UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of the earliest event reported) March 17, 2011
MANITEX INTERNATIONAL, INC.
(Exact Name of Registrant as Specified in Its Charter)
Michigan | 001-32401 | 42-1628978 | ||
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
9725 Industrial Drive, Bridgeview, Illinois | 60455 | |
(Address of Principal Executive Offices) | (Zip Code) |
(708) 430-7500
(Registrants Telephone Number, Including Area Code)
7402 W. 100th Place, Bridgeview, Illinois
(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:
¨ | 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 March 17, 2011, Manitex International, Inc. (the Company) issued a press release announcing its unaudited financial results for the fourth quarter and the year ended December 31, 2010 (the Press Release). The full text of the Press Release is being furnished as Exhibit 99.1 to this Current Report. The Company also posted presentation slides (Exhibit 99.2) that will be referenced during the conference call and webcast which will take place today March 17, 2011 at 4:30 pm eastern time to discuss the fourth quarter and full year 2010 results. Both Exhibits can be accessed from the Investor Relations section of the Companys website at www.ManitexInternational.com.
The information in this Current Report (including Exhibit 99.1 and 99.2) is being furnished and shall not be deemed filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
The Company references certain non-GAAP financial measures. A reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures is contained in the attached Press Release. Disclosures regarding definitions of these financial measures used by the Company and why the Companys management believes these financial measures provide useful information to investors is also included in the Press Release.
Item 9.01 | Financial Statements and Exhibits. |
(a) Financial Statements of Businesses Acquired.
Not applicable.
(b) Pro Forma Financial Information.
Not applicable.
(c) Shell Company Transactions.
Not applicable.
(d) Exhibits.
See the Exhibit Index set forth below for a list of exhibits included with this Current Report on Form 8-K.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned thereunder duly authorized.
MANITEX INTERNATIONAL, INC. | ||
By: | /S/ DAVID GRANSEE | |
Name: | David Gransee | |
Title: | VP and CFO |
Date: March 17, 2011
EXHIBIT INDEX
Exhibit |
Description | |
99.1 | Press release dated March 17, 2011 | |
99.2 | Webcast presentation slides dated March 17, 2011 |
Exhibit 99.1
Manitex International, Inc. Reports Fourth Quarter and Full Year 2010 Results
Company Achieves 98% Increase in Fourth Quarter Revenue
Backlog Rises 80% to $40 million
Earnings per Share of $0.08 in the Fourth Quarter and $0.19 for the Full Year
Bridgeview, IL, March , 2011 Manitex International, Inc. (Nasdaq: MNTX), a leading provider of engineered lifting solutions including boom truck and rough terrain cranes, rough terrain forklifts, special mission oriented vehicles, container handling equipment and specialized engineered trailers, today announced fourth quarter and full year 2010 revenues of $29.5 million and $95.9 million respectively, representing 98% and 72% respective year-over-year increases. Net income for the fourth quarter of 2010 was $0.9 million or $0.08 per share and $2.1 million or $0.19 per share for the full year 2010.
Fourth Quarter 2010 Financial Highlights:
| Net revenues for the quarter ended December 31, 2010 were $29.5 million, representing a 98% increase from $14.9 million in the fourth quarter of 2009 and a sequential increase of $4.7 million or 19% from the third quarter of 2010. Excluding the impact of acquisitions and new operations, net revenues increased 38% from the prior years comparable period. |
| EBITDA(1) for the fourth quarter of 2010 was $2.9 million, or 9.6% of sales, the highest yet achieved by the company, compared to $0.4 million or 2.9% for the fourth quarter of 2009. |
| Gross profit of $7.7 million, or 25.9% of sales was an improvement of $4.2 million and 280 basis points compared to $3.4 million, or 23.1% in the fourth quarter of 2009. On a sequential quarter basis, gross profit improved $1.8 million or 31% on a sequential sales increase of 19%. |
| Net income for the fourth quarter of 2010 was $0.9 million or $0.08 per share (2), compared to a fourth quarter 2009 net income of $3.8 million or $0.34 per share that included the impact of a bargain purchase gain of $2.9 million ($0.26 per share) and tax benefit of $1.7 million ($0.16 per share). |
Chairman and Chief Executive Officer, David Langevin, commented, We are encouraged by the significant improvement in our performance in 2010 rebounding from the severe conditions of 2009. Throughout this downturn, we have driven for expansion of our business and financial results by embarking on a broad international diversification program combined with the addition to our portfolio of several well established and respected product lines through acquisitions and by initiating an operating agreement with CVS which may lead to an acquisition of this business. By combining these measures with cost controls and a product emphasis on specialized lifting equipment, for the quarter and the year ended December 31, 2010, we are able to report a significant improvement in our top line sales and record EBITDA margins. We believe that with our platform of niche products serving higher growth markets, we may well see continued expansion of the business as the overall economy continues a slow recovery.
more
Net revenues of $29.5 million in the fourth quarter of 2010 increased $14.6 million or 98% over the fourth quarter of 2009. Acquisitions, the CVS Ferrari operating agreement and new operations started in 2010(3) contributed $9.0 million of this increase with the balance of $5.6 million representing organic growth, equal to 38%. The increase in organic revenues reflects revenue increases in all major product categories, with cranes up 28%, material handling up 46% and equipment distribution up 100%. Crane sales continue to reflect strong demand from new product introductions for the specialty energy and utility markets in both the US and internationally, while material handling products benefited from strong governmental and military demand for specialized equipment. On a sequential quarter basis, revenues increased 19% largely due to material handling equipment, including a strong performance from the first full quarter of CVS Ferrari operations.
Gross profit of $7.7 million and gross margin of 25.9% were $4.2 million and 280 basis points, respectively, above the fourth quarter of 2009. The improvement in gross margin percentage resulted from higher margin product mix in sales, particularly in the military material handling and higher capacity and specialized crane products, and from the restructuring and cost control actions taken during 2009 which with increased volumes led to improved absorption. The companys currency hedging program has also been successful in managing the volatile currency exchange rates. On a sequential quarter basis, gross profit increased 31% on sales that increased 19% as we were able to leverage our facilities and obtain improved efficiencies as well as benefiting from improved product mix.
Operating expenses for the fourth quarter 2010 were $4.0 million excluding expenses of $1.6 million relating to acquisitions, the CVS Ferrari operating agreement and new operations started in 2010, compared to the fourth quarter 2009 of $3.7 million, excluding the accounting treatment for the gain of $2.9 million on bargain purchase for the Loadking acquisition. SG&A expense accounted for a $0.4 million increase deriving from reinstated compensation costs and selling costs, offset by restructuring costs reductions of $0.1 million.
Consolidated backlog at December 31, 2010 was $39.9 million, representing an increase of 80% from $22.1 million at December 31, 2009, and 21% from September 30, 2010.
Andrew Rooke, Manitex International President and Chief Operating Officer commented, Fourth quarter 2010 results built upon the momentum from the third quarter and were again strong on all fronts. Compared to the fourth quarter of 2009, our increase in revenues of $14.6 million generated incremental operating income of $2.3 million, a rate of 15%, after adjusting for the 2009 bargain purchase gain. This incremental rate was also consistent for the full year of 2010 demonstrating good operating leverage in our business. EBITDA of $2.9 million or 9.6% of sales for the quarter was the highest rate achieved by the company to date. These results were achieved despite sluggish demand in our core markets, as we were able to achieve strong performance from targeted energy, military, container handling and utility sectors as well as continued expansion into higher growth, non US markets that represented 38% of our revenues for 2010.
Mr. Rooke continued, In addition to driving financial results, we continue to focus on maintaining a healthy balance sheet as we move into more of a growth phase. In the third quarter 2010 our operating working capital as a percentage of annualized last quarters sales improved to 35%, from 49% at December 31, 2009, and we continued this improvement in the fourth quarter, moving to 31%. Our initial target in this regard is to return to the quarter four 2008 levels of 25% as the supply chain firms up its delivery capabilities.
Full Year 2010 Highlights
| Net sales for the year ended December 31, 2010 were $95.9 million, representing a 72% increase from the full year 2009. |
| Gross profit of $23.3 million was a $12.2 million increase on full year 2009, and at 24.3% gross margin was an improvement of 430 basis points from the full year of 2009. |
| Net income of $2.1 million for the year ended December 31, 2010 compared to a net loss of ($0.2) million, after adjusting for bargain purchase gains on the acquisitions of Badger and Loadking, for the year ended December 31, 2009. |
| Working capital at December 31, 2010 was $31.7 million, compared to $25.6 million at December 31, 2009. Operating working capital improved to 31% of annualized last quarters sales compared to 49% at December 31, 2009. |
| EBITDA (1) for the year ended December 31, 2010 was $8.7 million, or 9.0% of sales, compared to $2.0 million or 3.5% for the full year 2009. This is the highest rate yet achieved by the company. |
(1) EBITDA is a non-GAAP (generally accepted accounting principles in the United States of America) financial measure. This measure may be different from non-GAAP financial measures used by other companies. We encourage investors to review the section below entitled Non-GAAP Financial Measures.
(2) Weighted average diluted shares outstanding for the fourth quarter and full year of 2010 were 11,395,814 and 11,380,966 respectively. Weighted average diluted shares outstanding for the fourth quarter and full year of 2009 were 11,173,332 and 10,965,444 respectively.
(3) Acquisitions, the CVS Ferrari operating agreement and new operations started in 2010 refer to the Loadking acquisition completed on December 31, 2009, the agreement signed June 30th 2010 to rent CVS assets, and the establishment of the new division of Equipment Distribution, North American Equipment Exchange (NAEE) started in June 2010.
Outlook
With the visibility from our year end backlog of $40 million, current production schedules and projected sales of CVS Ferrari which is performing profitably in line with our expectations, we expect a solid improvement in our sales for the first quarter of 2011 when compared with the first quarter of 2010, which was approximately $22 million. First quarter profits will be impacted by the higher than normal quarterly accounting and legal costs because of our year end SEC filings which we estimate will be approximately $250,000, as well as expenses associated with our participation in a large equipment show, ConExpo, that is held once every three years. We estimate the expenses associated with this very important show to be approximately $450,000. As a result the first quarter will be adversely impacted by these unusually high costs of $700,000. In spite of these expenses and assuming we produce everything in our first quarter schedule, we expect our first quarter EPS to exceed the comparable period of 2010 which was $0.03 cents per share.
For the remainder of the year, we expect our strategy of serving specialty markets, such as, energy, railroads, and utilities to continue to serve us well and lead to double digit growth in sales on a year over year comparison in our existing businesses. Additionally we expect incremental sales from our CVS operating agreement. Our expectations are for a slow recovery in the overall economy. However, with the improving economy we are experiencing increases in pricing for components and raw materials and we will continue to be diligent in working with our suppliers to control these costs. We should also be able to see improvements in cost absorption that comes with increases in our volume. In conclusion, our overall message is that our business model puts us on firm footing as we enter 2011 and that we expect to continue to implement this strategy and build upon it as the economy improves.
Conference Call:
Management will today host a conference call at 4:30 p.m. Eastern Time to discuss the results with the investment community.
Those interested in participating should call 1-877-941-8601 if calling within the United States or 1-480-629-9810 if calling internationally. A re-play will be available until March 24, 2011, which can be accessed by dialing 1-877-870-5176 if calling within the United States or 1-858-384-5517 if calling internationally. Please use pass code 4415833 to access the replay.
The call will also be accompanied by a webcast over the Internet with slides, which are also accessible at the Investor Relations section of the Companys corporate website at www.manitexinternational.com.
About Manitex International, Inc.
Manitex International, Inc. is a leading provider of engineered lifting solutions including cranes, rough terrain forklifts, indoor electric forklifts and special mission oriented vehicles, including parts support. Our Manitex subsidiary manufactures and markets a comprehensive line of boom trucks and sign cranes through a national and international dealership network. Our boom trucks and crane products are primarily used in industrial projects, energy exploration and infrastructure development, including roads, bridges, and commercial construction. Our Crane and Machinery division is a Chicago-based distributor of cranes including Terex truck and rough terrain cranes, Fuchs material handlers and our own Manitex product line. Crane and Machinery provides after market service in its local market as well as being a leading distributor of OEM crane parts, supplying parts to customers throughout the United States and internationally. Our Manitex Liftking subsidiary is a provider of material handling equipment including the Noble straight-mast rough terrain forklift product line, Lowry high capacity cushion tired forklift and Schaeff electric indoor forklifts as well as specialized carriers, heavy material handling transporters and steel mill equipment. Manitex Liftkings rough terrain forklifts are used in both commercial and military applications. In July 2009, we acquired through a stock purchase, Badger Equipment Company, a Winona, Minnesota-based manufacturer of specialized rough terrain cranes and material handling products. In December 2009, we acquired Load King Trailers, a manufacturer of specialized custom trailers and hauling systems typically used for transporting heavy equipment. In June 2010, we signed an agreement to operate on an exclusive rental basis, CVS Ferrari, located near Milan, Italy, which designs and manufacturers a range of reach stackers and associated lifting equipment for the global container handling market, sold through a broad dealer network.
Forward-Looking Statement
Safe Harbor Statement under the U.S. Private Securities Litigation Reform Act of 1995: This release contains statements that are forward-looking in nature which express the beliefs and expectations of management including statements regarding the Companys expected results of operations or liquidity; statements concerning projections, predictions, expectations, estimates or forecasts as to our business, financial and operational results and future economic performance; and statements of managements goals and objectives and other similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by terminology such as anticipate, estimate, plan, project, continuing, ongoing, expect, we believe, we intend, may, will, should, could, and similar expressions. Such statements are based on current plans, estimates and expectations and involve a number of known and unknown risks, uncertainties and other factors that could cause the Companys future results, performance or achievements to differ significantly from the results, performance or achievements expressed or implied by such forward-looking statements. These factors and additional information are discussed in the Companys filings with the Securities and Exchange Commission and statements in this release should be evaluated in light of these important factors. Although we believe that these statements are based upon reasonable assumptions, we cannot guarantee future results. Forward-looking statements speak only as of the date on which they are made, and the Company undertakes no obligation to update publicly or revise any forward-looking statement, whether as a result of new information, future developments or otherwise.
Company Contact | ||||
Manitex International, Inc. | Hayden IR | |||
David Langevin | Peter Seltzberg | |||
Chairman and Chief Executive Officer | Investor Relations | |||
(708) 237-2060 | 646-415-8972 | |||
djlangevin@manitexinternational.com | peter@haydenir.com |
MANITEX INTERNATIONAL, INC.
CONSOLIDATED STATEMENT OF OPERATIONS
(In thousands, except per share data)
For the three months ended December 31, |
||||||||
2010 | 2009 | |||||||
Unaudited | Unaudited | |||||||
Net revenues |
$ | 29,544 | $ | 14,934 | ||||
Cost of sales |
21,884 | 11,490 | ||||||
Gross profit |
7,660 | 3,444 | ||||||
Operating expenses |
||||||||
Research and development costs |
294 | 341 | ||||||
Restructuring expenses |
18 | 75 | ||||||
Selling, general and administrative expense |
5,293 | 3,275 | ||||||
Gain on bargain purchase |
| (2,915 | ) | |||||
Total operating expenses |
5,605 | 776 | ||||||
Operating income |
2,055 | 2,668 | ||||||
Other income expense |
||||||||
Interest income |
| | ||||||
Interest (expense) |
(620 | ) | (556 | ) | ||||
Foreign currency transaction gain (loss) |
6 | (13 | ) | |||||
Other income |
(64 | ) | (1 | ) | ||||
Total other expense |
(678 | ) | (570 | ) | ||||
Income from continuing operations before income taxes |
1,377 | 2,098 | ||||||
Provision (benefit) for taxes on income |
445 | (1,744 | ) | |||||
Net income |
$ | 932 | $ | 3,842 | ||||
Basic earning per share: |
||||||||
Income from continuing operations |
$ | 0.08 | $ | 0.34 | ||||
Net earnings |
$ | 0.08 | $ | 0.34 | ||||
Diluted earnings per share: |
||||||||
Income from continuing operations |
$ | 0.08 | $ | 0.34 | ||||
Net earnings |
$ | 0.08 | $ | 0.34 | ||||
Shares used to calculate earnings per share: |
||||||||
Basic |
11,387,895 | 11,150,396 | ||||||
Diluted |
11,395,814 | 11,173,332 |
more
MANITEX INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEET
(In thousands, except per share data)
As of December 31, | ||||||||
2010 | 2009 | |||||||
Unaudited | ||||||||
ASSETS | ||||||||
Current assets |
||||||||
Cash |
$ | 662 | $ | 287 | ||||
Trade receivables (net) |
19,557 | 10,969 | ||||||
Other receivables |
1,440 | 49 | ||||||
Inventory (net) |
30,694 | 27,277 | ||||||
Deferred tax asset |
650 | 673 | ||||||
Prepaid expense and other |
1,700 | 892 | ||||||
Total current assets |
54,703 | 40,147 | ||||||
Total fixed assets (net) |
10,659 | 11,804 | ||||||
Intangible assets (net) |
20,403 | 22,401 | ||||||
Deferred tax asset |
5,249 | 5,796 | ||||||
Goodwill |
14,452 | 14,452 | ||||||
Other long-term assets |
51 | 85 | ||||||
Total assets |
$ | 105,517 | $ | 94,685 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY | ||||||||
Current liabilities |
||||||||
Notes payableshort term |
$ | 2,646 | $ | 2,624 | ||||
Current portion of capital lease obligations |
564 | 520 | ||||||
Accounts payable |
14,447 | 8,565 | ||||||
Accounts payable related parties |
481 | 618 | ||||||
Accrued expenses |
4,335 | 2,145 | ||||||
Other current liabilities |
538 | 97 | ||||||
Total current liabilities |
23,011 | 14,569 | ||||||
Long-term liabilities |
||||||||
Revolving term credit facilities |
20,007 | 16,788 | ||||||
Deferred tax liability |
5,473 | 5,952 | ||||||
Notes payable |
6,119 | 8,323 | ||||||
Capital lease obligations |
4,683 | 5,256 | ||||||
Deferred gain on sale of building |
2,789 | 3,169 | ||||||
Other long-term liabilities |
161 | 200 | ||||||
Total long-term liabilities |
39,232 | 39,688 | ||||||
Total liabilities |
62,243 | 54,257 | ||||||
Commitments and contingencies |
||||||||
Shareholders equity |
||||||||
Preferred StockAuthorized 150,000 shares, no shares issued or outstanding at December 31, 2009 and December 31, 2008 |
| | ||||||
Common Stockno par value, Authorized, 20,000,000 shares authorized Issued and outstanding, 11,394,621 and 11,160,455 at December 31, 2010 and December 31, 2009, respectively |
46,920 | 46,375 | ||||||
Warrants |
1,788 | 1,788 | ||||||
Paid in capital |
6 | 93 | ||||||
Accumulated deficit |
(6,148 | ) | (8,257 | ) | ||||
Accumulated other comprehensive income |
708 | 429 | ||||||
Total shareholders equity |
43,274 | 40,428 | ||||||
Total liabilities and shareholders equity |
$ | 105,517 | $ | 94,685 | ||||
MANITEX INTERNATIONAL, INC.
CONSOLIDATED STATEMENT OF OPERATIONS
(In thousands, except per share data)
For the years ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Unaudited | ||||||||||||
Net revenues |
$ | 95,875 | $ | 55,887 | $ | 106,341 | ||||||
Cost of sales |
72,541 | 44,730 | 88,876 | |||||||||
Gross profit |
23,334 | 11,157 | 17,465 | |||||||||
Operating expenses |
||||||||||||
Research and development costs |
1,173 | 836 | 819 | |||||||||
Restructuring expenses |
176 | 255 | 329 | |||||||||
Selling, general and administrative expense |
16,448 | 10,537 | 12,909 | |||||||||
Gain on bargain purchase |
| (3,815 | ) | | ||||||||
Total operating expenses |
17,797 | 7,813 | 14,057 | |||||||||
Operating income |
5,537 | 3,344 | 3,408 | |||||||||
Other income expense |
||||||||||||
Interest income |
| | | |||||||||
Interest (expense) |
(2,450 | ) | (1,864 | ) | (1,961 | ) | ||||||
Foreign currency transaction gain (loss) |
(65 | ) | 59 | (99 | ) | |||||||
Other income |
113 | 3 | 44 | |||||||||
Total other expense |
(2,402 | ) | (1,802 | ) | (2,016 | ) | ||||||
Income from continuing operations before income taxes |
3,135 | 1,542 | 1,392 | |||||||||
Provision (benefit) for taxes on income |
1,026 | (2,097 | ) | (407 | ) | |||||||
Net income from continuing operations |
2,109 | 3,639 | 1,799 | |||||||||
Discontinued operations: |
||||||||||||
Income from discontinued operations, net of income taxes (benefit) of $0 in 2008 |
| | 199 | |||||||||
Gain on sale or closure of discontinued operations, net of $0 income tax in 2008 |
| | 200 | |||||||||
Net income |
$ | 2,109 | $ | 3,639 | $ | 2,198 | ||||||
Basic earning per share: |
||||||||||||
Income from continuing operations |
$ | 0.19 | $ | 0.33 | $ | 0.18 | ||||||
Income from discontinued operations, net of income taxes |
$ | | $ | | $ | 0.02 | ||||||
Gain on sales or closure of discontinued operations, net of income taxes |
$ | | $ | | $ | 0.02 | ||||||
Net earnings |
$ | 0.19 | $ | 0.33 | $ | 0.22 | ||||||
Diluted earnings per share: |
||||||||||||
Income from continuing operations |
$ | 0.19 | $ | 0.33 | $ | 0.17 | ||||||
Income from discontinued operations, net of income taxes |
$ | | $ | | $ | 0.02 | ||||||
Gain on sales or closure of discontinued operations, net of income taxes |
$ | | $ | | $ | 0.02 | ||||||
Net earnings |
$ | 0.19 | $ | 0.33 | $ | 0.21 | ||||||
Shares used to calculate earnings per share: |
||||||||||||
Basic |
11,362,361 | 10,957,646 | 10,071,585 | |||||||||
Diluted |
11,380,966 | 10,965,444 | 10,375,062 |
MANITEX INTERNATIONAL, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(Thousands of Dollars)
For the years ended December 31, | ||||||||||||
2010 | 2009 | 2008 | ||||||||||
Unaudited | ||||||||||||
Cash flows from operating activities: |
||||||||||||
Net income |
$ | 2,109 | $ | 3,639 | $ | 2,198 | ||||||
Adjustments to reconcile net income to cash provided by operating activities: |
||||||||||||
Depreciation and amortization |
3,139 | 2,453 | 2,008 | |||||||||
Gain on bargain purchases |
| (3,815 | ) | | ||||||||
Provisions for customer allowances |
67 | (46 | ) | (47 | ) | |||||||
Gain on disposal of assets |
(39 | ) | | (36 | ) | |||||||
Deferred income taxes |
93 | (1,949 | ) | (461 | ) | |||||||
Inventory reserves |
123 | 54 | 47 | |||||||||
Reserves for uncertain tax positions |
(39 | ) | (27 | ) | 13 | |||||||
Stock based deferred compensation |
78 | 86 | 339 | |||||||||
Changes in operating assets and liabilities: |
||||||||||||
(Increase) decrease in accounts receivable |
(9,785 | ) | 7,856 | (650 | ) | |||||||
(Increase) decrease in accounts receivable related party |
| | (277 | ) | ||||||||
(Increase) decrease in inventory |
(3,002 | ) | (54 | ) | (5,328 | ) | ||||||
(Increase) decrease in prepaid expenses |
(793 | ) | (533 | ) | 491 | |||||||
(Increase) decrease in other assets |
34 | (85 | ) | | ||||||||
Increase (decrease) in accounts payable |
5,676 | (4,307 | ) | 2,080 | ||||||||
Increase (decrease) in accounts payable related parties |
(137 | ) | 430 | | ||||||||
Increase (decrease) in accrued expense |
2,135 | (1,234 | ) | (1,719 | ) | |||||||
Increase (decrease) in other current liabilities |
438 | (225 | ) | (126 | ) | |||||||
Discontinued operations cash provided by (used) for operating activities |
| | (93 | ) | ||||||||
Net cash provided by (used) by operating activities |
97 | 2,243 | (1,561 | ) | ||||||||
Cash flows from investing activities: |
||||||||||||
Proceeds from sale of fixed assets |
216 | 10 | 58 | |||||||||
Purchase of property and equipment |
(511 | ) | (139 | ) | (630 | ) | ||||||
Acquisition of business, net of cash acquired |
| (139 | ) | (817 | ) | |||||||
Net cash (used) for provided by investing activities |
(295 | ) | (268 | ) | (1,389 | ) | ||||||
Cash flows from financing activities: |
||||||||||||
Borrowing on revolving credit facility |
4,077 | 2,419 | 3,219 | |||||||||
Repayment on revolving credit facility |
(1,107 | ) | (3,163 | ) | | |||||||
New borrowings notes payable |
1,209 | 997 | 1,809 | |||||||||
Note payments |
(3,016 | ) | (1,943 | ) | (1,879 | ) | ||||||
Shares repurchased for income tax withholding on share-based compensation |
(20 | ) | (6 | ) | (7 | ) | ||||||
New capital leases |
| 51 | | |||||||||
Repayment on capital lease obligations |
(529 | ) | (376 | ) | (284 | ) | ||||||
Net cash provided by (used) for financing activities |
614 | (2,021 | ) | 2,858 | ||||||||
Effect of exchange rate change on cash |
(41 | ) | (92 | ) | (52 | ) | ||||||
Net decrease in cash and cash equivalents |
416 | (46 | ) | (92 | ) | |||||||
Cash and cash equivalents at the beginning of the year |
287 | 425 | 569 | |||||||||
Cash and cash equivalents at end of year |
$ | 662 | $ | 287 | $ | 425 | ||||||
Supplemental disclosure of cash flow information: |
||||||||||||
Cash paid during the year for |
||||||||||||
Interest |
$ | 2,443 | $ | 1,828 | $ | 2,024 | ||||||
Income taxes |
$ | 65 | $ | 16 | $ | 161 |
Supplemental Information
Non-GAAP Financial Measures
This press release includes the following non-GAAP financial measure: EBITDA (earnings before interest, tax, depreciation and amortization). This non-GAAP term, as defined by the Company, may not be comparable to similarly titled measures used by other companies. EBITDA is not a measure of financial performance under generally accepted accounting principles. Items excluded from EBITDA are significant components in understanding and assessing financial performance. EBITDA should not be considered in isolation or as a substitute for net earnings, operating income and other consolidated earnings data prepared in accordance with GAAP or as a measure of our profitability. A reconciliation of net income to EBITDA is provided below.
The Companys management believes that EBITDA and EBITDA as a percentage of sales represent key operating metrics for its business. Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) is a key indicator used by management to evaluate operating performance. While EBITDA is not intended to replace any presentation included in our consolidated financial statements under generally accepted accounting principles (GAAP) and should not be considered an alternative to operating performance or an alternative to cash flow as a measure of liquidity, we believe this measure is useful to investors in assessing our capital expenditure and working capital requirements. This calculation may differ in method of calculation from similarly titled measures used by other companies. A reconciliation of EBITDA to GAAP financial measures for the three and twelve month periods ended December 31st, 2010 and December 31st 2009 is included with this press release below and with the Companys related Form 8-K.
Reconciliation of GAAP Net Income from Continuing Operations to Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) from Continuing Operations (in thousands)
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, 2010 |
December 31, 2009 |
December 31, 2010 |
December 31, 2009 |
|||||||||||||
Net income from continuing operations |
932 | 3,842 | 2,109 | 3,639 | ||||||||||||
Income tax (benefit) |
445 | (1,744 | ) | 1,026 | (2,097 | ) | ||||||||||
Interest expense |
620 | 556 | 2,450 | 1,864 | ||||||||||||
Foreign currency transaction losses (gain) |
(6 | ) | 13 | 65 | (59 | ) | ||||||||||
Other (income) expense |
64 | 1 | (113 | ) | (3 | ) | ||||||||||
Gain on Bargain Purchase |
| (2,915 | ) | | (3,815 | ) | ||||||||||
Depreciation & Amortization |
795 | 673 | 3,139 | 2,453 | ||||||||||||
Earnings before interest, taxes, depreciation and amortization (EBITDA) |
2,850 | 426 | 8,676 | 1,982 | ||||||||||||
EBITDA % to sales |
9.6 | % | 2.9 | % | 9.0 | % | 3.5 | % |
In an effort to provide investors with additional information regarding the Companys results, Manitex International refers to various non-GAAP (U.S. generally accepted accounting principles) financial measures which management believes provides useful information to investors. These measures may not be comparable to similarly titled measures being disclosed by other companies. In addition, the Company believes that non-GAAP financial measures should be considered in addition to, and not in lieu of, GAAP financial measures.
Manitex International believes that this information is useful to understanding its operating results and the ongoing performance of its underlying businesses. Management of Manitex International uses these nonGAAP financial measures to establish internal budgets and targets and to evaluate the Companys financial performance against such budgets and targets.
The amounts described below are unaudited, are reported in thousands of U.S. dollars, and are as of or for the period ended December 31, 2010, unless otherwise indicated.
Backlog
Backlog is defined as firm orders that have been received by the Company. The disclosure of backlog aids in the analysis the Companys customers demand for product, as well as the ability of the Company to meet that demand. Backlog is not necessarily indicative of sales to be recognized in a specified future period.
December 31, 2010 |
September 30, 2010 |
December 31, 2009 |
||||||||||
Backlog |
$ | 39,905 | $ | 32,847 | $ | 22,122 | ||||||
12/31/2010 increase v prior period |
| 21.5 | % | 80.4 | % |
Current Ratio is calculated by dividing current assets by current liabilities.
December 31, 2010 |
December 31, 2009 |
|||||||
Current Assets |
$ | 54,703 | $ | 40,147 | ||||
Current Liabilities |
$ | 23,011 | $ | 14,569 | ||||
Current Ratio |
2.4 | 2.8 |
Days Sales Outstanding, (DSO), is calculated by taking the sum of net trade and related party receivables divided by annualized sales per day (sales for the quarter, multiplied by 4, and the sum divided by 365).
Days Payables Outstanding, (DPO), is calculated by taking the sum of net trade and related party payables divided by annualized cost of sales per day (cost of goods sold for the quarter, multiplied by 4, and the sum divided by 365).
Debt is calculated using the Condensed Consolidated Balance Sheet amounts for current and long term portion of long term debt, capital lease obligations, notes payable and lines of credit.
December 31, 2010 |
December 31, 2009 |
|||||||
Current portion of long term debt |
$ | 2,646 | $ | 2,624 | ||||
Current portion of capital lease obligations |
564 | 520 | ||||||
Lines of credit |
20,007 | 16,788 | ||||||
Notes payable long term |
6,119 | 8,323 | ||||||
Capital lease obligations |
4,683 | 5,256 | ||||||
Debt |
$ | 34,019 | $ | 33,511 |
Inventory turns are calculated by multiplying cost of goods sold for the referenced three month period by 4 and dividing that figure by inventory as at the referenced period.
Manufacturing Expenses include manufacturing wages, salaries, fixed and variable overhead costs.
Operating Working Capital is calculated using the Consolidated Balance Sheet amounts for Trade receivables (net of allowance) plus other receivables, plus inventories, less Accounts payable. The Company considers excessive working capital as an inefficient use of resources, and seeks to minimize the level of investment without adversely impacting the ongoing operations of the business.
December 31, 2010 |
December 31, 2009 |
|||||||
Trade receivables (net) |
$ | 19,557 | $ | 10,969 | ||||
Other receivables |
1,440 | 49 | ||||||
Inventory (net) |
30,694 | 27,277 | ||||||
Less: Accounts payable |
14,928 | 9,183 | ||||||
Total Operating Working Capital |
$ | 36,763 | $ | 29,112 | ||||
% of Trailing Three Month Annualized Net Sales |
31.1 | % | 48.7 | % |
Trailing Three Month Annualized Net Sales is calculated using the net sales for quarter, multiplied by four.
Three Months Ended | ||||||||
December 31, 2010 |
December 31, 2009 |
|||||||
Net sales |
$ | 29,544 | $ | 14,934 | ||||
Multiplied by 4 |
4 | 4 | ||||||
Trailing Three Month Annualized Net Sales |
$ | 118,176 | $ | 59,736 |
Working capital is calculated as total current assets less total current liabilities
December 31, 2010 |
December 31, 2009 |
|||||||
Total Current Assets |
$ | 54,703 | $ | 40,147 | ||||
Less: Total Current Liabilities |
23,011 | 14,569 | ||||||
Working Capital |
$ | 31,692 | $ | 25,578 |
![]() Exhibit
99.2 Manitex International, Inc.
Conference Call
Fourth Quarter & Full Year 2010
March 17th, 2011 |
![]() 2
Forward Looking Statements
& Non GAAP Measures
Safe Harbor Statement under the U.S. Private Securities Litigation Reform Act of
1995: This presentation contains statements that are forward-looking in
nature which express the beliefs and expectations of management including
statements regarding the Companys expected results of operations or
liquidity; statements concerning projections, predictions, expectations,
estimates or forecasts as to our business, financial and operational results and future economic
performance; and statements of managements goals and objectives and other
similar expressions concerning matters that are not historical facts.
In some cases, you can identify forward-looking statements by terminology such as anticipate,
estimate,
plan,
project,
continuing,
ongoing,
expect,
we believe,
we intend,
may,
will,
should,
could,
and
similar
expressions.
Such
statements
are
based
on
current
plans,
estimates
and
expectations
and
involve
a
number
of
known and unknown risks, uncertainties and other factors that could cause the
Company's future results, performance or achievements to differ
significantly from the results, performance or achievements expressed or implied by such forward-
looking
statements.
These
factors
and
additional
information
are
discussed
in
the
Company's
filings
with
the
Securities
and
Exchange Commission and statements in this presentation should be evaluated in
light of these important factors. Although we believe that these statements
are based upon reasonable assumptions, we cannot guarantee future results. Forward-
looking statements speak only as of the date on which they are made, and the
Company undertakes no obligation to update publicly or revise any
forward-looking statement, whether as a result of new information, future developments or otherwise.
Non-GAAP
Measures:
Manitex
International
from
time
to
time
refers
to
various
non-GAAP
(generally
accepted
accounting
principles)
financial
measures
in
this
presentation.
Manitex
believes
that
this
information
is
useful
to
understanding its operating results without the impact of special items. See
Manitexs fourth quarter 2010 earnings release
on
the
Investor
Relations
section
of
our
website
www.manitexinternational.com
for
a
description
and/or
reconciliation of these measures. |
![]() 3
2010 Summary
2010 was a year of significant financial improvements from
2009, highlighted by the near-doubling of revenues, record
EBITDA margins, and highest quarterly EPS in Manitex history
Achieved 31% organic growth
Our commitment to international diversification and addition
of new product lines bolstered our growth
Our products remain focused on specialized lifting equipment
Continued emphasis on cost control resulted in margin
expansion and operating leverage |
![]() 4
Overview-Fourth Quarter 2010
Continuing the momentum from Q3-2010 together with full quarter contribution
from CVS Ferrari
Year on year quarterly revenues up 98% to $29.5 million
Net income of $0.9 million, EPS of $0.08 and highest ever quarterly EBITDA of $2.9
million, 9.6% of sales
Gross margin remains strong at 25.9%
US markets remained weak, but we exploited niche opportunities in energy,
utility,
container
handling
and
international
sectors.
Non
US
revenues
grow
to
38% of total revenues (2007=20%)
Year-on-year backlog increase of 80%, sequential quarter increase of 21%
Continuing focus on cost control, working capital and liquidity
Q4-2010 incremental sales of $14.6 million generated 15% incremental operating
income*
Managing growth with existing credit facilities. Cash and availability under credit lines of
$4.3 million at December 31, 2010
*excluding 2009 bargain purchase |
![]() 5
Key Figures -
Quarterly
USD thousands
Q4-2010
Q3-2010
Q4-2009
Net sales
$29,544
$24,859
$14,934
% change in Q4-2010 to prior period
19%
98%
Gross profit
7,660
5,855
3,444
Gross margin %
25.9%
23.6%
23.1%
Operating expenses
Includes benefit from bargain purchase gain
5,605
-
4,365
-
776
(2,915)
Net Income
932
657
3,842
Ebitda
2,850
2,271
426*
Ebitda % of Sales
9.6%
9.1%
2.9%
Working capital
31,692
29,621
25,578
Current ratio
2.4
2.7
2.8
Backlog
39,905
32,847
22,122
% change in Q3-2010 to prior period
21%
80%
*Excluding gain on bargain purchase |
![]() 6
Q4-2010 Operating Performance
$000
$000
Q4-2009 Net income
Q4-2009 bargain purchase gain
3,842
(2,915)
927
Gross profit impact of increased sales of $14.9
million (Q4-2010 sales
less Q4-2009 sales at Q4-2009 gross profit
% )
3,369
Benefit from improved margin (Q4-2010 gross profit % - Q4-2009 gross
profit % multiplied by Q4-2010 sales) 847
Increase in gross profit
4,216
Increase in operating expenses (including new
operations expenses of $1.6 million)
(1,914)
Interest & Other income / (expense)
(108)
Increase in tax (2010 charge v 2009 benefit)
(2,189)
Q4-2010 Net income
$ 932 |
![]() 7
Key Figures -
Annual
USD thousands
2010
2009
2008
Net sales
$95,875
$55,887
$106,341
% change in 2010 to prior period
72%
(10%)
Gross profit
23,334
11,157
17,465
Gross margin %
24%
20%
16%
Operating expenses
17,797
7,813*
14,057
Tax charge (benefit)
1,026
(2,097)
(407)
Net Income from continuing operations
2,109
3,639*
1,799
Ebitda
8,676
1,982
5,416
Ebitda % of Sales
9.0%
3.5%
5.1%
Working capital
31,692
25,578
23,623
Current ratio
2.4
2.8
2.4
Backlog
39,905
22,122
15,703
*Including gain on bargain purchase $3,815 |
![]() 8
2010 Operating Performance
$000
$000
2009 Net income
2009 bargain purchase gain
3,639
(3,815)
(176)
Gross profit impact of increased sales of $40
million (2010 sales less 2009 sales at 2009 gross profit % )
7,998
Benefit
from
improved
margin
(2010
gross
profit
%
-
2009
gross profit % multiplied by 2010 sales)
4,179
Increase in gross profit
12,177
Increase in operating expenses (including new
operations expenses of $3.7 million)
(6,169)
Interest & Other income / (expense)
(600)
Increase in tax (2010 charge of $1.0m v 2009
benefit of $2.1m)
(3,123)
2010 Net income
$ 2,109 |
![]() 9
2010 Operating Expenses
In
2010
incurred
additional
SG&A
costs
of
$2.0
million
in
2009
operations
that
generated an additional $17.1 million in revenue
Increases in SG&A from reinstatement of portion of compensation costs,
selling expenses and freight, legal costs
2009 operating expenses were reduced by $3.8 million from the bargain
purchase gains on Badger and Load King
$ millions
Incremental Sales in 2010 from 2009 operations *
17.1
2010 (Increase) / decrease in operating expenses in "2009 operations"
Increase in R&D expenses
(0.3)
Decrease in restructuring expense
0.1
Increase in SG&A expenses
(2.0)
Exchange rate effect
(0.3)
Non-
recurring bargain purchase gain on 2009 acquisitions
(3.8)
Total Incremental Operating Expenses in "2009 operations"
(6.3)
Incremental SG&A % of sales
11.7%
* 2009 operations includes Manitex, Liftking, and Crane & Schaeff and excludes
Badger for six months to June 30th 2010, Load King, CVS Ferrari and North
American Equipment Exchange (NAEE) |
![]() 10
Working Capital
$000
Q4-2010
Q3 2010
Q4 2009
Working Capital
$31,692
$29,621
$25,578
Days sales outstanding
60
62
67
Days payable outstanding
62
53
73
Inventory turns
2.9
2.7
1.7
Current ratio
2.4
2.7
2.8
Operating working capital
36,763
34,833
29,112
Operating working capital % of LQ sales
31.1%
35.0%
48.7%
Increase in working capital Q4-2010 v Q4-2009 principally from
increased accounts receivable ($9.7m) and inventory ($3.4m) and offset by
increased accounts payable,
accruals & other liabilities ($8.4m)
Inventory increase includes $1.3 million from new operations of CVS and
NAEE
Operating working capital improvement to 31% of annualized LQ sales
|
![]() 11
Debt and Liquidity
$000
Q4-2010
Q3-2010
Q4-2009
Total Cash
662
217
287
Total Debt
34,019
33,745
33,511
Total Equity
43,274
42,025
40,428
Net capitalization
76,631
75,553
73,652
Net debt / capitalization
43.5%
44.4%
45.1%
YTD EBITDA
8,676
5,826
1,982
YTD EBITDA % of sales
9.0%
8.8%
3.5%
Ebitda for Q4-2010 at 9.6% of sales is best quarterly
performance by the Company. Full year EBITDA of 9.0%
Net reduction in term notes during 2010 of $1.8m:
Revolver
facility,
based
on
available
collateral
at
December
31,
2010
was
$23.6m
Cash and revolver availability at December 31, 2010 $4.3m
Net capitalization is the sum of debt plus equity minus cash.
Net debt is total debt less cash |
![]() 12
Commercial Update
US market sectors showing different profiles
General construction activity still limited resulting in low demand from rental
fleets and general contractors. Our recent announcement of $13.5
million of
orders did however include rental fleet orders indicating more positive
outlook
Stronger niche market sectors of energy and utilities but these are also
volatile and sensitive to underlying trends eg commodities
Non-US markets have been showing stronger economic activity
We have targeted Canada, Middle East & parts of Europe
Non-US sales account for 38% of 2010 revenues, up from 20% in 2007
Q4-2010 represented first full quarters contribution from CVS Ferrari
Container handling and inter-modal markets are showing increasing activity
and equipment demand
Slowly building commercial and operational activities at CVS
Strong presence and financial investment planned for ConExpo at Las
Vegas in March
Largest show in N. America held every three years
Backlog of $40 million to enter 2011, an increase of 80% from 12/31/2009
|
![]() 13
2011 Outlook
Q1-2011
Sales: Expectation that revenues will be solid improvement from Q1-
2010 sales of $22m
Net Income: Impact of costs of regulatory filings and participation at
ConExpo of $0.7 million
EPS: Despite the higher Q1 costs, we anticipate we will exceed Q1-
2010 EPS of $0.03
2011
Expect specialty markets of energy, rail, and utilities to lead to double
digit revenue growth year on year in our existing businesses.
Additionally, we expect incremental sales from our CVS operating
agreement
Overall, our business model puts us on a firm footing as we
enter 2011 and we expect to continue to implement our
strategy and build upon it as the economy improves |
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#
P7/H*72=(5MCW-QYV`Q7(+$]<_K6KHT5KI\;JD\SJ^
MT?/&<`*,=A7SUX7^(U]9Z@!J0;48%'R!SB2,=SGOP*]ST[4;34K&&X@GDBBF
M3OI6D%W>OA;-2,?NT'WB
*)_$.LVG@;PZ//GEF5;LJ.A)X7/;'))K'^&NK7GPQ\>3>&/$>T6M]M
M"S+]W>?NL#Z$DC\12A']RFU[]M/0J4OWS2?NWU/I5%VQJN2<#&6.2?K7Y]_$
MW_DI/BS_`+"UW_Z.>OT%4@J"IR".#7Y]?$W_`)*3XL_["UW_`.CGK/+/CEZ'
M9BOA1S5%%%>P<(4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111
M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`
M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%
M%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`?7/@A%_X0O0-V
MT?\`$OM__1:UN*T8Z?,?:N8\%22-X/T)3]T6$`'/_3-:Z&$LJ'8BDCKCK7R=
M1^^_4]J/PH74+&'4[8PW4`:/J,G!'TKS:3PQ)]NU];&5]ME`9K:+R&'F/@G:
M7/#