0001498710-13-000064.txt : 20130430 0001498710-13-000064.hdr.sgml : 20130430 20130430070107 ACCESSION NUMBER: 0001498710-13-000064 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20130429 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130430 DATE AS OF CHANGE: 20130430 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Spirit Airlines, Inc. CENTRAL INDEX KEY: 0001498710 STANDARD INDUSTRIAL CLASSIFICATION: AIR TRANSPORTATION, SCHEDULED [4512] IRS NUMBER: 381747023 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35186 FILM NUMBER: 13794280 BUSINESS ADDRESS: STREET 1: 2800 EXECUTIVE WAY CITY: MIRAMAR STATE: FL ZIP: 33025 BUSINESS PHONE: 954-447-7920 MAIL ADDRESS: STREET 1: 2800 EXECUTIVE WAY CITY: MIRAMAR STATE: FL ZIP: 33025 8-K 1 form8-kearningsrelease1q13.htm 8-K Form 8-K Earnings Release 1Q13


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): April 30, 2013
____________________
SPIRIT AIRLINES, INC.
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction of incorporation)

001-35186
(Commission File Number)
38-1747023
(IRS Employer Identification Number)

2800 Executive Way
Miramar, Florida 33025
(Address of principal executive offices, including Zip Code)

(954) 447-7920
(Registrant's telephone number, including area code)
____________________
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))
 
  






The information in this report furnished pursuant to Item 2.02 shall not be deemed “filed” for the purposes of Section 18 of the Securities and Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section. It may only be incorporated by reference in another filing under the Exchange Act or the Securities Act of 1933, as amended (the “Securities Act”), if such subsequent filing specifically references the information furnished pursuant to Item 2.02 of this report.

Item 2.02.
Results of Operations and Financial Condition.
On April 30, 2013, Spirit Airlines, Inc. (the “Company” or “Spirit”) issued a press release announcing its unaudited financial results for the first quarter 2013.
Non-GAAP financial measures that reflect adjustments from historical financial data prepared under GAAP, including adjustments for special items, are included in the press release as supplemental disclosures because the Company believes they are useful indicators of the Company's operating performance for comparative purposes. These non-GAAP financial measures are well recognized performance measurements in the airline industry that are frequently used by investors, securities analysts and other interested parties in comparing the operating performance of companies in the airline industry. The non-GAAP financial measures provided have limitations as an analytical tool. Because of these limitations determinations of our operating performance adjusted for special items should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP. The Company has also provided in the press release reconciliations of these non-GAAP financial measures to the appropriate GAAP financial measures.

The foregoing description is qualified in its entirety by reference to the press release dated April 30, 2013 a copy of which is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

Item 9.01.
Financial Statements and Exhibits.
(d)    Exhibits

The following is furnished as an exhibit to this report and shall not be deemed “filed” for purposes of Section 18 of the Exchange Act:

Exhibit No.
Description
 
 
99.1
Press Release regarding first quarter 2013 financial results.










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


Date: April 30, 2013
SPIRIT AIRLINES, INC.


By: /s/ Thomas Canfield    
Name: Thomas Canfield
Title: Senior Vice President and General Counsel



EXHIBIT INDEX

Exhibit No.
Description
 
 
99.1
Press Release regarding first quarter 2013 financial results.




EX-99.1 2 earningsrelease1q13.htm 1Q13 EARNINGS RELEASE Earnings Release 1Q13




EXHIBIT 99.1

Spirit Airlines Announces First Quarter 2013 Results:
Adjusted Net Income per Share Increases 36.4%


MIRAMAR, FLORIDA (April 30, 2013) - Spirit Airlines, Inc. (NASDAQ: SAVE) today reported first quarter 2013 financial results.
Adjusted net income for the first quarter 2013 was $32.8 million, or $0.45 per diluted share1. GAAP net income was $30.6 million, or $0.42 per diluted share.

For the first quarter 2013, Spirit achieved an operating margin, excluding special items, of 14.4 percent1. Operating margin on a GAAP basis was 13.4 percent for the first quarter 2013.

Spirit ended the first quarter 2013 with $483.5 million in unrestricted cash.

Spirit grew total available seat miles ("ASMs") 20.8 percent as compared to the first quarter 2012.

Spirit's return on invested capital (before taxes and excluding special items) for the last twelve months ended March 31, 2013 was 28.0 percent. See "Calculation for Return on Invested Capital" table below for more details.

“We are pleased to report strong first quarter results. Our team continues to do a great job delivering among the best results in the industry while offering our customers low base fares.  Our average base fare per passenger segment in the first quarter 2013 was $79.09.  Spirit is proud to offer extremely low base fares so that, even when adding in optional extras, the total price our customers pay is almost always less than what they would pay on other airlines,” said Ben Baldanza, Spirit's President and Chief Executive Officer.  “We are committed to our low-cost, low-fare strategy and to providing value for our customers and our shareholders.”
Revenue Performance
For the first quarter 2013, Spirit's total operating revenue was $370.4 million, an increase of 22.9 percent, compared to first quarter 2012.

Total revenue per available seat mile (“RASM”) for the first quarter 2013 was 11.85 cents, an increase of 1.7 percent compared to the first quarter 2012 driven by strength in operating yields. The calendar shift of Easter occurring in March this year compared to April in 2012 contributed to the strong first quarter 2013 results.

Passenger flight segment ("PFS") volume grew 17.8 percent year-over-year in the first quarter 2013. Average non-ticket revenue per PFS for the first quarter 2013 increased 5.9 percent year-over-year to $54.75 and average ticket revenue per PFS for the quarter increased 3.2 percent year-over-year to $79.09. The growth in non-ticket revenue per PFS during the first quarter 2013 was primarily driven by the introduction of advance purchase restrictions on bags as well as other various changes in our pricing structure for optional services.

Cost Performance
Total operating expenses in the first quarter 2013 increased 21.4 percent year-over-year to $320.8 million on a capacity increase of 20.8 percent.
 

1




Cost per available seat mile excluding special items and fuel (“Adjusted CASM ex-fuel”) for the first quarter 2013 was 6.04 cents, up 0.8 percent year-over-year. The increase in Adjusted CASM ex-fuel was primarily driven by depreciation and amortization expense related to amortization of heavy maintenance events. Due to an increased number of severe winter storms during the quarter, the Company experienced a higher number of weather-related flight cancellations compared to the same period last year.  The CASM pressure associated with the resulting decrease in ASMs as well as other weather-related expenses such as higher deicing expense, also contributed to the increase in Adjusted CASM ex-fuel.  The impact of these items was partially offset by efficiency benefits resulting in lower labor expense per ASM, lower distribution expense per ASM, and an increase in average stage length.


Selected Balance Sheet and Cash Flow Items
As of March 31, 2013, Spirit had $483.5 million in unrestricted cash and cash equivalents, no restricted cash, no debt on its balance sheet, and total shareholders' equity of $614.8 million.

During the first quarter 2013, Spirit incurred capital expenditures of $10.6 million, which includes the purchase of a spare engine that was financed under a sale leaseback transaction after it was delivered. The Company paid $15.1 million in pre-delivery deposits ("PDPs") for future deliveries of aircraft, and paid $6.8 million in maintenance reserves, net of reimbursements.

Fleet
In the first quarter 2013, Spirit took delivery of two used A319 aircraft and two new A320 aircraft, ending the quarter with 49 aircraft in its fleet.  Spirit's March A320 aircraft delivery was the carrier's first aircraft to be delivered with sharklets. The Company has five additional new A320 aircraft with sharklets scheduled for delivery in 2013.

First Quarter 2013 and Other Current Highlights
Recently added/announced new service between (service start date):
 - Dallas/Fort Worth and New Orleans (1/24/13)
 - Baltimore/Washington and Las Vegas (4/25/13)
 - Houston and Orlando (2/14/13)
 - Baltimore/Washington and Myrtle Beach (4/25/13)2
 - Detroit and Denver (2/14/13)
 - Philadelphia and Myrtle Beach (4/25/13)2
 - Dallas/Fort Worth and Minneapolis/St. Paul (4/4/13)
 - Philadelphia and Las Vegas (4/25/13)
 - Dallas/Fort Worth and Philadelphia (4/5/13)
 - Minneapolis/St. Paul and Denver (4/25/13)2
 - Houston and Los Angeles (4/25/13)
 - Dallas/Fort Worth and Los Cabos, Mexico (6/13/13)
 - Dallas/Fort Worth and Oakland/
 - Dallas/Fort Worth and Latrobe/Pittsburgh (6/14/13)
      San Francisco (4/25/13)
 - Houston and Denver (6/13/13)
 - Dallas/Fort Worth and Los Angeles (4/25/13)
 - Houston and Detroit (6/13/13)
 - Dallas/Fort Worth and Cancun, Mexico (4/25/13)
 

Became the Official Airline of the MiaGreen Conference & Expo.
Partnered with the AIDS foundation Houston and 24th Annual AIDS Walk Houston 2013.
Launched the Spirit Destination Give program, the latest in the airline's many efforts of giving back to the local communities it serves. As part of this program, Spirit presented a $10,000 donation to JDRF's Houston Gulf Coast Chapter to support their research to cure, better treat and prevent type 1 diabetes.
Hosted job fairs for new flight attendant jobs in Las Vegas and Dallas/Fort Worth.
Maintained its commitment to offer low fares to its valued customers (average ticket revenue per passenger flight segment for the first quarter 2013 was $79.09).


Investors are urged to read carefully the Company's periodic reports filed with or furnished to the Securities and Exchange Commission, including its Annual Report on Form 10-K, for additional information regarding the Company.

Conference Call/Webcast Details
Spirit will conduct a conference call to discuss these results today, April 30, 2013, at 11:00 a.m. ET. A live audio webcast of the conference call will be available to the public on a listen-only basis at http://ir.spirit.com. An archive of the webcast will be available under Webcasts & Presentations for 60 days.


2




About Spirit Airlines
Spirit Airlines (NASDAQ: SAVE) empowers customers to save money on air travel by offering ultra low base fares with a range of optional services, allowing customers the freedom to choose only the extras they value. This innovative approach grows the traveling market and stimulates new economic activity while creating new jobs.  Spirit's modern fleet, configuration and other innovations enable Spirit to burn less fuel per seat than competitors, making Spirit one of the most environmentally-friendly U.S. carriers.  Spirit's all-Airbus fleet currently operates more than 200 daily flights to over 50 destinations in the U.S., Latin America and the Caribbean.  Visit Spirit at www.spirit.com.

End Notes
(1) See "Reconciliation of Adjusted Net Income to GAAP Net Income" table below for additional information.
(2) Seasonal service only.


Forward-Looking Statements
Statements in this release contain various forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which represent the Company's expectations or beliefs concerning future events. When used in this release, the words “expects,” “estimates,” “plans,” “anticipates,” “indicates,” “believes,” “forecast,” “guidance,” “outlook,” “may,” “will,” “should,” “seeks,” “targets” and similar expressions are intended to identify forward-looking statements. Similarly, statements that describe the Company's objectives, plans or goals, or actions the Company may take in the future, are forward-looking statements. Forward-looking statements include, without limitation, statements regarding the Company's intentions and expectations regarding the delivery schedule of aircraft on order, announced new service routes and customer savings programs. All forward-looking statements in this release are based upon information available to the Company on the date of this release. The Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise. Forward-looking statements are subject to a number of factors that could cause the Company's actual results to differ materially from the Company's expectations, including the competitive environment in the airline industry; the Company's ability to keep costs low; changes in fuel costs; the impact of worldwide economic conditions on customer travel behavior; the Company's ability to generate non-ticket revenues; and government regulation. Additional information concerning these and other factors is contained in the Company's Securities and Exchange Commission filings, including but not limited to the Company's Annual Report on Form 10-K for the year ended December 31, 2012.
Investor Relations Contact:
DeAnne Gabel
Director, Investor Relations
954-447-7920
InvestorRelations@spirit.com

Media Contacts:
Misty Pinson
Director, Corporate Communications
mediarelations@spirit.com
954-628-4827







3




SPIRIT AIRLINES, INC.
Statement of Operations (1) 
(in thousands, except per share data)
(unaudited)
 
Three Months Ended
 
 
 
March 31,
 
Percent

 
2013
 
2012
 
Change

Operating revenues:
 
 
 
 
 
Passenger
$
218,897

 
$
180,078

 
21.6

Non-ticket
151,540

 
121,417

 
24.8

Total operating revenue
370,437

 
301,495

 
22.9

 
 
 
 
 
 
Operating expenses:
 
 
 
 
 
Aircraft fuel
131,666

 
108,725

 
21.1

Salaries, wages and benefits
61,497

 
52,654

 
16.8

Aircraft rent
41,072

 
32,873

 
24.9

Landing fees and other rents
18,056

 
15,114

 
19.5

Distribution
15,681

 
14,201

 
10.4

Maintenance, materials and repairs
11,780

 
9,929

 
18.6

Depreciation and amortization
6,324

 
2,870

 
120.3

Other operating
34,499

 
27,508

 
25.4

Loss on disposal of assets
170

 
449

 
na

Special charges (credits)
23

 
(72
)
 
na

Total operating expenses
320,768

 
264,251

 
21.4

 
 
 
 
 
 
Operating income
49,669

 
37,244

 
33.4

 
 
 
 
 
 
Other (income) expense:
 
 
 
 
 
Interest expense
9

 
540

 
na

Capitalized interest
(9
)
 
(540
)
 
na

Interest income
(116
)
 
(415
)
 
(72.0
)
Other expense
101

 
43

 
134.9

Total other (income) expense
(15
)
 
(372
)
 
(96.0
)
Income before income taxes
49,684

 
37,616

 
32.1

Provision for income taxes
19,130

 
14,197

 
34.7

Net income
$
30,554

 
$
23,419

 
30.5

Basic earnings per share
$
0.42

 
$
0.32

 
31.3

Diluted earnings per share
$
0.42

 
$
0.32

 
31.3

 
 
 
 
 
 
Weighted average shares, basic
72,486

 
72,292

 

Weighted average shares, diluted
72,804

 
72,499

 
0.4


(1) Certain prior period amounts have been reclassified to conform to the current year's presentation.


4





SPIRIT AIRLINES, INC.
Condensed Balance Sheets (1) 
(unaudited, in thousands)

 
March 31,
 
December 31,
 
2013
 
2012
Assets
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
483,484

 
$
416,816

Accounts receivable, net
24,616

 
22,740

Deferred income taxes
12,874

 
12,591

Other current assets
84,156

 
95,210

Total current assets
605,130

 
547,357

 
 
 
 
Property and equipment:
 
 
 
Flight equipment
4,289

 
2,648

Ground and other equipment
45,715

 
43,580

Less accumulated depreciation
(19,595
)
 
(17,825
)
 
30,409

 
28,403

Deposits on flight equipment purchase contracts
109,719

 
96,692

Aircraft maintenance deposits
137,239

 
122,379

Deferred heavy maintenance
91,371

 
80,533

Other long-term assets
45,884

 
44,520

Total assets
$
1,019,752

 
$
919,884

 
 
 
 
Liabilities and shareholders’ equity
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
17,527

 
$
24,166

Air traffic liability
175,803

 
131,414

Other current liabilities
149,933

 
121,314

Total current liabilities
343,263

 
276,894

 
 
 
 
Long-term deferred income taxes
36,031

 
33,216

Deferred credits and other long-term liabilities
25,659

 
27,239

Shareholders’ equity:
 
 
 
Common stock
7

 
7

Additional paid-in-capital
506,558

 
504,527

Treasury stock
(1,472
)
 
(1,151
)
Retained earnings
109,706

 
79,152

Total shareholders’ equity
614,799

 
582,535

Total liabilities and shareholders’ equity
$
1,019,752

 
$
919,884



(1) Certain prior period amounts have been reclassified to conform to the current year's presentation.


5




SPIRIT AIRLINES, INC.
Condensed Statement of Cash Flows
(unaudited, in thousands)


 
Three Months Ended March 31,
 
2013
 
2012
Net cash provided by operating activities
$
85,193

 
$
79,674

 
 
 
 
Investing activities:
 
 
 
Pre-delivery deposits for flight equipment, net of refunds
(15,127
)
 
(409
)
Purchase of property and equipment
(10,588
)
 
(7,970
)
Net cash used in investing activities
(25,715
)
 
(8,379
)
 
 
 
 
Financing activities:
 
 
 
Proceeds from options exercised
449

 
213

Proceeds from sale leaseback transactions
6,900

 
5,627

Excess tax benefits from share-based compensation
162

 
825

Repurchase of common stock
(321
)
 
(457
)
Net cash provided by financing activities
7,190

 
6,208

 
 
 
 
Net increase in cash and cash equivalents
66,668

 
77,503

Cash and cash equivalents at beginning of period
416,816

 
343,328

Cash and cash equivalents at end of period
$
483,484

 
$
420,831

 
 
 
 
Supplemental disclosures
 
 
 
Cash payments for:
 
 
 
Interest
$
9

 
$
12

Taxes
$
932

 
$
1,486



6




SPIRIT AIRLINES, INC.
Selected Operating Statistics (unaudited)
 
Three Months Ended March 31,
 
 
Operating Statistics
2013
 
2012
 
Change
Available seat miles (ASMs) (thousands)
3,127,214

 
2,589,014

 
20.8
 %
Revenue passenger miles (RPMs) (thousands)
2,661,491

 
2,194,350

 
21.3
 %
Load factor (%)
85.1

 
84.8

 
0.3 pts

Passenger flight segments (thousands)
2,768

 
2,349

 
17.8
 %
Block hours
52,850

 
44,473

 
18.8
 %
Departures
20,761

 
17,995

 
15.4
 %
Operating revenue per ASM (RASM) (cents)
11.85

 
11.65

 
1.7
 %
Average yield (cents)
13.92

 
13.74

 
1.3
 %
Average ticket revenue per passenger flight segment ($)
79.09

 
76.65

 
3.2
 %
Average non-ticket revenue per passenger flight segment ($)
54.75

 
51.68

 
5.9
 %
Total revenue per passenger flight segment ($)
133.84

 
128.33

 
4.3
 %
CASM (cents)
10.26

 
10.21

 
0.5
 %
Adjusted CASM (cents) (1)
10.14

 
10.18

 
(0.4
)%
Adjusted CASM ex-fuel (cents) (2)
6.04

 
5.99

 
0.8
 %
Fuel gallons consumed (thousands)
38,628

 
32,730

 
18.0
 %
Average economic fuel cost per gallon ($)
3.32

 
3.31

 
0.3
 %
Aircraft at end of period
49

 
40

 
22.5
 %
Average daily aircraft utilization (hours)
12.6

 
12.8

 
(1.6
)%
Average stage length (miles)
941

 
912

 
3.2
 %
Airports served at end of period
52

 
50

 
4.0
 %




(1)
Excludes unrealized mark-to-market losses and special items as described in the “Reconciliation of Adjusted Net Income to GAAP Net Income” table below.
(2)
Excludes all components of fuel expense, including realized and unrealized mark-to-market hedge (gains) and losses, and special items as described in the “Reconciliation of Adjusted Net Income to GAAP Net Income” table below.

7





The Company is providing a reconciliation of GAAP financial information to non-GAAP financial information as it believes that non-GAAP financial measures provide management and investors the ability to measure the performance of the Company on a consistent basis. These non-GAAP financial measures have limitations as an analytical tool. Because of these limitations, determinations of Spirit's operating performance excluding unrealized gains and losses or special items should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP.
Reconciliation of Adjusted Net Income to GAAP Net Income
(unaudited)


 
Three Months Ended
 
March 31,
(in thousands, except per share data)
2013
 
2012
Net income, as reported
$
30,554

 
$
23,419

Add: Provision for income taxes
19,130

 
14,197

Income before income taxes, as reported
49,684

 
37,616

 
 
 
 
Add: Unrealized mark-to-market losses (1)
3,381

 
258

Add special items (2):
 
 
 
Loss on disposal of assets
170

 
449

Special charges (credits)
23

 
(72
)
Income before income taxes, non-GAAP (3)
53,258

 
38,251

Provision for income taxes (4)
20,506

 
14,421

Adjusted net income, non-GAAP (3)
$
32,752

 
$
23,830

 
 
 
 
Weighted average shares, basic
72,486

 
72,292

Weighted average shares, diluted
72,804

 
72,499

 
 
 
 
Adjusted net income per share, basic
$
0.45

 
$
0.33

Adjusted net income per share, diluted
$
0.45

 
$
0.33



(1)
Unrealized mark-to-market losses are comprised of non-cash adjustments to aircraft fuel expenses.
(2)
Special items include loss on disposal of assets and special charges (credits).
(3)
Excludes unrealized mark-to-market losses and special items.
(4)
Assumes same marginal tax rate as is applicable to GAAP net income.

8





Reconciliation of Adjusted CASM ex-fuel to CASM
(unaudited)

 
Three Months Ended
 
March 31,
(in thousands, except CASM data in cents)
2013
 
2012
Total operating expenses, as reported
$
320,768

 
$
264,251

Less: Unrealized mark-to-market losses
3,381

 
258

Less special items:
 
 
 
Loss on disposal of assets
170

 
449

Special charges (credits)
23

 
(72
)
Operating expenses, non-GAAP (1)
317,194

 
263,616

Less: Economic fuel expense, non-GAAP
128,285

 
108,467

Operating expenses excluding fuel, non-GAAP (1) (2)
$
188,909

 
$
155,149

 
 
 
 
Available seat miles
3,127,214

 
2,589,014

 
 
 
 
CASM (cents)
10.26

 
10.21

Adjusted CASM (cents) (1)
10.14

 
10.18

Adjusted CASM ex-fuel (cents) (2)
6.04

 
5.99


Reconciliation of Adjusted Operating Income to GAAP Operating Income
(unaudited)
 
Three Months Ended
 
March 31,
(in thousands)
2013
 
2012
Operating income, as reported
$
49,669

 
$
37,244

Operating margin, GAAP
13.4
%
 
12.4
%
Add: Unrealized mark-to-market losses
3,381

 
258

Add special items:
 
 
 
Loss on disposal of assets
170

 
449

Special charges (credits)
23

 
(72
)
Operating income, non-GAAP (1)
$
53,243

 
$
37,879

Operating margin (1)
14.4
%
 
12.6
%

(1)
Excludes unrealized fuel hedge losses and special items as described in the "Reconciliation of Adjusted Net Income to GAAP Net Income" table above.
(2)
Excludes all components of fuel expense, including realized and unrealized fuel hedge (gains) and losses, and special items as described in the “Reconciliation of Adjusted Net Income to GAAP Net Income” table above.


9




The Company's economic fuel cost per gallon differs from GAAP results in that it only includes the cash settlements related to fuel hedge contracts that settled during the period, whereas the GAAP results also include the non-cash mark-to-market impact of all fuel hedge contracts expected to settle in future periods. The Company believes that net fuel hedge adjustments provide management and investors the ability to better assess and compare its performance.
Reconciliation of non-GAAP Economic Fuel Expense to GAAP Fuel Expense
(unaudited)
 
Three Months Ended
 
March 31,
(in thousands, except per gallon data)
2013
 
2012
Fuel Expense
 
 
 
Aircraft fuel, as reported
$
131,666

 
$
108,725

Less: Unrealized mark-to-market (gains) and losses
3,381

 
258

Economic fuel expense, non-GAAP
$
128,285

 
$
108,467

 
 
 
 
Fuel gallons consumed
38,628

 
32,730

 
 
 
 
Economic fuel cost per gallon, non-GAAP
$
3.32

 
$
3.31


Calculation of Return on Invested Capital
(unaudited)
 
Twelve Months Ended
(in thousands)
March 31, 2013
Operating Income
$
186,415

 
Add: Unrealized mark-to-market and losses (1)
3,169

 
Add special items:
 
 
  Special charges (credits) (2)
(8,355
)
 
  Loss on disposal of assets
677

 
Adjustment for Aircraft Rent
151,771

 
Adjusted Operating Income (3 )
$
333,677

 
Tax (38.1%) (4)
127,131

 
Adjusted Operating Income, after-tax
$
206,546

 
Invested Capital
 
 
Total Debt
$

 
Book Equity
614,799

 
Less: Unrestricted Cash
483,484

 
Add: Capitalized Aircraft Operating Leases (7x Aircraft Rent)
1,062,397

 
Total Invested Capital
$
1,193,712

 

 
 
Return on Invested Capital (ROIC), pre-tax
28.0
%
 
Return on Invested Capital (ROIC), after-tax
17.3
%
 

(1)
Unrealized mark-to-market losses are comprised of non-cash adjustments to aircraft fuel expenses.
(2)
Special charges (credits) include the recognition of a gain on the sale of four carrier slots at Ronald Reagan National Airport.
(3)
Excludes unrealized mark-to-market losses, special charges (credits) as described above, and loss on disposal of assets.
(4)
Assumes same marginal tax rate as is applicable to GAAP net income for the twelve months ended March 31, 2013.


###

10

GRAPHIC 3 saveimage.jpg begin 644 saveimage.jpg M_]C_X``02D9)1@`!`0$`R`#(``#_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#V:BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`KD=:^(VE:)JT^FSVUU+)!@,T87;D@'N?>NNKYVUN]_M'7+V]!R)YW=?H3Q M^F*[,)0C5D^;9''BZTJ45R[L]-_X6WHO_/C??]\I_P#%4?\`"V]%_P"?&^_[ MY3_XJO)**]'ZE1['!]=K=SZ!\.>(;?Q+I[WUK!-#&LICQ*`"2`#D8)XYK6KG MO`EE]A\&Z>A&&EC\X^^\EA^A%=#7C54E-J.Q[%-MP3EN%%%%9EA1110`4444 M`%07MW'86,]Y-GRX(VD;'7`&34]B_\`/C??]\I_\51_PMO1?^?&^_[Y3_XJO)**]KZE1['C M_7:W<]<'Q:T8G`L+XD_[*?\`Q5=TIW*"002.A[5\_>%[+^T?$^G6N-RO<*6' MJH.YOT!KZ"KS\72A2:43OPE6=5-R"H;J[M[*`SW4\<$2XR\C!5&>!R:FK@OB MU>^3H-I9@X:XN-Q]U4'/ZLMG_9\?YCS?K\OY3Z&A\0:+<3)##JUE)(Y"JB3 MJ2Q]`,UHUXE\-[+[9XSMF(RMLCS-^`P/U85[;7!B:*I3Y4[G=AZKJQYF@HHH MKG.@****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`**BN+B"T M@>>YF2&)!EG=@H4>Y-<+K/Q7L+5FBTJU:\8<>;(=B?@.I_2M:=*=1VBC.I5A M37O,[^BO$[WXE>)KMCY=U%:J?X88A_-LFLF;Q1K\Y)DUF^.>PG8#\@:ZXX"H M]VCDECZ:V3/H*BOG1M8U1OO:E=GZSM_C2KK6JI]S4[Q?I<./ZU?]GR_F(^OQ M_E/HJBO`;?Q?XBM2#'K-V<=I)"X_)LUO:;\5=;M6`OHH+Y.Y*^6Y_$,M)\2#R[:0PW0&6MY>&^H]1]/TK?KBE"4':2.R, MHR5XL**IZM?#3-(O+X@'[/"\@!Z$@9`_$UYA_P`+;UK_`)\;'_OE_P#XJM:6 M'G55XF56O"D[2/6Z*\D_X6WK7_/C8_\`?+__`!56-/\`BAKE_J5M9I8V(:XF M6,':_&2!_>]ZU>"K)7,UC*3=CU.BLK6_$FE>'X1)J%R$9AE(E^9W^@_KTK@- M4^+5Y(S)I=A%`G9YSO8^^!@#]:RIX>I4UBM#2IB*=/23/5**\+F\?^*)SEM5 M=!Z)&BX_(4R/QWXHB.5UB;_@2JW\Q73_`&?4[HY_K]/LSW>BO'K#XJ:[;,!> M1V]XG?*;&/XKQ^E=WX=\>:1XA98%8VMV>D$Q'S'_`&3T/Z'VK"IA:M-7:T-J M>)IU'9/4Z:BBBN8Z2*ZB>>TFACD\IY(V57QG:2,`X]J\Z_X4^O\`T&S_`.`W M_P!E73^-?$LWAC2(KJVBBEFEF$:K)G&,$D\$>GZUP_\`PMO6O^?&Q_[Y?_XJ MN[#PQ'+>GLSBQ$Z'-:INC1_X4^O_`$&S_P"`W_V5)_PI]?\`H-G_`,!O_LJS M_P#A;>M?\^-C_P!\O_\`%5K^%OB%J^O^(;;3I+.T2*3<9'16RH"D]V]0!^-; MR^N13;>WH81^J2:27YG?V\"6MM%;QC"1($4>P&!4M(2`"2<`=2:\GE^+>K>: M_E6-EY>X[-ROG';/S5P4J,ZM^4[JE:%*W,>LT5Y)_P`+;UK_`)\;'_OE_P#X MJC_A;>M?\^%C_P!\O_\`%5M]2K=C'Z[1[GK=%0VCS26<#W"JLS1J9`O0-CG' MXU2UKQ!I^A0;[N7YV'R0IR[_`(>GN:XI-1U9WTX2J248*[9IT5Y7JOC[5[YB MMJPLH3T$?+GZL?Z8KGY=0O9GWRWD\C>K2$G^=I)+\3W2 MN?\`%WAAO%-E!:_;OLJ12>8?W>_<<8'<>IJQX3AD@\,6(E9F=X_,)8Y/S'(_ M0BN4\6?$6_T/Q!/IMG:VLL<(7+2AB=Q`)Z$>HKT<,JDY)PWW/G<7[.DY0F[J M]O4@_P"%/K_T&S_X#?\`V5'_``I]?^@V?_`;_P"RK._X6WK7_/C8_P#?+_\` MQ5'_``MO6O\`GQL?^^7_`/BJ]'EQO?\`(\SFP?;\SI_#/PZC\/:RFI-J)N3& MC!4\G;@D8SG<>V:[2N;\$>(;[Q+I<][>P01!)O+01`C.`"26$H)V@8]"/7]*XIQJU:O)+5G;"5*G2YHZ(ZZO(_BS>^=XAMK0 M'*VUODCT9B<_H%I?^%MZU_SXV/\`WR__`,57(ZUJT^N:M/J5RJ++-C*IG:,` M`8S]*[<+A9TZG-(X\3B85*?+$HT445Z9YIZ5\(;+,FI7[#H$A0_F6_DM>FUX M=X<\=7_AK3FLK2TM9$>0R,TH8DD@#L1Z"M;_`(6WK7_/C8_]\O\`_%5Y.(PU M6I4I^"KC7)DM;>5/,=/W;,A1.N1NSGAAU]*I M77B_5]-CTR6[BM9%N(EN;L11.##"S(H`^8Y;+'\NE<2H3;:ZG8ZT4K]#MZ*Q M/"VK7^L6=U/J$$4#QW3PHD>>`N,Y)/)!R./2MNLY1<79FD9*2N@HHHJ2@HHH MH`****`"BBB@`HHHH`****`"BBB@`J*YN(;2VDN;B01Q1*7=ST`')-2UPGQ6 MU5K30H-/C8JU[)E\=T7!(_,K^5:4J?M)J/I_E7/445]'"$81Y8['S\I.;YI!4]M8W=ZQ6TM9K@CJ(HRV/RJ]X M8L+75/$EC97L@2WEDPY)QG`)"Y]R`/QKWVVMH+.!8+:%(8D&%2-0H'X"N7$X MKV+22NSIP^&]LFV[(^?V\.:XB[FT:_`]3;/_`(5GO&\3E)$9&'56&"*^E:Y_ MQAX/O*TD;SP-HWBSPBBNJ_X5MXI_Y\$_ M[_I_C1_PK;Q3_P`^"?\`?]/\:[O;TOYE]YQ>PJ_RO[CF;>XFM;B.XMY&BEC8 M,CJ<%2.]>^>%M9_M_P`/6NH,`)74K*!V<'!_/&?QKRG_`(5MXI_Y\$_[_I_C M7HW@'1;_`$+P^]IJ,8CE-PSA0X;"D*.H^AKAQLJX_HIKQ6O2OB]>Y?3;!6Z!YG'Y!?_`&:O-:Z,%'EHI]S# M&2O5:[!5K3-0ETK4(KZ!5:6$EDWC(#8(!_#K^%5:*ZVDU9G(FT[HFN[NXOKI M[J[F>::0Y9W.2:AKK]`^&^KZS$ESIWOPBLFC)L-3GC?L)U5P?Q`&*\]U MO0[_`,/WYL[^(*^,JRG*N/4&KIXBG5TBR*E"I3UDC.I5)5@RD@@Y!':DHKVJ@ASUE3ID^XX!^H]Z[2O`_!M^VF^+=.F4X#S")_=7 M^4_SS^%>^5X6,I*G4TV9[>$JNI3UW1Y;\7KW=?Z?8`_ZN)I6'^\<#_T$UYU7 M2_$&]^V^,[T@Y6$K"OMM`S^N:YJO6PT>6E%'E8B7-5DPKT#X1V7FZQ?7I'$$ M`C'U8Y_DIKS^O8/A39>1X9ENB/FN;AB#ZJH`'Z[JSQDN6B_,TPD>:LO(Z#Q7 M>_V?X6U*YSAE@95/HS?*/U(KY_KV#XK7OV?PQ':@\W5PH(]54%C^H6O'ZSP$ M;4V^YICI7J)=@K1\/V7]H^(+"TQE9;A`P_V<\_IFLZNK^',<2>)'U"X.V'3[ M:2=F].-O_LQKJK3Y*YNI6EED.69C4VKZI-K&I37LYY<_*N>$7L!]*=:Z'JMZH:VTZX MD4]&$9VG\>E?"U:DJLM-C];P.#IX*E>;7,]W^A0J2"%KBXCA3EI'"+]2<5K? M\(?X@`S_`&9+_P!]+_C5WPUX=U*/Q/9?;+">&..3S"[QD+E1D<].H%9JG)M) MHZJF+HQA*49IV3>Z/488E@@CA086-0JCV`Q7SWKU[_:.O7]X#E9KAV7_`'<\ M?IBO=_$%[_9WA^_NP<-%;N5/^UCC]<5\\U]=ET?BD?E&83O9!113X8GGGCAC M&7D8*H]23@5ZIYA[EX"LOL/@RP4C#2H9F]]Q)'Z$5YY\4;W[3XM,`/%K`B8] MSEC_`.A"O8+6W2TM(;:/[D,:HOT`Q7%:O\,HM7U:YU"75I%>XD+[1"#M'8=> MPP*\/#UH*LZDV>S7I3=)0@CR*BNY\4_#ZU\-Z')J']IR3.'5$C,04,2?7/ID M_A7#5[%.I&HN:)Y-2G*F[2"BBKVB:8VL:U::H_P#"H+;_`*#,O_?@?XTJ_"&T#`MJ\K*#R/)`R/SKE^N4>YT_4ZW8 MZ_PM8C3_``MIUJ5P5MU+#_:;YC^I-:NU3V'Y4``#`&`*6O#E+F;9[45RI(0` M#H,4M%%24%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!7EGQ>207^FR$' MRS$ZCZ@C/\Q7J=8_B?PY;>)M*-G.WER*=\,H&2C?U'J*WP]14ZBD]C#$4W4I MN*/`**V]9\(:WHEV_Q?Y`N=&X[F.?^A']:W]- M^)7AW4&"2S2V3GC%PF!_WT,@?CBO%:*RE@J+V5C6.,JK=W/I2.6.:-98G61' M&593D$>H-/KQ'P/XKN=!U6*VEE+:?<.%DC8\(3QO'ICOZC\*]M)`!).`.M>5 M7H.C*S/4H5E5C='B?Q)O?M?C*Y0'*VR)$/RR?U8URM6]5O#J&K7=Z?\`EXF> M3\R352O=IQY8*/8\.I+FFY!7>?#+PO%J=U)J][&'@M6VPHPX:3KD^P&/Q/M7 M!U[QX&M%L_!NFHHYDB\TGU+$M_6N?&U'"GIU.C!TU.IKT-^BBBO"/;"N(^*U MG'-X9BNB!YEO.NUN^&!!'\ORKMZX#XM7ZQ:+:6`;YYY_,(_V5!_JP_*NC#7] MM&QAB;>RE<\GHHHKZ$\`MZ2&;6+)5^\;B,#Z[A7T5)(L4;2.<*@+,?0"O!_! M-D;_`,8:;$!D),)6]@GS?TQ^->O>-+W[!X0U*;."83&/JYV_UKRL=[U2,$>I M@O=IRD>%WMRU[?7%V_WYY6D;ZDY_K4%%%>HE8\MNX5]`>$[+^S_"NFVV,,+= M68>C-\Q_4FO"=,M#J&JVEF.MQ,D?YD"OHP`*H4#``P!7F9A+2,3TL!'64CRG MXN7OF:O8V(/$$!D/U8X_DOZUY_70>.[W[=XRU%P7-5DPKK/"UC=7>D7%K9INFU*X6$$\!4C&YR3Z9=/RKDZ]K^'>DI9>& M+2Z9?WUPA8Y[`L2,?4;?R%$6@! MYNIDC_`?-_[**\9KT;XO7NZ\TZP!_P!7&TK#UW$`?^@G\Z\YKW<%'EHKS/$Q MDN:J_(*WO!%E]O\`&.G1D95)?-/_```;OY@5@UWWPDLO-UN\O2,B"`(/8L?\ M%/YUMB):K%'K-%%%?.'T!YS\7KW;9Z=8`_ZR1I6'^Z,#_P!"->75 MV/Q1O?M7BXP`\6L"1X]SEC_Z$/RKCJ^@PL>6C$\'%2YJK"NS^%EE]I\6&X(X MM8'<'W/R_P`B:XRO4_A%9;-/U"^(_P!;*L2_\!&3_P"A?I1BY4UZ%#"1JP4FS@KXN5*?*D?0G_``DN@?\`0"[ MTEKJYT.=CU,DD)/YYKPFBNA8"*VDS!XYO>*/"?B%9Z3ID>E:K'(L<)/E3QC=@$Y MPPZ]2>1FNSC\>^%Y5RNKQC_>1U_F*Y9K$TY-)NQTP>'J13:5SF+CX01$$VNL MNOH)8`WZ@C^5<-XB\.WOAK4!9WAC@<`Y$:218T&68@`>IKW[Q3>_P!G>%=1N=V&6W95/^TPVC]2*\F^ M'^AOK'B:"0H3;V;":5L<9!^4?B?T!KNOBK>_9_"\=L#\UU<*"/55!8_J%KS< M5:=:$#T<->%&%X+4./M%D/*D3/./X3],?J#7BE M6;#4+S2[I;JQN)+>9>CHQKGQ%'VT+=3?#UO93N?1U%>/VOQ7UZ%`L\ M%G<$?Q,A5C^1Q^E+I]J\*\4^()?$FMR7SJ4B`V0QG^%!T_$\D_6JNJ:UJ6 MM3^=J-Y)<,/NACA5^@'`_"J->AAL*J/O/5G!B,2ZNBT0445K^&?#MUXDU5+2 M`%8EPT\N.(U]?KZ"NJ4E%79RQBY.R.W^$VB,B7.MS)C>/)@SW&M5C['#R>0=3\.++[9XRMF(RMNKS-^ M`P/U(KVJXF2VMI9Y#A(D+L?8#)KS7X0V69=2OV'W52%#].KW[#X- MU&0'#21B)??>0I_0FO%Q7[S$*/HCV,+[E!R]6>&7$[W-S+<2'+RN78^Y.34= M%%>T>..1&D=4099B`!ZFOHVPM5L=/MK1/NP1+&/H`!_2O"O!UE_:'BW38,9` MG$C?1/F/\J]]KR_ M;?&=Y@Y6#;"OX#G]2:YFK%_=-?:AGE:0_5B3_6J]?34X\L%'L?.5)O?"BR\CPW/=D8:YN#@^JJ`!^NZO(:]^\(V7]G^$]-M\8(@#L/0M\Q_4 MUQX^5J=NYUX&-ZC?8V:**HZU=&QT._NU.&AMY''U"DBO&2N['KMV5SP?Q!>_ MVCXAO[P'*RW#E3_LYPOZ8K.HHKZ=*RLCYMN[N%>Y_#^R^Q>#+$$8:8-,WON) M(_3%>&5V^A_$Z^TC3(+"6PBND@4)&WF%&VCH#P6YT^VN)HQ'++$KN@.=I(R1^%>14H3I*\T>K M3K0J.T66****Q-@HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`,[7 MM&@U_1Y].N#M$H^5P,E&'(/YUX3K6AW^@WS6E_"4;^!QRL@]5/>OH>J][86F MI6YM[VVCN(FZI(N1]?8UUX?$NCINCEQ&&5779GSA17KVH_"G1KEB]C<7%DQ_ MASYB#\#S^M8%Q\(M34G[+J5I*/\`IH&3^0->G'&49=;'FRPE:/2YP%%=D_PL M\1H>#9O_`+LQ_J!31\+_`!*>L=L/K,*T^L4OYD9_5ZO\K./HKMXOA/X@?[]Q M81CWD8G]%K2M/A!(2#>:NH'=88<_J3_2I>*HK[12PM9_9/-JV_#WA/5/$(83(?JQQ_P"RUZM7A'CN]^W>,M0<'*QR")?;:`I_4&L<$G.MS,VQC4*/ M*CGZ***]H\7.G7.H0PL]O:LHE8?P[LX/TX_454KV/X76`@\)-,Z@_: MYW;D=5&%Q^A_.DUKX8:/J,C36+OI\K.T5W-S\)]E1P\:6VK"O`_ M&=[]O\7ZE-G(68QCZ)\O]*]\KB9/A3H4LC2/=ZB6HKU_\`X5-H'_/UJ'_?U/\`XBC_`(5-H'_/UJ'_`']3_P"(KT/K MU$X/J54M?#*R^R^#HI2,-=2O*?SVC_T&LWXN7OEZ18V0/,\YD/T48_FPKM]. ML8=,TZWL;?=Y5O&(U+'D@#J?>LCQ%X-T[Q/SCN>$45Z__`,*FT#_GZU#_`+^I_P#$4?\`"IM`_P"? MK4/^_J?_`!%>E]>HGG_4JIS7PGLO/\17%V1E;:W(!]&8@#]`U>NUB^'/"NG^ M%XYTL7G?[05+F9@3QG&,`>IK:KR\3556HY+8]+#TW3IJ+W"BBBNSLL9\^= M(S]"0#7T6!@8%<;H/PVL=$U6#43?37$L!)52@522".>I[YZUV=>;C*T:LER[ M(]'"494HOFW84445Q'8%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!111 M0`4444`%%%%`!1110`4444`%%%%`$<\R6UO)/(<)$A=CZ`#)KYPN)WNKF6XD M.7E^\A3^A->$5ZV7Q]V4CRL?+WE$***NZ M-9?VCK5E98R)YT0_0D9_2O2;LKL\Y*[L>[^&K+^SO#>G6A7:T=NF\?[1&6_4 MFM.DI:^8D^9ML^EBK)(****0PHHHH`***YG0_#VH67BO5=9OIHW6ZRL"(Y.U M<]P0,'"K^M7&*:;;)E)II)'34445!0445P5E(^J_%Z[<.QATZWVJ,\9P%(_- MV_*M(0Y[OLKF'[OP[I$EO? M3)+<2S&1F1BPQ@`#)`]/UI**Y6[E-OF2L=%1114%!1110`4444`%%%%`!111 M0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%` M!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`4M5TBQUNT%IJ$'G0A MP^W>R\CIT(]:Q_\`A7?A7_H%#_O_`"?_`!5=+15QJ3BK1;1$J<).[29S7_"N M_"O_`$"A_P!_Y/\`XJK%AX*\/:9>Q7MGIXCGB)*/YKM@XQT)QWK=HINM4:LY M/[Q*E36JBON"BBBLS00D`9)P!7!PW&L^/;VY:RU*32]%MY/+5X>))R.ISQV_ M#D<'FNOUC5[30]-EO[URL4?8#+.>P`]37,6^M>-=;C6XTO2;*PM)!F-[QR68 M=C@?X5TT4TG))>K.>JTVHM_)`WPQL#\PUG5?-_OF93S_`-\_UJOX2N=6TOQG M?>&;O4)-0MX8?,220DE?ND=M7UTWQ[.<3:[I]L#U,$&\C_OI167\. M+:2;7-=U&:Y>Z82>0MP_63DDGVX"\=JVNW3ESR3_`*]#&R52/+%H[76;W^SM M%O;W.#!`[K]0#C]:POARU[/X52[OKN>YDN)796GD9R%!VXR3TRI_.F?$R]^R M>#IHP<-=2I$/SW']%-;?AZR_L[P]I]IC#16Z!A_M8R?US6%DJ%^[_(WNW6MV M7YG'>+-?O+?Q_I]G:3731PQJS6T$C+YTAR54@<$'Y1SV)JW/X,UW7LW&M^(9 M(6?D6MJI\N+VZC/Y?B:K>%8UUCXCZ[JS@.+1C%&?0_#++*X>?=,WON)Q_X M[BLTW[&4GU=OU+:7M8Q71?\``&?$35)M*\*2/;3R03S2Iⅅ%67G<<$<]%- M;6AQ3P:%8QW,DDLX@3S7D8LQ;`SDGGKFN/\`B(?[1U[P_HBG(FGWR#V+!0?R MWUWK,L:%F("J,D^@I37+2BN]W^A4'>K)]K(\XO-=UB;XEW-II;S3^2GEQ6YE M80!MH!9P#C`RQ]<@"MF7P+2ENPCC7V"X(_E5#X91_;KC6= M>D7Y[JY*J3U'.]A_X\OY5W]:5JCIRY8:62,Z--5(\TM;L\OU:UU+X>:G8W5G MJMS=:?/)LD@F;/3&1CIR,X(`Q7ILTT=O"\TSA(XU+.S'A0.2:X/QU_Q,_&'A MW1AROF>;(OJI89_1&J]\4+^2S\)&*,D&[G6)B/[N"Q_]!IRBZOLT]W_F*,E3 MYVMD4DU#Q#XZN9?[)N6TG1HV*?:`#YLI'IT/Y$8]35AOAG;%=XUW5/M/_/4R M@C/KC&?UIFF:?X\TS3;>RM/[%2&%`J`[\_4\=3U-6MOQ$_O:)_X_5.33M3DD MB5%-7G%MF?H&K:UX>\6+X9UNZ-[#<+FVN')+=\M\0ZPF@Z'< MZDZ;_*7Y$SC*[&+5-=UV[ MB2Z421VMJVQ40\CU'3VS[TS5?`=QHVG3ZAH>N:C'/;H9-DDN=X`R1E<=O7.: M2VT#Q_H42V^FZK;75M&,1QR'.!Z?,./H#1<>,O%WA[;)K^A0M;9`,L)Q^H+# M\#BMKU'+]W)-=O\`@&-J:C[\6GW.G\'ZM];= M5["]AU*P@O;:3*?*!A1U[=`,5Z'13]M'D<%'0/92YU-R."^(*-J>OZ!H MRJS))-OEP.-I8#/Y!J[6_NA9:=7_`(1^ MVL8%9I+JY4;0,Y`!/\]M=?8VJV-A;VB?=@B6,?0#%3T4.=X*'82A:;EW."1& MU3XPM(5)BTVVPIQQG;_C(?RKI?%UV;'PIJ4ZYW>047'7+?*/U-;%%5*K>47; M:PHT[*2OOVZA'8Q$A\<9(Z@^O%7)OB+; M7F;?P_I]WJ=VP^4",JB^['KC_.176RV\$^/.ACDQTWJ#_.G1QI$NR-%11V48 M%4ZE)N_+^.@E"JE;F_#4P/"F@WNFI/?ZM=-<:E>'=)\V4B'7:O;ZX]AVK&\8 M3:KH?BNP\00QW%SIL4>R>*-CM7[P)(Z=&R">XKNZ*F-9\_,U<;I+DY4['(1_ M$_PR\89I[B,G^!H#D?ED5E:UKESX\M1HOA^QG^S2R+]HO)TVQJ`<_P`P#Z\= M*[UK*T=][6L+-ZF,9J8````8`Z`52J4XOFC'7S9+IU)*TI:>A7T^RCTW3K>Q MA),=O$L:D]2`,9JS116#=W=FZ5E8****0PHHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* &***`/__9 ` end