-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, Uui6ZEWOljX3/+54sbPA1YHioDvQzgcFfxPliyu/5aLpW94s525IqxdsWjJOD3kk Hv0j1xO6aPBuhAqhmfgplw== 0001104659-10-055135.txt : 20101102 0001104659-10-055135.hdr.sgml : 20101102 20101102093129 ACCESSION NUMBER: 0001104659-10-055135 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20101102 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20101102 DATE AS OF CHANGE: 20101102 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Emergency Medical Services L.P. CENTRAL INDEX KEY: 0001334544 STANDARD INDUSTRIAL CLASSIFICATION: LOCAL & SUBURBAN TRANSIT & INTERURBAN HWY PASSENGER TRAINS [4100] IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-127115 FILM NUMBER: 101156630 BUSINESS ADDRESS: STREET 1: 6200 SOUTH SYRACUSE WAY, SUITE 200 CITY: GREENWOOD VILLAGE STATE: CO ZIP: 80111 BUSINESS PHONE: (303) 495-1200 MAIL ADDRESS: STREET 1: 6200 SOUTH SYRACUSE WAY, SUITE 200 CITY: GREENWOOD VILLAGE STATE: CO ZIP: 80111 FORMER COMPANY: FORMER CONFORMED NAME: EMSC, Inc. DATE OF NAME CHANGE: 20051109 FORMER COMPANY: FORMER CONFORMED NAME: Emergency Medical Services L.P. DATE OF NAME CHANGE: 20051109 FORMER COMPANY: FORMER CONFORMED NAME: Emergency Medical Services CORP DATE OF NAME CHANGE: 20050728 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Emergency Medical Services CORP CENTRAL INDEX KEY: 0001344154 STANDARD INDUSTRIAL CLASSIFICATION: LOCAL & SUBURBAN TRANSIT & INTERURBAN HWY PASSENGER TRAINS [4100] IRS NUMBER: 203738384 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-32701 FILM NUMBER: 101156629 BUSINESS ADDRESS: STREET 1: 6200 S. SYRACUSE WAY CITY: GREENWOOD VILLAGE STATE: CO ZIP: 80111 BUSINESS PHONE: 303-495-1200 MAIL ADDRESS: STREET 1: 6200 S. SYRACUSE WAY CITY: GREENWOOD VILLAGE STATE: CO ZIP: 80111 8-K 1 a10-20309_18k.htm 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C.  20549

 


 

FORM 8-K

 

CURRENT REPORT

 


 

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 


 

Date of Report (Date of earliest event reported):  November 2, 2010

 

 

EMERGENCY MEDICAL SERVICES CORPORATION

 

EMERGENCY MEDICAL SERVICES L.P.

(Exact name of each registrant as specified in its charter)

 

Delaware

 

001-32701
333-127115

 

20-3738384
20-2076535

(State or other jurisdiction
of incorporation)

 

(Commission
File Numbers)

 

(IRS Employer
Identification Nos.)

 

6200 S. Syracuse Way, Suite 200, Greenwood Village, Colorado

 

80111

(Address of principal executive offices)

 

(Zip Code)

 

(303) 495-1200

(Registrants’ telephone number, including area code)

 


 

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

 

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

 

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

 

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

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Section 2 — Financial Information

 

Item 2.02 Results of Operations and Financial Condition.

 

On November 2, 2010, Emergency Medical Services Corporation (“EMSC”) issued a press release announcing its financial results for the quarter and nine months ended September 30, 2010.  A copy of the press release is furnished as Exhibit 99.1 to this report.

 

Section 9 — Financial Statements and Exhibits

 

Item 9.01 Financial Statements and Exhibits.

 

(d)           Exhibits.

 

Exhibit Number

 

Description of Exhibit

 

 

 

99.1

 

Press Release of Emergency Medical Services Corporation, dated November 2, 2010.

 

The information in this report, including the exhibit, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that Section, nor shall it be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

2



 

SIGNATURES

 

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

 

 

 

EMERGENCY MEDICAL SERVICES
CORPORATION

 

(Registrant)

 

 

 

 

November 2, 2010

By:

/s/ Craig Wilson

 

 

Craig Wilson

 

 

Senior Vice President and Interim General Counsel

 

3



 

SIGNATURES

 

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

 

 

 

EMERGENCY MEDICAL SERVICES, L.P.

 

(Registrant)

 

 

 

By:

Emergency Medical Services Corporation,
its General Partner

 

 

 

 

 

 

November 2, 2010

By:

/s/ Craig Wilson

 

 

Craig Wilson
Senior Vice President and Interim General Counsel

 

4



 

Exhibit Index

 

Exhibit Number

 

Description

 

 

 

99.1

 

Press Release of Emergency Medical Services Corporation, dated November 2, 2010.

 

5


EX-99.1 2 a10-20309_1ex99d1.htm EX-99.1

Exhibit 99.1

 

GRAPHIC

 

EMSC News- For Immediate Release

 

Contact:

Deborah Hileman

 

Vice President, Corporate Communications & Investor Relations

 

303-495-1210

 

Deborah.Hileman@emsc.net

 

EMERGENCY MEDICAL SERVICES REPORTS 3RD QUARTER
DILUTED EPS IMPROVEMENT OF 24.7%

 

Highlights:

 

·                  Third quarter 2010 net revenue was $737.2 million, an increase of 10.8% compared to the third quarter of 2009;

 

·                  Third quarter 2010 Adjusted EBITDA was $80.1 million, an increase of 10.8% compared to the third quarter of 2009;

 

·                  Third quarter 2010 diluted EPS was $0.82, an increase of 24.7% compared to the third quarter of 2009; and

 

·                  Adjusted EBITDA guidance is being revised to an expected range of $317 million to $322 million.  Diluted 2010 EPS guidance is being revised to an expected range of $3.20 - $3.26.  Both exclude non-recurring charges in the second quarter related to our loss on early debt extinguishment and the NY Accrual.

 

Greenwood Village, Colorado (November 2, 2010) — Emergency Medical Services Corporation (NYSE: EMS) (EMSC or the Company) today announces results for the third quarter ended September 30, 2010.

 

William A. Sanger, Chairman and Chief Executive Officer, said, “EMSC continued to generate strong revenue and earnings during the quarter.  Revenue at both segments benefited from organic and acquisition growth, and diluted EPS increased by 24.7% in spite of unusual employee medical claims in the quarter. We also strengthened our balance sheet during the quarter and now have $346 million in cash to capitalize on market opportunities.”

 

Results of Operations for the Third Quarter 2010

 

For the quarter ended September 30, 2010, EMSC generated net revenue of $737.2 million, an increase of 10.8% compared to the same period last year.

 

EMSC generated net income of $36.8 million, or $0.82 per diluted share for the third quarter of 2010, compared to net income of $28.9 million, or $0.66 per diluted share, in the third quarter of 2009, an increase of $7.9 million and 24.7%, respectively.  Adjusted EBITDA was $80.1 million, an increase of 10.8% compared to the same quarter last year. This increase is attributable

 



 

primarily to the impact of increased volume from net new contracts and acquisitions, increased revenue from existing contracts, continued compensation management and a decrease in operating expenses as a percentage of revenue.  Partially offsetting these items, the Company incurred $3.0 million ($0.04 impact to diluted EPS) of increased employee medical claim charges related to four large claims in our self-insured health plans. These charges were recorded primarily at AMR, and are included as a component of compensation and benefit expense.  We have historically not seen this severity of large claims. We do not believe this represents a long-term trend, and we have seen a return to normal claim levels since the end of the quarter. Net income was also positively impacted by a reduction in interest expense due to entering into our new credit facility in April 2010.

 

Cash provided by operating activities was $54.6 million in the third quarter of 2010, compared to $68.9 million for the same quarter last year. Cash paid for income taxes increased $23.5 million as the Company utilized most of its net operating loss carry-forwards in 2009. Days Sales Outstanding (DSO) decreased by one day from the prior quarter.  Changes in insurance accruals and other assets and liabilities increased cash $11.2 million and were related to the timing of insurance and interest payments.

 

Net cash used in investing activities was $20.4 million for the quarter ended September 30, 2010, compared to $8.9 million for the same period in 2009. Insurance collateral funding increased by $10.1 million compared to the third quarter 2009 due to timing differences in insurance funding.  Net capital expenditures were $16.2 million in the third quarter of 2010 compared to $13.5 million in the same period last year.

 

For the quarter ended September 30, 2010, net cash used in financing activities was $1.5 million compared to net cash provided by financing activities of $4.0 million for the third quarter of 2009.  At September 30, 2010, there were no amounts outstanding under our revolving credit facility.

 

Free cash flow was $34.4 million in the third quarter of 2010 compared to $61.2 million in the third quarter of 2009.  The difference is attributable primarily to the increase in cash paid for income taxes of $23.5 million and other aforementioned changes in operating and non-acquisition related investing activities.

 

A description of the non-GAAP measures, Adjusted EBITDA and free cash flow, and a reconciliation of non-GAAP to GAAP financial measures are included in this news release.

 

Results of Operations for the Nine Months Ended September 30, 2010

 

EMSC net revenue was $2.13 billion for the nine months ended September 30, 2010, an increase of 11.0% compared to the same period last year.

 

During the second quarter, EMSC incurred charges related to two non-recurring events.  In April the Company recorded a $19 million expense for early debt extinguishment in connection with our debt refinancing. The Company also accrued $3.1 million for a tentative settlement regarding a previously disclosed investigation into billing matters during 2001-2005 for certain AMR affiliates in the state of New York (“NY Accrual”).  Excluding these items, EMSC generated $2.36 per diluted share for the nine months ended September 30, 2010 compared to $1.89 per diluted share for the same period last year, an increase of 25.0%.  Including these items, the

 



 

Company generated net income of $91.8 million, or $2.06 per diluted share, for the nine months ended September 30, 2010.

 

Adjusted EBITDA was $236.0 million ($232.9 million including the NY Accrual), an increase of 12.0% compared to the same period last year. This increase is attributable primarily to the impact of increased volume from net new contracts and acquisitions, increased revenue from existing contracts, and a decrease in operating expenses as a percentage of revenue, offset in part by higher compensation and benefit costs.

 

Cash provided by operating activities was $139.4 million for the nine months ended September 30, 2010, compared to $209.8 million for the same period last year.  The decrease in operating cash flows was primarily from an increase of $45.7 million of cash paid for income taxes in 2010, increases in accounts receivable in 2010 and the cash flow benefit related to tax deductions in 2010 from stock-based compensation.

 

Net cash used in investing activities was $80.8 million for the nine months ended September 30, 2010, compared to $31.7 million for the same period in 2009. The increase in cash flows used in investing activities is related primarily to an increase in acquisition funding in 2010.

 

For the nine months ended September 30, 2010, net cash used in financing activities was $45.8 million compared to net cash provided by financing activities of $6.8 million for the same period in 2009. The increase in cash used in financing activities is related primarily to our debt refinancing in the second quarter of 2010 including a principal reduction of $25 million.

 

Free cash flow was $109.7 million in the nine months ended September 30, 2010 compared to $179.5 million for the same period in 2009. The difference is attributable primarily to the aforementioned changes in operating and non-acquisition related investing activities.

 

Segment Results

 

EMSC operates two business segments: American Medical Response, Inc. (AMR), the Company’s healthcare transportation services segment, and EmCare Holdings Inc. (EmCare), the Company’s facility-based physician services segment.

 

American Medical Response (AMR)

 

For the quarter ended September 30, 2010, AMR generated net revenue of $352.2 million, an increase of 4.0% compared to the same quarter last year.  The increase in net revenue was from an increase in emergency transports and increases in other revenue, offset by a decrease in interfacility transports.

 

AMR’s Adjusted EBITDA was $31.4 million, a decrease of 1.2% compared to the same quarter last year.  The decrease in Adjusted EBITDA is attributable to the negative impact of $2.5 million in increased benefit costs related to higher employee medical claims for the Company’s self-insured health plans and increased fuel costs.  Insurance expense for the quarter ended September 30, 2010 included a favorable prior period insurance adjustment of $3.0 million compared to a favorable prior period adjustment of $2.1 million in the same period last year.  Income from operations was $19.9 million, an increase of 3.9% compared to the same quarter in 2009.

 



 

For the nine months ended September 30, 2010, AMR’s net revenue was $1.03 billion, an increase of 2.2% compared to the same period last year.  Adjusted EBITDA was $98.7 million ($95.6 million including the NY Accrual recorded in the second quarter), an increase of 0.6% compared to the same period last year.  Income from operations, including the NY Accrual, was $61.1 million, an increase of 2.6% compared to the same period in 2009.

 

EmCare

 

For the quarter ended September 30, 2010, EmCare generated net revenue of $385.0 million, an increase of 18.0% compared to the same quarter last year.  The increase in revenue is attributable primarily to the addition of 39 net new contracts since June 30, 2009, and revenue increases at existing contracts.  Revenue at existing contracts grew 1.4% notwithstanding a 0.9% decline in same store patient encounters.  2009 patient encounters were positively impacted by increased visits related to the H1N1 virus.

 

Adjusted EBITDA was $48.6 million for the quarter compared to $40.4 million last year, an increase of 20.2%.  The increase in Adjusted EBITDA was driven primarily by the net impact of revenue and volume increases from net new contracts in addition to a decrease in operating, insurance and general and administrative expense as a percentage of net revenue.  Insurance expense for the quarter ended September 30, 2010 included an unfavorable prior period insurance adjustment of $3.2 million compared to an unfavorable prior period adjustment of $1.3 million in the same period last year.  Income from operations was $42.9 million, an increase of 18.2% over the same period in 2009.

 

For the nine months ended September 30, 2010, EmCare’s net revenue was $1.09 billion, an increase of 20.7% compared to the same period last year.  Adjusted EBITDA was $137.3 million, an increase of 21.9% compared to the same period last year.  Income from operations was $121.0 million, an increase of 22.0% compared to the same period in 2009.

 

Guidance

 

Adjusted EBITDA guidance is being revised to an expected range of $317 million to $322 million from our previously announced range of $321 million to $328 million (excluding the NY Accrual).  Diluted 2010 EPS guidance is being revised to an expected range of $3.20 - $3.26 from an expected range of $3.20 - $3.30 (excluding $0.30 of non-recurring charges related to our loss on early debt extinguishment and the NY Accrual). Adjusted EBITDA and Diluted EPS, including the loss on early debt extinguishment and the NY Accrual, are expected to be between $314 million to $319 million and $2.90 - $2.96, respectively.  The change in guidance is driven primarily by the increased cost of employee medical claims in Q3 2010.

 

Conference Call

 

EMSC management will host a conference call and live audio webcast on Tuesday, November 2, 2010, at 11:00 a.m. EDT, to discuss the Company’s financial results.  A 30-day online replay will be available approximately one hour following the conclusion of the live broadcast.  A link to the live broadcast and online replay is available on the Investor Relations section of the Company’s website at www.emsc.net.

 



 

About Emergency Medical Services Corporation

 

Emergency Medical Services Corporation (EMSC) is a leading provider of emergency medical services in the United States. EMSC operates two business segments: American Medical Response, Inc. (AMR), the Company’s healthcare transportation services segment, and EmCare Holdings Inc. (EmCare), the Company’s facility-based physician services segment. AMR is the leading provider of ambulance services in the United States. EmCare is a leading provider of physician services to healthcare facilities.  In 2009, EMSC provided services in 13.0 million patient encounters in more than 2,200 communities nationwide. EMSC is headquartered in Greenwood Village, Colorado. For additional information, visit www.emsc.net.

 

Forward-Looking Statements

 

Certain statements and information herein may be deemed to be “forward-looking statements” within the meaning of the Federal Private Securities Litigation Reform Act of 1995. Forward-looking statements may include, but are not limited to, statements relating to our objectives, plans and strategies, and all statements (other than statements of historical facts) that address activities, events or developments that we intend, expect, project, believe or anticipate will or may occur in the future. Any forward-looking statements herein are made as of the date of this press release, and EMSC undertakes no duty to update or revise any such statements. Forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. Important factors that could cause actual results, developments and business decisions to differ materially from forward-looking statements are described in EMSC’s filings with the SEC from time to time, including in the section entitled “Risk Factors” in the Company’s most recent Annual Report on Form 10-K and subsequent periodic reports. Among the factors that could cause future results to differ materially from those provided in this press release are: the impact on our revenue of changes in transport volume, mix of insured and uninsured patients, and third party reimbursement rates and methods; the adequacy of our insurance coverage and insurance reserves; potential penalties or changes to our operations if we fail to comply with extensive and complex government regulation of our industry; the impact of changes in the healthcare industry; our ability to recruit and retain qualified physicians and other healthcare professionals, and enforce our non-compete agreements with our physicians; our ability to generate cash flow to service our debt obligations; the cost of capital expenditures to maintain and upgrade our vehicle fleet and medical equipment; the loss of one or more members of our senior management team; the outcome of government investigations of certain of our business practices; our ability to successfully restructure our operations to comply with future changes in government regulation; the loss of existing contracts and the accuracy of our assessment of costs under new contracts; the high level of competition in our industry; our ability to maintain or implement complex information systems; our ability to implement our business strategy; our ability to successfully integrate strategic acquisitions; and our ability to comply with the terms of our settlement agreements with the government.

 

Non-GAAP Financial Measures Description and Reconciliation

 

This press release includes presentations of Adjusted EBITDA, which is defined as net income before equity in earnings of unconsolidated subsidiary, income tax expense, loss on early debt extinguishment, interest and other income, realized gain on investments, interest expense, and depreciation and amortization. It also includes presentations of free cash flow, which is defined

 



 

as cash flow from operations adjusted for cash used in non-acquisition related investing activities.   Adjusted EBITDA and free cash flow are commonly used by management and investors as performance measures and liquidity indicators. Adjusted EBITDA and free cash flow are not considered measures of financial performance under U.S. generally accepted accounting principles (GAAP), and the items excluded therefrom are significant components in understanding and assessing our financial performance. Adjusted EBITDA and free cash flow should not be considered in isolation or as an alternative to GAAP measures such as net income, cash flows provided by or used in operating, investing or financing activities or other financial statement data presented in our consolidated financial statements as an indicator of financial performance or liquidity. Reconciliations of non-GAAP financial measures are provided in this news release.  Reconciliation for the forward-looking Adjusted EBITDA projections presented herein is not being provided due to the number of variables in the projected Adjusted EBITDA range. Since Adjusted EBITDA and free cash flow are not measures determined in accordance with GAAP and are susceptible to varying calculations, these measures, as presented, may not be comparable to other similarly titled measures of other companies.

 



 

EMERGENCY MEDICAL SERVICES CORPORATION

Consolidated Statements of Operations and Other Information

(unaudited; in thousands, except shares, per share data and other information)

 

 

 

 

Quarter ended September 30,

 

Nine months ended September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

$

737,180

 

$

665,056

 

$

2,125,338

 

$

1,915,369

 

Compensation and benefits

 

523,263

 

467,625

 

1,500,023

 

1,332,787

 

Operating expenses

 

91,023

 

85,510

 

268,138

 

252,355

 

Insurance expense

 

25,793

 

24,845

 

73,805

 

75,706

 

Selling, general and administrative expenses

 

17,742

 

15,871

 

52,898

 

47,186

 

Depreciation and amortization expense

 

16,528

 

15,733

 

48,400

 

48,658

 

Income from operations

 

62,831

 

55,472

 

182,074

 

158,677

 

Interest income from restricted assets

 

717

 

1,082

 

2,431

 

3,468

 

Interest expense

 

(4,856

)

(10,280

)

(18,182

)

(30,749

)

Realized gain on investments

 

730

 

544

 

879

 

2,030

 

Interest and other income

 

277

 

502

 

748

 

1,442

 

Loss on early debt extinguishment

 

 

 

(19,091

)

 

Income before income taxes and equity in earnings of unconsolidated subsidiary

 

59,699

 

47,320

 

148,859

 

134,868

 

Income tax expense

 

(22,990

)

(18,533

)

(57,355

)

(53,144

)

Equity in earnings of unconsolidated subsidiary

 

53

 

91

 

252

 

244

 

Net income

 

$

36,762

 

$

28,878

 

$

91,756

 

$

81,968

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.83

 

$

0.67

 

$

2.09

 

$

1.93

 

Diluted earnings per common share

 

$

0.82

 

$

0.66

 

$

2.06

 

$

1.89

 

Weighted average common shares outstanding, basic

 

44,100,239

 

42,809,582

 

43,896,524

 

42,366,065

 

Weighted average common shares outstanding, diluted

 

44,699,169

 

43,769,788

 

44,648,135

 

43,402,818

 

 

 

 

 

 

 

 

 

 

 

Other Information

 

 

 

 

 

 

 

 

 

EmCare patient encounters

 

2,851,582

 

2,553,675

 

8,129,231

 

7,126,650

 

EmCare weighted patient encounters (1)

 

2,518,109

 

2,234,675

 

7,152,239

 

6,306,727

 

AMR ambulance transports

 

731,931

 

719,013

 

2,159,036

 

2,177,241

 

AMR weighted transports (2)

 

738,853

 

726,353

 

2,179,394

 

2,200,139

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share Reconciliation

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted earnings per share

 

 

 

 

 

$

2.06

 

$

1.89

 

 

 

 

 

 

 

 

 

 

 

Adjustment for loss on early debt extinguishment

 

 

 

 

 

0.26

 

 

Adjustment for NY Accrual

 

 

 

 

 

0.04

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share, excluding loss on early debt extinguishment and NY Accrual

 

 

 

 

 

$

2.36

 

$

1.89

 


(1)  EmCare weighted encounters include a weighting of Radiology and Anesthesia encounters due to the differences in reimbursement for these services.

(2)  AMR weighted transports include a weighting of wheelchair transports due to the differences in reimbursement for these services.

 



 

EMERGENCY MEDICAL SERVICES CORPORATION

Reconciliation of Segment Adjusted EBITDA to Income from Operations

(unaudited; in thousands)

 

 

 

 

 

 

Quarter ended September 30,

 

Nine months ended September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

AMR

 

 

 

 

 

 

 

 

 

Adjusted EBITDA excluding NY Accrual

 

$

31,449

 

$

31,838

 

$

98,711

 

$

98,151

 

NY Accrual

 

 

 

(3,100

)

 

Adjusted EBITDA

 

31,449

 

31,838

 

95,611

 

98,151

 

Depreciation and amortization expense

 

(11,325

)

(12,199

)

(33,629

)

(37,147

)

Interest income from restricted assets

 

(240

)

(495

)

(928

)

(1,485

)

Income from operations

 

19,884

 

19,144

 

61,054

 

59,519

 

 

 

 

 

 

 

 

 

 

 

EmCare

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

48,627

 

40,449

 

137,294

 

112,652

 

Depreciation and amortization expense

 

(5,203

)

(3,534

)

(14,771

)

(11,511

)

Interest income from restricted assets

 

(477

)

(587

)

(1,503

)

(1,983

)

Income from operations

 

42,947

 

36,328

 

121,020

 

99,158

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

Adjusted EBITDA excluding NY Accrual

 

80,076

 

72,287

 

236,005

 

210,803

 

NY Accrual

 

 

 

(3,100

)

 

Adjusted EBITDA

 

80,076

 

72,287

 

232,905

 

210,803

 

Depreciation and amortization expense

 

(16,528

)

(15,733

)

(48,400

)

(48,658

)

Interest income from restricted assets

 

(717

)

(1,082

)

(2,431

)

(3,468

)

Income from operations

 

$

62,831

 

$

55,472

 

$

182,074

 

$

158,677

 

 



 

EMERGENCY MEDICAL SERVICES CORPORATION

Reconciliation of Adjusted EBITDA to Net Income and Net Cash Provided by Operating Activities

(unaudited; in thousands)

 

 

 

Quarter ended September 30,

 

Nine months ended September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

80,076

 

$

72,287

 

$

232,905

 

$

210,803

 

Depreciation and amortization expense

 

(16,528

)

(15,733

)

(48,400

)

(48,658

)

Interest income from restricted assets

 

(717

)

(1,082

)

(2,431

)

(3,468

)

Income from operations

 

62,831

 

55,472

 

182,074

 

158,677

 

Interest income from restricted assets

 

717

 

1,082

 

2,431

 

3,468

 

Interest expense

 

(4,856

)

(10,280

)

(18,182

)

(30,749

)

Realized gain on investments

 

730

 

544

 

879

 

2,030

 

Interest and other income

 

277

 

502

 

748

 

1,442

 

Loss on early debt extinguishment

 

 

 

(19,091

)

 

Income tax expense

 

(22,990

)

(18,533

)

(57,355

)

(53,144

)

Equity in earnings of unconsolidated subsidiary

 

53

 

91

 

252

 

244

 

Net income

 

$

36,762

 

$

28,878

 

$

91,756

 

$

81,968

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

80,076

 

$

72,287

 

$

232,905

 

$

210,803

 

Interest paid

 

(4,195

)

(9,773

)

(16,385

)

(29,424

)

Change in accounts receivable

 

(10,882

)

7,574

 

(30,441

)

8,448

 

Change in other operating assets/liabilities

 

11,164

 

(2,956

)

18,192

 

16,000

 

Equity based compensation

 

2,042

 

1,121

 

4,587

 

2,875

 

Excess tax benefits from stock-based compensation

 

(479

)

 

(13,977

)

 

Income tax expense, net of change in deferred taxes

 

(24,092

)

(472

)

(57,617

)

(3,155

)

Other

 

989

 

1,081

 

2,101

 

4,254

 

Net cash provided by operating activities

 

$

54,623

 

$

68,862

 

$

139,365

 

$

209,801

 

 



 

EMERGENCY MEDICAL SERVICES CORPORATION

Condensed Consolidated Balance Sheets

(in thousands)

 

 

 

 

September 30,

 

December 31,

 

 

 

2010

 

2009

 

 

 

(Unaudited)

 

(Audited)

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

345,716

 

$

332,888

 

Trade and other accounts receivable, net

 

492,723

 

459,088

 

Other current assets

 

68,241

 

73,241

 

Total current assets

 

906,680

 

865,217

 

Non-current assets:

 

 

 

 

 

Property, plant and equipment, net

 

126,759

 

125,855

 

Goodwill and other intangible assets, net

 

527,147

 

484,605

 

Other long-term assets

 

177,420

 

179,030

 

Total assets

 

$

1,738,006

 

$

1,654,707

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

Current liabilities

 

$

357,863

 

$

349,139

 

Long-term debt

 

410,307

 

449,254

 

Insurance reserves and other long-term liabilities

 

166,152

 

170,227

 

Total liabilities

 

934,322

 

968,620

 

Total equity

 

803,684

 

686,087

 

Total liabilities and equity

 

$

1,738,006

 

$

1,654,707

 

 



 

EMERGENCY MEDICAL SERVICES CORPORATION

Condensed Consolidated Statements of Cash Flows and Reconciliation of Net Cash Provided by

Operating Activities to Free Cash Flow

(unaudited; in thousands)

 

 

 

 

Quarter ended September 30,

 

Nine months ended September 30,

 

 

 

2010

 

2009

 

2010

 

2009

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

 

 

Net income

 

$

36,762

 

$

28,878

 

$

91,756

 

$

81,968

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

Depreciation, amortization, and other

 

18,681

 

17,305

 

41,029

 

53,396

 

Loss on early debt extinguishment

 

 

 

19,091

 

 

Deferred income taxes

 

(1,102

)

18,061

 

(262

)

49,989

 

Changes in operating assets/liabilities, net of acquisitions:

 

 

 

 

 

 

 

 

 

Trade and other accounts receivable

 

(10,882

)

7,574

 

(30,441

)

8,448

 

Insurance accruals

 

(3,891

)

4,280

 

2,341

 

7,033

 

Other assets and liabilities

 

15,055

 

(7,236

)

15,851

 

8,967

 

Net cash provided by operating activities

 

54,623

 

68,862

 

139,365

 

209,801

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment, net

 

(16,187

)

(13,535

)

(31,247

)

(33,560

)

Acquisition of businesses, net of cash received

 

(183

)

(1,241

)

(51,158

)

(1,374

)

Net change in insurance collateral

 

(4,140

)

6,002

 

(9,401

)

4,069

 

Other investing activities

 

83

 

(166

)

11,021

 

(809

)

Net cash used in investing activities

 

(20,427

)

(8,940

)

(80,785

)

(31,674

)

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities

 

 

 

 

 

 

 

 

 

EMSC issuance of class A common stock

 

221

 

2,437

 

6,414

 

7,160

 

Repayments of capital lease obligations and other debt

 

(3,275

)

(1,214

)

(455,902

)

(3,826

)

Borrowings under revolving credit facility

 

 

 

425,000

 

 

Debt issue costs

 

(219

)

 

(11,968

)

 

Payment of premiums for debt extinguishment

 

 

 

(14,513

)

 

Acquisition of treasury stock

 

(1,289

)

 

(1,289

)

 

Excess tax benefits from stock-based compensation

 

479

 

 

13,977

 

 

Increase (Decrease) in bank overdrafts

 

2,570

 

2,821

 

(7,471

)

3,471

 

Net cash (used in) provided by financing activities

 

(1,513

)

4,044

 

(45,752

)

6,805

 

 

 

 

 

 

 

 

 

 

 

Change in cash and cash equivalents

 

32,683

 

63,966

 

12,828

 

184,932

 

Cash and cash equivalents, beginning of period

 

313,033

 

267,139

 

332,888

 

146,173

 

Cash and cash equivalents, end of period

 

$

345,716

 

$

331,105

 

$

345,716

 

$

331,105

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

54,623

 

$

68,862

 

$

139,365

 

$

209,801

 

Purchase of property, plant and equipment, net

 

(16,187

)

(13,535

)

(31,247

)

(33,560

)

Net change in insurance collateral

 

(4,140

)

6,002

 

(9,401

)

4,069

 

Other investing activities

 

83

 

(166

)

11,021

 

(809

)

Free cash flow

 

$

34,379

 

$

61,163

 

$

109,738

 

$

179,501

 

 

-END-

 


GRAPHIC 3 g203091ka01i001.jpg GRAPHIC begin 644 g203091ka01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P`\3>,O$5EX MDO[:VU22.&*=E1`JX`!Z=*R_^$\\4_\`08E_[Y7_``J#QA_R-NJ?]?+_`,ZQ MJ^BITJ;@O=7W'A3JS4GJSH/^$\\4_P#08E_[Y7_"C_A//%/_`$&)?^^5_P`* MP%5F^ZI;Z#-.\J7_`)YO_P!\FK]E2_E7W$^TJ=V;O_">>*/^@Q+_`-\K_A5[ M1/&OB2YURQ@FU65XY+A%=2J\@L,CI7*>5+_SR?\`[Y-:'AZ.0>(]-)C<#[5' M_"?[PJ9TJ7*_=14:E3F6K-2^\<>)HM0N8TU>5429U4;5X`)QVJ#_`(3SQ3_T M&)?^^5_PK(U+_D*7?_7=_P#T(U6JHT:=E[J^XEU9W^)G0?\`">>*/^@Q+_WR MO^%=K\-?%6I:Q?WEGJ=XUPPC$D18`8P<'H/<5Y571>`K_P#L_P`8V+DX69C" MW_`A@?KBLJ]"#I2LEM>LS2K!!)*YPL:EC]`,U\X7UTU[J%Q=N;[6I_, MST;X?^*=@ZYKUAX>L#>7\NU>B(.6D/H!7E M'PN_Y')/^N$G]*I>.M3;VS&&%>P`/)_$UY]3#*IB.5:*QVTZ[A0 MN]7Z7J&FL!?64]L6Z>;&5S56FZ=.:U28E.<'O8]T M\)^-['Q.AAV_9KU%RT#'.X>JGN*Z6OFZPOI]-OX;VV-B\.J4DX[,]7#5_:1?-NB/6]>L-`LC=7TNT'A(UY:0^ M@%>7:S\1=:U*1DM)/L%OV6+[Y'NW^%8OB#7+GQ!JLE[<,0I.(H\\1KV`K,K& M,$MSS<1C)S=H.R)I[NYNF+7%S+,3WDD+?SIL4\T)W0S21GU1B/Y5U7PXTZSU M+79X;ZVCN(UMRP61<@'<.:]*_P"$3\/?]`>T_P"_0H=^/K*UT_Q M1);V<$<$0B0A(Q@9(KGX)Y;6XCN()#'+&P9'4\@BAQ4E<(8BI0FXMW2/HJBL MWP]JJZUH5I?@C?)&/,`[..&'YYHK`]V,E))H\1\8?\C;JG_7R_\`.L:MGQA_ MR-NJ?]?+_P`ZQJ^GI?`O0^?J?&SOOA+)#'JVH&9XT!@7&\@?Q>]>I?:K#_GX MM_\`OM:^;Z3`]*Y*V#]K/FYK'32Q7LXE=S\)`/\`A)[C_KU/_H2URU<#[.#ES;'33Q?/-1Y=SC]2_P"0 MI=_]=W_]"-5JLZE_R%+O_KN__H1JM7KQV1Y;W"I()FM[B.=#AHG#@^X.:LZG M8&Q:V.#MN+:.9?Q'/Z@U2H34D#3BSW3Q9K"Q^`KF_C;'VFW54Q_MX']37A== M?K&N_:OASHVG[\NLSK(/9/N_HP_*N0KEPE+V<6O,Z<34YY+T"BM'^SMGAL:D MP_UEWY*'V"Y/\Q6=74FGL%YM,U>358(RUE=MN9@.(Y#U!],]17+[11Q+B^J M1T\C=!271G%5UW@'Q;9^&+FX2^MV:*YV_OHQEDQGC'<U:[JFB^+_#5U8Z=J%G+$#^$.2I_`\5S0P\Z4;4Y?>;RK0J.]1?<=!_PJWQ-_SS MM?\`O_\`_6KI?&1@)I`D^AY\`6("@DGL! MFG_9Y_\`GA+_`-\&M?P;_P`C?IG_`%W'\C7NF*YY2Y3EPV%5:+=['E/PMBD3 MQ%<%XW4?9CRRD?Q"O5Z3%+6,G=W/8H4O90Y;W/'OB1#*_B^4I$[#R8^0I(Z5 MRGV>?_GA+_WP:^B\48'I5JI96..I@%.;ES;GD/A;Q/74^-FCH^@:EK\TD.FVXF>)=S@N%P.GO7A-J$;KT.JC M1HRA>4K,\T_X5QXJ_P"@:O\`W_3_`!KJ_AYX3UK0M=FN=1M!#$]N4#"16YR# MV/M70?\`"Q_"W_01/_?I_P#"I+;Q_P"&KNZBMX;\M+*X1!Y3#)/`[5RU*^)G M%Q<=/1G1"C0C)24OQ/$M2_Y"EW_UW?\`]"-5JLZE_P`A2[_Z[O\`^A&JU>Q' M9'EO<[3Q;I^?!GAK4E'2W$+G\,C^M<77KE]I_P#:/P>MU`R\-JDR_P#`>3^F M:\CKFPL^:+79LZ,1&TD^Z0I8D!YZ?J_@WP9>LTNGZW;V$AYVB=73\B3]HTZ6TU*`_=>"4 M#/Y_XUR.!Z5ZE\._&6E6NB)I.H7"6LL#'RVDX5U)SU['FBHJU"%XOF"#I5I6 MDK'G%_I.HZ7)LO[*:V)Z>8A`/T/2JE>W>*?%/AH:'=6]Q>6]X98RJ0Q,');' M'3ISWKQ&M\/6E5C>2L8UZ4:;M%W"NLUN_EU?POHE[,Q>2'S;:1CW*X(_0BN3 MKN](T274?A==2HA,D-VT\8QU``#?IG\JRQJ7LTWW)@G*,HKM^1A^&+N"Q\26 M%U>&/^@K'_`-\-_A7B%+7E2BF10Q4J*:BCWK3/$NCZ MS<-;Z?>I/*J[BH4C`]>16K7DWPK_`.1CN/\`KU/_`*$*]9K&2L['M8:JZM/F M9D:CXJT32;LVE]?I#,`&*%6/!Z=!57_A//#'_06C_P"^&_PKSSXE?\CA+_UQ MC_E7*5:@FCAJXZI";BDM#W*/QGX?F4M'J*N`<9$;?X45C^`O#L*>%XIKN(%[ MES,,]E.`/T&?QHJ&DF=D)5I14M-3S/QA_P`C;JG_`%\O_.L:O5M9^%TNJZQ= M7XU5(Q<2L^PPD[F_Z#*?]^#_`(U9T[X4S6&IVMX=71Q!*LFWR2,X.<=: MF6+HN+2D5'#54T['FVI?\A2[_P"N[_\`H1JM7IUS\(YKB[FG_MA%\V1GQY!X MR<^M1?\`"GIO^@RG_?@_XTUBZ-OB$\+5OL=GX4A2X\$:=#(,I):!6'J",5X5 M?VCV%_<6:;>()O`QNQWQ7'>(?AB=:URYU& M'45MUG(8QF+=@XP>LN4M( M20?]IN!^F:T?^%/3?]!I/^_!_P`:Z[P=X4'A6RGA-P+B2>3O=_&7A9_%5E;VZ78M MO)D+[BF[/&,=:Y'_`(4]-_T&D_[\'_&IPN(I4Z2C)ZE8FA4G4;BC&^%W_(Y) M_P!<)/Z4SX@>%YM$UB2\AC)L;MRZ,!PC'JI]/:NU\*?#R3PWK:ZBVI+<`1LF MP1;>OOFNRNK6"]MWM[F%)H9!AD<9!%95,6HU^>&JL7##.5'EEHSYKHKUG5OA M+I]R[2:9>269//EN-Z#Z=Q7/S_";7HV_=7-E*/7>R_TKNCC*,EO8Y)86K'H< M-17;1?"CQ"[8>6RC'J92?Y"MO3?A#"CA]4U)I0.L=NNT'\3_`(4Y8NC'[0HX M:J^AY]HNBWNO:BEE8Q%F8_.^/EC7U)KWS2=*@TC2;?38!F*%-N2/O'N3]3FC M2]'T_1;46VGVJ01]]HY8^I/4U>KR<3B76=ELCT\/AU26NYX]XW\'2Z)=O?6< M9?3Y6S\HSY)/8^WH:Y"OHYT21&210ZL,%6&017%ZS\,M+OG:;3Y6L9#SL`W1 MY^G;\*QC/N<6(P+;YJ?W'"^#O$4'AK5);N>"297A,86,@'.0>_TKL_\`A;.F M_P#0-NO^^E_QK`N/A;KL;?N9[29?7>5/ZBF1?##Q"[8=K2,>IE)_D*;Y7JS* MG]:I+EBC(\5ZW%X@UQ]0AA>)&15VN1G@>U3^$O"ESXDOERK)8QG]]+Z_[(]_ MY5V&D_"NT@=9-5O&N2/^640V*?J>I_2NYMK6"RMTM[:%(8D&%1!@"DYI*R-: M6#G.?/5'0PQV\$<,2A(XU"HHZ``8`HJ2BLCUBL^H64;E'O(%8'!5I5!'ZTG] MIZ?_`,_UM_W]7_&J-QX2\/W=Q)<7&D6LLLC%G=DR6)[FH_\`A"O#/_0$M/\` MOW6B]GW9G[_D:7]IZ?\`\_UM_P!_5_QH_M/3_P#G^MO^_J_XUF_\(5X9_P"@ M):?]^Z/^$*\,_P#0$M/^_=.U/NP_>>1I?VGI_P#S_6W_`']7_&C^T]/_`.?Z MV_[^K_C6;_PA7AG_`*`EI_W[H_X0KPS_`-`2T_[]T6I]V'[SR-+^T]/_`.?Z MV_[^K_C1_:>G_P#/];?]_5_QK-_X0KPS_P!`2T_[]T?\(5X9_P"@):?]^Z+4 M^[#]YY&E_:>G_P#/];?]_5_QH_M/3_\`G^MO^_J_XUF_\(5X9_Z`EI_W[H_X M0KPS_P!`2T_[]T6I]V'[SR-+^T]/_P"?ZV_[^K_C1_:>G_\`/];?]_5_QK-_ MX0KPS_T!+3_OW1_PA7AG_H"6G_?NBU/NP_>>1I?VGI__`#_6W_?U?\:/[3T_ M_G^MO^_J_P"-9O\`PA7AG_H"6G_?NC_A"O#/_0$M/^_=%J?=A^\\C2_M/3_^ M?ZV_[^K_`(T?VGI__/\`6W_?U?\`&LW_`(0KPS_T!+3_`+]T?\(5X9_Z`EI_ MW[HM3[L/WGD:7]IZ?_S_`%M_W]7_`!H_M/3_`/G^MO\`OZO^-9O_``A7AG_H M"6G_`'[H_P"$*\,_]`2T_P"_=%J?=A^\\C2_M/3_`/G^MO\`OZO^-']IZ?\` M\_UM_P!_5_QK-_X0KPS_`-`2T_[]T?\`"%>&?^@):?\`?NBU/NP_>>1I?VGI M_P#S_6W_`']7_&C^T]/_`.?ZV_[^K_C6;_PA7AG_`*`EI_W[H_X0KPS_`-`2 MT_[]T6I]V'[SR-+^T]/_`.?ZV_[^K_C1_:>G_P#/];?]_5_QK-_X0KPS_P!` M2T_[]T?\(5X9_P"@):?]^Z+4^[#]YY&E_:>G_P#/];?]_5_QH_M/3_\`G^MO M^_J_XUF_\(5X9_Z`EI_W[H_X0KPS_P!`2T_[]T6I]V'[SR-+^T]/_P"?ZV_[ M^K_C1_:>G_\`/];?]_5_QK-_X0KPS_T!+3_OW1_PA7AG_H"6G_?NBU/NP_>> M1M)(DJ!XW5U;D,IR#14=M:P6=M';6T2Q0Q#:B*,!1Z45DRS$'B>6?79],LK* M*7[.ZI)))=*AR..ZCW6^G26T;%#Q+(?F>NEJE? M#YX9K1XX8Y8Y&D4@(`,#:0"#C//2H-;L+?0?#ZO?7J1S-J7VOS MO)+HS[BP5E')&./PH4*;:2;8.=1)MHZ)/$VC2V\EPE\A2)E5^#D,>BXQG/MU MI)?$^BP6\,\E_&(YPQC(!);;][@#/'>N:L?#EWK6FQZJ\T:W,UZ]VJMN574K MM7.TY4X&1S6I#X3D@9Y(9(8F-C)!&%#$)(YR[Y))]*'"DG:X*=1ZV-67Q#I, M+6ZM>H6N5#Q!`6+*>AX'`]S4L.L:?<-;+#=(YNU9H`,_.!U/T%84.E/X5=]2 M%S#]@2TBCN0\;%U$:X^3'KGH:/!&DF"S.I3,6:?*VH/_`"R@W%E'U.]$S,BG/D[-FP>^,\^],F\%2LA MDBN(A*MZURB'.!R.33[756NM>NM/CC4PVT,;F4'DL^2!^0S^-8 M^L>&]8UK=]HU"!5E@$;1H)`L;9Y*C/.1Q\V:UM*TA]-GU"I:W?M4)\264!N'N[B".%)_)B*%F=V`!8%<9R/;-07/ADW7B==3>X M'V7:C/;;?OR)G82?09Z>H%5;?PM?V,]G>VUW;O=PO.9?.0E'\ULDC!R",`4D MJ7<=ZG8V1X@TIKQ+07B><^`%P<9(R!GH#CG'6I+#5['5/,^Q3B81GE@I`_`D M8/3M6#!X0EM]1FG+V\Z-.]S$93)N60],J&VD`]\9Q6EXXT:WGCGFC*RR[ MXX(<^7`,<$\TI1II:,<93;U1%;^(+S4;AVTW2_/LHI3$US).(]Q!PQ5< M'('/IFK5OXDT>ZDEC@OXG:%&=NN-HZD'N![50L/#^HV$-QID=[`VES&4KE") MHP^>`XOK93;6;6EKY,14!6P&9N>N!C`XJN6DWN3>HNAL M'Q=H(B67^T8RCYVD*QW8`)QQSC(J6X\2Z-:+"\VH1*LZ"2,C)RA_B..@]S6# M<:??7/B>2#2Y+>!=/T];=3-&6`$FFR>\3[0%WF,`DA<;L\=L"JEYX MNTBTTR:_$S2K$XC,:(0^\]!@@8S[U6'ABY@L=2CM+T0W%VZ>7*`05C0*`A(Y MZ`\CUJN/"-VMC<(MU!]HFO8KG!#E,)C"'))(R.N:2C2ZL'*IT1J?\)'9I+/) M-<01VD,<9+ECOWOR%VX].G>I&\2Z,EG%=F^3R97,:'!R6'5<8SGVK,G\+7C7 M+W\5U`;S[?\`:T$B$QD;-@4]^!WIUCX6GMK^"]ENXY95>>>3Y,`S2`#('8`# M'K2Y:5MQ\U3L=#:W,-[:QW-O()(95#(XZ$&BH-)LCINDVMDSAVAB"LP&`S8Y - -/XG-%8NU]#57MJ?_V3\_ ` end GRAPHIC 4 g203091bai001.jpg GRAPHIC begin 644 g203091bai001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#'_P"$U\3? M]!JZ_,?X4?\`":^)O^@U=?F/\*PZ*^F]E3_E7W'S_M9]V;G_``FOB;_H-77Y MC_"C_A-?$W_0:NOS'^%6%^'OBEU#+I9((R/WR?XTO_"N_%7_`$"C_P!_H_\` MXJLKX?R_`TM7\_Q+/AWQ;XANM>M8)]7N)(W+;E)&#\I/I6;_`,)KXFQ_R&KK M\Q_A6QH?@GQ%INKP7EWIQC@A#,[^:AP-I[`UQ8Z40C2E)\J3V[>82E5C%7;7 M](W/^$U\3?\`0:NOS'^%7-(\<:]'K%FUWJL\MN)D\U&(PRYY[>EOQJ/ARPO2 MW^LMU+'W`P?U!KP76;TZCK5[>DY\^=W'T)X_2O*P5).I+F6QZ.+J-07*]R__ M`,)KXF_Z#5U^8_PH_P"$U\3?]!JZ_,?X5AT5ZOLJ?\J^X\WVL^[/??#>IEO! MEEJ6I7.3]G\R::0_7)-<#XA^*=_=3/#HBBUMP<"9U!D?WP>%_G4?B74Y+?X; M^']-C8@74>^3'=5Z#\R/RKA*XL/A8-N&]2\2W3P:>B?NP#))(V%0'IFIO$/ MA'5O#(C>^2-HI3M66)MRY].Q!KLO24N32_8Y;5''GUL:^A_$W6].E5+]QJ%O MGY@X`D`]F']:]C:IJEGHUA)>WLHCB3\V/8`=S7E M.N_$75]3D9+*0V%MGA8S^\(]V_PJ/Q_X@?6->DMHW_T2R8QH`>&;^)OSX_"N M5KS8PZLPQ6+E*3A!V2)9KB>Y;?/-+,WJ[EC^M/MKZ]LV#6MU/`1WCD9?Y5WG MPF1'EU/>BMA8^HS_`'J[[58(AI%X1$F?(?\`A']TT.=G:P4<(ZE/VG-8\S\/ M_$K4;&5(=6)O;8G!DP!(GO\`[7X_G7J=I=V]_:1W5K*LL,J[D=>A%?.PZ5Z' M\,-?6W%UI5S(%BQY\3,>AX##^1_.B<=+HO!XJ7-R39YE1WHHKZ0XSUF+XMZ1 M'"B'3[W*J!T3_&G?\+>T?_H'WOY)_C7DE%-['Q1%?VU MK:W$+0VK2$R[<$=.QKQ(=*[?X8?\?FL?]>#?SKB!TIX>G&G4G&.V@J\Y3A&4 MO,4`G.!G')I*VO"E@-4UA[+&3-:S!?\`>V$C]0*Q>1P>M=*E>3B<[CHF>G^% M-<^S_"W4R6_>60DC7VW_`'?U8UYA5ZVU26VT:^TU<^7>/&S>VPD_U'Y51K.E M2Y)2?=FE2ISQBNR%*,$5R"%;.#ZXI*W_`!'I_P#9NDZ#&RX>6S:9_JSDC],5 M@5I"7,KHSE'E=CL_%-F[>!O#-\H)1(6B8^A/(_D:XRO<-`TJUUOXX->;:]X`US1)'9+=KVU!^6:!%W3D[--_F=5 M>C+2:6ED9N@>(]1\-WC7&GR*-X`DC<95Q[_XUU.H>/M*\3V$=AX@TVZAC602 M>992@\@$=&'3FN!(*L5(P1U!ZBBNB="$Y MJW?G'I#)*$?\`5Y_"NGL/"6E^#;>_P!4L)+AI%M7SYKAA@#=Z#N!7B`)!!!P M1R".U>B>&_%USJOA?5M%U"4RW$5E(\$K'YG4+RI]2/Y?2N+$T:L8MJ3:ZG51 MK0>\;,X\:\F@D%P$"^42<8SUR!ZUT]["US87$"$!I8F0 M$],D8J>BL6[NY[$*<80Y%L>3#X4ZWC_C[L?^^G_^)I\7POU^%MT=]9*2,9#O M_P#$UZM15<[.;ZC1/F6@=1117TYY![W!X.\-M;QLVBVA)0$_N_:I/^$,\-?] M`2S_`._8KP?[=>#_`)>[C_OZW^-'VZ\_Y_+C_OZW^->;]2J?S_U]YZ'UNG_( M>]C0=)TFSO)=/T^"V=X&5FC7!(QTKY]'2MSPQ=W4GB*T1[F9E);(:0D'Y&]Z MPQTK?#T72V*Y>Z#E MOA[]F<)5G3+)M1U2ULD'S7$JQ_F<56KL/AAIWVWQW\ME#0.^Y6 MRY3K<\&(9O%5G;YXGWQ-]&1@?YUAUW_`,*]`EN=6;6I M4(M[8%8B1]]R,''T!/YUOB)*-*3?8PHQ(K21E4 MC.A-Q3L>J?#76]3U>34!J%Y)<"(1[-^/ESNST^E=GJ,CQ:9=21L5=(792.Q" MG%>7_#?6],T:34#J-VEN)1'LW`_-C=GH/>NRU'QKX;FTVZBCU6)G>%U48;DD M'':L9+WCUL-5C[!IYD/&GB7'_(8G_\`'?\`"MGPQJGBCQ%J$MLFL7`$ M<1D)&WU`';W-<4.PKV/X>>'Y-%T5I[J+9=7C!R#U5`/E!]^I_&M)62.#"^TJ MU+-NWJ<9_P`*EUO_`)_K#_OI_P#XFC_A4NM_\_UA_P!]/_\`$T45Z/MZGIW#V-/L7M&^& M6KZ;J\%W+>63)&3D*SYY4C^[[U1_X5+K?_/]8?\`?3__`!-%%3[>IS7N5[&% MK6-KPC\/M4T#Q%!J-S=6DD4:N"L;-NY4CN!6]XZ\+3>*-.MXK66**>"7<&ES MC:1@C@'V_*BBN:=23K*5]3>%.*I.-M#A_P#A4NM_\_UA_P!]/_\`$UV7@/PA M<>%X;QKR6&6:X90#$20%';D#N3116E>M.5-ILBC2A&=TBKX[\%ZAXGU&VN+. MXMHEAA*,)BP).<]@:Y?_`(5+K?\`S_6'_?3_`/Q-%%51K3C323%5I0?:MX:O='E,=Q+`Y'>-F/\`,"HM,T&[U:816[PJ3WD8 M@?H#117N*3Y+GDN"YK'?Z)\)88Y%FUF]$X'/D0`A3]6//Y`5Z);6T%G;QV]M M$D4,8VHB#`4445X5>K.9Z]*G&$?=0^2-)8VCD171AAE89!'H:X'7/A=;W M$C7&CW(M2>3!*"4_`]1^M%%8IM/05>E"1YYJ>E7&E7!@N&C9@>L9)'Z@5 M9T3P[=Z].(K:6%#GK(2/Y`T45T7T/`C%.I8]*\-_#RPT65+N\?[;=KRI*X1# 6Z@=S[FNPHHKG;;W/HJ=.,(VBK'__V3\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----