q'=^] MCO>I108HQYY.KGNAH1OIY:7<-]OH.=(]YNA09+GZ.(6,H=BFTOCT127,>7]5 M41Y>,-O)62D0GG]K"E=";Y(Q3M-0<@* M(XF)K7=,[KU>D@4\.EF05VFH'?4B?H"-GIQI(BC-9Y=+K1^7%GK,L.\S&6-4[7=LGEZ[-MN>VFF;E;@ MJ%H"J*F[D1-;71N#=5HC.0M/+3#%I(.HUA'2X.(2&AH`SP&I%$VX+KB05%3F M$P`6,-2:\U;?]1.6^QOOM4^Q8FP<'(1J2<[0C9L6I:>4G".')EIB!3+5$,6`;/&BB1%&*2 M9FQ5$Q.F!`.),2!IO574.UT'!WJSUM<\E7=<)P*PR'=5W%8B#/O';(R,Y3BM M?5/H[Y9M8:DYYH36]BT]1+;&;2I07VLT$S<:]NUDI4G""TD%`*<2<,R(^EW! MHG_[>;.?JX_#5_S+(?P6_N;_``]_;_Z[^V_T>/EQU;_\JU?Y?Q?B'RWI^3^I MN]49#D%D_P#R]9O\M\F^2<_(?B_E._U^+[**Q]L]H:2OWO8HZT%=C*EI&NKG M5A%S@P;TD;*@U;MJGE$^2?*-W9&ZG,L$\Q%,V9821J.ZU5CT:[=:+#Q3 M-.@IQ":9DH&T3$]A],51Z7:-L_4'KI1Z.O\`F\GKKG4(=RE!"Y`/+&%12H`S M2/K3LC1Y]AMLF_=-Z/\`."P_-;%??GGUCZ*3[VK_`'XZ7_J(=#OC7K\Z:_1X MJ#\W#9FRVQ3]CG]NH^HW-FS6U2MRRG)MX67=,*L@JDJBH%(R7DD&K1)-Q)Q5 M1E5:ZDTP6!NL!`$4CCB5NE>KE:C8K6[@IL7;B,TI2,(*%(0D%())D%)D=IE, M3WB*<>7EVK<$T6RB@(H)*'5,012*IM'2G0U[H+WSV[ MLKIF66U)0E8DM:EC"3AWA*4D[2!,D2GME$7G(\PO3_4>@!T[T57,W6NK:EIQ M]UA6-EEIE68D9@&%;BW$HDE!(2E*BLI)0%1.V95E>389LXN+O"86IC:QAKTW M-H&W$?%U@,BQC?#^'B*Y.XK[G2T:6Z@*2@4C3=655,DR46W'UI823W5$*V&:2>MV#J_RN-Y--5C)[F[;6 M;VL758U&Y4:)T35E16SB9RG'C1@LC-,'7-L:5>RHRRKE-=J9N95,I"*`3083 M8Q=\I.I6D:AIO3M15W*VJ;$\Q"7E)6">Z=A6$X9$&5/K5:ZR MJZG6RS:5U4U4DI%.^]1-N,J2DAQ!QBF4YF%P*04%0`"@F1)BIW>#0-@K47SF M:;VPW6>W3MLQ814I'U29PW=JPT^L=PNZ@X^I8QLP95&2&!)!1.0;))@!U>%F M91$QS2AI2NOEULB:C4E**:X$J!1(C$D2DHH))1BVS22=T]Q`%0^LFG^G^C^H M+MMZ579=UTVA#:T/S!+;JIE327D)0AX(&$AU"4CO%&U2"H[CMODA6,K8>R\G M<--RE7DA:JW[VLB/=?/!4SFE8I:;%\"@%4*^/(G4%8!`!*J)@$.S%,;\W2-7 MNL;H)&A35.AN6[`%JPR]4I2]4=WNG51>JO0%CJM1A0U`Y::152%>+/4PV7<4 M]N(KF53W*G&-[=G_`/)])0$ZN)^Y7BA,]X-(4_ M]."/3]?X)\X_8>UEB[U/S+W(9Y/_`&KRQO*\/RF2G#XN[OEXMGIC^?NZ>ZH\ MP5;[\3]T/>NHXR69/AN.7G?(^U\&+Y/O_%VQ;OQ?]'[_`&#[_@]SO^V&>(JE MUU]*?Z'%QL?^GCZ'OI7R/QO,JG:%,>6#/TYLO=K+6OH_<51;:2:KMJ[2,QJ> M<2?SCXH+W`2),.2N$'2:@"0QT29Z2Y"`@#25+JMGJ.W4:O`%R=H%D$%K:A)2 MD;&NZ-H._:=\?KK3=NCM;Y6:BW=$UK5I:CU$PE:5)JP4O.(<<5(U@S%`@I.P ME`\(E*4<3\K'R^-ON\6TMS*NN\6N"S=*W&1IF)7I.J"P:)8H],0\L8CALK&R M"*ZW-O5/;$`'2(!ZL9GJ9KN^Z3NM/2VK)R7:?&H+1BVXU#80H=@C1/*;Y=>G M?671MSO&L17<=2W(,H+#R6Q@R6UR(4VL$XE';Z(CMYC6U>.V"7^HII8RMJ_B MX*K:+3J^G9=>H%&E64Y+L)IY%2L>VJ.`1A%UVR9F[9PB?254G&$IS'T@8<]T M_P!3.:YL;QO3+"GVGL"DA,T*24@I)0HJV[2"-VSZ$1OYE>D]/Y>>H5"G05=< M&J"KH@^TXIW"^RXEQ:'$)>92T2!A0M)`"ABD29!1U7[)KKRM\-IUAKH3[XTG M4536]B"U+)'(":DA4L&*U.U$^5(7V06>3,2NH?+(HF,(@`!D`5DUC:VK-J>M MMK"<-.V^K`/0A7?0/H)4!'6KH?JVKUSTDL&J+@YFW&IMZ`\N4BMYHEEY9'I4 MXVI1]9V1_9O)M`6_&UV^%K"(`XD:EH":4I\F@%#!54&D6H:4,0![0$*BBFP" M(=ND1Q^-)74V34M%T M>29*N&*H=@\)L1PGTQU#NND MM'ZBT91S%+?V:9MU4Y%'#5`>!`^S3C;5N.%9$:.O+KVDMZ@\KBYM-RD>0M0; MIX6X<\W.J0`730)'+TU;8YM11]TV>P1)-#L_XWF'ISQ7W7VJ2SU*IZAM7XO; M5M)/HWXW?IA6`_:QTN\M_1]%=Y5;I:ZIN5RU4Q5NIGO$D%FC/P)<:#Z/^)/M MC.C;R_%46PLON+L:W0[O1PZA?24UE[KG'ID2.2P>':'P8T/+'I#DXSJ;7K;49>#?C0UL[AQ'7Z* MK&\U7Q=10W/2$;U!@52J'H(<]%.F,BV#F&A!U(K)G[,L\A'$^ZDN-9:=$/7& M@7EUC5*@I5(&1[HG)0(._M!CF[TLTO8]9^8*BTQJ1GB+)67=Y#K>-:,:?:&6 M-M25IV@;4J!]<:COLAO+]_0:H/WO$6YW;_L5@`XK9\ZVN_Y;_P`IG\''53]3 MCR\?]B5^>UWZ3&7`E(P%`>8JTH2E&(QE+T9O-C:6IR-%PY>"P@X&]+6,BF8N MWJSAXYY9DV(3B*J'4/EF8PB(CBRJJI^NT`:VJ5BJ7K05K,@)J53DJ,A("9.X M`".4J+-;M.^95NP6AO*M5%K5+#*,2E8&FKD&VTXE$J5A2D":B5&4R2=L2.\Z M_5\==3Z?E>&=M]/H^5TQ]EZ>STXUWH[_`)+;_P"H=_?1)_GDE\_+^+=RZD_B MXEO3:GD)]W*>[PD>=X.A0_7=!-R^76NG-NJ_@X64W,@[S'AV\V0O?RN!.9X>[X MY^'N_%V2CS6XVLO+<9[,=RE![('JZ-55*:SU35K&K-+LCSD'2-T8)BQ>%>7$ M0,Q0Y!W5)BBFW4(JIQ\Q*8"9E]%@H^H2]76ZMUF`:5O/0V06-BELJ)$FMIF$ M;R)"79.,9U*O?EG8Z)ZGL'0I:Q=:HVYZI0I-P[S5/7-)2H*K!@&!501A00HX MID$#9#G8&;RZBP5S/CF*L,T,S3?AUP2W5-]$\C*=X<_#GYL'SWEOPOWGHX?9 MJQMNN1U`+]/[ERR<*\WY#?-.'Y7;NQ>'Z/9$*^7D^6P6ZY_/OCX_-9X3#S#P M87<[\B[N_+^4V_%^NBQJ"J+R#J5G82J(59^SF:9F(RH8AX#;76351<<-(-)K M?/<"5CE>88RU!6FD&"PD.EQFCZWT,Y:J\-4I%$^(BJ4JZMISBIG:.@6DR(FE5&PH&1VB8(V$3C0# M17FV;"(:C:1B']ZW"3^+I>GX]\B6W5S5`1>,HEHW=(\1.D#)J"DNF8HF*(E$ M0S`1#(<096=+-JNFO30:>= MI4*2,2%3`60?`I4MOIBKOG(ZJZ%ZL:"LUTT)6*K**DNS[3JBR\SA6IAM:0`\ MVV5`IGM2"`002#'#MFQ_*2+8:`#=P5P-[>MU1UP4B7P$.C]87[M]M$?5O3TG MAY<+WN>?$]K&:U:.J?.W/=:7)L",/Y-XL/>^4[^_T[/1&@]%5>3X=/Z8=7@Y M[\9[V;+FGR>,Y7Y+['P2\.W?BVQ8YMCJKR8J4OS;60V].7C&\\C/!2]`*G:W M^7(I-5>TV%(,D[3*++=+;MY)[3K^V5'3E3J-:N5&12$INY!KB(;3M5,)R#D4*78+3,G$OF1J>1="5Y%LUBI'373.1?08Q MA(!BC$NF.KNH:Z_4M!=$TRJ)]Y+:BE"DJ!60E*@<9&Q1$Y@[)]L73ZM^2?IE M8.G=XU'I%VZ-WVW43M4VEQYMQM8807'&U)R$J[S:5!)"P0O"22F8,?/(IOY7 M2EZ*\L74%93TQ1,Q;1U5E+T[,2[R2CX2H:8G(1HN:`;OEUBQ9'\+-JBNDWT$ M5Y9,QBB),PSO6NQT0M#%[IVD(K$U`0M24@%25I4>\1ODI(D3NF9;XCGR$=0[ M^O6M?H"Y5C[UD=MBGV&G'%*0TZPZTDY25$A&)MQ>,(`Q8$DSPB6G2IZE@Z,I MN?JZII%O#TY2\-)U!/2KLVAM'0\.S6D)%ZN;M$$FS1NB:+CS-0O=0S3M@9CAGWG5^([`29JV#9L2` M-PC@WK:[:W\RG5^NN>FZ-^MN-2I?#4Z)3:I&!)M))(0G"@`K,P%.J41WER-B M;4SQXL6([=LSM,]A[8LC6_KSW#3+FC MJJU+5IIVB-(:?A+6$<.6\K+$D`I`1L200I,@000#%<.WRXURM@&[NEJAKBGI MFEYZWD^C`73HMX*0/W-%U&T:EJ*-4!NJY:.U#P;Y.09'*=1(SE%NH41R`<2% M?K?;M=:4<8HG$.,/ME3+@W!Q!.$[9$=X85=LBH16?IQJ75'EXZRTM??J=ZEK MZ"H#5=3*EB53O)&:@A,TJ):6'&I$IQAM8)`$2R\Y^TSV'W+1U_H,@2EK]Q5# MTC4-,5;')G4AGTZJ MPOG!(E_P`[6CWZ+JB=XDL^$Y"*+&'A%$=/9JFO05VU?=F M*EW5=-PY2490RRV5`A6.842=G=[!O[8H)YC]&]$]&U]KI>CETYFAUNH-614M MU*6U)4T&0%MMH0,0+LP"H]T3ELG`7\W\;Q_OQ7O\!%H^Q+NE]HE:3DO#?G_% MBL^%TKQLZQQ>CUAJY?K_`-6^/EGJXWN)]P:K'Q.#AF_%D8?$C M?A[\O@VQ;+H'RO\`6/M.3RK.YK42R^89OR;^[-]E/TSV1LOQ4B.U,1/WN?^'CD>390XW6^[7UAZKP\^F\C\[Y[A<+V\L;/H['[PL8 M./QS,N#PY\Y'PX^[A^/B[N&<]D1)UQR?FSN/$>[N1A1BYYF\OPXTSS,CVV;+ MY#*]IG8,'>E&&"Y7=KO)(]U_#OIO-J\'PV\6N[.C6;+IOC!]:^3_`&',>\RR MS]>+IV[B.'3Q/$9DMN=DX_HY'F.O[9>Y??Z#[P_"USG-H=-^*'Q\\/>>U>YZ]X8?0/*Z\M75?H[/+B^QG MC$ZDXO@5Y',\,MO!\-F2[<.=WI_:=_T;8W3I3R7WA8YC[IYN,8.=\UX7'V9O M`^SPS\6?[&7C[LXV8;@.4^"VK>?^&?D?"F%YSQ)ZU\,/*\O$:<5&L>+WO:P289-SPY/MLB7Y)E>TQ9.#O2C#=['A]TOGW7+^&G MBIW5X6HNCI/B_P#7#I^>?"YKWV6>OLTXNA;>(X5/$\1FX1/.R<<_7D>SGZ<. MST1P:U5R[FSO*^6\)F*P\%QV1+9+!S#\9P^C,[^_%V1,;R_NYOC?;KJ'PD]Y M.]<'TGXD?'C+C=40U]W.['^2?O=P<^E]:^;\YPM/O=.-1UWQ?)W\OFO#Y2L7 M"<-\4^+'[;!/QY>W#.>R<39Y=>3>_%NXGW/YCQ;67SCFDYXQ/*R/Q'/E/)XK MN9N"7?E&XO%,H[NQC'W2]TOM);CG=?/>-G6N8[P4WEQ>E?5CG-6 M67#^;:O3V9XMQIKB?F]8P\3@Y>K=D8?`KT]^7U8XK=5>6?K,W#,Y5G^\C?CX M_-GG-[\'L<7P;)[MDHV<8J/':F,%^X?N5\0-]N8\*./XSW2XW.?$#SG%[]3W M$YKIGT=S.O/7R_N-6>CV$9W<-+Y-.Z>V7HGM],<`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`Z#UWZ;Y#A9:><^=9Y\7WFK%.-48O>2OQYN+C'9YF''/&KQ8>[/[7N^C9' M<[I%E_-9IS)X3)Y)18>%Q\/+AVY9.;[7!+=F=_X_>G&*&^G* MEQ.)T?XA^F<7O=,<3IO+?-.4XF?#X7NLOD>QEBX5DXSDU)+CI<,UOX6?@3OG MMGZ9[?3MCA]U`Y-[]7J?N_BYK5>#FF">>OP2V8?BRV2E+9&S78WR?P?;;^G] MU.2\(J-Y7N3UWNUP>E(Z.0[S?6#C9?A7.>_YOBZNW%1M9X_>NX8\W'Q3D\S# MCW]N#NR^+AV891VNZ%Y/S.Z;X?A^3X_-W.[LSV4_AV?5C9QBH\=J8 MQ:59W1^TIF]?AIU#XVU<]?CAUKG/&XORN#]6.I\;]C\QXO\`6L6^IN*^;Q$N M)P'O.>'5N]7>/QBZGHZ>^T:NY?T'PLOD:?>9?+[<8CI-Q'N>C*X MC#GN^#(EO'W3O1NOG/Y;\]U1Q7+,SE]+\OQV/Y,_R?V'XTVMT\ MYS7SG@<;3IY;WO%TZO=<3&(N/%\=03XN?$KE/AI_D[VZ6SZ>R4^V4;OI?D_N M[J+#R7#RMF>'F&-/<'/NO\`17`X67"R]]P\N+[S5C1>G7%> M[0P<3AXJH\/#R^67\?;/T]D]VR46'\T'*_G47Q'*W#+%WL40!^HG\3_P#*/QO7X[_//Z+%=_ZD_N+_`!6)`F[F?"@E_!;ROQ)N M/T^=.X_A2V_Z8YSA_P#)M']'C`?C7O0?RK%P`_D^+Y8_L9?5B2SRGYH!_8^5 M[Q'_`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`);X(+W<]UCD.EPO.=,ZMR'![Q16GO;W>^L?^-'@P8\2I3E/P*\&+NYDO!BV3]UX:;O=&\'N;\*VNOHGBYW\Y; MO3&ZNB=^_H3NSQ=/5>'\[YCD-/N^)B5NL_$Q_$[ M)8Y[913;R'\N]_+QPG(\WE0^1X[BI9[<\OB?9Y$Y9\N_CR,/=QQIXQ7&.I49 M(/./[I_&E+=4\&>>\.:#XO,>-/>GA\H\X/?3N?\`5SK&G/E>#[SI7*\7VLL6 MEZ2\3[H)R^,P<0YNR,&_^#Q][#Z9_7XI1R`\Z7*_GK=XGD>=RZEGCYAG^$RX MC(]EF2\&';D9.+;%ES+HOV1EI^>\`>[O="'XOQ?^('AITSG)KB=T^[O^5+F= M.KNEP?I?I_"T=NC$=*SOG2JLOCL_-5^0Y6;.2?E,?L9?=Y]S%.?;%H&^#_5! MM'%>[W+^%;G[P<5P6#$[/AN'_'<6_E^#\8R<.';*,L5Q^['7GO=?P[Z?QQX/ MASXO=W]&8_@7C#]9^!]SC^WZ/OXLU;N(R!Q/$9DMN=D8OHY'<^ELCDOJCEG, M5\KY9PT]G!7V_>C^2A>[W5VW>+N/R7&+Q._/BAT?1V?A/A;]/\ M'[O"]O'[KL_).1GXY?P63B^AG=WZ] M$6-_Y"?_`,M?X//_`-'OP'\[_P#M'$=_UW_ZD_*/[IW_`.Y^XBSG_P``?_JS ..^S/_`%GX?TC_`)T?_]D_ ` end GRAPHIC 5 tex99-2logo.jpg GRAPHIC begin 644 tex99-2logo.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`'0%>`P$1``(1`0,1`?_$`+X``0$``@,``P$````` M```````(!PD%!@H!`P0+`0$``@(#`0$`````````````!@<$!0$#"`()$``` M!@(`!`4$``0"!0T````!`@,$!08'"``1$@D3UI=8&2$4%18Q02,742)A<3)6 M"I'14C,D-%7&)S=W&$@1``(!`P(#`PH$`@4*!@,```$"`Q$$!0`&(1(',1.4 M05$BTM,45196%V$R(Q5Q")$S)#0E@:&Q0E)B0U-DU/!RDZ.$=94FEO_:``P# M`0`"$0,1`#\`]Y5WR!0\9P#JUY'NM3H%78\OO+'=+%$5>":\_P#9!Q+3;QBQ M2,;^0&4`1'^'&?C<5E,S=+8XBVGNKUNR.&-Y'/\`!4!8_P!&L2\O[''0&ZR$ MT4%L.UY'5%'\68@?Y]3`'<8T$$.8;H:P>M^._P#5_O!Q-/M)U1^GM^._,'''VDZH_3N:\'/[/3Y^V/\`%\;XB+UM M/D7T%]Y^L'K?COS!P^TG5'Z=S7@Y_9Z?/VQ_B^-\1%ZVGR+Z"^\_6#UOQWY@ MX?:3JC].YKP<_L]/G[8_Q?&^(B];3Y%]!?>?K!ZWX[\PG MS]L?XOC?$1>MI\B^@OO/U@];\=^8.'VDZH_3N:\'/[/3Y^V/\7QOB(O6T^1? M07WGZP>M^._,'#[2=4?IW->#G]GI\_;'^+XWQ$7K:?(OH+[S]8/6_'?F#A]I M.J/T[FO!S^ST^?MC_%\;XB+UM/D7T%]Y^L'K?COS!P^TG5'Z=S7@Y_9Z?/VQ M_B^-\1%ZVGR+Z"^\_6#UOQWY@X?:3JC].YKP<_L]/G[8_P`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`LNJHJ'MFUM]P[6W]]A>CS6&%ALL<+R6[O(1#[=3 MMNW=M>SKW4'35V@BZ:NF]ORXNW!![#K`6TV&ZATVMN`H0""&GH0>(( MX=AU2&']9^V-D7$NT.9;YV]-Y]?ZCK%BA3)TDMF7+63ZF>_K"E,G:U.FFD)U MLFYEEU8@$SJ")DT3.4NO_;#G#\_O/K-B,]A=O8O=>VLK?YF^%NHM+:VE[@50 M&67E0D(.>M.TA6IV'6^QFVNGE[C,AEKS!Y:SML?;=Z>^EE0R'C1$YJ5)(IY: M5%1Q%>:Q!DNJ]OI?0/<;4Z:L6&]7^X7?TL6U+4W%ID["# MNW=WC#^Y-;*/U.=ZH`M"2K$`.H9N_&7MEL7]GW3MMVM-OYJ?NI[2YEYE55D[ MOW@2FG+R@AB2*@$5+(2H]+/R+Z"^\_6#UOQT/_F#CQ_]I.J/T[FO!W'L]7S\ M_;'^+XWQ$7K:?(OH+[S]8/6_'?F#A]I.J/T[FO!S^ST^?MC_`!?&^(B];3Y% M]!?>?K!ZWX[\PGS]L?XOC?$1>MI\B^@OO/U@];\=^8.'V MDZH_3N:\'/[/3Y^V/\7QOB(O6T^1?07WGZP>M^._,'#[2=4?IW->#G]GI\_; M'^+XWQ$7K:?(OH+[S]8/6_'?F#A]I.J/T[FO!S^ST^?MC_%\;XB+UM/D7T%] MY^L'K?COS!P^TG5'Z=S7@Y_9Z?/VQ_B^-\1%ZVGR+Z"^\_6#UOQWY@X?:3JC M].YKP<_L]/G[8_Q?&^(B];3Y%]!?>?K!ZWX[\PGS]L?XO MC?$1>MI\B^@OO/U@];\=^8.'VDZH_3N:\'/[/3Y^V/\`%\;XB+UM/D7T%]Y^ ML'K?COS!P^TG5'Z=S7@Y_9Z?/VQ_B^-\1%ZVGR+Z"^\_6#UOQWY@X?:3JC]. MYKP<_L]/G[8_Q?&^(B];3Y%]!?>?K!ZWX[\PGS]L?XOC? M$1>MI\B^@OO/U@];\=^8.'VDZH_3N:\'/[/3Y^V/\7QOB(O6T^1?07WGZP>M M^._,'#[2=4?IW->#G]GI\_;'^+XWQ$7K:?(OH+[S]8/6_'?F#A]I.J/T[FO! MS^ST^?MC_%\;XB+UM/D7T%]Y^L'K?COS!P^TG5'Z=S7@Y_9Z?/VQ_B^-\1%Z MVGR+Z"^\_6#UOQWY@X?:3JC].YKP<_L]/G[8_P`7QOB(O6T^1?07WGZP>M^. M_,'#[2=4?IW->#G]GI\_;'^+XWQ$7K:^YMW#]"W;A!HWW,UA4<.52(()AG#' M)1454'I(0#'L)2%$P_S$0#CA^D_4]$+MM[-!5%3_`&.X[/\`T]?2[]V0[!%R M^-+$T']HB]?52_M]2_6OW3]HKOZ<$?\`EOVS\W&_K7XKH\3\G^=^Y_%_C^C_ M`#>-XOA\OKSXA/N%][Y^W=S-^X<_+W7(W>[7W?WSO(_= M.7FY^8G-*R\QJQ]+NT+%8TKRJHK3F9B?SNZC[TR6[MRW%S/)(+&*1TAC)X M1Q@T%`*`,P`+GM+=I("@5OC;MMXCL7;`&HHV+U[@L48Z-8AP#.8^=O)V*A MHZRN-U=?L\-$'#@'+Q9HYH.,:DQL:A'C%BJ4KPSA%LU4Z1.)A,0AK(VCNNZS MN7]T_=8[N-8F=HQA[ZR)`H`1/NYIV>R7CAK!L\FVF-R!7]?\`'3*US=9S/;1(S%"1&B/RCM210ZU!X@T(J/(>&JTOK:>PO);&<_K0R,C4-1530T/EXCMUL/U:UJT]R M7@B=O]VSE%V791E:SQ4-J-)99H.K#5Y4TUVI2W-;/&78"PU&>.Y04.8D0Q*T M=ARY"L`@(<5)OC>74##;HBQ.,QKP;/:#F?*+:SY,B0@_I"RM)(Y8Z&E97+I_ MNZL3;6W-L7^`;)W=V)\W"M$Y[?TU"MP_-J@HK1;'=LBI ME]*:0;>5FO-J]*2$?>]6-D<";LRL=+,RE,V4LF+J_"P#IW5A)UF0"7L"JT3J>-:4UOH M]G6%Y"\DN(R:0A"0]E=6U^P;R<\4:)5!Q+$2J13R@ZTJO&@-'CMH9)=,S5TX M;&(\:&9/""@L=(2NV2ACJ,W1>CDHD8QA2/S*(B(<^/2,1K(""&4'@>8<1 M7@WE'F/E''5+RAHY&C):JDCCP/#SBI_TZH['DKJ^_&DUFVX2R[+6.3?P4%/6 M2#V#KM>BW;Z3DF[!Q*1E:=8$L"T6W*5R!B-E)!T("7D*H\_I$,O!O2(7-[89 M*PCLT5W2-[&21@%4D*T@OD#'AQ81K_Y=23&S[=F:&UN;2[:=J!G6Y103YPIM M6(_@6/\`'5T]QG6W3'0W;*[:T1N,\_9.95"!HTV2WR6PE.K#R0-<*PPL2K8\ M0SUZEV[ MZD:,'G-^I/-RUI04[-33?^!VGLG*Q$9(2"4P_CHQ1PH=BQ?2R,?$I2CMHU$J:C@K5L M58Y1."28#T!?%N)T@1;EU>Y"`.RJ45FIZ3*I9BH)J0I9J#AS'MU4\KHTK-"& M6(L>4%N8@5X`L`M2!P)Y17MH.S6\$G;;P[':%::;2Q5,R!E;(6QQ,@_O%??; M0X-UZJ54+4;%+14:XK!\ETITYFS2#=B4%D".W"B)BBH;I*.5[$WP3*T-XK-1$6T ML:^[6O>=V[=1T=955JOC[&E4C[,X*\;-CD*[\=)NU/R%3JYE*:R]J;IO,SF! M9ODTNHQ&S&,8>_LB:4`(GN)6C%"0>6A9AV4H3J$Y["18['F=;-H7+`!OW"UN M*=I_JX8U3S1K7C?,EGG+5N;KE@_M+:CN/2 M54DAYBHX$&I_-2I(.I\V%T'Q)B73E]L;:4LHX`RF\N["K8PQ%.W?'^S%#S'% M*+Q`2\Y%9DP]5X*LT!W#,W+Y46$LX5TFSUS[S99-I M@D,)DCNXYU]'F99X$1(RH+$K)5CR>CP(IJ&Z"_\`1+_R!_S<>@*G52_N[V__--M'.$%8LGCYK1FK0,X$Z*"/.#-"/Q]'S:]`[3[S*]$ MLYCE;]:TNXIQPXJI,5?\T3G^GSZV$:.7O9NHR_;/MV;>[9()4?9PE/PU.1PIE%QD5O8U[EI.:5;KN'=9&#*&DY8U>@X:GVSKW/V;X"7,[D/N^0 M"=U:]Q(><(RHT1D52@H:1U6E;J*&19B>/:'N8!YQP[3K%W!OUL[L+<<4\@9AEUBA]+LMWE5HQV? M[$$I_I[-0IWSB,\;T+M>:Q1YA:)8=TJKL]+09AYJL9R[(UV'>N7G2;PA=/'E M&UQ*,R^4-(`&)_$M$3_3Y]0#V]M;]==NKS<=<\FW:VXOSQD*NN$M5+ MJA(0_P#:J1RBP:/'B6/LI0SF!>39D;<5$B<>\9/FPIK%.D*:RQT$U+3ZL[PW M=L'&V^[L+;6][M>TF'[G"5?WE;9B!W]LX<)6*I,B.C5%&JJAV6#[!P&!W5=S M8'(SS6^:FC_LD@9>Y,HJ1'*"A:C\`K*PH>%&)53\:O=OZ[Y9V1R-B7."KG!6 M-=8U[%-[AY-FTD2,,-TZDN7:,VBFZ6(HSDK3:';$6<`@D5P9\=4'*2:R"9^; M>W5?&8+9UGGML@93,9H1IBK=">:[EF`*&G`K'&&YYV)7D`Y&978:^]M["OLE MN&XQF:9K/'8\LUY*PX0QQDAOP+,05C`YN9N*AE!UEW/VE^MUYU.<[G=OF;R_ M:\=8IN\Q0]G,;YI>U>3R;BYN_E.C&>34R5*O5]DI0K?%=(N#"FJ=DNJ!1./@ M//`T&U>HV\,9OM>G?5>/'P9>^MDGQUQ9K*MO]DD/?1-^7B`X%:#G MCY]MGMFX&]VR=U[$DNYK.VF,=U%.4:6*K4BE'=H@,;C@2`>5N%31BO2W>G.) M,(Z&M-F-H)>[Q6;MC%^6E>%JE)0L8I*TN*%(MBS7EU"3@)9^VH*QGJ7XELW6 M8NG_`/1,0QDG(J-]DG4+/[DZHG9FR8[:3;6('^+WDJNW+*U>[L[4K(BF<;F1CW?$<@4J7-""5;F7 ME>TII#B[?38?(&(LK3-T@H*L8%O.38EU0Y2!AI1>RUV:J<7%M'SVPPDZP"&4 M+/J&7+X:1Q$I>2I``1XZ.O/4K-]+MI6N?P4=M+V>GQ>3DG2&.REE4QLJGG1HU4$NKCE],UX`_B-3P& MAFRG_@&*/Y__`*8UA_Q_^8>);]T=G?\`,O\`_P#'9'_M-:/Y(W%YK7QEI[?5 M4[T=OFBZE::Z'YO:2EG4'4HWML2QVOM/$9B*25LC?+*909(WC!0H%[LQCL(;CZ;_Q'9K]/:^T M-Q)N;2=U[7DI6]+2NM>&X?(U!KE-O--QRQMD^];WMR:#M5KNM9L<3"Q3T]50 M1!X<6R3,%CJJG$A>0?'6KJAGNG>2VY8X<6PM\QD'@GDEAFN&B0&$<\44,D;. MP[UCR#F+T"J*G7'3;96-W;89>[R#3F:PM1+&B21Q!VHYY7>1'"J>4#FX!:DG MAKAT]0:N;H$=5YD>KIYA\GVG0<^?+Z`8:0(!_K_AQWMO^]%:9M/_`.9@AC#$@58(Q9D!/$( M6)7L))%=5I*JF[:-`R1&2@',&(!/`AXT_*[R03E5?C0J:'AS4`8: MO3<_3?$8$6(L(9[KWFRCF8R7]I;E6:O,%62&I44!!X]M*D@ZU<;)X4K>*ZC! MOVN%97'(A MQEHCK:M`[/0-[_;7/``U')#&K#M!YB:<"*'R9M[26E.*]\MI)O"679F[0%5C M<+7[(B#['\C#14X:(WUYZC M9SIALF+<>`CMI;Y\C#`1.KLG)(LK,0$>,\WH"AYJ"IJ#K;]+-HX[>NXI,3E9 M)TMTM))08BH;F4J`*NKBG$UX5_$:UD.T$T';M`A0$B#IR@03`43"1%=1(HF$ M``!,)2_7_3Q<\;%HU8]I4'^D5U6\E5J167YE4F%EN55KSY M5J*9'23*Q4,L-O)( MH/95$9A6A'"HX\1PUEXV!;R_AM9"PCDD"FAXT)\E:ZWO;K]L/#FL>Q5NPWC; M#N0W<[+BL?;37-LBH0\F1LX'/,BL:QO"&%"2`:<:5[#K51LWB>N M8J2J#*/Q))XVDYP\L\.Y>;18?V.:2T59JFM;J1^]!`[$42VN M>$&N3:#6:3=J=CQM;+&<+4K^#M%KNE:L43"P[S\`DF+P_P!NDS!0ZRIQ(7EQ M`^M74[.=.[S;UMB?=5@RV2-O/)-#+.8H_P!(<\<4,D;.R\Y/(.8O0*HJ=2GI MMLS';MM,M<7YG,UA:=[&D<^BM:G@#K/Q6QH\ MK?1V28Z;E=@"8\I8NX7RL$$-6H./*.)[`:G6OO<7#V'\#[#7[$^$,K3F::%4 M'#*/3NMGQ[,XSG2SWVI36&MR=6GT&LB1U6I$3-3N10;IN3%$Q$REY<[7Z>[A MW!NC:=KG=R6,6.R=P"W=1SI<(8Z_IR+)&2M)%](+S,5!H23J![OQ>+PF>FQV M%NI+JSC-.=HGA8-0QR,Q@_.L/37 M)*3).%7D34+Y3LMXYR$A;:P@LKTPJ\O%U!RQD$D0!%[XR*BA!41(Y,9)*.^4`-+#+:W$!BD('IA6E5T)XI1@#1B#VX_>&4LMM7^UVD M=L9>+&0A-0DB3Q2\Z^8D(5-/S5'-7E6F[GNN]B/9.HYSR)G747'CC,>&:OR54?MM;6N0MC%W:"(+RIS`AJ1)4ECY>`KJ"W-GU M)N=K6VT'Q5Z,9:SM*A%K.'YFYZ@MR<1Z;<*>;S:E8O;YWI(/,FE^SQ1YR=[PR++%C,DLJF MH(MYP01V$$)P.K)R%`=S#.2D9);(=NN\;"W*+BHZ$#*5\UAS-7Z M:0@``-*7:@I77S0H7N=X49V,FM_;XR!KE/VJ"D:O+Y'QMK%F&6RV2NRY$R2D M3!9-R>YR%:*&Z[7+VL$JR);W&1M$ MM>\6O*SV]L((YBM>`F$B_AQ.EBO4/#PNF`P<]A/(A0RQ6ER9>5NU5DF$KQU\ MIC9#^.HN/H!OBJ6]!_[FH6VQMZNQ9L7D2Q_P"FF]3584#'O<@I MV'"Z_P!G[EWBZSERZKV4:0RH^4XTBBSE400& M95;$!8Y2I@4PEX@>6R?2'([A^:[+=T..SS1A&>VRL`CD4``"2VF::V:@`X]R M&)`)-174LQUIOZQQ/[)<8&2ZQP8LHEL9N="34E98UCG%:GAWO+Q/#7;\.P_< M7UNMJ.1M;>V!-86RBR82T;$9-BM9=@[[<:\WG&2\;)FKILMV>_5V)>ZQP2,`P#4 M[RE0#3AK.Q+]0,!/[Y@]ORVU^`0LHM;N1TJ""5%PTR`D$BH2M"17CJ-[)I!W M"KA8I^VVC4C:Z>LUIFI6QV.G'R\G+RKY;]=+XKR1D'2BRIN0< MSG$>7%BV?4CI3C[.*PL<[@XK*"-8XT6\MPJ(BA451WG`*H`'X#4*N=F[YO+F M2[N<9DGN)79V8VT]69B2Q/H=I))/XZ_)%Z';ZQ$I&2[/3/9W[R(DF$JT\7!6 M1U$ONHUVB];>*F$`45$O&0+U%YAS#F',..R?J=TPN('MY-PX;NY$932]MZT8 M$&GZGF.N(-E;VMYEFCQ60YU-16VF]35!;98F[H.Z&;['L%F?3//?]P+1&5N( ME/U#73)L!!?:56&:P45]M&.&$JLDK]BT)XIA7-UGYB``'T"*;$SG1CIWMN': MNWMPXLXN%Y&7O;^V=ZR.7:K!E%.8FGHB@UOMU8SJ)O#,/F\IB;T7D@4'DM9U M7T5""@Y#Y%'EU-_Q^[V^S/:'T-R-Y>XF'W4Z9?4.%\;;^TU&_D3>?PK(^&F] M35ROVO?BSD,M;)!W)3CAY+U*SU3\F MJ[6>"4/%2Z"D(7D7J`3#6,9Z-VFZ\EO/$[OALLWEN[]Y,.1L>1A$H5`%ECEY M:`>0UJ3QIPU/3+U$EP=IM^]P,T]A9<_=#9RDX.FQ6LEUL\,5-Z1,45O%9*B* M1S=`D-R,$HQV\^G]A=K=2[WANHU!_2FOL<8VJ"./=PQOP[11QQ`K4<-:*_P. M[KZV:W7;LT+$CTTM[WF%#7ASLR\>PU4\.RFL(G[?>]AR&(;3/:+D"0W\DR M\0C964Z*;"_\F[S(6S_K2?FY*,O*GF!J?QU*=QVO4G7F]$U/'B=?92Z!W3:1JEE33%AIEG25P9EJZ0^1)F*G= M<,G.YVNW2%/"'0GJ;-M63#\,X=C7&8."*HNDE2I"'24#J=7SD/RD%2*]IH*7N)S]U.F7U#A?&V M_M-1/Y$WG\*R/AIO4UNI['^+INV[NUO MH,)N*-7EMY4E50P69D+QE@"#`E5)K1P?*-7)T;QF2M[S,[+S%O/;39'$N0DJ M-&32L:D*X!_XLE#3CRGS:E6Y3MIE^R]J;E*(E7,3D;1+>S)F)4)1L<"2E1:W MZ.')\0Y!8P"*16-L:M2)?40(H4`Y!SXFN.MK&W_F)SN$N$5\1N?;%O=%3^64 MP-[LPI_O1%R?...M%?R74_2G'9"UYUR.(S$L(/\`KQB51<@_Y'``\@U.$1J# MF.C9GTCUXL[Z15K6^C?5C.3BMBF=LV?1]MN=CAXU.1*H*@N)*K5Z8D5C*AR$ MJ4D/4'$ON.H&WLGMW4QBAU'(-I9>P MR^(PEP7:SS(M)V6A`I([HG-7RJK.3Y0&/"NJ_P"\G2<[;@]S39(N!L*95RU7 ML"L\986>&QK0K)A)KLI(]=C'J48+NQR4IX":G0)RHFZ>?2/$$_EZ MR.V-@=&\0=SY&QL;K*-<78]XGCA,G-*5!7O&!:D:Q5(K2HKVZDO5RRS>ZNH% M\,-9W-S;V0BAK%$\@6B"H/(II^IWE`?,=:VF.A>_<6^92D7J!M;&2<8\:R,; M)1^%A!!((/`@T.JZBV5O>"59H<9DEE4@@BWG!!'800E0 M?Q&M@VQ60>\SL]BM_B3(FHF8(J$M4A3)?+%CH&J5[IU[SO+8^@6M>J$AFNTL MHM=S>5(9JR2533.1!O\`)6(R1297'63,=9%UKR%<\8 MY'ITNFHFO#7.GN8AHUETVPJG,W/XA%$O%5(!A2663/)M\93HEO\`LK>US>X, M9'<6=RMQ;W%OD((;FWE3L>&4.2M:"HH0:*:/!<0M M%+%+:3/%*C=JNA2C#S>4<16A8'K6R.$>Z)M;D]YE?+^I6R3V=/#PU8@8.OZ] M9"@*71J;7&A6->I-#J[:#595FJ0K)ZC;IR1R64QE^9.5 M455M9E2-%%%CC4)144=@'XDU))/<-0Z)W3]),B67)^$],LYC9[7CRP8QE0N> MMV3;%&?K-E>1+^2^V9H,HDZ,D#B$0%-45#%*7J`2&`W&!O\`R71/J3B(<+N/ M<.-%E!=QW*]SD+9&[R,.JU)+U6CM44KV4(UE;3LNH^S;^3(XG$WAN);=X3SV ML[#E)S]U>FGU#A?&V_M-1K MY)WO\,R7AY_4U5^8*)W3\WZ_:YZTW;3'.1<:ZMLI]AB\836[)T;8A;V0K0LC M^RRJC-VA+G`K(GABFW;=/U$>H1X@NW\ET3VUNK+[QQNX<;^[YID:XY\A;-'6 M.O+W:\P*_F-:LW^34IS-OU*SF#LXJ\]RL`XC(M9PQYR">8\G'\HIPURNK M=7[I6H]=SO4,<:-Y=L-6V0HS;'&5H+(>M>7)UG,5%NC8&JL:Q5AC5M]%F>M+ M.[26536%02G*)!(8H&XZ-[W?13?MWC+_`"^Y;"&]Q%R9[9X,A:H5E)C(9N?O M`W*8U(!%*CC4&FOO:\'4;:EO>VECA[J2VOX>ZE62UN""E&!`*JI%0Q!(-?,0 M==2+KYMT4``.STV$`Y``#KCMG_`/Y#_ZJ\^,[YHV']?GQ^+_`.VU\?MF[.WY M8?P]_P"TU/T]H9O--RTO)(:.;&5]M*OGCM*"@,%952A89%VJ=0D9#IRD=+22 M<9AEEKU.Z:VUO'`VY<3*Z*`7>]M>=R!3F?E95YCVG ME517L`U&IME[RDN6N$P]]'5RP5;:XY5J:T%5)H.P5)-.TG5Z9PE>YGLLMCE[ MGOMBOLGRN*L=0N*J7,36KVQ\:_84N!$ZC&.7+6+U`L7BPN5E%E%CH]9E%#.IYEKSJ M)G1;_N^WY9WMH%A0FVO%/(G94(R`GB34BO$^3AJ7;QJIN9<($T+%]KBWXXM7?[)CW7K8]I803;>+UQ_BVFW6V)^P>"H`JA]GXHB0O2XZZ] MYFWK;W:PKQF_9-=0G)@T=]VR*Y\9<(\+1 MO))>VG>N'!4EBA1.:AH"J`=G#6F.U-Z#(C(V^&O8F5PRHMM<%%(\@YE9J?Q8 MZL//H=QK:'*,WFC._:N&_P"3+&SA8^9M#S6#9N*7>LZ]&-X>&0,R@LB1<8F# M&,:II`8B)3&*4!,)A^O%?;63I)LK"Q[=VQO?W7#1,[)&,CC6`,C%W/,]NS<6 M)/$TX\*:F.:N-_[AR#Y3+[=>6]<*&;W:]6O*H4<$=5X*`*@5-..I=R!J1NA= MXY@PB>V1?\7JLGIGBLGC77W89G)2:9FYT`CY$UOLES9G8D,?Q"@D@BKX@!_4 M$O,HS;$[ZZ>8R9Y9]YVMZK+0+<7U@57C7F7NHX3S>3BQ%/)7CJ+Y/;>[LC$L M:;?N+:.WO"3P[#WA<4\O``_CK+.ME)[J.J=6V"I^*],LY&A]E\8.\29+ M"T:VY-FW7ZD]9SC!<:ZLBRCBQ4K]M8G(`LH5P0!$H^&(EXT>\0MD'>@HP[P%FYEK&O`%3V\>.MCMRUZD;8M+ZSQV)O#%D+< MPR\UK.2%(8'E/(*&C'CQU.%)TF[A6.KA4;]3=0MI(2VT2R0-NJLRVP3D/[B* ML%:DVLO#2"757!(8[5^S3/TF`2F`.0@("(<2[)=1>E&7Q]QBLCGL))874+Q2 MH;VWHT521K16>UM_V%Y'?VV.R2W,4BNI]WGX,I#`\4\A`(UG+9S! MG5T#L7**5*GD#$E5 MH2*GMUM]RX;J%O#--E[[#W:7\P4-W=I,@8JH4,?0/&@%3^&K>QO_`,/IM\WT M]V&S!D+'QO\`[`O:S3H?`6ND9/55S;14'+6.I:\72T31IHM6C'R&.(R60CHE M-\=XMXROB^&OX#=6M\Q_-5L%^H&)P&*N_P#]56:5[V_9)1%_=9UAAC3D[Q@; MAHB\I0(*+RU7F=9CC^A>YTVE?Y&^@_QUDC%M;!D+_P!?$9'8\W*OZ0?E3F+& MIJ`P"M[Y^/RZU[:TX::<--.&FG#33AIIPTTX::<--.&FG#33AIIPTTX::<-- M.&FG#33AIIPTUYV>\FA0G&Q.JA->I7-D1W6B-'"NMB^$*_%V-LXQJG+R1IYA MGAI;K-5JHM/[-W"JP,=6J+ MCG94$1/>>EZ1'I%U:/F&L%QA-M/[,WSP'/\`P\`X&_N,A_=P5V,H&)1S1T-> MH<@`,@-&#)0J^'_W@1=]?3X?TZ>)'*=A?,=KS#JW\T>YGW7BOO7N?'^H]'OO M=Z5_+Z/;7C74>C&Z?VF?E.P?V3WC]?@>X]XX?UO'N^^K3M]*O9Y-RRCG`<9D#5-6BQA'.Q:=7%D?\``GU/;Y4EVD&LY*SZ_P`.5NJG%B?E MR,'T'CIVX>CH-T0O48[:][_Q+OFI8=YS>G^YFV4N.-.]J#+3R:[LJ.H/Z'.= MH?NWN_\`8^Z`][Y*>C[EWYY:T_)3T-6IV.TM6T-?LGHX0?YEE,WI91>$W)D= MC8E6!SD]SN5!8)%SC;IL MFW&N.3;1LA^TK8,'LQ9<.41/R1LS#T>\+HE33D41<@U,^D0V\N%N!B&NFRHN M#[Z;E2LYGXU++S.`M>;E`9B#S=X3+SZW8\>=-6SIPTTX::<--.&FG#33AIIP CTTX::<--.&FG#33AIIPTTX::<--.&FG#33AIIPTTX::__]D_ ` end