UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported): March 13, 2014
SeaWorld Entertainment, Inc.
(Exact Name of Registrant as Specified in Charter)
Delaware | 001-35883 | 27-1220297 | ||
(State or Other jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
9205 South Park Center Loop, Suite 400 Orlando, Florida |
32819 | |
(Address of Principal Executive Offices) | (Zip Code) |
(407) 226-5011
(Registrants telephone number, including area code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8K 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 14a12 under the Exchange Act (17 CFR 240.14a12) |
¨ | Precommencement communications pursuant to Rule 14d2(b) under the Exchange Act (17 CFR 240.14d2(b)) |
¨ | Precommencement communications pursuant to Rule 13e4(c) under the Exchange Act (17 CFR 240.13e 4(c)) |
Item 2.02. | Results of Operations and Financial Condition. |
On March 13, 2014, SeaWorld Entertainment, Inc. (the Company) issued a press release announcing the results of the Companys operations for the fourth quarter and full fiscal year ended December 31, 2013 and posted earnings call presentation materials on its investor relations website at http://www.seaworldinvestors.com/financial-reports/default.aspx. The full text of the press release and the earnings call presentation materials are furnished as Exhibits 99.1 and 99.2, respectively, to this Current Report on Form 8-K and are incorporated herein by reference in this Item 2.02.
The information set forth under this Item 2.02 of this Current Report on Form 8-K including Exhibits 99.1 and 99.2 shall not be deemed to be filed for 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, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01 | Financial Statements and Exhibits. |
(d) | Exhibits: |
Exhibit |
Description | |
99.1 | Press release of SeaWorld Entertainment, Inc., dated March 13, 2014, announcing results for the fourth quarter and full fiscal year ended December 31, 2013. | |
99.2 | Earnings call presentation materials of SeaWorld Entertainment, Inc., dated March 13, 2014. |
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.
SEAWORLD ENTERTAINMENT, INC. | ||||||
Date: March 13, 2014 | By: | /s/ G. Anthony (Tony) Taylor | ||||
Name: | G. Anthony (Tony) Taylor | |||||
Title: | Chief Legal and Corporate Affairs Officer, General Counsel and Corporate Secretary |
EXHIBIT INDEX
Exhibit |
Description | |
99.1 | Press release of SeaWorld Entertainment, Inc., dated March 13, 2014, announcing results for the fourth quarter and full fiscal year ended December 31, 2013. | |
99.2 | Earnings call presentation materials of SeaWorld Entertainment, Inc., dated March 13, 2014. |
Exhibit 99.1
SeaWorld Entertainment, Inc. Reports Record Full Year 2013 Results
Orlando, Fla. (March 13, 2014)SeaWorld Entertainment, Inc. (NYSE: SEAS), a leading theme park and entertainment company, today reported financial results for the fourth quarter and full year of 2013.
Release Highlights
| Record revenue of $1,460.3 million in 2013, an increase of $36.5 million, or 3%, compared to 2012. |
| Record Adjusted EBITDA[1] of $439.1 million in 2013, an increase of $23.9 million, or 6%, compared to 2012. |
| Adjusted Free Cash Flow[1] of $169.8 million in 2013, an increase of $58.1 million, or 52%, compared to 2012. |
| Completed a secondary offering by selling stockholders of 18 million shares of common stock in the fourth quarter of 2013 and concurrently repurchased 1.5 million shares of common stock directly from such selling stockholders. |
| Declared a cash dividend of $0.20 per share on March 4, 2014, payable on April 1, 2014. |
| Announced fiscal 2014 revenue guidance in the range of $1,490 million to $1,520 million and Adjusted EBITDA in the range of $450 million to $465 million. |
Driven by record fourth quarter total attendance at our SeaWorld-branded parks in Orlando, San Diego, and San Antonio, I am pleased to report our third consecutive year of record revenue and Adjusted EBITDA, Jim Atchison, President and Chief Executive Officer of SeaWorld Entertainment, Inc. said. We ended the year with Adjusted EBITDA of $439.1 million, at the high end of our previously provided guidance range. We are pleased to deliver on the financial and operating commitments we made in our first year as a public company. Delivering these results in a challenging operating environment is a testament to the strength of our brands, company, management team and, most importantly, our team members.
Year to Date Results
For the full year 2013, the Company generated revenue of $1,460.3 million, an increase of $36.5 million, or 3%, over 2012. Adjusted EBITDA was $439.1 million, an increase of $23.9 million, or 6%, over 2012. The Company reported full year net income for 2013 of $50.5 million, or $0.57 per diluted share. Adjusted Net Income[1] was $101.4 million, or $1.15 per diluted share. In the prior year, the Company generated net income of $77.4 million, or $0.93 per diluted share. Adjusted Free Cash Flow was $169.8 million for the full year 2013, an increase of $58.1 million, or 52%, compared to 2012.
[1] | This earnings release includes several metrics, including Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted Net Income (Loss) per Diluted Share, Free Cash Flow and Adjusted Free Cash Flow that are not calculated in accordance with Generally Accepted Accounting Principles in the U.S. (GAAP). See Statement Regarding Non-GAAP Financial Measures section at the end of this earnings release for the definitions of Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted Net Income (Loss) per Diluted Share, Free Cash Flow and Adjusted Free Cash Flow and their reconciliation to their respective most comparable financial measures calculated in accordance with GAAP. |
1
The increase in revenue was driven by a total revenue per capita increase of 7.0% from $58.37 in 2012 to $62.43 in 2013, partially offset by a decrease in attendance. Admission per capita, defined as admissions revenue divided by total attendance, increased by 8.6% from $36.26 in 2012 to $39.37 in 2013 primarily as a result of higher ticket pricing and yield management strategies implemented at the beginning of 2013. In-park per capita spending, calculated as food, merchandise and other revenue divided by total attendance, increased by 4.3% from $22.11 in 2012 to $23.05 in 2013 due primarily to targeted price increases and increased in-park offerings.
Attendance in 2013 declined by 4.1% from 24.4 million guests in 2012 to 23.4 million guests in 2013. The decline was primarily attributable to the expected result of planned pricing and yield management strategies that increased revenue but reduced low yielding and free attendance. Also contributing to the decline in full year attendance was unexpected adverse weather conditions in the Companys second quarter and July as well as the impact of an early Easter in 2013.
Fourth Quarter 2013
During the fourth quarter of 2013, the Company generated total revenue of $272.0 million, an increase of $8.8 million, or 3%, over the same period in 2012. Adjusted EBITDA was $46.6 million, a decrease of $2.8 million, or 6%, over the fourth quarter of 2012. The Company reported a net loss for the fourth quarter of 2013 of $13.5 million, or a loss of $0.15 per diluted share. Adjusted Net Loss[1] for the quarter was $11.6 million, or a loss of $0.13 per diluted share. In the fourth quarter of 2012, the Company incurred a net loss of $8.8 million, or a loss of $0.11 per diluted share. Due to the seasonal nature of the business, the Company typically generates its highest revenues during the second and third quarters of each year and historically incurs a net loss in the first and fourth quarters.
The increase in revenue was driven by a 4.8% increase in total revenue per capita from $58.11 in the fourth quarter of 2012 to $60.91 in the fourth quarter of 2013, partially offset by a decrease in attendance. Admissions per capita increased by 4.3% over the prior year quarter, from $37.22 to $38.84 primarily as a result of higher ticket pricing and yield management strategies. In-park per capita spending increased by 5.7% from $20.89 to $22.07 in the fourth quarter of 2013, due primarily to targeted price increases and increased in-park offerings.
Despite record fourth quarter attendance at the Companys SeaWorld-branded parks, consolidated fourth quarter attendance declined by 1.4% to 4.5 million guests in 2013. The attendance decline was the expected result of planned pricing and yield management strategies implemented at the beginning of 2013. Attendance trends improved sequentially through the year with a 1.4% decline in the fourth quarter compared to a 3.6% decline in the third quarter and a 5.7% decline in the first half of the year.
Other
On December 17, 2013, selling stockholders affiliated with The Blackstone Group L.P. completed an underwritten secondary offering of 18 million shares of the Companys common stock at a price of $30.00 per share. The selling stockholders received all of the net proceeds from the secondary offering and no shares were sold by the Company. The Company incurred approximately $1.4 million in expenses related to this secondary offering. Concurrently with the closing of the secondary offering, the Company repurchased 1.5 million shares of its common stock directly from the selling stockholders in a private, non-underwritten transaction. These shares are held as treasury stock at cost as of December 31, 2013.
2
On March 4, 2014, the Companys Board of Directors declared a cash dividend of $0.20 per share, which is payable on April 1, 2014, to all common stockholders of record at the close of business on March 20, 2014.
Guidance
The following guidance is based on current management expectations. All financial guidance amounts are estimates subject to change, including as a result of matters discussed under the Forward-Looking Statements caption below and the Company undertakes no obligation to update its guidance. For the full year of 2014, the Company expects revenue to be in the range of $1,490 million to $1,520 million and Adjusted EBITDA to be in the range of $450 million to $465 million.
Conference Call
The Company will hold a conference call today, Thursday, March 13 at 5:00 P.M. Eastern Time to discuss its fourth quarter and full year 2013 financial results. The conference call will be broadcast live on the Internet and the release, conference call and supplemental materials can be accessed via the Companys website at seaworldentertainment.com by clicking on the Investor Relations link located on the upper right corner of that page. For those unable to participate in the live call, a replay of the webcast will be available after 8:00 P.M. Eastern Time March 13, 2014 via the Investor Relations section of seaworldentertainment.com. A replay of the call can also be accessed telephonically from 8:00 P.M. Eastern Time on March 13, 2014 through 11:59 P.M. Eastern Time on March 20, 2014 by dialing 1-877-870-5176 from anywhere in the U.S. or 1-858-384-5517 from international locations, conference code 9590768.
Statement Regarding Non-GAAP Financial Measures
This earnings release and accompanying financial statement tables include several supplemental non-GAAP financial measures, including Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted Net Income (Loss) per Diluted Share, Free Cash Flow and Adjusted Free Cash Flow. Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted Net Income (Loss) per Diluted Share, Free Cash Flow, and Adjusted Free Cash Flow are not recognized terms under GAAP, should not be considered in isolation or as a substitute for a measure of liquidity or performance prepared in accordance with GAAP and are not indicative of net income or loss or net cash provided by operating activities as determined under GAAP. Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted Net Income (Loss) per Diluted Share, Free Cash Flow, Adjusted Free Cash Flow and other non-GAAP financial measures have limitations that should be considered before using these measures to evaluate the Companys liquidity or financial performance. Adjusted EBITDA, Adjusted Net Income (Loss), Adjusted Net Income (Loss) per Diluted Share, Free Cash Flow or Adjusted Free Cash Flow, as presented, may not be comparable to similarly titled measures of other companies due to varying methods of calculation.
3
Adjusted EBITDA is defined as net income (loss) before income tax expense, interest expense, depreciation and amortization, as further adjusted to exclude certain non-cash, and other items permitted in calculating covenant compliance under the indenture governing the Companys existing senior notes and the credit agreement governing the Companys senior secured credit facilities. Adjusted EBITDA is a material component of these covenants. Management presents Adjusted EBITDA because it believes that it provides additional information to investors about the calculation of and compliance with these financial covenants. Management also uses Adjusted EBITDA in connection with certain components of its executive compensation program. In addition, investors, lenders, financial analysts and rating agencies have historically used EBITDA-related measures in the Companys industry, along with other measures to evaluate a companys ability to meet its debt service requirement, to estimate the value of a company and to make informed investment decisions.
Adjusted Net Income (Loss) is defined as net income (loss) before the after-tax impact of the advisory termination fee, secondary offering costs and the loss on early extinguishment of debt and write-off of discounts and deferred financing costs. Adjusted Net Income (Loss) per Diluted Share is calculated by dividing Adjusted Net Income (Loss) for the period by the diluted shares outstanding. Management presents Adjusted Net Income (Loss) and Adjusted Net Income (Loss) per Diluted Share to eliminate the impact of items, net of tax, that management does not consider indicative of ongoing operating performance due to their inherent unusual nature or because they result from an event of a similar nature.
Free Cash Flow is defined as net cash provided by operating activities reduced by capital expenditures. Adjusted Free Cash Flow is defined as Free Cash Flow further adjusted by the one-time cash payment of the 2009 Advisory Agreement termination fee. Management presents Free Cash Flow and Adjusted Free Cash Flow because it believes it provides supplemental information to assist investors in analyzing the Companys ability to generate liquidity from its operating activities. Free Cash Flow and Adjusted Free Cash Flow have limitations due to the fact that they do not represent the residual cash flow available for discretionary expenditures as they do not take into consideration certain other non-discretionary cash requirements, such as mandatory principal payments on the Companys long-term debt.
The financial statement tables that accompany this press release include a reconciliation of non-GAAP financial measures to the applicable most comparable U.S. GAAP financial measures.
About SeaWorld Entertainment, Inc.
SeaWorld Entertainment, Inc. (NYSE: SEAS) is a leading theme park and entertainment company delivering personal, interactive and educational experiences that blend imagination with nature and enable its customers to celebrate, connect with and care for the natural world we share. The Company owns or licenses a portfolio of globally recognized brands including SeaWorld, Shamu and Busch Gardens. Over its more than 50-year history, the Company has built a diversified portfolio of 11 destination and regional theme parks that are grouped in key markets across the United States, many of which showcase its one-of-a-kind collection of approximately 86,000 marine and terrestrial animals. The Companys theme parks feature a diverse array of rides, shows and other attractions with broad demographic appeal which deliver memorable experiences and a strong value proposition for its guests. In addition to its theme parks, the Company has recently begun to leverage its brands into media, entertainment and consumer products.
4
Copies of this and other news releases as well as additional information about SeaWorld Entertainment, Inc. can be obtained online at www.seaworldentertainment.com. Shareholders and prospective investors can also register to automatically receive the Companys press releases, SEC filings and other notices by e-mail by registering at that website.
Forward-Looking Statements
In addition to historical information, this press release contains statements relating to future results (including certain projections and business trends) that are 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 are subject to the safe harbor created by those sections. The Company generally uses the words may, will, could, expect, anticipate, believe, estimate, plan, intend, and similar expressions in this press release and any attachment to identify forward-looking statements. All statements, other than statements of historical facts included in this press release, including statements concerning plans, objectives, goals, beliefs, business strategies, future events, business conditions, results of operations, financial position and business outlook, earnings guidance, business trends and other information are forward-looking statements. The forward-looking statements are not historical facts, and are based upon current expectations, estimates and projections, and various assumptions, many of which, by their nature, are inherently uncertain and beyond managements control. All expectations, beliefs and projections are expressed in good faith and the Company believes there is a reasonable basis for them. However, there can be no assurance that managements expectations, beliefs and projections will result or be achieved and actual results may vary materially from what is expressed in or indicated by the forward-looking statements.
These forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from the forward-looking statements contained in this press release, including among others: various factors beyond managements control adversely affecting discretionary spending and attendance at the Companys theme parks; inability to protect intellectual property or the infringement on intellectual property rights of others; incidents or adverse publicity concerning the Companys theme parks; outbreak of infectious disease affecting the Companys animals; change in federal and state regulations governing the treatment of animals; and other risks, uncertainties and factors set forth in the section entitled Risk Factors in the Companys final prospectus dated as of December 11, 2013 with the Securities and Exchange Commission (SEC).
Although the Company believes that these statements are based upon reasonable assumptions, it cannot guarantee future results and readers are cautioned not to place undue reliance on these forward-looking statements, which reflect managements opinions only as
5
of the date of this press release. There can be no assurance that (i) the Company has correctly measured or identified all of the factors affecting its business or the extent of these factors likely impact, (ii) the available information with respect to these factors on which such analysis is based is complete or accurate, (iii) such analysis is correct or (iv) the Companys strategy, which is based in part on this analysis, will be successful. Except as required by law, the Company undertakes no obligation to update or revise forward-looking statements to reflect new information or events or circumstances that occur after the date of this press release or to reflect the occurrence of unanticipated events or otherwise. Readers are advised to review the Companys filings with the SEC (which are available from the SECs EDGAR database at www.sec.gov and via the Companys website at www.seaworldentertainment.com).
Contacts:
Investor Relations Inquiries:
SeaWorld Entertainment, Inc.
855.797.8625
investors@seaworld.com
Media Inquiries:
Fred Jacobs
Vice President of Communications
Fred.Jacobs@SeaWorld.com
SOURCE SeaWorld Entertainment, Inc.
6
SEAWORLD ENTERTAINMENT, INC. AND SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
For the Three Months Ended December 31, |
Change | For the Year Ended December 31, |
Change | |||||||||||||||||||||||||||||
2013 | 2012 | $ | % | 2013 | 2012 | $ | % | |||||||||||||||||||||||||
Net revenues: |
||||||||||||||||||||||||||||||||
Admissions |
$ | 173,406 | $ | 168,565 | $ | 4,841 | 3% | $ | 921,016 | $ | 884,407 | $ | 36,609 | 4% | ||||||||||||||||||
Food, merchandise and other |
98,553 | 94,608 | 3,945 | 4% | 539,234 | 539,345 | (111 | ) | (0%) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total revenues |
271,959 | 263,173 | 8,786 | 3% | 1,460,250 | 1,423,752 | 36,498 | 3% | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Costs and expenses: |
||||||||||||||||||||||||||||||||
Cost of food, merchandise and other revenues |
20,968 | 19,450 | 1,518 | 8% | 114,192 | 118,559 | (4,367 | ) | (4%) | |||||||||||||||||||||||
Operating expenses |
169,430 | 166,364 | 3,066 | 2% | 739,989 | 726,509 | 13,480 | 2% | ||||||||||||||||||||||||
Selling, general and administrative |
37,717 | 34,349 | 3,368 | 10% | 187,298 | 184,920 | 2,378 | 1% | ||||||||||||||||||||||||
Termination of advisory agreement |
| | | | 50,072 | | 50,072 | ND | ||||||||||||||||||||||||
Secondary offering costs |
1,407 | | 1,407 | ND | 1,407 | | 1,407 | ND | ||||||||||||||||||||||||
Depreciation and amortization |
41,932 | 44,890 | (2,958 | ) | (7%) | 166,086 | 166,975 | (889 | ) | (1%) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total costs and expenses |
271,454 | 265,053 | 6,401 | 2% | 1,259,044 | 1,196,963 | 62,081 | 5% | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Operating income (loss) |
505 | (1,880 | ) | 2,385 | 127% | 201,206 | 226,789 | (25,583 | ) | (11%) | ||||||||||||||||||||||
Other income (loss), net |
48 | (547 | ) | 595 | 109% | 241 | 1,563 | (1,322 | ) | (85%) | ||||||||||||||||||||||
Interest expense |
20,986 | 25,163 | (4,177 | ) | (17%) | 93,536 | 111,426 | (17,890 | ) | (16%) | ||||||||||||||||||||||
Loss on early extinguishment of debt and write-off of discounts and deferred financing costs |
| | | | 32,429 | | 32,429 | ND | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
(Loss) income before income taxes |
(20,433 | ) | (27,590 | ) | 7,157 | 26% | 75,482 | 116,926 | (41,444 | ) | (35%) | |||||||||||||||||||||
(Benefit from) provision for income taxes |
(6,926 | ) | (18,791 | ) | 11,865 | 63% | 25,004 | 39,482 | (14,478 | ) | (37%) | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net (loss) income |
$ | (13,507 | ) | $ | (8,799 | ) | $ | (4,708 | ) | (54%) | $ | 50,478 | $ | 77,444 | $ | (26,966 | ) | (35%) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
(Loss) earnings per share: |
||||||||||||||||||||||||||||||||
Net (loss) income per share, basic |
$ | (0.15 | ) | $ | (0.11 | ) | $ | 0.58 | $ | 0.94 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Net (loss) income per share, diluted |
$ | (0.15 | ) | $ | (0.11 | ) | $ | 0.57 | $ | 0.93 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Weighted average commons shares outstanding: |
||||||||||||||||||||||||||||||||
Basic |
89,523 | 82,576 | 87,537 | 82,480 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Diluted |
89,523 | 82,576 | 88,152 | 83,552 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
7
SEAWORLD ENTERTAINMENT, INC. AND SUBSIDIARIES
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(In thousands)
For the Three Months Ended December 31, |
Change | For the Year Ended December 31, |
Change | |||||||||||||||||||||||||||||
2013 | 2012 | $ | % | 2013 | 2012 | $ | % | |||||||||||||||||||||||||
Net (loss) income |
$ | (13,507 | ) | $ | (8,799 | ) | $ | (4,708 | ) | (54%) | $ | 50,478 | $ | 77,444 | $ | (26,966 | ) | (35%) | ||||||||||||||
(Benefit from) provision for income taxes |
(6,926 | ) | (18,791 | ) | 11,865 | 63% | 25,004 | 39,482 | (14,478 | ) | (37%) | |||||||||||||||||||||
Loss on early extinguishment of debt and write-off of discounts and deferred financing costs (a) |
| | | | 32,429 | | 32,429 | ND | ||||||||||||||||||||||||
Interest expense |
20,986 | 25,163 | (4,177 | ) | (17%) | 93,536 | 111,426 | (17,890 | ) | (16%) | ||||||||||||||||||||||
Depreciation and amortization |
41,932 | 44,890 | (2,958 | ) | (7%) | 166,086 | 166,975 | (889 | ) | (1%) | ||||||||||||||||||||||
Secondary offering costs (b) |
1,407 | | 1,407 | ND | 1,407 | | 1,407 | ND | ||||||||||||||||||||||||
Termination of advisory agreement (c) |
| | | | 50,072 | | 50,072 | ND | ||||||||||||||||||||||||
Advisory fees (d) |
| 1,126 | (1,126 | ) | (100%) | 2,799 | 6,201 | (3,402 | ) | (55%) | ||||||||||||||||||||||
Equity-based compensation expense (e) |
1,322 | 320 | 1,002 | 313% | 6,026 | 1,681 | 4,345 | 258% | ||||||||||||||||||||||||
Debt refinancing costs (f) |
| | | | 892 | 1,000 | (108 | ) | (11%) | |||||||||||||||||||||||
Other adjusting items (g) |
| 463 | (463 | ) | (100%) | 843 | 630 | 213 | 34% | |||||||||||||||||||||||
Other non-cash expenses (h) |
1,427 | 5,085 | (3,658 | ) | (72%) | 9,556 | 10,367 | (811 | ) | (8%) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjusted EBITDA |
$ | 46,641 | $ | 49,457 | $ | (2,816 | ) | (6%) | $ | 439,128 | $ | 415,206 | $ | 23,922 | 6% | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net (loss) income |
$ | (13,507 | ) | $ | (8,799 | ) | $ | (4,708 | ) | (54%) | $ | 50,478 | $ | 77,444 | $ | (26,966 | ) | (35%) | ||||||||||||||
Termination of advisory agreement (c) |
| | | | 50,072 | | 50,072 | ND | ||||||||||||||||||||||||
Secondary offering costs (b) |
1,407 | | 1,407 | ND | 1,407 | | 1,407 | ND | ||||||||||||||||||||||||
Loss on early extinguishment of debt and write-off of discounts and deferred financing costs (a) |
| | | | 32,429 | | 32,429 | ND | ||||||||||||||||||||||||
Income taxes of certain non-GAAP adjustments |
492 | | 492 | ND | (32,968 | ) | | (32,968 | ) | ND | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjusted Net (Loss) Income |
$ | (11,608 | ) | $ | (8,799 | ) | $ | (2,809 | ) | (32%) | $ | 101,418 | $ | 77,444 | $ | 23,974 | 31% | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Net (loss) income per share, diluted |
$ | (0.15 | ) | $ | (0.11 | ) | $ | (0.04 | ) | (36%) | 0.57 | $ | 0.93 | $ | (0.36 | ) | (39%) | |||||||||||||||
Termination of advisory agreement (c) |
| | | | 0.57 | | 0.57 | ND | ||||||||||||||||||||||||
Secondary offering costs (b) |
0.02 | | 0.02 | ND | 0.02 | | 0.02 | ND | ||||||||||||||||||||||||
Loss on early extinguishment of debt and write-off of discounts and deferred financing costs (a) |
| | | | 0.36 | | 0.36 | ND | ||||||||||||||||||||||||
Income taxes of certain non-GAAP adjustments |
0.00 | | 0.00 | ND | (0.37 | ) | | (0.37 | ) | ND | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjusted Net (Loss) Income per share, diluted |
$ | (0.13 | ) | $ | (0.11 | ) | $ | (0.02 | ) | (18%) | $ | 1.15 | $ | 0.93 | $ | 0.22 | 24% | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Weighted average shares outstanding, diluted |
89,523 | 82,576 | 88,152 | 83,552 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
Net cash provided by operating activities |
$ | 13,477 | $ | 865 | $ | 12,612 | 1458% | $ | 289,794 | $ | 303,513 | $ | (13,719 | ) | (5%) | |||||||||||||||||
Advisory termination fee cash payment |
| | | | 46,300 | | 46,300 | ND | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjusted cash flow from operations |
$ | 13,477 | $ | 865 | $ | 12,612 | 1458% | $ | 336,094 | $ | 303,513 | $ | 32,581 | 11% | ||||||||||||||||||
Capital expenditures |
40,406 | 36,769 | 3,637 | 10% | 166,258 | 191,745 | (25,487 | ) | (13%) | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Adjusted Free Cash Flow |
$ | (26,929 | ) | $ | (35,904 | ) | $ | 8,975 | 25% | $ | 169,836 | $ | 111,768 | $ | 58,068 | 52% | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
8
SEAWORLD ENTERTAINMENT, INC. AND SUBSIDIARIES
UNAUDITED BALANCE SHEET DATA
(In thousands)
As of December 31, | ||||||||
2013 | 2012 | |||||||
Cash and cash equivalents |
$ | 116,841 | $ | 45,675 | ||||
|
|
|
|
|||||
Total assets |
$ | 2,582,273 | $ | 2,521,052 | ||||
|
|
|
|
|||||
Long-term debt, including current maturities: |
||||||||
Term A Loan |
$ | | $ | 152,000 | ||||
Term B Loan |
| 1,293,774 | ||||||
Term B-2 Loans |
1,397,975 | | ||||||
Senior Notes |
260,000 | 400,000 | ||||||
|
|
|
|
|||||
Total long-term debt, including current maturities |
$ | 1,657,975 | $ | 1,845,774 | ||||
|
|
|
|
|||||
Total stockholders equity |
$ | 654,132 | $ | 449,848 | ||||
|
|
|
|
SEAWORLD ENTERTAINMENT, INC. AND SUBSIDIARIES
UNAUDITED OTHER DATA
For the Three Months Ended As of December 31, |
Change | For the Year Ended As of December 31, |
Change | |||||||||||||||||||||||||||||
2013 | 2012 | $ | % | 2013 | 2012 | $ | % | |||||||||||||||||||||||||
Attendance (in thousands) |
4,465 | 4,529 | (64 | ) | (1.4 | %) | 23,391 | 24,391 | (1,000 | ) | (4.1 | %) | ||||||||||||||||||||
Total revenue per capita (i) |
$ | 60.91 | $ | 58.11 | $ | 2.80 | 4.8 | % | $ | 62.43 | $ | 58.37 | $ | 4.06 | 7.0 | % |
ND-Not determinable
(a) Reflects a $15.4 million premium paid for the early redemption of $140.0 million of the Companys Senior Notes using net proceeds from the Companys initial public offering in April 2013, along with a write-off of approximately $5.5 million in related discounts and deferred financing costs and a write-off of approximately $11.5 million of certain capitalized debt issuance costs in connection with Amendment No. 5 to the Companys Senior Secured Credit Facilities.
(b) Reflects fees and expenses incurred by the Company in connection with the secondary offering of common stock in December 2013. The selling stockholders received all of the net proceeds from the offering and the Company paid all expenses related to the offering, other than underwriting discounts and commissions. No shares were sold by the Company in the secondary offering.
(c) Reflects a one-time fee of $46.3 million paid by the Company to an affiliate of Blackstone in connection with the termination of the 2009 Advisory Agreement, and a related write-off of prepaid advisory fees of $3.8 million.
(d) Reflects historical fees paid to an affiliate of Blackstone under the 2009 Advisory Agreement.
(e) Reflects non-cash compensation expense associated with the grants of equity compensation.
(f) Reflects costs which were expensed related to the amendments to the Senior Secured Credit Facilities.
(g) Reflects costs related to the Companys acquisition of the Knotts Soak City Chula Vista water park and pre-opening costs related to Aquatica San Diego.
(h) Reflects non-cash expenses related to miscellaneous asset write-offs and non-cash gains/losses on foreign currencies, which were expensed.
(i) Calculated as total revenues divided by attendance.
9
March 13, 2014
Q4 2013 Earnings Call Presentation
Exhibit 99.2 |
Cautionary Statements
2
Statement Regarding Forward-Looking Statements
This presentation contains forward-looking statements
within the meaning of U.S. federal securities laws. All statements contained in
this presentation other than statements
of
historical
facts
are
forward-looking
statements.
You
can
identify
forward-looking
statements
by
the
use
of
words
such
as
may,
might,
will,
should,
expect,
plan,
anticipate,
believe,
estimate,
project,
predict,
intend,
future,
potential,
continue,
and other similar expressions.
Forward-looking statements are not historical facts, and are based upon
managements current expectations, beliefs, estimates and projections, and various
assumptions, many of which are inherently uncertain and beyond our control. Such
expectations, beliefs, estimates and projections are expressed in good faith and
management believes there is a reasonable basis for them. However, there can be no
assurance that managements expectations, beliefs, estimates and projections will
be achieved and actual results may differ materially from what is expressed in or
indicated by the forward-looking statements. Forward-looking statements are subject to
risks and uncertainties that could cause actual performance or results to differ
materially from those expressed in the forward-looking statements, including risks detailed
in SeaWorld Entertainment, Inc.s (SeaWorld
or the Company) final prospectus filed on December 12, 2013 with the
U.S. Securities and Exchange Commission. Forward-looking statements
speak only as of the date the statements are made. The Company assumes no obligation to update forward-looking statements to reflect
actual results, subsequent events or circumstances or other changes affecting
forward-looking information except to the extent required by applicable securities laws.
Statement Regarding Non-GAAP Financial Measures
This presentation includes several metrics which are not calculated in accordance
with the generally accepted accounting principles in the United States (GAAP),
including Adjusted EBITDA, Adjusted Cash Flow from Operations and Adjusted Free
Cash Flow. These metrics have important limitations and should not be considered
in
isolation
or
as
a
substitute
for
measures
of
the
Companys
financial
performance
or
liquidity
prepared
in
accordance
with
GAAP.
In
addition,
these
metrics,
as
presented by the Company, may not be comparable to similarly titled measures of
other companies due to varying methods of calculations. Adjusted
EBITDA is defined as net income (loss) before interest expense, income tax expense (benefit), depreciation and amortization, as further adjusted to exclude
certain unusual, non-cash and other items permitted in calculating covenant
compliance under the indenture governing the Companys existing senior notes and the
credit agreement governing the Companys senior secured credit facilities. The
Company believes that the presentation of Adjusted EBITDA is appropriate to provide
additional information to investors about the calculation of, and compliance with,
certain financial covenants in the indenture and the credit agreement. Adjusted EBITDA
is a material component of these covenants. The Company also uses Adjusted EBITDA
in connection with certain components of its executive compensation program.
In addition, investors, lenders, financial analysts and rating agencies have
historically used EBITDA-related measures in the Companys theme park and entertainment
industry, along with other measures to evaluate the Companys ability to meet
its debt service requirement, to estimate the value of a company and to make informed
investment decisions. Adjusted Cash Flow from Operations is defined as net cash
provided by operating activities reduced by the one-time cash payment of the 2009
Advisory Agreement termination fee. Adjusted Free Cash Flow is Adjusted Cash Flow
from Operations reduced by capital expenditures. For a reconciliation of Adjusted
EBITDA to net income and Adjusted Cash Flow from Operations and Adjusted Free Cash
Flow to Cash Flow from Operating Activities, please refer to the Appendix in
this presentation or our 8-K Quarterly Earnings Release, which can be found at
our website www.seaworldentertainment.com.
Statement Regarding Use of Registered Trademarks
The
Company
owns
or
has
rights
to
use
a
number
of
registered
and
common
law
trademarks,
service
marks
and
trade
names
in
connection
with
its
business
in
the
United
States
and
in
certain
foreign
jurisdictions,
including
SeaWorld
Entertainment,
SeaWorld
Parks
&
Entertainment,
SeaWorld
®
,
Shamu
®
,
Busch
Gardens
®
,
Aquatica,
Discovery
Cove
®
,
Sea
Rescue,
and
other
names
and
marks
that
identify
our
theme
parks,
characters,
rides,
attractions
and
other
businesses.
In
addition,
the
Company
has
certain
rights
to
use
Sesame
Street
®
marks,
characters
and
related
indicia
through
certain
license
agreements
with
Sesame
Workshop
(f/k/a
Childrens Television Workshop).
Solely
for
convenience,
the
trademarks,
service
marks
and
trade
names
referred
to
in
this
presentation
may
be
without
the
®
and
symbols,
but
such
references
are
not intended to indicate, in any way, that the Company will not assert, to the
fullest extent under applicable law, its rights or the rights of the applicable licensors to these
trademarks, service marks, and trade names. |
Full
Year 2013 Highlights 3
Successful initial public offering
Amendment of credit facility
Commencement of quarterly dividend program
Completion of secondary offering by selling
stockholders and concurrent share repurchase from
them
Opening of Antarctica: Empire of the Penguin
Opening of 11th theme park Aquatica San Diego
Sea
Rescue
Season
3
debut;
show
surpasses
100
million viewers
Debut of new television series The Wildlife Docs
More than 23,000 rescued animals
Launch enhanced e-commerce and mobile platforms
Delivered on original guidance for both revenue
($1.46 billion to $1.49 billion) and Adjusted EBITDA
($430 million to $440 million)
Achieved record revenue of $1.46 billion and record
Adjusted EBITDA of $439.1 million
A year of many accomplishments |
Consolidated 2013 Financial
Results
4
Strong performance at our
SeaWorld-branded parks
propelled the Company to
record consolidated Revenue
and Adjusted EBITDA
Delivered on our financial and
operating commitments made
in 2013
Focus on profitable growth and financial performance
Adjusted EBITDA
Revenue
Revenue Per Capita
(In $ millions except per capita data)
1
Excludes a one-time fee of $46.3 million paid to an affiliate of Blackstone in
connection with the termination of the 2009 Advisory Agreement. 2
Defined as cash from operations minus capital expenditures. Excludes a one-time
fee of $46.3 million paid to an affiliate of Blackstone in connection with
the termination of the 2009 Advisory Agreement. CAGR
+4.8%
Adjusted Free Cash Flow
CAGR
+5.3%
CAGR
+7.2%
CAGR
+98.9%
Adjusted Cash Flow from Operations
CAGR
+11.9% |
Twin
Goals: Growing Adjusted EBITDA and Free Cash
Strong Balance Sheet
Capex as % of Revenue
Focus on high flow-through revenue and cost management
5
Pursue disciplined capital
investment and expansion
opportunities
Target average capex run-
rate as a percent of
revenue is ~10%
(In $ millions)
Maintain stable levels of
leverage while enhancing
free cash flow through
refinancing opportunities
1
At IPO shows 12/31/2012 pro forma for the IPO.
2
Excludes unamortized debt discount.
3
Represents 12/31/12 net debt pro forma for the IPO divided by 2012 Adjusted
EBITDA.
Expand revenue through
high flow-through
opportunities
Continue implementation of
cost and labor management
objectives
Adjusted EBITDA Margin
+140
bps
-
550
bps |
2014
The Year Ahead
6
New attractions will open in 9 of our 11 parks
50th
Anniversary
Celebration
Sea
of
Surprises
at
all
three SeaWorld parks
Explorers
Reef
at
SeaWorld
San
Diego
Falcons
Fury
at
Busch
Gardens
Tampa
London
Rocks
show
at
Busch
Gardens
Williamsburg
Cookies
Monster
Land
at
Sesame
Place
Colossal Curl
water slide at Water Country USA
Ihus
Breakaway
Falls
thrill
slide
at
Aquatica
Orlando
Roas
Aviary
at
Aquatica
San
Antonio
Taumata
Racer
water
slide
at
Aquatica
San
Diego
Continued progress on domestic and international
business development opportunities
Showcase our intellectual properties through out-of-
park brand extensions
Expansion of Sea Rescue and The Wildlife Docs
television shows via DVD and iTunes sales
Other media, film, television, music and digital ventures
Consumer products and licensing
Focus on delivering a compelling lineup of new attractions and entertainment
|
2014
Annual Guidance 7
Focus on strategic execution and maintaining momentum
The following estimates are based on current management expectations
Revenue: $1.49 to $1.52 billion or 2% to 4% growth
Adjusted EBITDA: $450 to $465 million or 3% to 6% growth
Q1 2014 Performance drivers
Attendance shift out of Q1 into Q2 ( ~250K) due to Easter
Attendance impact from less park operating days ( ~100K)
Costs associated with SeaWorlds 50th Anniversary celebration ( ~$10 million)
2014 Capital spending
Spend at 11% of revenue due to timing of some 2013 spend shifting into 2014
Total spend for 2013-2014 remains unchanged
Other Guidance
Management Guidance |
March 13, 2014
Appendix |
Reconciliation of Adjusted
EBITDA to Net Income
2011
2012
2013
Net Income
$19
$77
$50
Provision for Income Taxes
13
39
25
Loss on Early Extinguishment of Debt
--
--
32
Interest Expense
110
111
94
Depreciation & Amortization
214
167
166
Secondary offering costs
--
--
1
Termination of Advisory Agreement Fee
--
--
50
Advisory Fee
6
6
3
Equity Based Compensation Expense
1
2
6
Carve-Out Costs
6
--
--
Debt Refinancing Costs
--
1
1
Other Adjusting Items
--
1
1
Other Non-Cash Expenses
12
10
10
Adjusted EBITDA
$382
$415
$439
1
Column may not foot due to rounding.
9
(In $ millions)
1 |
Reconciliation of Adjusted Free Cash
Flow to Cash Flow from Operations
2011
2012
2013
Cash Flow from Operations
$268
$304
$290
Advisory termination fee cash payment
--
--
46
Adjusted Cash Flow from Operations
268
304
336
Capital Expenditures
225
192
166
Adjusted Free Cash Flow
$43
$112
$170
10
(In $ millions) |
March 13, 2014
Q4 2013 Earnings Call Presentation |
/L0_;/:R^]F+<>/]%B^XUQ-_N1X_GB MJK?$&W?_`(]=,OI3VR`/Y9KL8K6"+_501)_NH!4V!Z4TI=60Z==_;2^7_!.$ M/C?4W_U'AJ\;Z[O_`(FHF\7>)'_U7AF8?[R.?Z"O0**M&;PU9[U7]R/.V\3> M,F_U?AY1_O1M_C49\1^.?X=`@_[]M_\`%UZ115J270S>!JO_`)?R_#_(\V_X M23QT.OA^#\(V_P#BZ3_A*_&B??\`#8;_`'8W_P`37I5%4JB_E1']GUNF(E^' M^1YNOC;Q,G^N\*7+?[J2#_V4T\?$+4H_^/GPM?(.Y&[^J5Z+13]I#K$?U+%+ M;$/YJ)Y\OQ0L4_X^M,U"$_[JG^9%7;;XE>'IA^\FN(/^ND)/_H.:[,JIZ@'\ M*K3Z=9S@B>TMY,_WXP:?/2>\7]XU0QT=JJ?K'_)F3:>,O#]UCR]5MA[2'R__ M`$+%;%M?6MTNZVN89AZQN&_E69/X5T&=2)-)LN>ZQ!3^E9LWP]\.2'O6^<7<%Y9MW\^!@H_X&,K^M2Z J:_ M,UZ*AMKJ"Z0/;31RIZHP8?I4U9VL;)IZH****!A1110`4444`%%%%`!1110` M4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1 M110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%% M%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444 M`%%%%`!1110`4444`%%%%`#7C#XW9^@)%-B@BBSY42)GKM4"I**5D`4444P" MBBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HQ110!7 MDL[>202/!&9!T OKW-6:`"BBB@`HHHH`****`"BBB@`HHH MH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@ M`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`" MBBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`** M**`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHH MH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@ M`HHKEOB+XM_X0W1(-0^Q?;/-N%@\OS?+QE6;.=I_N],=ZNG3E4DH06K,ZM2- M*#G-V2.IHKQ+_A>__4N?^3W_`-KH_P"%[_\`4N?^3W_VNNW^RL7_`"?BO\S@ M_MC!_P`_X/\`R/;:*\2_X7O_`-2Y_P"3W_VNC_A>_P#U+G_D]_\`:Z/[*Q?\ MGXK_`##^V,'_`#_@_P#(]MHKQ+_A>_\`U+G_`)/?_:Z/^%[_`/4N?^3W_P!K MH_LK%_R?BO\`,/[8P?\`/^#_`,CVVBO$O^%[_P#4N?\`D]_]KH_X7O\`]2Y_ MY/?_`&NC^RL7_)^*_P`P_MC!_P`_X/\`R/;:*\2_X7O_`-2Y_P"3W_VNC_A> M_P#U+G_D]_\`:Z/[*Q?\GXK_`##^V,'_`#_@_P#(]MHKQ+_A>_\`U+G_`)/? M_:Z/^%[_`/4N?^3W_P!KH_LK%_R?BO\`,/[8P?\`/^#_`,CVVBO$O^%[_P#4 MN?\`D]_]KH_X7O\`]2Y_Y/?_`&NC^RL7_)^*_P`P_MC!_P`_X/\`R/;:*\2_ MX7O_`-2Y_P"3W_VNC_A>_P#U+G_D]_\`:Z/[*Q?\GXK_`##^V,'_`#_@_P#( M]MHKQ+_A>_\`U+G_`)/?_:Z/^%[_`/4N?^3W_P!KH_LK%_R?BO\`,/[8P?\` M/^#_`,CVVBO$O^%[_P#4N?\`D]_]KH_X7O\`]2Y_Y/?_`&NC^RL7_)^*_P`P M_MC!_P`_X/\`R/;:*\2_X7O_`-2Y_P"3W_VNC_A>_P#U+G_D]_\`:Z/[*Q?\ MGXK_`##^V,'_`#_@_P#(]MHKQ+_A>_\`U+G_`)/?_:Z/^%[_`/4N?^3W_P!K MH_LK%_R?BO\`,/[8P?\`/^#_`,CVVBO$O^%[_P#4N?\`D]_]KH_X7O\`]2Y_ MY/?_`&NC^RL7_)^*_P`P_MC!_P`_X/\`R/;:*\2_X7O_`-2Y_P"3W_VNC_A> M_P#U+G_D]_\`:Z/[*Q?\GXK_`##^V,'_`#_@_P#(]MHKQ+_A>_\`U+G_`)/? M_:Z/^%[_`/4N?^3W_P!KH_LK%_R?BO\`,/[8P?\`/^#_`,CVVBO$O^%[_P#4 MN?\`D]_]KH_X7O\`]2Y_Y/?_`&NC^RL7_)^*_P`P_MC!_P`_X/\`R/;:*\2_ MX7O_`-2Y_P"3W_VNC_A>_P#U+G_D]_\`:Z/[*Q?\GXK_`##^V,'_`#_@_P#( M]MHKQ+_A>_\`U+G_`)/?_:Z/^%[_`/4N?^3W_P!KH_LK%_R?BO\`,/[8P?\` M/^#_`,CVVBO$O^%[_P#4N?\`D]_]KH_X7O\`]2Y_Y/?_`&NC^RL7_)^*_P`P M_MC!_P`_X/\`R/;:*\2_X7O_`-2Y_P"3W_VNC_A>_P#U+G_D]_\`:Z/[*Q?\ MGXK_`##^V,'_`#_@_P#(]MHKQ+_A>_\`U+G_`)/?_:Z/^%[_`/4N?^3W_P!K MH_LK%_R?BO\`,/[8P?\`/^#_`,CVVBO$O^%[_P#4N?\`D]_]KH_X7O\`]2Y_ MY/?_`&NC^RL7_)^*_P`P_MC!_P`_X/\`R/;:*\2_X7O_`-2Y_P"3W_VNC_A> M_P#U+G_D]_\`:Z/[*Q?\GXK_`##^V,'_`#_@_P#(]MHKQ+_A>_\`U+G_`)/? M_:Z/^%[_`/4N?^3W_P!KH_LK%_R?BO\`,/[8P?\`/^#_`,CVVBO$O^%[_P#4 MN?\`D]_]KH_X7O\`]2Y_Y/?_`&NC^RL7_)^*_P`P_MC!_P`_X/\`R/;:*\2_ MX7O_`-2Y_P"3W_VNC_A>_P#U+G_D]_\`:Z/[*Q?\GXK_`##^V,'_`#_@_P#( M]MHKQ+_A>_\`U+G_`)/?_:Z/^%[_`/4N?^3W_P!KH_LK%_R?BO\`,/[8P?\` M/^#_`,CVVBO$O^%[_P#4N?\`D]_]KH_X7O\`]2Y_Y/?_`&NC^RL7_)^*_P`P M_MC!_P`_X/\`R/;:*\2_X7O_`-2Y_P"3W_VNC_A>_P#U+G_D]_\`:Z/[*Q?\ MGXK_`##^V,'_`#_@_P#(]MHKQ+_A>_\`U+G_`)/?_:Z/^%[_`/4N?^3W_P!K MH_LK%_R?BO\`,/[8P?\`/^#_`,CVVBO$O^%[_P#4N?\`D]_]KH_X7O\`]2Y_ MY/?_`&NC^RL7_)^*_P`P_MC!_P`_X/\`R/;:*\2_X7O_`-2Y_P"3W_VNC_A> M_P#U+G_D]_\`:Z/[*Q?\GXK_`##^V,'_`#_@_P#(]MHKQ+_A>_\`U+G_`)/? M_:Z/^%[_`/4N?^3W_P!KH_LK%_R?BO\`,/[8P?\`/^#_`,CVVBO$O^%[_P#4 MN?\`D]_]KH_X7O\`]2Y_Y/?_`&NC^RL7_)^*_P`P_MC!_P`_X/\`R/;:*\2_ MX7O_`-2Y_P"3W_VNC_A>_P#U+G_D]_\`:Z/[*Q?\GXK_`##^V,'_`#_@_P#( M]MHKQ+_A>_\`U+G_`)/?_:Z/^%[_`/4N?^3W_P!KH_LK%_R?BO\`,/[8P?\` M/^#_`,CVVBO$O^%[_P#4N?\`D]_]KH_X7O\`]2Y_Y/?_`&NC^RL7_)^*_P`P M_MC!_P`_X/\`R/;:*\2_X7O_`-2Y_P"3W_VNC_A>_P#U+G_D]_\`:Z/[*Q?\ MGXK_`##^V,'_`#_@_P#(]MHKQ+_A>_\`U+G_`)/?_:Z/^%[_`/4N?^3W_P!K MH_LK%_R?BO\`,/[8P?\`/^#_`,CVVBO$O^%[_P#4N?\`D]_]KH_X7O\`]2Y_ MY/?_`&NC^RL7_)^*_P`P_MC!_P`_X/\`R/;:*\2_X7O_`-2Y_P"3W_VNC_A> M_P#U+G_D]_\`:Z/[*Q?\GXK_`##^V,'_`#_@_P#(]MHKQ+_A>_\`U+G_`)/? M_:Z/^%[_`/4N?^3W_P!KH_LK%_R?BO\`,/[8P?\`/^#_`,CVVBO$O^%[_P#4 MN?\`D]_]KH_X7O\`]2Y_Y/?_`&NC^RL7_)^*_P`P_MC!_P`_X/\`R/;:*\2_ MX7O_`-2Y_P"3W_VNC_A>_P#U+G_D]_\`:Z/[*Q?\GXK_`##^V,'_`#_@_P#( M]MHKQ+_A>_\`U+G_`)/?_:Z/^%[_`/4N?^3W_P!KH_LK%_R?BO\`,/[8P?\` M/^#_`,CVVBO$O^%[_P#4N?\`D]_]KH_X7O\`]2Y_Y/?_`&NC^RL7_)^*_P`P M_MC!_P`_X/\`R/;:*\2_X7O_`-2Y_P"3W_VNO4O!6O?\)-X9L]7^S?9?M&_] MUOW[=KLO7`S]W/3O6-?!5\/'FJ1LO5&^'Q^'Q,N2E*[WV?ZHVZ***Y3L"BBB M@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*\M_:)_Y$FR_[""?^BY:] M2KRW]HG_`)$FR_[""?\`HN6NS+_]YAZG#F7^ZU/0^=Z***^U/@PHHHH`**** M`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH` M****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`H MHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BB MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`KZD^"W_), M]&_[;?\`HYZ^6Z^I/@M_R3/1O^VW_HYZ\?._X"]?T9[F0?[Q+_"_S1VU%%%? M+'UP4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!7EO[1/_(DV7_8 M03_T7+7J5><_'/3;O5O#.FV.GQ>==2Z@NQ-P7.(92>20.@-=>`:6(@WW.+,4 MY8::6]CYKHKK?^%<^*O^@5_Y,1?_`!5'_"N?%7_0*_\`)B+_`.*KZ_ZU1_G7 MWH^*^IXC_GV_N9R5%=;_`,*Y\5?]`K_R8B_^*H_X5SXJ_P"@5_Y,1?\`Q5'U MJC_.OO0?4\1_S[?W,Y*BNM_X5SXJ_P"@5_Y,1?\`Q5'_``KGQ5_T"O\`R8B_ M^*H^M4?YU]Z#ZGB/^?;^YG)45UO_``KGQ5_T"O\`R8B_^*H_X5SXJ_Z!7_DQ M%_\`%4?6J/\`.OO0?4\1_P`^W]S.2HKK?^%<^*O^@5_Y,1?_`!5'_"N?%7_0 M*_\`)B+_`.*H^M4?YU]Z#ZGB/^?;^YG)45UO_"N?%7_0*_\`)B+_`.*H_P"% M<^*O^@5_Y,1?_%4?6J/\Z^]!]3Q'_/M_ @^IXC_`)]O[F @^IXC_GV_N9R5%=;_`,*Y\5?]`K_R M8B_^*H_X5SXJ_P"@5_Y,1?\`Q5'UJC_.OO0?4\1_S[?W,Y*BNM_X5SXJ_P"@ M5_Y,1?\`Q5'_``KGQ5_T"O\`R8B_^*H^M4?YU]Z#ZGB/^?;^YG)45UO_``KG MQ5_T"O\`R8B_^*H_X5SXJ_Z!7_DQ%_\`%4?6J/\`.OO0?4\1_P`^W]S.2HKK M?^%<^*O^@5_Y,1?_`!5'_"N?%7_0*_\`)B+_`.*H^M4?YU]Z#ZGB/^?;^YG) M45UO_"N?%7_0*_\`)B+_`.*H_P"%<^*O^@5_Y,1?_%4?6J/\Z^]!]3Q'_/M_ M @^IXC_ M`)]O[F @ M^IXC_GV_N9R5%=;_`,*Y\5?]`K_R8B_^*H_X5SXJ_P"@5_Y,1?\`Q5'UJC_. MOO0?4\1_S[?W,Y*BNM_X5SXJ_P"@5_Y,1?\`Q5'_``KGQ5_T"O\`R8B_^*H^ MM4?YU]Z#ZGB/^?;^YG)45UO_``KGQ5_T"O\`R8B_^*H_X5SXJ_Z!7_DQ%_\` M%4?6J/\`.OO0?4\1_P`^W]S.2HKK?^%<^*O^@5_Y,1?_`!5'_"N?%7_0*_\` M)B+_`.*H^M4?YU]Z#ZGB/^?;^YG)45UO_"N?%7_0*_\`)B+_`.*H_P"%<^*O M^@5_Y,1?_%4?6J/\Z^]!]3Q'_/M_ @^IXC_`)]O[F @^IXC_GV_N9R5%=;_`,*Y\5?]`K_R8B_^ M*H_X5SXJ_P"@5_Y,1?\`Q5'UJC_.OO0?4\1_S[?W,Y*BNM_X5SXJ_P"@5_Y, M1?\`Q5'_``KGQ5_T"O\`R8B_^*H^M4?YU]Z#ZGB/^?;^YG)45UO_``KGQ5_T M"O\`R8B_^*H_X5SXJ_Z!7_DQ%_\`%4?6J/\`.OO0?4\1_P`^W]S.2HKK?^%< M^*O^@5_Y,1?_`!5'_"N?%7_0*_\`)B+_`.*H^M4?YU]Z#ZGB/^?;^YG)45UO M_"N?%7_0*_\`)B+_`.*H_P"%<^*O^@5_Y,1?_%4?6J/\Z^]!]3Q'_/M_ @^IXC_`)]O M[F @^IXC M_GV_N9R5%=;_`,*Y\5?]`K_R8B_^*H_X5SXJ_P"@5_Y,1?\`Q5'UJC_.OO0? M4\1_S[?W,Y*BNM_X5SXJ_P"@5_Y,1?\`Q5'_``KGQ5_T"O\`R8B_^*H^M4?Y MU]Z#ZGB/^?;^YG)45UO_``KGQ5_T"O\`R8B_^*H_X5SXJ_Z!7_DQ%_\`%4?6 MJ/\`.OO0?4\1_P`^W]S.2HKK?^%<^*O^@5_Y,1?_`!5'_"N?%7_0*_\`)B+_ M`.*H^M4?YU]Z#ZGB/^?;^YG)45UO_"N?%7_0*_\`)B+_`.*H_P"%<^*O^@5_ MY,1?_%4?6J/\Z^]!]3Q'_/M_ @^IXC_`)]O[F @^IXC_GV_N9R5%=;_`,*Y\5?]`K_R8B_^*H_X M5SXJ_P"@5_Y,1?\`Q5'UJC_.OO0?4\1_S[?W,Y*BNM_X5SXJ_P"@5_Y,1?\` MQ5'_``KGQ5_T"O\`R8B_^*H^M4?YU]Z#ZGB/^?;^YG)45UO_``KGQ5_T"O\` MR8B_^*H_X5SXJ_Z!7_DQ%_\`%4?6J/\`.OO0?4\1_P`^W]S.2HKK?^%<^*O^ M@5_Y,1?_`!5'_"N?%7_0*_\`)B+_`.*H^M4?YU]Z#ZGB/^?;^YG)45UO_"N? M%7_0*_\`)B+_`.*H_P"%<^*O^@5_Y,1?_%4?6J/\Z^]!]3Q'_/M_ %[B.1<@ M[6$\@(R..HKRLXJTZE!*$D]5L_)GL9)0J4\0W.+7NO=6ZH[&BBBOFCZH**** M`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`KF_&7_'UX=_["#?\`I+/7 M25S?C+_CZ\._]A!O_26>M:/Q_?\`D8U_@^:_-!1116@@HHHH`****`"BBB@` MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"B MBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*** M*`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH M`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`J7P+_P`@!O\`K^O? M_2J6HJE\"_\`(`;_`*_KW_TJEHG_``WZK]28_P`5>C_0WZ***YCI"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*YOQE_P`?7AW_`+"#?^DL]=)7 M.>+U+7?AT*"2=0;@#_IUN*UH_%\G^1C7^#YK\T)14OD3?\\I/^^31Y$W_/*3 M_ODUI=!8BHJ7R)O^>4G_`'R:/(F_YY2?]\FBZ"Q%14OD3?\`/*3_`+Y-'D3? M\\I/^^31=!8BHJ7R)O\`GE)_WR:/(F_YY2?]\FBZ"Q%14OD3?\\I/^^31Y$W M_/*3_ODT706(J*E\B;_GE)_WR:/(F_YY2?\`?)HN@L145+Y$W_/*3_ODT>1- M_P`\I/\`ODT706(J*E\B;_GE)_WR:/(F_P">4G_?)HN@L145+Y$W_/*3_ODT M>1-_SRD_[Y-%T%B*BI?(F_YY2?\`?)H\B;_GE)_WR:+H+$5%2^1-_P`\I/\` MODT>1-_SRD_[Y-%T%B*BI?(F_P">4G_?)H\B;_GE)_WR:+H+$5%2^1-_SRD_ M[Y-'D3?\\I/^^31=!8BHJ7R)O^>4G_?)H\B;_GE)_P!\FBZ"Q%14OD3?\\I/ M^^31Y$W_`#RD_P"^31=!8BHJ7R)O^>4G_?)H\B;_`)Y2?]\FBZ"Q%14OD3?\ M\I/^^31Y$W_/*3_ODT706(J*E\B;_GE)_P!\FCR)O^>4G_?)HN@L145+Y$W_ M`#RD_P"^31Y$W_/*3_ODT706(J*E\B;_`)Y2?]\FCR)O^>4G_?)HN@L145+Y M$W_/*3_ODT>1-_SRD_[Y-%T%B*BI?(F_YY2?]\FCR)O^>4G_`'R:+H+$5%2^ M1-_SRD_[Y-'D3?\`/*3_`+Y-%T%B*BI?(F_YY2?]\FCR)O\`GE)_WR:+H+$5 M%2^1-_SRD_[Y-'D3?\\I/^^31=!8BHJ7R)O^>4G_`'R:/(F_YY2?]\FBZ"Q% M14OD3?\`/*3_`+Y-'D3?\\I/^^31=!8BHJ7R)O\`GE)_WR:/(F_YY2?]\FBZ M"Q%14OD3?\\I/^^31Y$W_/*3_ODT706(J*E\B;_GE)_WR:/(F_YY2?\`?)HN M@L145+Y$W_/*3_ODT>1-_P`\I/\`ODT706(J*E\B;_GE)_WR:/(F_P">4G_? M)HN@L145+Y$W_/*3_ODT>1-_SRD_[Y-%T%B*BI?(F_YY2?\`?)H\B;_GE)_W MR:+H+$5%2^1-_P`\I/\`ODT>1-_SRD_[Y-%T%B*BI?(F_P">4G_?)H\B;_GE M)_WR:+H+$5%2^1-_SRD_[Y-'D3?\\I/^^31=!8BHJ7R)O^>4G_?)H\B;_GE) M_P!\FBZ"Q%14OD3?\\I/^^31Y$W_`#RD_P"^31=!8BHJ7R)O^>4G_?)H\B;_ M`)Y2?]\FBZ"Q%14OD3?\\I/^^31Y$W_/*3_ODT706(J*E\B;_GE)_P!\FCR) MO^>4G_?)HN@L145+Y$W_`#RD_P"^31Y$W_/*3_ODT706(J*E\B;_`)Y2?]\F MCR)O^>4G_?)HN@L145+Y$W_/*3_ODT>1-_SRD_[Y-%T%B*BI?(F_YY2?]\FC MR)O^>4G_`'R:+H+$52^!?^0`W_7]>_\`I5+1Y$W_`#RD_P"^31X'!&@N",$7 MU[D'_KZEHG_#?JOU)C_%7H_T-^BBBN8Z`HHHH`****`"BBB@`HHHH`****`" MBBB@`HHHH`****`"L3Q!_P`A;PS_`-A!_P#TDN*VZQ/$'_(6\,_]A!__`$DN M*TI?%\G^3,JWP_-?FC;HHHK,U"BBB@`HHHH`****`"BBB@`HHHH`****`"BB MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`**** M`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH` M****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`H MHHH`****`"BBB@`HHHH`****`"L3P?\`\@FX_P"PA??^E C_0VZ***S-0HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"L3Q!_R%O#/_`&$'_P#22XK;K$\0?\A;PS_V$'_])+BM M*7Q?)_DS*M\/S7YHVZ***S-0HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH M`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@` MHHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"B MBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*** M*`"BBB@`HHHH`****`"BBB@`K$\'_P#()N/^PA??^E C_0VZ***S-0HHHH`****`"BBB@`HHHH`****`"BB MB@`HHHH`****`"N<\7L5N_#I4D$:@W(/_3K<5T= ?-_SUD_[Z-145I9! LG_?1J*BBR"Y+Y\W_`#UD_P"^C1Y\W_/63_OHU%119! LG_?1J*BBR"Y+Y\W_/63_OHT>?-_SUD_[Z-144607)?/F_YZR?]]&C MSYO^>LG_`'T:BHHL@N2^?-_SUD_[Z-'GS?\`/63_`+Z-144607)?/F_YZR?] M]&CSYO\`GK)_WT:BHHL@N2^?-_SUD_[Z-'GS?\]9/^^C45%%D%R7SYO^>LG_ M`'T://F_YZR?]]&HJ*+(+DOGS?\`/63_`+Z-'GS?\]9/^^C45%%D%R7SYO\` MGK)_WT://F_YZR?]]&HJ*+(+DOGS?\]9/^^C1Y\W_/63_OHU%119! ?-_P`]9/\`OHU%119! LG_?1J*BBR"Y+Y\W_/63_OHT>?-_SUD_[Z-144607)?/ MF_YZR?\`?1H\^;_GK)_WT:BHHL@N2^?-_P`]9/\`OHT>?-_SUD_[Z-144607 M)?/F_P">LG_?1H\^;_GK)_WT:BHHL@N2^?-_SUD_[Z-'GS?\]9/^^C45%%D% MR7SYO^>LG_?1H\^;_GK)_P!]&HJ*+(+DOGS?\]9/^^C1Y\W_`#UD_P"^C45% M%D%R7SYO^>LG_?1H\^;_`)ZR?]]&HJ*+(+DOGS?\]9/^^C1Y\W_/63_OHU%1 M19! LG_?1J*BBR"Y+Y\W_`#UD_P"^C5'6+)=6ME@N MKG4(T5PX-I?36S9P1RT3JQ'/0G'3T%6:*5D%SGO^$1L/^@AXD_\`"BU#_P"/ M4?\`"(V'_00\2?\`A1:A_P#'JZ&BCE079SW_``B-A_T$/$G_`(46H?\`QZC_ M`(1&P_Z"'B3_`,*+4/\`X]70T4 _P"$1L/^@AXD_P#"BU#_`./4?\(C M8?\`00\2?^%%J'_QZNAHHY4%V<]_PB-A_P!!#Q)_X46H?_'J/^$1L/\`H(>) M/_"BU#_X]70T4 _X1&P_P"@AXD_\*+4/_CU'_"(V'_00\2?^%%J'_QZ MNAHHY4%V<]_PB-A_T$/$G_A1:A_\>H_X1&P_Z"'B3_PHM0_^/5T-%'*@NSGO M^$1L/^@AXD_\*+4/_CU'_"(V'_00\2?^%%J'_P`>KH:*.5!=G/?\(C8?]!#Q M)_X46H?_`!ZC_A$;#_H(>)/_``HM0_\`CU=#11RH+LY[_A$;#_H(>)/_``HM M0_\`CU'_``B-A_T$/$G_`(46H?\`QZNAHHY4%V<]_P`(C8?]!#Q)_P"%%J'_ M`,>H_P"$1L/^@AXD_P#"BU#_`./5T-%'*@NSGO\`A$;#_H(>)/\`PHM0_P#C MU'_"(V'_`$$/$G_A1:A_\>KH:*.5!=G/?\(C8?\`00\2?^%%J'_QZC_A$;#_ M`*"'B3_PHM0_^/5T-%'*@NSGO^$1L/\`H(>)/_"BU#_X]1_PB-A_T$/$G_A1 M:A_\>KH:*.5!=G/?\(C8?]!#Q)_X46H?_'J/^$1L/^@AXD_\*+4/_CU=#11R MH+LY[_A$;#_H(>)/_"BU#_X]1_PB-A_T$/$G_A1:A_\`'JZ&BCE079SW_"(V M'_00\2?^%%J'_P`>H_X1&P_Z"'B3_P`*+4/_`(]70T4 _X1&P_Z"'B3 M_P`*+4/_`(]1_P`(C8?]!#Q)_P"%%J'_`,>KH:*.5!=G/?\`"(V'_00\2?\` MA1:A_P#'J/\`A$;#_H(>)/\`PHM0_P#CU=#11RH+LY[_`(1&P_Z"'B3_`,*+ M4/\`X]1_PB-A_P!!#Q)_X46H?_'JZ&BCE079SW_"(V'_`$$/$G_A1:A_\>KH M?A["MOX82%&E98[N\0-+(TCD"YE&6=B68^I))/4FBI?`O_(`;_K^O?\`TJEI MR25-^J_4E/\`>KT?Z&_1117,=`4444`%%%%`!1110`4444`%%%%`!1110`44 M44`%%%%`!7-^,O\`CZ\._P#80;_TEGKI*YOQE_Q]>'?^P@W_`*2SUK1^/[_R M,:_P?-?F@HHHK004444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!11 M10`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%% M`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444` M%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4 M444`%%%%`!1110`5+X%_Y`#?]?U[_P"E4M15+X%_Y`#?]?U[_P"E4M$_X;]5 M^I,?XJ]'^AOT445S'2%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110 M`5@^)XA-J7AM&)`.H-T_Z];BMZL3Q!_R%O#/_80?_P!)+BM*7Q?)_DS*M\/S M7YHO?V;#_>D_,?X4?V;#_>D_,?X5=HJ>9FG*BE_9L/\`>D_,?X4?V;#_`'I/ MS'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4? MV;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\` M>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'* MBE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X M5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V; M#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D M_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARH MI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^% M7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4?V;#_ M`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\`>D_, M?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'*BE_9 ML/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X5=HH MYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D M_,?X5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X M4?V;#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V; M#_>D_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*. M9ARHI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/ MS'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4? MV;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\` M>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'* MBE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V;#_>D_,?X M5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D_,?X4?V; M#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARHI?V;#_>D M_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^%7:*.9ARH MI?V;#_>D_,?X4?V;#_>D_,?X5=HHYF'*BE_9L/\`>D_,?X4?V;#_`'I/S'^% M7:*.9ARHI?V;#_>D_,?X5G^"U":-,HZ+?WP&?^OJ6MVL3P?_`,@FX_["%]_Z M5RU=VZ;OW7ZF;251>C_0VZ***R-0HHHH`****`"BBB@`HHHH`****`"BBB@` MHHHH`****`"L3Q!_R%O#/_80?_TDN*VZQ/$'_(6\,_\`80?_`-)+BM*7Q?)_ MDS*M\/S7YHVZ***S-0HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****` M"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`* M***`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH MHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB M@`HHHH`****`"BBB@`K$\'_\@FX_["%]_P"E ,9;,X\?.5/#SG'=:F)_P`+W_ZES_R>_P#M='_" M]_\`J7/_`">_^UUXE17T_P#96$_D_%_YGR?]L8S^?\%_D>V_\+W_`.I<_P#) M[_[71_PO?_J7/_)[_P"UUXE11_96$_D_%_YA_;&,_G_!?Y'MO_"]_P#J7/\` MR>_^UT?\+W_ZES_R>_\`M=>)44?V5A/Y/Q?^8?VQC/Y_P7^1[;_PO?\`ZES_ M`,GO_M='_"]_^I<_\GO_`+77B5%']E83^3\7_F']L8S^?\%_D>V_\+W_`.I< M_P#)[_[71_PO?_J7/_)[_P"UUXE11_96$_D_%_YA_;&,_G_!?Y'MO_"]_P#J M7/\`R>_^UT?\+W_ZES_R>_\`M=>)44?V5A/Y/Q?^8?VQC/Y_P7^1[;_PO?\` MZES_`,GO_M='_"]_^I<_\GO_`+77B5%']E83^3\7_F']L8S^?\%_D>V_\+W_ M`.I<_P#)[_[71_PO?_J7/_)[_P"UUXE11_96$_D_%_YA_;&,_G_!?Y'MO_"] M_P#J7/\`R>_^UT?\+W_ZES_R>_\`M=>)44?V5A/Y/Q?^8?VQC/Y_P7^1[;_P MO?\`ZES_`,GO_M='_"]_^I<_\GO_`+77B5%']E83^3\7_F']L8S^?\%_D>V_ M\+W_`.I<_P#)[_[71_PO?_J7/_)[_P"UUXE11_96$_D_%_YA_;&,_G_!?Y'M MO_"]_P#J7/\`R>_^UT?\+W_ZES_R>_\`M=>)44?V5A/Y/Q?^8?VQC/Y_P7^1 M[;_PO?\`ZES_`,GO_M='_"]_^I<_\GO_`+77B5%']E83^3\7_F']L8S^?\%_ MD>V_\+W_`.I<_P#)[_[71_PO?_J7/_)[_P"UUXE11_96$_D_%_YA_;&,_G_! M?Y'MO_"]_P#J7/\`R>_^UT?\+W_ZES_R>_\`M=>)44?V5A/Y/Q?^8?VQC/Y_ MP7^1[;_PO?\`ZES_`,GO_M='_"]_^I<_\GO_`+77B5%']E83^3\7_F']L8S^ M?\%_D>V_\+W_`.I<_P#)[_[71_PO?_J7/_)[_P"UUXE11_96$_D_%_YA_;&, M_G_!?Y'MO_"]_P#J7/\`R>_^UT?\+W_ZES_R>_\`M=>)44?V5A/Y/Q?^8?VQ MC/Y_P7^1[;_PO?\`ZES_`,GO_M='_"]_^I<_\GO_`+77B5%']E83^3\7_F'] ML8S^?\%_D>V_\+W_`.I<_P#)[_[71_PO?_J7/_)[_P"UUXE11_96$_D_%_YA M_;&,_G_!?Y'MO_"]_P#J7/\`R>_^UT?\+W_ZES_R>_\`M=>)44?V5A/Y/Q?^ M8?VQC/Y_P7^1[;_PO?\`ZES_`,GO_M='_"]_^I<_\GO_`+77B5%']E83^3\7 M_F']L8S^?\%_D>V_\+W_`.I<_P#)[_[71_PO?_J7/_)[_P"UUXE11_96$_D_ M%_YA_;&,_G_!?Y'MO_"]_P#J7/\`R>_^UT?\+W_ZES_R>_\`M=>)44?V5A/Y M/Q?^8?VQC/Y_P7^1[;_PO?\`ZES_`,GO_M='_"]_^I<_\GO_`+77B5%']E83 M^3\7_F']L8S^?\%_D>V_\+W_`.I<_P#)[_[71_PO?_J7/_)[_P"UUXE11_96 M$_D_%_YA_;&,_G_!?Y'MO_"]_P#J7/\`R>_^UU#=?'F=8P;7PQ%(^>1)J108 M^HA/\J\8HI/*L*U\/XO_`#&LXQB=^?\`!?Y'KW_"_-4_Z%"R_P#!RW_R/1_P MOS5/^A0LO_!RW_R/7D-%1_8^&[/[S3^V\5W7W'KW_"_-4_Z%"R_\'+?_`"/1 M_P`+\U3_`*%"R_\`!RW_`,CUY#11_8^&[/[P_MO%=U]QZ]_POS5/^A0LO_!R MW_R/1_POS5/^A0LO_!RW_P`CUY#11_8^&[/[P_MO%=U]QZ]_POS5/^A0LO\` MP 0T4?V/ANS^\/[;Q7=?<>O?\+\U3 M_H4++_P 0T4?V/ MANS^\/[;Q7=?<>O?\+\U3_H4++_P 0T4?V M/ANS^\/[;Q7=?<>O?\+\U3_H4++_`,'+?_(]'_"_-4_Z%"R_\'+?_(]>0T4? MV/ANS^\/[;Q7=?<>O?\`"_-4_P"A0LO_`` 0T4?V/ANS^\/[;Q7=?<>O?\+\U3_H4++_P XD8J&P,XSC.!GT%?*%?4GP6_Y M)GHW_;;_`-'/7GYE@:6&HIT^K7Y,]+*L?6Q5=QJ=$_S1VU%%%>$?0A1110`4 M444`%%%%`!1110`4444`%%%%`!1110`4444`%>6_M$_\B39?]A!/_1 I5Y M;^T3_P`B39?]A!/_`$7+79E_^\P]3AS+_=:GH?.]%%%?:GP84444`%%%%`!1 M110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%% M%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444 M`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110` M4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`5]2?!;_DF>C? M]MO_`$<]?+=?4GP6_P"29Z-_VV_]'/7CYW_`7K^C/ )?X7^:.VHHHKY8 M^N"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`*\X^/&G7NI^$+.' M3;.YO)EOD)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$T?\`")>)/^A?U?\`\`I/_B:**/KU3L@_L^GW?]?(/^$2 M\2?]"_J__@%)_P#$U])_"G3[O2_A_I-IJ$#V]RJR,T3\,H:1F&1V.&''4=#S M117FYGB9U::BUU/5RG"0I5)3BWM8ZRBBBO$/>"BBB@`HHHH`****`"BBB@#_ !V3\_ ` end
:WT7ZNVFU]1X[B2.'H_5H^\_R]7_3-+5/$4DH*6*E`,@NXY_`?XUS M>SJ3DD]23R:ME,4S;Q7ZGE.38/**7LL)"U]WU?J_Z1\/BL96Q4N:J[^71%8K M32E6BE-*&O6N>_"08.K? M]LO_`&>O0C7S>8?QY?+\D?39=_N\?G^;*#_?:FFG/]\TTUBMC<****8!1110 M`4444`%%%%`!1110`4444`%%%%`!1110`4444`%(>WUI:0]OK28&B/NBHY/O MFI!]T5')]\UFMS0;1115#"BBB@04444`%%%%`!1110`4444`%%%%`!1110`4 M444`%%%%,`['Z5*GW1]*B/0U*GW14R!;GQYXW&/&OB$_]1*Y/_D5JQN#V_6M MSQN/^*T\0?\`82N/_1K5A[23TK[>A_#CZ+\C\_KO][+U8*%SCFE('O2A*4)W MK6QC<:%&.]+@9IVT&G+&I/# H\4"D`G!?!QG&![D5TR0VGA%K8QWDWVRXMUF%Q;7/[L M\C'R@# ZI/-:#&8V;.XALC)ZG!P>3VKE?M\@ MNB5E4QEN5VXSS[5R.HZFE1Z=D;\FG[M6?=G?Z[X@EU;6KJ\FCCD$\:Q,9?F. M!P=N,;><\#MZ\YQ;]PZQXP"`.$``(//;J @'ZUT M*2>P(4-TIS,335SZ49_V:H`R?>GJ"0.GXTT,/0T_.>Q^IIB8C*?[P_`TJ1M@ MG%,;\*=CY?O&D`NUQ[?C0`^.#^5(I*GC)-2/)(%]/H!3$[GV8.E%`Z"BOS\_ M43Q/Q]\3=8\.>.;_`$S^S[";2XFC^ CZEI\` M@N39W*(HCCU5UA>7(R"&Z,.>O>O*OV@;MT\;ZE&",`Q8X_Z91UY1 A\[3S"M[6HIZI-I>ESZ!\;6L5E>N MH@GMFE8S*\S*5D5N3MQW!.,YKD[>22.XA99S#,\@BB#$^7M/3/!^8DX_*K_P MEUR\\26EGHVI076H^6SH3+"'58B"-^_J-N<8/L1S7?2Z5I^@6LES96":A<6D M@>16E(B1Q\N[;SR..V,CBE]<]FO9->]_7 QWVJ^' M])UN?3[J>\>^F3RF@,*LKJV"&'I]?K67H&N64VH26R/;2(A,:O'*'.T,0-ZX MXSQTKACXKGUYI;"[:&VN)5V6=RJ _6K6!YDXR?O?UJ>AA\=AIP=9M6UUV:^77Y?<>QZ MQHNLWT[2/<6@F7@@JR?+T`(QU`KB]8CNM,E,$RNTK992.5;Z'T'Z5O>%O']I MJ$'D:K*8^-N96W,@'`8M@;O?TKJ]7T^SU.SM9)XUNH-GF03*2`5;'3'4'`K" M-2IA9\E9'F8G`TL;3]IAI:^NGSZGD,MGN)ENI,8'\)XQ[U"MW9WEA_9.L)/+ MI2R&2*6)0\]FW/,(/&UCC +"AB,+-W6V_:W M^1Q_B+1;K0-2^QWCP2ED$L4]O)OBGC/1T;NN01]01VHT+2+W6;LPV,6Y4YEF M8[8H1S\TC]$''4_A76:39VNO:5+I>K7*6;6/F7\5TL9DD6-5W2P*@(SE077T M9"/XJU'M8KOPU+:62?V=HLL:R&)/F>9ARLDS_P`1/'RCY03WK+'Y_3P-)>T^ M-[*WXGM8#)I8Z?-'2'Y>1E6$VB>'Y$:S7^W=6B;(F*XL8SV*CAG8'N>/:H=9 MN;_Q)>) UQ+MY?\'IZ*WF?1R6#P*]C@XJ7]YZKY+9^KOY=S2LS;V1\NUA MS(W&0-S?B:Z.QTRYN5$\J^2@ZO)D*:E\.Z+!9H;O4 VE95\V:/`&X@>WK^-?0VC>'%T?0XT MA19[J$?.IPI//J20./Y5,YJ.BU815]6V]U'#>`$)>6;*ROVQ*HX8<>QI=6\$Z%K3F75].CG)
EOG*2I;%F;'3@*.M>%BL[S?$O_`&:G
M+DZM+:[MVO\`=?N>Q2RO*L+6Y9R4[;WE9KY7UMY(O6GQ!\0W=S>I9Z=IYMK5
M]C/)*ZN3SP."">*S9?BMJ-C]G6^@^:Z7S(F>$!%'0`X.>OM3[/\`MF[`A6S%
MJ@7:;N[<;\X^]Y2\DG'0D5U-C(EG9M:(K20L#YBRD/O8]6;/<_\`ZJ]'+ S'U]:SO#&F76G>
M;:7&"H97CR20RY.64]&4G!!![GUK3^(BCOU
MY]!DU\R>.O$]YXMUN2_NCM`7RH8A@B*,$E5R`,]3SW)-92?+J=>'@ZGH.DLF
MO9Y);41N&.YE3"[/H/Z"L^56MYMIR".QXK"W2QN&5FW#H15]-;G=HOMT:7:1
MKM59<@@?[RX/ZXJ/;1>ZL=OU:I'9W7X_U]QVWA>[#,T3'EAQ]:Z49]17G>B:
MG8K>J[.UL`0=KX8?]]#'\J[RWFAN(P\%Q'(N.JM7MX&M&4+7/G
A'>M34_$5D-+:XNY%CFC8.L;L``X^[SW4GC/O@\G%:3
M@Z*NWH32JPKOE6C-^*U:09&!]:22SE7^#(]C6)#XLT^:V2<2;%D&45R`W\^W
M-3:IXCLM/LQ-)=(58D!58;A@$G(/IBL/K45=\RT.GZLW96>I=,?/OZ4PJ*Y&
M3QO'XQ^%6CJFJZ?+]MNMLUK$!YKA`H5,Y+9QT`
MZ]\'-9+,J;5X:KR*6`G]IV.CV5C^(=
VEO?6LEK=Q)+!*I5T<9
M#`^M6*2@"AI&F0:3:"WLU\N$=%';``'Z`#\*I>)/"^D^)(U&KV-O
9.3GS9/X?PJ*>&5[=EF3*JOR$')'^>:Z;QIX=.B2V02X_?7,9
MD9+D@8QC&,`<')KG6^V0+F2W+*>`T9R,U\ZX33/IX8FA479?UN4;?SK==^"5
M('[Q."GU'>M6WDN[K'DI'=`<@@A2?P-16\C*DEP\;+'&N7Y7([=":;?VDEC_
M`*8L4L))P4E4KGOP"*4DY?$C6E*%->Y.ZZKKZZ[_`'7\SH-+T:V60WBP[)PH
MRF3A6)VD#!P>]37=I'