0000788965-14-000005.txt : 20140228 0000788965-14-000005.hdr.sgml : 20140228 20140228170701 ACCESSION NUMBER: 0000788965-14-000005 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 7 CONFORMED PERIOD OF REPORT: 20140228 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20140228 DATE AS OF CHANGE: 20140228 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HALLADOR ENERGY CO CENTRAL INDEX KEY: 0000788965 STANDARD INDUSTRIAL CLASSIFICATION: BITUMINOUS COAL & LIGNITE MINING [1220] IRS NUMBER: 841014610 STATE OF INCORPORATION: CO FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-34743 FILM NUMBER: 14656540 BUSINESS ADDRESS: STREET 1: 1660 LINCOLN ST STE 2700 CITY: DENVER STATE: CO ZIP: 80264 BUSINESS PHONE: 3038395505 MAIL ADDRESS: STREET 1: 1660 LINCOLN STREET STREET 2: SUITE 2700 CITY: DENVER STATE: CO ZIP: 80264 FORMER COMPANY: FORMER CONFORMED NAME: HALLADOR PETROLEUM CO DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: KIMBARK OIL & GAS CO /CO/ DATE OF NAME CHANGE: 19900102 FORMER COMPANY: FORMER CONFORMED NAME: KIMBARK INC DATE OF NAME CHANGE: 19860624 8-K 1 form8k2013.htm FINANCIAL RESULTS DECEMBER 31, 2013 form8k2013.htm   
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): February 28, 2014 (February 28, 2014) 
 
 
 
HALLADOR ENERGY COMPANY
(Exact name of registrant as specified in its charter)
 
Colorado
001-3473
84-1014610
(State or Other Jurisdiction
of Incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)
  
    1660 Lincoln Street, Suite 2700, Denver Colorado
 
80264-2701
           (Address of principal executive offices)
 
(Zip Code)
  
Registrant’s telephone number, including area code: 303-839-5504
 
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:
 
r
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
r
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
r
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
r
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
   
 

 
1

 

ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
 
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

Our consolidated financial statements should be read in conjunction with this discussion. 

Overview

The largest portion of our business is devoted to coal mining in the state of Indiana through Sunrise Coal, LLC (a wholly-owned subsidiary) serving the electric power generation industry.  We also own a 45% equity interest in Savoy Energy, L.P., a private oil and gas exploration company with operations in Michigan and a 50% interest in Sunrise Energy, LLC, a private gas exploration company with operations in Indiana. We account for our investments in Savoy and Sunrise Energy using the equity method.

Our largest contributor to revenue and earnings is the Carlisle underground coal mine located in western Indiana, about 30 miles south of Terre Haute.  Over 81% of our coal sales are to customers with large scrubbed coal-fired power plants in the state of Indiana.  Our mines and coal reserves are strategically located in close proximity to our primary customers, which reduces transportation costs and thus provides us with a competitive advantage with respect to those customers; our closest customer’s plant is 13 miles away and the farthest Indiana customer is 100 miles away.  We have access to our primary customers directly through either the CSX Corporation (NYSE: CSX) or through the Indiana Rail Road, majority owned by the CSX.  During 2013 about 12% of our sales were to customers in Central Florida almost 1,000 miles away.

We see an increasing demand for coal produced in the Illinois Basin (ILB) in the future.  Demand for coal produced in the ILB is expected to grow at a rate faster than overall U.S. coal demand due to ILB coal having higher heating content than Powder River Basin (PRB) and lower cost structure than Central Appalachia (CAAP) coal. Many utilities are scrubbing to meet emission requirements beyond just sulfur compliance, even utilities that burn exclusively PRB.  Once scrubbed, those utilities are usually capable of burning ILB coal.  It is this trend of new scrubber installations coupled with rising CAAP cost structure that is leading to increased switching from CAAP coal to ILB coal.  Some fuel switching will also occur from PRB to ILB in newly scrubbed utilities located near ILB coal supply.

Our customers have made or announced plans to make significant investments in pollution control equipment at their plants.  Due to these large investments none of these plants are scheduled for retirement; thus we expect to be supplying these plants for many years.  It is not economical for the smaller, older, less efficient power plants to install scrubbers and other pollution control devices; accordingly, those type plants most likely will be retired in the coming years.

Our Coal Contracts

We have close relationships with our customers: Duke Energy Corporation (NYSE:DUK), Hoosier Energy, an electric cooperative, and Indianapolis Power & Light Company, a wholly-owned subsidiary of The AES Corporation (NYSE:AES). During 2013 and 2012 we sold 400,600 tons and 185,000 tons, respectively to an Orlando utility through an arrangement we have with an affiliate of JP Morgan. We believe these Florida sales are an indication of the trend of ILB coal replacing CAAP coal that has traditionally supplied the southeast markets.  During 2013 we sold about one million tons each to two customers, about 500,000 tons to the third customer and about 400,000 tons to the fourth customer.


 
2

 

The table below illustrates the status of our current coal contracts
 
Year
 
    Contracted Tons
 
Average Price/Ton
   
               
2014
   
3,504,000*
   
$42.72
 
    2015
   
1,650,000
   
41.99
 
       2016
   
689,000
   
40.93**
.
     Total
   
5,843,000
       
 
*Includes about 150,000 tons from our new Ace-in-the-Hole surface mine.

**During 2013, to accommodate one of our major customers, we entered into three separate agreements that allowed them to defer 338,000 tons originally to be delivered in 2013 to sometime in 2016. Under the agreements they agreed to pay us an average of $5.36/ton over the life of the deferral periods and we recognize the revenue accordingly as required by US GAAP. Therefore, we recognized $251,000 in the fourth quarter of 2013 and will recognize $781,000 during each of the years 2014 and 2015; otherwise our average price/ton in 2016 would be $43.57.

We expect to continue selling a significant portion of our coal under supply agreements with terms of one year or longer. Typically, customers enter into coal supply agreements to secure reliable sources of coal at predictable prices while we seek stable sources of revenue to support the investments required to open, expand and maintain or improve productivity at the mines needed to supply these contracts.  The terms of coal supply agreements result from competitive bidding and extensive negotiations with customers.

Current Projects

All of our underground coal reserves are high sulfur (4.5 - 6#) with a BTU content in the 11,500 range. As discussed below, the Ace surface mine is low sulfur (1.5#) with a BTU content of 11,400.  We have no met coal reserves, only steam (thermal) coal reserves. Below is a discussion of our current projects preceded by a table of our coal reserves.

Reserve Table - Controlled Tons (in millions):
       
Year-End Reserves
   
Annual Capacity
 
2013
 
2012
       
Proven
 
Probable
 
Total
 
Proven
 
Probable
 
Total
                             
Carlisle (assigned)
 
3.4
 
33.5
 
8.6
 
42.1
 
34.2
 
9.3
 
43.5
Ace-in-the-Hole (assigned)
 
0.5
 
3.1
     
3.1
 
3.1
     
3.1
Bulldog (unassigned)
     
19.6
 
16.2
 
35.8
 
19.5
 
16.1
 
35.6
War Eagle (unassigned)
     
27.7
 
15.4
 
43.1
 
15.5
 
13.9
 
29.4
  Total
 
3.9
 
83.9
 
40.2
 
124.1
 
72.3
 
39.3
 
111.6
                             
Assigned
             
45.2
         
46.6
Unassigned
             
                 78.9
         
65.0
  
             
124.1
         
111.6

 
 
3

 


Active Reserve (assigned) - Carlisle Mine (underground)
 
Our coal reserves at December 31, 2013 assigned to the Carlisle Mine were 42.1 million tons compared to beginning of year reserves of 43.5 million tons.  Primarily through the execution of new leases, our reserve additions of 2.5 million tons replaced 80% of our 2013 production of 3.1 million tons. We reduced our reserves by 810,000 tons due to revised mining plans.  The mine is located near the town of Carlisle, Indiana in Sullivan County and became operational in January 2007. The coal is accessed with a slope to a depth of 340'. The coal is mined in the Indiana Coal V seam which is highly volatile bituminous coal and is the most economically significant coal in Indiana.  The Indiana V seam has been extensively mined by underground and surface methods in the general area. The coal thickness in the project area is 4' to 7'.
 
The mine has several advantages as listed below:
 
SO2 - Historically, Carlisle has guaranteed a 6# SO2 product; however, with the addition of the Ace-in-the-Hole Mine we can blend lower sulfur coal with Carlisle coal and guarantee a mid-sulfur product which should command a higher price and increase our customer base.  Few mines in the ILB have the ability to offer their customers various ranges of SO2. Carlisle has supplied coal to 11 different power plants.  
 
• 
Chlorine - Our reserves have lower chlorine (<0.10%) than average ILB reserves of 0.22%.  Much of the ILB’s new production is located in Illinois and possesses chlorine content in excess of .30%.  The relatively low chlorine content of our reserves is attractive to buyers given their desire to limit the corrosive effects of chlorine in their power plants.

• 
Transportation - Carlisle has a double 100 rail car loop facility and a four-hour certified batch load-out facility connected to the CSX railroad.  The Indiana Rail Road (INRD) also has limited running rights on the CSX to our mine.  Dual rail access gives us a freight advantage to more customers.  Long term, the CSX anticipates our coal being shipped to southeast markets via their railroad.  We sell our coal FOB the mine and substantially all of our coal is transported by rail.  However, on occasion we have shipped to three power plants via truck.

New Mine (assigned) - Ace-in-the-Hole Mine (Ace) (surface)
 
In November 2012 we purchased for $6 million permitted fee coal reserves, coal leases and surface properties near Clay City, Indiana in Clay County.  The Ace mine is 42 road miles northeast of the Carlisle Mine.  We control 3.1 million tons of proven coal reserves of which we own 1.2 million tons in fee.  We mine two primary seams of low sulfur coal which make up 2.9 million of the 3.1 million tons controlled.  Both of the primary seams are low sulfur (2# SO2) Mine development began in late December 2012 and we began shipping coal in late August 2013.  We truck low sulfur coal from Ace to Carlisle to blend with Carlisle’s high sulfur coal. Many utilities in the southeastern U.S. have scrubbers with lower sulfur limits (4# SO2) which cannot accept the higher sulfur contents of the ILB (6# SO2). Blending Carlisle coal to a lower sulfur specification enables us to market Carlisle coal to more customers.  We currently have a contract at Carlisle which requires us to blend coal from Ace to meet sulfur specifications.  We also expect to ship low sulfur coal from Ace direct to unscrubbed customers that require low sulfur (2# SO2).  We expect the maximum capacity of Ace to be 500,000 tons annually. Ace currently has 30% of its capacity contracted for 2014.  We have invested $22 million in minerals, land, equipment and development as of December 31, 2013.

During the last half of 2013 we sold 26,000 high sulfur and 10,000 low sulfur tons from Ace.  Ace transitioned to the production stage in October.

 
4

 
New Reserve (unassigned) - Bulldog Mine (underground)
 
We have leased roughly 19,300 acres in Vermillion County, Illinois near the village of Allerton.  Based on our reserve estimates we currently control 35.8 million tons of coal reserves. A considerable amount of our leased acres has yet to receive any exploratory drilling, thus we anticipate our controlled reserves to grow as we continue drilling in 2014.  The permitting process was started in the summer of 2011, and we filed the formal permit with the state of Illinois and the appropriate Federal regulators during June 2012.  We currently expect to receive an approved mining permit in the fourth quarter of 2014.
 
Full-scale mine development will not commence until we have a sales commitment. We estimate the costs to develop this mine to be $150 million at full capacity of three million tons annually.
 
New Reserve (unassigned) – War Eagle Mine (underground)
 
We have leased roughly 11,000 acres in Lawrence County, Illinois near the village of Russellville. Based on our reserve estimates we currently control 43.1 million tons of coal reserves. This reserve is located about 20 miles southwest of the Carlisle Mine. Our initial testing indicates that this reserve’s minability and coal quality is very similar to the Carlisle reserve.

We anticipate filing for a mining permit in late 2014. Full-scale mine development will not commence until we have a sales commitment. We estimate the costs to develop this mine to be $150 million at full capacity of 3.3 million tons annually.

Unassigned reserves represent coal reserves that would require new mineshafts, mining equipment, and plant facilities before operations could begin on the property. The primary reason for this distinction is to inform investors which coal reserves will require substantial capital expenditures before production can begin.

Ohio River Terminal

On May 31, 2013 we purchased for $2.8 million a multi-commodity truck/barge terminal. Over 17 acres of secured area is available. The terminal is at mile point 743.8 on the Indiana bank of the Ohio River near the William Natcher Bridge between Rockport and Grandview, Indiana.  Currently the dock will handle third party commodities.  In the long term, we plan to ship coal through the dock.  The terminal is in close proximity to the NS railroad, the CSX railroad and American Electric Power's Rockport generating power plant. We do not expect revenue from this asset until 2015. G&A expenses for this property were about $500,000 during 2013.

Liquidity and Capital Resources
 
Our capex budget for 2014 is about $15 million.  At Carlisle we expect to spend $12 million for maintenance capex and $2.5 million for expansion capex.  At Ace we estimate maintenance capex to be about $500,000. Cash from operations should fund these expenditures. In addition we have about $110 million available under our bank line.

We have no material off-balance sheet arrangements.

Capital Expenditures (capex)

For 2013 our capex was about $31.4 million allocated as follows (in 000's):
       
Carlisle - maintenance capex
  $ 14,602  
Carlisle - expansion/improvements
    2,973  
Carlisle - land and minerals
    346  
Ace - mine development
    4,013  
Ace - surface equipment
    5,858  
Other projects
    3,685  
Items accrued for but not paid
    (85 )
Capex per the Cash Flow Statement
  $ 31,392  

 
5

 

Results of Operations

Quarterly coal sales and cost data (in 000’s):
 
 
2013
 
   
1st
   
2nd
   
3rd
   
4th
   
Full Year
 
Tons sold
    840       774       817       757       3,188  
Coal sales
  $ 33,995     $ 34,149     $ 34,985     $ 34,307     $ 137,436  
Average price/ton
    40.47       44.12       42.82       45.32       43.11  
Wash plant recovery
    74.0     70.9     68.0     63.2 %     69.0 %
Operating costs
  $ 23,290     $ 22,262     $ 23,407     $ 23,934     $ 92,893  
Average cost/ton
    27.73       28.76       28.65       31.62       29.14  
Margin
    10,705       11,887       11,578       10,373       44,543  
Margin/ton
    12.74       15.36       14.17       13.70       13.97  
Capex
    8,604       6,174       8,780       7,834       31,392  

  
2012
 
   
1st
   
2nd
   
3rd
   
4th
   
Full Year
 
Tons sold
    701       743       810       752       3,006  
Coal sales
  $ 29,620     $ 32,487     $ 36,152     $ 33,111     $ 131,370  
Average price/ton
    42.25       43.72       44.63       44.03       43.70  
Wash plant recovery
    73.1     71.2     71.1     71.7     71.8
Operating costs
  $ 18,433     $ 18,816     $ 20,745     $ 21,745     $ 79,739  
Average cost/ton
    26.29       25.32       25.61       28.91       26.53  
Margin
    11,187       13,671       15,407       11,366       51,631  
Margin/ton
    15.96       18.40       19.02       15.12       17.17  
Capex
    2,372       1,857       4,993       16,987       26,209  


 
 
 
Year
 
 
 
 
Tons
 
 
 
Average Sales
Price/ton
 
 
 
Average
Cost/ton
 
 
 
Margin/
ton
 
 
 
Margin
(in millions)
 
2012
 
3,006,000
 
$43.70
 
$26.53
 
$17.17
 
$51.6
 
2013
 
3,188,000
 
  43.11
 
 29.14
 
  13.97
 
  44.5
 
2014*
 
3,504,000
 
  42.72
 
 28.50
 
  14.22
 
  49.8
 
 
_____________________________________
*Sales are contracted for 2014. Average cost per ton is an estimate.

During much of 2013 we experienced difficult mining conditions and lower recoveries at Carlisle.  In the fourth quarter of 2013 we experienced our highest cost of production ever due to extremely low recovery.  Additionally, several production days were lost due to weather and operational issues at Carlisle.  We estimate 2014 costs will be lower than 2013 due to improving recovery.  We are making significant investments to our wash plant in an effort to improve recovery.  The wash plant recovery for January 2014 was 68.6%.  We are focused on reducing our costs to the projected $28.50/ton set forth in the table above. January 2014 costs per ton were less than the projected $28.50.

Capex in the fourth quarter of 2012 includes $9 million for the purchase of the Ace surface mine and another $4 million for land at Bulldog and Carlisle.

 
6

 
Other Analyses of Results of Operations

Savoy’s activity is discussed below.

The increase in equity income from Sunrise Energy was due to higher natgas prices.

The increase in DD&A was due to additions to plant and equipment.

MSHA Reimbursements

Some of our coal contracts allow us to pass on certain costs incurred resulting from changes in costs to comply with mandates issued by MSHA or other government agencies. We do not recognize any revenue until customers have notified us that they accept the charges.  

We submitted our incurred costs for 2010 in September 2011 for $4.2 million.  One of the customers agreed with our analysis and paid $2.3 million in February 2012 and the other agreed with our analysis in May 2012. Accordingly, $2.3 million was recorded in the first quarter and the other $1.9 million was recorded in the second quarter of 2012.

We submitted our incurred costs for 2011 in October 2012 for $3.7 million. $2.1 million in reimbursements were recorded in the first quarter 2013 and $1.6 million were recorded in the fourth quarter. Based on past experience we expect to collect the 2012 costs in 2014 and the 2013 costs in 2015.
 
Income Taxes
 
During 2013 our effective tax rate was 25%.  For 2014, we are projecting an effective tax rate of 25% or slightly less.  Based on our projections, we are forecasting a total federal and state tax obligation in excess of existing prepayments of $4.6 million, resulting in additional outlays of cash for income taxes.  In addition, we expect the tax consequences between income tax and financial reporting purposes to result in a reduction to the deferred tax liability with a corresponding deferred tax benefit. 
 
45% Ownership in Savoy
 
Savoy operates almost exclusively in Michigan.  They have an interest in the Trenton-Black River Play in southern Michigan.  They hold 144,000 gross acres (about 72,000 net) in this area.  During 2013 Savoy drilled 30 gross wells in this play of which 10 were dry, 17 were successful, and three are still being evaluated. During 2014 Savoy plans on drilling 20 or more additional wells in the play.  Drilling locations in this play are identified based on the evaluation of extensive 3-D seismic shoots. Savoy operates their own wells and their working interest averages between 30 and 60% and their net revenue interest averages between 25 and 48%. Savoy’s net daily oil production currently averages about 1,100 barrels. Savoy has an interest in about 96 gross wells (37 net).
 
Late last year Savoy engaged Energy Spectrum Advisors Inc. (ESA) to market its Trenton-Black River (TBR) operated oil properties located in southeast Michigan. ESA has offices in Dallas and Houston.  More information will be posted to the ESA website in early March 2014. 
 
The reserve quantity and value information set forth in the tables below, do not agree to the Brock Engineering Report as such report only includes the TBR properties.  The other properties are not significant, but have been included in the tables below.  The TBR properties comprise about 95% of the PV10 amounts.
 
We are looking forward to the opportunity to potentially effect a monetization of our Savoy investment.  
 
 
7

 
The table below provides detail for Savoy’s operations for the last two years; such unaudited amounts are to the 100%, in other words not shown proportionate to our 45% interest (financial statement data in thousands):

     
2013
     
2012
 
Revenue:
               
   Oil
 
$
32,057
   
$
25,830
 
   NGLs (natural gas liquids)
   
900
     
926
 
   Natgas
   
709
     
368
 
   Contract drilling
   
5,409
     
4,555
 
   Other
   
3,173
     
373
 
     Total revenue
   
42,248
     
32,052
 
Costs and expenses:
               
      LOE (lease operating expenses)
   
3,262
     
2,659
 
   Severance tax
   
2,476
     
2,015
 
   Contract drilling costs
   
3,520
     
3,161
 
   DD&A (depreciation, depletion & amortization)
   
5,802
     
6,387
 
   G&G (geological and geophysical costs)
   
5,084
     
3,208
 
   Dry hole costs
   
3,066
     
3,244
 
   Impairment of unproved properties
   
3,999
     
3,778
 
   Other exploration costs
   
451
     
340
 
   G&A (general & administrative)
   
1,662
     
1,287
 
   Stock option expense
           
1,448
 
      Total expenses
   
29,322
     
27,527
 
                 
Net income
 
$
12,926
   
$
4,525
 

                 
The information below is not in thousands:
               
Oil production – barrels
   
337,950
     
295,000
 
Average oil prices/barrel
 
$
95.00
   
$
88.00
 
Oil reserves in barrels
   
3,246,000
     
1,545,000
 
NGL reserves in barrels
   
218,000
     
64,000
 
Natgas reserves in Mcf
   
2,875,000
     
2,448,000
 
Oil prices/barrel used for PV 10
 
$
94.66
   
$
91.00
 
PV 10: proved reserves
 
$
200,707,000
   
$
78,000,000
 
PV 10: proved developed reserves
 
$
105,922,000
   
$
48,000,000
 

The data below is shown proportionate to our approximate 45% ownership in Savoy.
 
PV 10: proved reserves
  $ 90,820,000     $ 35,303,000  
PV 10: proved developed reserves
  $ 47,930,000     $ 21,725,000  


 
8

 
 
Critical Accounting Estimates and Significant Accounting Policies
 
We believe that the estimates of our coal reserves and our deferred tax assets and liability accounts are our only critical accounting estimates. The reserve estimates are used in the DD&A calculation, in our impairment test and in our internal cash flow projections.  If these estimates turn out to be materially under or over-stated; our DD&A expense and impairment test may be affected. Furthermore, if our coal reserves are materially overstated, our liquidity and stock price could be adversely affected.
 
We have analyzed our filing positions in all of the federal and state jurisdictions where we are required to file income tax returns, as well as all open tax years in these jurisdictions.  We identified our federal tax return and our Indiana state tax return as “major” tax jurisdictions.  During 2012 the IRS completed an examination of our 2009 and 2010 federal tax returns and there were no significant adjustments.  During 2012 the State of Indiana completed their examination of our 2008-2010 returns and no adjustments were proposed.  We believe that our income tax filing positions and deductions will be sustained on audit and do not anticipate any adjustments that will result in a material change to our consolidated financial position. 

Our significant accounting policies are set forth in Note 1 to the Financial Statements.

Yorktown Distributions

As previously disclosed, Yorktown Energy Partners and its affiliated partnerships (Yorktown) have made eight distributions to their numerous partners totaling 6 million (750,000 per distribution) shares since May 2011.  In the past these distributions were made soon after we filed our Form 10-Qs and Form 10-Ks.  Currently they own 9.7 million shares of our stock representing about 34% of total shares outstanding.

We have been informed by Yorktown that they have not made any determination as to the disposition of their remaining Hallador stock. While we do not know Yorktown’s ultimate strategy to realize the value of their Hallador investment for their partners, we expect that over time such distributions will improve our liquidity and float.

If and when we are advised of another Yorktown distribution, we will timely report such on a Form 8-K.

New Accounting Pronouncements
 
None of the recent FASB pronouncements will have any material effect on us.



 
 



 
9

 







REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors and Stockholders
Hallador Energy Company
Denver, Colorado


We have audited the accompanying consolidated balance sheet of Hallador Energy Company and Subsidiaries (the “Company”) as of December 31, 2012 and 2013, and the related consolidated statements of comprehensive income, cash flows, and stockholders' equity for each of the years in the two year period ended December 31, 2013.  These financial statements are the responsibility of the Company's management.  Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.  Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.  Accordingly, we express no such opinion.  An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Hallador Energy Company and Subsidiaries, as of December 31, 2012 and 2013, and the results of their operations and their cash flows for each of the years in the two year period ended December 31, 2013, in conformity with accounting principles generally accepted in the United States of America.



/s/ EKS&H LLLP

February 28, 2014
Denver, Colorado


 
10

 

Consolidated Balance Sheet
As of December 31,
(in thousands, except share data)
 
ASSETS
 
2013
   
2012
 
Current assets:
           
Cash and cash equivalents
 
$
16,228
   
$
21,888
 
Accounts receivable
   
10,577
     
8,127
 
Prepaid income taxes
   
4,661
         
Coal inventory
   
4,778
     
2,342
 
Parts and supply inventory
   
2,826
     
2,264
 
Other
   
291
     
242
 
Total current assets
   
39,361
     
34,863
 
                 
Coal properties, at cost:
               
Land and mineral rights
   
26,476
     
22,705
 
Buildings and equipment
   
148,077
     
131,566
 
Mine development
   
85,333
     
71,046
 
     
259,886
     
225,317
 
Less - accumulated DD&A
   
(77,545
)
   
(58,479
)
     
182,341
     
166,838
 
Investment in Savoy
   
16,733
     
12,230
 
Investment in Sunrise Energy
   
4,573
     
3,969
 
Other assets (Note 9)
   
17,405
     
11,307
 
   
$
260,413
   
$
229,207
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
Accounts payable and accrued liabilities
 
$
10,357
   
$
9,386
 
Income taxes
           
1,660
 
Total current liabilities
   
10,357
     
11,046
 
                 
Long-term liabilities:
               
Bank debt
   
16,000
     
11,400
 
Deferred income taxes
   
43,304
     
35,863
 
Asset retirement obligations
   
5,290
     
2,573
 
Other
   
2,128
     
6,316
 
Total long-term liabilities
   
66,722
     
56,152
 
Total liabilities
   
77,079
     
67,198
 
Commitments and contingencies
               
Stockholders’ equity:
               
Preferred stock, $.10 par value, 10,000 shares authorized; none issued
               
Common stock, $.01 par value, 100,000 shares authorized; 28,751 and 28,529 outstanding, respectively
   
287
     
285
 
Additional paid-in capital
   
87,872
     
86,576
 
Retained earnings
   
94,796
     
75,118
 
Accumulated other comprehensive income
   
379
     
30
 
Total stockholders’ equity
   
183,334
     
162,009
 
   
$
260,413
   
$
229,207
 

 
See accompanying notes.

 
 
11

 
Consolidated Statement of Comprehensive Income
For the years ended December 31,
(in thousands, except per share data)
 
 
   
2013
   
2012
 
Revenue:
           
Coal sales
 
$
137,436
   
$
131,370
 
Equity income – Savoy
   
5,827
     
2,039
 
Equity income - Sunrise Energy
   
629
     
167
 
 Liability extinguishment (Note 12)
   
4,300
         
Gain on sale of land
           
2,748
 
Other income (Note 9)
   
5,678
     
4,999
 
     
153,870
     
141,323
 
Costs and expenses:
               
Operating costs and expenses
   
92,893
     
79,739
 
DD&A
   
18,585
     
16,028
 
Coal exploration costs
   
2,360
     
2,453
 
SG&A
   
7,669
     
7,532
 
Interest
   
1,547
     
1,096
 
     
123,054
     
106,848
 
                 
Income before income taxes
   
30,816
     
34,475
 
                 
Less income taxes:
               
Current
   
221
     
5,905
 
Deferred
   
7,441
     
4,763
 
     
7,662
     
10,668
 
                 
Net income*
 
$
23,154
   
$
23,807
 
                 
Net income per share:
               
Basic
 
$
.81
   
$
.84
 
Diluted
 
$
.80
   
$
.83
 
                 
Weighted average shares outstanding:
               
Basic
   
28,595
     
28,331
 
Diluted
   
28,906
     
28,843
 
-----------------------------------------------------
 *There is no material difference between net income and comprehensive income.
 






See accompanying notes.
 
 
 
12

 

 

Consolidated Statement of Cash Flows
For the years ended December 31,
(in thousands)
  
   
2013
   
2012
 
Operating activities:
           
Net income
 
$
23,154
   
$
23,807
 
Gain on sale
           
(2,748
)
Liability extinguishment
   
(4,300
)
       
Deferred income taxes
   
7,441
     
4,763
 
Equity income – Savoy and Sunrise Energy
   
(6,456
)
   
(2,206
)
Cash distributions from Savoy and Sunrise Energy
   
1,325
     
1,943
 
DD&A
   
18,585
     
16,028
 
Stock-based compensation
   
2,155
     
2,655
 
Taxes paid on vesting of RSUs
   
(780
)
   
(739
)
Change in current assets and liabilities:
               
Accounts receivable
   
(2,394
)
   
(1,058
Coal inventory
   
(2,436
)
   
(479
Income taxes
   
(6,327
)
   
(3,465
Accounts payable and accrued liabilities
   
1,130
     
1,060
 
Other
   
(3,916
)
   
(2,519
Cash provided by operating activities
   
27,181
     
37,042
 
Investing activities:
               
Proceeds from sale of properties
           
7,630
 
Capital expenditures for coal properties
   
(31,392
)
   
(26,209
)
Ohio River terminal
   
(2,836
)
       
Investment in Sunrise Energy
           
(506
Marketable securities
           
(1,221
)
Other
   
263
     
(48
Cash used in investing activities
   
(33,965
)
   
(20,354
)
Financing activities:
               
Payments of bank debt
           
(7,500
)
Bank borrowings
   
4,600
     
1,400
 
Deferred financing costs
           
(1,544
)
Dividends
   
(3,476
)
   
(23,374
)
Stock option buy-out
           
(1,461
Other
           
137
 
Cash provided by (used in) financing activities
   
1,124
     
(32,342
)
Decrease in cash and cash equivalents
   
(5,660
)
   
(15,654
Cash and cash equivalents, beginning of year
   
21,888
     
37,542
 
Cash and cash equivalents, end of year
 
$
16,228
   
$
21,888
 
                 
Cash paid for interest
 
$
1,028
   
$
622
 
Cash paid for income taxes
   
6,045
     
9,250
 
Increase in ARO
   
2,535
     
159
 







See accompanying notes.


 
13

 



Consolidated Statement of Stockholders’ Equity
(in thousands)
 
 
   
Shares
   
Common Stock
   
Additional Paid-in Capital
   
Retained Earnings
   
Accumulated
 Other Comprehensive Income
   
Total
 
Balance January 1, 2012
   
28,309
      $
283
    $
85,984
      $
74,685
    $
             41
      $
   160,993
 
                                               
   Stock-based compensation
   
20
             
2,655
                   
       2,655
 
Stock issued on vesting of RSUs
   
290
     
2
                           
2
 
Taxes paid on vesting of RSUs
   
(90
)
           
(739
)
                 
(739
)
Stock option buy-out for cash
                   
(1,461
)
                 
(1,461
)
Dividends
                           
(23,374
)
         
(23,374
)
Net income
                           
23,807
           
23,807
 
Other
                   
137 
             
(11
)
   
126
 
Balance December 31, 2012
   
28,529
     
285
     
86,576
     
75,118
     
30
     
162,009
 
                                                 
   Stock-based compensation
   
13
             
2,155
                     
2,155
 
Stock issued on vesting of RSUs
   
316
     
2
                             
2
 
Taxes paid on vesting of RSUs
   
(107
)
           
(780
)
                   
(780
)
Dividends
                           
(3,476
)
           
(3,476
)
Net income
                           
23,154
             
23,154
 
   Other
                   
(79
           
349
     
270
 
Balance December 31, 2013
   
28,751
   
$
287
   
$
87,872
   
$
94,796
    $
 
379
   
$
183,334
 
  
  
  



See accompanying notes.


  

 
14

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
(1)   Summary of Significant Accounting Policies
 
Basis of Presentation and Consolidation
 
The consolidated financial statements include the accounts of Hallador Energy Company and its wholly-owned subsidiary Sunrise Coal, LLC (Sunrise).  All significant intercompany accounts and transactions have been eliminated.  We are engaged in the production of steam coal from mines located in western Indiana.  We own a 45% equity interest in Savoy Energy L.P., a private oil and gas company which has operations in Michigan and a 50% interest in Sunrise Energy LLC, a private entity engaged primarily in natgas operations in the same vicinity as the Carlisle mine.
 
Reclassification
 
To maintain consistency and comparability, certain amounts in the 2012 financial statements have been reclassified to conform to current year presentation.
 
Inventories
 
Coal and supplies inventories are valued at the lower of average cost or market. Coal inventory costs include labor, supplies, equipment costs and overhead.
 
Advance Royalties
 
Coal leases that require minimum annual or advance payments and are recoverable from future production are generally deferred and charged to expense as the coal is subsequently produced.
 
Coal Properties
 
Coal properties are recorded at cost. Interest costs applicable to major asset additions are capitalized during the construction period. Expenditures that extend the useful lives or increase the productivity of the assets are capitalized. The cost of maintenance and repairs that do not extend the useful lives or increase the productivity of the assets are expensed as incurred.  Other than land and underground mining equipment, coal properties are depreciated using the units-of-production method over the estimated recoverable reserves. Surface and underground mining equipment is depreciated using estimated useful lives ranging from five to twenty years.
 
If facts and circumstances suggest that a long-lived asset may be impaired, the carrying value is reviewed for recoverability. If this review indicates that the carrying value of the asset will not be recoverable through estimated undiscounted future net cash flows related to the asset over its remaining life, then an impairment loss is recognized by reducing the carrying value of the asset to its estimated fair value.
 
Mine Development
 
Costs of developing new coal mines, including asset retirement obligation assets, or significantly expanding the capacity of existing mines, are capitalized and amortized using the units-of-production method over estimated recoverable (proved and probable) reserves.
 
Asset Retirement Obligations (ARO) - Reclamation
 
At the time they are incurred, legal obligations associated with the retirement of long-lived assets are reflected at their estimated fair value, with a corresponding charge to mine development. Obligations are typically incurred when we commence development of underground and surface mines, and include reclamation of support facilities, refuse areas and slurry ponds.

Obligations are reflected at the present value of their future cash flows.  We reflect accretion of the obligations
for the period from the date they are incurred through the date they are extinguished. The asset retirement obligation assets are amortized using the units-of-production method over estimated recoverable (proved and probable) reserves.  We are using a 5.5% discount rate.
 
 
15

 
Federal and state laws require that mines be reclaimed in accordance with specific standards and approved reclamation plans, as outlined in mining permits.  Activities include reclamation of pit and support acreage at surface mines, sealing portals at underground mines, and reclamation of refuse areas and slurry ponds.
 
We assess our ARO at least annually and reflect revisions for permit changes, changes in our estimated reclamation costs and changes in the estimated timing of such costs.
 
The table below (in thousands) reflects the changes to our ARO:
 
   
2013
   
2012
 
Balance beginning of year
 
$
2,573
   
$
2,276
 
Accretion
   
182
     
138
 
Additions – primarily Ace for 2013
   
2,535
     
159
 
Balance end of year
 
$
5,290
   
$
2,573
 
 
Statement of Cash Flows
 
Cash equivalents include investments with maturities when purchased of three months or less.
 
Income Taxes
 
Income taxes are provided based on the liability method of accounting.  The provision for income taxes is based on pretax financial income. Deferred tax assets and liabilities are recognized for the future expected tax consequences of temporary differences between income tax and financial reporting and principally relate to differences in the tax basis of assets and liabilities and their reported amounts, using enacted tax rates in effect for the year in which differences are expected to reverse.
 
Earnings per Share
 
Basic earnings per share are computed on the basis of the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share are computed on the basis of the weighted average number of shares of common stock plus the effect of dilutive potential common shares outstanding during the period using the treasury stock method. Dilutive potential common shares include restricted stock units. 
 
Use of Estimates in the Preparation of Financial Statements
 
The preparation of financial statements in conformity with generally accepted accounting principles requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period.  Actual amounts could differ from those estimates.  The most significant estimates included in the preparation of the financial statements are related to deferred income tax assets and liabilities and coal reserves.
 
Revenue Recognition
 
We recognize revenue from coal sales at the time risk of loss passes to the customer at contracted amounts and amounts are deemed collectible.
 
Long-term Contracts
 
We evaluate each of our contracts to determine whether they meet the definition of a derivative and they do not.  As of December 31, 2013, we are committed to supply to our customers 5.8 million tons of coal during the next three years. During 2013 four of our customers accounted for 94% of our coal sales: one for 39%, the second for 29%, the third for 14% and the fourth for 12%. During 2012 three of our customers accounted for 93% of our coal sales: one for 46%, the second for 31%, and the third for 16%.

We are paid every two to four weeks and do not expect any credit losses.

Stock-based Compensation

Stock-based compensation is measured at the grant date based on the fair value of the award and is recognized as expense over the applicable vesting period of the stock award (generally three to four years) using the straight-line method.
 
 
16

 
New Accounting Pronouncements
 
None of the recent FASB pronouncements will have any material effect on us.
 
Subsequent Events
 
We have evaluated all subsequent events through the date the financial statements were issued. No material recognized or non-recognizable subsequent events were identified.
 
(2)   Bill and Hold
 
Early in 2012 two of our customers advised us that their coal stockpiles were increasing and asked us to consider storing their coal on our property. In April 2012 we entered into a storage agreement with one customer to store 250,000 tons for a minimum of one year and up to a maximum of two years. In June 2012 we entered into a similar storage agreement with the second customer. During the 2013 second quarter we increased the storage agreement by 50,000 tons for one of the customers. We continue to sell the coal as contracted to these customers.  The risks and rewards of ownership pass from us to them as coal is placed into segregated storage. We are paid a nominal storage fee in addition to our contracted price at the time the coal is placed in storage. During the first half of 2013, 145,000 tons were placed in storage for the first customer and nil for the second customer. We have recognized $7.3 million in revenue from these “bill and hold” arrangements for 2013. No tons were placed in storage during the last half of 2013. As of December 31, 2013, we have in storage 300,000 tons for the first customer and 250,000 tons for the second. There were no changes in payment terms with our customers and, as of December 31, 2013, all receivables outstanding from these two customers had been collected.

(3)   Income Taxes (in thousands)
 
Our income tax is different than the expected amount computed using the applicable federal and state statutory income tax rates.  The reasons for and effects of such differences for the years ended December 31 are below: 


   
2013
   
2012
 
Expected amount
 
$
10,784
   
$
12,064
 
State income taxes, net of federal benefit
   
1,540
     
1,723
 
Percentage depletion
   
(4,373
)
   
(1,816
)
Other
   
(289
)
   
(1,303
)
   
$
7,662
   
$
10,668
 



The deferred tax assets and liabilities resulting from temporary differences between book and tax basis are comprised of the following at December 31:
 
   
2013
   
2012
 
Long-term deferred tax assets:
           
Stock-based compensation
 
 $
372
   
 $
582
 
Investment in Savoy
   
1,885
     
1,582
 
Oil and gas properties
   
913
     
1,778
 
Net long-term deferred tax assets
   
3,170
     
3,942
 
Long-term deferred tax liabilities:
               
Coal properties
   
(46,474
)
   
(39,805
)
Net deferred tax liability
 
$
43,304
   
$
35,863
 
 
We have analyzed our filing positions in all of the federal and state jurisdictions where we are required to file income tax returns, as well as all open tax years in these jurisdictions.  We identified our federal tax return and our Indiana state tax return as “major” tax jurisdictions.  During 2012 the IRS completed an examination of our 2009 and 2010 federal tax returns and there were no significant adjustments.  During 2012 the State of Indiana completed their examination of our 2008-2010 returns and no adjustments were proposed.  We believe that our income tax filing positions and deductions will be sustained on audit and do not anticipate any adjustments that will result in a material change to our consolidated financial position. 

 
17

 
(4)   Stock Compensation Plans
 
Restricted Stock Units
 
At December 31, 2013 we had 164,000 Restricted Stock Units (RSUs) outstanding and 840,000 available for future issuance.  The outstanding RSUs have a value of $9 million based on our current stock price of $8.29.  On February 1, 2014 we granted 920,000 RSUs to key employees of which 720,000 vest equally over four years and 200,000 over two years. Our stock price on grant date was $7.66.  In April 2012, we granted 143,000 RSUs with cliff vesting over three years; our stock closed at $9 on grant date. We expect 310,000 RSUs to vest/lapse during 2014 under our current vesting schedule.
 
During 2013 and 2012, there were 315,500 and 297,500 RSUs that vested, respectively. On the vesting dates the shares had a value of $2.3 million for 2013 and $2.4 million for 2012. Under our RSU plan participants are allowed to relinquish shares to pay for their required minimum statutory income taxes.
 
Stock-based compensation expense for 2013 was $2.2 million and for 2012 was $2.7 million. For 2014, based on existing RSUs outstanding, stock-based compensation expense will be $2.7 million.
 
Stock Options
 
On October 31, 2012 we paid our CEO $1.5 million in exchange for him relinquishing his 200,000 stock options with a $2.30 strike price.  The stock was selling for $9.50 on the transaction date. We no longer have any stock options outstanding.
 
Stock Bonus Plan
 
Our stock bonus plan was authorized in late 2009 with 250,000 shares. Currently, we have about 86,000 shares left in such plan.
 
(5)   Bank Debt
 
During October 2012, Sunrise Coal, our wholly-owned subsidiary, entered into a new credit agreement (the “Credit Agreement”) with PNC Bank, as administrative agent, and the lenders named therein. The Credit Agreement replaced the previous credit agreement we had with PNC. Closing costs on this new facility were about $1.5 million which were deferred and are being amortized over five years.  Outstanding debt at December 31, 2013 was $16 million.
 
 
18

 
The Credit Agreement provides for a $165 million senior secured revolving credit facility. The facility matures in five years. The facility is collateralized by substantially all of Sunrise’s assets and we are the guarantor. We will draw on the facility as needed for development of our new projects in Illinois and Indiana.
 
All borrowings under the Credit Agreement bear interest, at LIBOR plus 2% if the leverage ratio is less than 1.5X (which it currently is), LIBOR plus 2.5% if the leverage ratio is over 1.5 but less than 2X and at LIBOR plus 3% if the leverage ratio is over 2X. LIBOR was 17 BPS at December 31, 2013. The maximum leverage ratio is 2.75X.  The leverage ratio is equal to funded debt/EBITDA. The annual commitment fee is 50 BPS but falls to 37.5 BPS if we borrow more than 33% of the facility.  The maximum that we can currently borrow is $126 million due to our current covenants. The Credit Agreement also imposes certain other customary restrictions and covenants as well as certain milestones we must meet in order to draw down the full amount.
 
(6)   Equity Investment in Savoy
 
We own a 45% interest in Savoy Energy L.P. (Savoy), a private company engaged in the oil and gas business primarily in the state of Michigan.  Savoy uses the successful efforts method of accounting.  We account for our interest in Savoy using the equity method of accounting.

Below (in thousands) to the 100% is a condensed balance sheet at December 31, for both years and a condensed statement of operations for both years.
 
Condensed Balance Sheet
 
   
2013
   
2012
 
Current assets
 
$
29,182
   
$
16,207
 
Oil and gas properties, net
   
25,408
     
21,065
 
Other
   
260
     
263
 
   
$
54,850
   
$
37,535
 
                 
Total liabilities
 
$
16,447
   
$
9,116
 
Partners' capital
   
38,403
     
28,419
 
   
$
54,850
   
$
37,535
 
 
Condensed Statement of Operations
 
   
2013
   
2012
 
Revenue
 
$
42,248
   
$
32,052
 
Expenses
   
(29,322
)
   
(27,527
)
Net income
 
$
12,926
   
$
4,525
 

 
Late last year Savoy engaged Energy Spectrum Advisors Inc. (ESA) to market its Trenton-Black River (TBR) oil properties located in southeast Michigan. ESA has offices in Dallas and Houston.  More information will be posted to the ESA website in early March 2014.  

The reserve quantity and value information set forth in the tables below, do not agree to the Brock Engineering Report as such report only includes the TBR properties.  The other properties are not significant, but have been included in the tables below.  The TBR properties comprise about 95% of the PV10 amounts.
 
We are looking forward to the opportunity to potentially effect a monetization of our Savoy investment.  

 
 
19

 
Unaudited Oil and Gas Reserve Quantity and Value Information (in thousands)
 
The data below is shown proportionate to our approximate 45% ownership in Savoy.
 
Costs incurred are as follows:

   
2013
 
Unproved property acquisition
  $ 1,287  
Development
    858  
Exploration
    7,061  
Total
  $ 9,206  

   
Oil
(Bbls)
   
NGLs
(Bbls)
   
Natgas
(Mcf)
 
                   
January 1, 2013
    700       29       1,108  
Extensions and discoveries
    898       58       442  
Production
    (153 )     (11 )     (96 )
Revisions to previous estimates
    24       23       (153 )
December 31, 2013
    1,469       99       1,301  
                         
Proved developed reserves
    746       60       450  
Proved undeveloped reserves (PUDs)
    723       39       851  

   
Proved
Developed
   
PUDs
   
Total
Proved
 
Future cash flows:
                 
Oil
  $ 70,582     $ 70,662     $ 141,244  
NGLs
    2,551       1,669       4,220  
Natgas
    1,365       976       2,341  
Total cash flows
    74,498       73,307       147,805  
Future production costs
    (12,213 )     (12,233 )     (24,446 )
Future development costs
            (3,073 )     (3,073 )
Future income tax (none since Savoy is a pass-through entity for income tax purposes)
                       
Future net cash flows
    62,285       58,001       120,286  
10% annual discount for estimated timing of cash flows
    (14,355 )     (15,111 )     (29,466 )
Standardized measure of discounted future net cash flows
  $ 47,930     $ 42,890     $ 90,820  
                         

 
20

 
   
2013
 
Beginning of year
  $ 35,300  
Sales, net of production costs
    (12,640 )
Net changes in prices and production costs
    1,600  
Extensions and discoveries
    57,200  
Revisions of previous quantity estimates
    2,100  
Change in production timing and other
    3,700  
Accretion of discount
    3,560  
End of year
  $ 90,820  
         
Average wellhead prices:
       
Oil (per Bbl)
  $ 94.66  
NGLs (per Bbl)
    42.45  
Natgas (per Mcf)
    3.04  

The 2013 reserve estimates shown above have been independently evaluated by Brock Engineering, LLC, which customarily prepares petroleum property analysis for industry and financial organizations and government agencies. Brock Engineering was founded in 1997 and performs consulting petroleum engineering services. Within Brock Engineering, the technical personnel responsible for preparing the estimates set forth in the Brock Engineering reserves report incorporated herein are Timothy J. Brock and Douglas J. Elenbaas. Mr. Brock has been practicing consulting petroleum engineering at Brock Engineering since 1997. Mr. Brock is a Licensed Professional Engineer in the State of Michigan (No. 39603) and has over 33 years of experience in the estimation and evaluation of reserves. He graduated from Michigan Technological University in 1980 with a Bachelor of Science Degree in Geological Engineering. He meets or exceeds the education, training, and experience requirements set forth in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves promulgated by the Society of Petroleum Engineers; he is proficient in judiciously applying industry standard practices to engineering evaluations as well as applying SEC and other industry reserves definitions and guidelines. Mr. Elenbaas has been practicing consulting petroleum engineering at Brock Engineering since 2012. Mr. Elenbaas is a Licensed Professional Engineer in the State of Michigan (No. 32030) and has over 30 years of experience in the estimation and evaluation of reserves. He graduated from the University of Michigan in 1977 with a Bachelor of Science Degree in Chemical Engineering. He meets or exceeds the education, training, and experience requirements set forth in the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves promulgated by the Society of Petroleum Engineers; he is proficient in judiciously applying industry standard practices to engineering evaluations as well as applying SEC and other industry reserves definitions and guidelines.

The estimates of proved reserves are inherently imprecise and are continually subject to revision based on production history, results of additional exploration and development, price changes and other factors.

(7)   Investment in Sunrise Energy

We own a 50% interest in Sunrise Energy, LLC which owns gas reserves and gathering equipment with plans to develop and operate such reserves. Sunrise Energy also plans to develop and explore for coal-bed methane gas reserves on or near our underground coal reserves. They use the successful efforts method of accounting. We account for our interest using the equity method of accounting.

 
21

 

Below (in thousands) to the 100% is a condensed balance sheet at December 31, for both years and a condensed statement of operations for both years.  Sunrise Energy’s proved oil and gas reserves are not material. 

Condensed Balance Sheet
 
             
   
2013
   
2012
 
Current assets
 
$
3,109
   
$
1,754
 
Oil and gas properties, net
   
6,781
     
6,934
 
   
$
9,890
   
$
8,688
 
                 
Total liabilities
 
$
756
   
$
762
 
Members' capital
   
9,134
     
7,926
 
   
$
9,890
   
$
8,688
 
 

Condensed Statement of Operations
 
   
2013
   
2012
 
Revenue
 
$
3,399
   
$
2,450
 
Expenses
   
(2,141
)
   
(2,117
)
Net  income
 
$
1,258
   
$
333
 
 
(8)   Employee Benefits
 
We have no defined benefit pension plans or any post-retirement benefit plans.  We offer our employees a 401(k) Plan, where we match 100% of the first 4% that an employee contributes, a bonus plan based on meeting certain production levels and a discretionary Deferred Bonus Plan for certain key employees.  We also offer health benefits to all employees and their families.  We have 1,162 participants in our employee health plan. The plan does not cover dental, vision, short-term or long-term disability. These coverages are available on a voluntary basis.  We bear some of the risk of our employee health plans. Our health claims are capped at $110,000 per person with a maximum annual exposure of $4 million not including premiums. Our 2013 expense for the 401(k) matching was $700,000 and our expense for health benefits was $4.1 million. Our 2012 expense for the 401(k) matching was $656,000 and our expense for health benefits was $3.65 million.   The 2013 expense for the Deferred Bonus Plan was $467,000 and the 2012 expense was $367,000. The expense for the production bonus plan was $582,000 for 2013 and $684,000 for 2012.
 
Our mine employees are also covered by workers’ compensation and such costs for 2013 and 2012 were about $1.3 million and $875,000, respectively. Workers’ compensation is a no-fault system by which individuals who sustain work related injuries or occupational diseases are compensated. Benefits and coverage are mandated by each state which includes disability ratings, medical claims, rehabilitation services, and death and survivor benefits.  Our operations are protected from these perils through insurance policies.  Our maximum annual exposure is limited to $1 million per occurrence with a $4 million aggregate deductible.  Based on discussions and representations from our insurance carrier we believe that our reserve for our workers’ compensation benefits is adequate.  We have a safety conscious workforce and our worker’s compensation injuries have been minimal.  
 
 
22

 


(9) Other Long-term Assets and Other Income
 
   
2013
   
2012
 
Long-term assets:
           
Advance coal royalties
 
$
4,693
   
$
3,324
 
Deferred financing costs, net
   
1,195
     
1,494
 
Marketable equity securities available for sale, at fair value (restricted)*
   
3,889
     
3,548
 
Ohio River Terminal (see Note 11)
   
2,836
         
Miscellaneous
   
4,792
     
2,941
 
   
$
17,405
   
$
11,307
 
_____________________________________
*Held by Sunrise Indemnity, Inc., our wholly-owned captive insurance company.
 
               
Other income:
               
MSHA reimbursements**
 
$
3,672
   
$
4,236
 
Coal storage fees
   
1,238
     
304
 
Miscellaneous
   
768
     
459
 
   
$
5,678
   
$
4,999
 
______________________________________
**See “MSHA Reimbursements” in the MD&A section for a discussion of these amounts.
 
(10)    Self Insurance
 
In late August 2010 we decided to terminate the property insurance on our underground mining equipment. Such equipment is allocated among five mining units spread out over 14 miles.  The historical cost of such equipment is about $107 million.
 
(11)  Ohio River Terminal

On May 31, 2013 we purchased for $2.8 million a multi-commodity truck/barge terminal. Over 17 acres of secured area is available. The terminal is at mile point 743.8 on the Indiana bank of the Ohio River near the William Natcher Bridge between Rockport and Grandview, Indiana.  Currently the dock will handle third party commodities.  In the long term, we plan to ship coal through the dock.  The terminal is in close proximity to the NS railroad, the CSX railroad and American Electric Power's Rockport generating power plant. We do not expect revenue from this asset until 2015.

(12)  Liability Extinguishment

During the 2013 second quarter we concluded that an approximate $4.3 million liability we recorded during 2006 upon the purchase of Sunrise relating to a terminated coal contract was no longer required. The amount had no affect on cash flows.

 
23

 
 
Stock Price Information
 
Our common stock is traded on the NASDAQ Capital Market under the symbol HNRG.  64% of our stock is held by our officers, directors and their affiliates. The following table sets forth the high and low closing sales price for the periods indicated:


   
High
   
Low
 
2014
           
January 1 through February 27, 2014
  $ 8.29     $ 7.63  
2013
               
     Fourth quarter
    8.55       6.58  
     Third quarter
    8.41       6.82  
     Second quarter
    8.37       6.46  
     First quarter
    8.35       6.90  
2012
               
     Fourth quarter
    10.11       8.03  
     Third quarter
    8.51       7.25  
     Second quarter
    9.01       6.56  
     First quarter
    10.83       8.70  

Regular and Special Cash Dividends

On April 5, 2013 our Board of Directors approved the adoption of a regular quarterly dividend policy. During 2013 we paid three regular quarterly dividends of $.04 each on May 15, August 15 and November 15.

During 2012 we paid three special dividends; April for $.14 per share, August for $.50 and December for $.16 for a total of $.80 per share.

At February 27, 2014, we had 237 shareholders of record of our common stock; this number does not include the shareholders holding stock in "street name.”  We estimate we have over 1,800 street name holders.

Equity Compensation Plan Information

Restricted Stock Units

At December 31, 2013 we had 164,000 Restricted Stock Units (RSUs) outstanding and 840,000 available for future issuance.  The outstanding RSUs have a value of $9 million based on our current stock price of $8.29.  On February 1, 2014 we granted 920,000 RSUs to key employees of which 720,000 vest equally over four years and 200,000 vest equally over two years; our stock price on grant date was $7.66 per share.  In April 2012, we granted 143,000 RSUs with cliff vesting over three years; our stock closed at $9 on grant date.  We expect 310,000 RSUs to vest/lapse during 2014 under our current vesting schedule.

During 2013 and 2012, there were 315,500 and 297,500 RSUs that vested, respectively.  On the vesting dates the shares had a value of $2.3 million for 2013 and $2.4 million for 2012.  Under our RSU Plan participants are allowed to relinquish shares to pay for their required minimum statutory income taxes.

Stock-based compensation expense for 2013 was $2.2 million and for 2012 was $2.7 million.  For 2014, based on existing RSUs outstanding, stock-based compensation expense will be $2.7 million.

On February 1, 2014, our Board of Directors authorized to increase the available shares for issuance under the 2008 Restricted Stock Unit Plan by 1,500,000 shares to be used for future compensation.  The total number of RSUs authorized under the plan since inception is 3,850,000.

 
24

 


Stock Options

On October 31, 2012 we paid our CEO $1.5 million in exchange for him relinquishing his 200,000 stock options with a $2.30 strike price.  The stock was selling for $9.50 on the transaction date. We no longer have any stock options outstanding.

Stock Bonus Plan

Our stock bonus plan was authorized in late 2009 with 250,000 shares.  Currently, we have about 86,000 shares left in such plan.
 

Coal Reserve Estimates

“Reserves” are defined by the SEC Industry Guide 7 (Guide 7) as that part of a mineral deposit, which could be economically and legally extracted or produced at the time of the reserve determination. “Recoverable” reserves mean coal that is economically recoverable using existing equipment and methods under federal and state laws currently in effect. “Proven (measured) reserves” are defined by Guide 7 as reserves for which (a) quantity is computed from dimensions revealed in outcrops, trenches, workings or drill holes; grade and/or quality are computed from the results of detailed sampling and (b) the sites for inspection, sampling and measurement are spaced so closely and the geologic character is so well defined that size, shape, depth and mineral content of reserves are well-established. “Probable reserves” are defined by Guide 7 as reserves for which quantity and grade and/or quality are computed from information similar to that used for proven (measured) reserves, but the sites for inspection, sampling, and measurement are farther apart or are otherwise less adequately spaced. The degree of assurance, although lower than that for proven reserves, is high enough to assume continuity between points of observation.

Our reserve estimates were prepared by Samuel Elder and Jacob Gennicks, two of our mining engineers.  Mr. Elder is a licensed Professional Engineer in the State of Indiana and has over 25 years experience estimating coal reserves.  Mr. Gennicks is a licensed Professional Engineer in the State of Indiana and Illinois and has five years experience estimating coal reserves.

Standards set forth by the USGS were used to place areas of the mine reserves into the Proven (measured) and Probable (indicated) categories. Under these standards, coal within 1,320' of a data point is considered to be proven, and coal within 1,320' to 3,960' is placed in the Probable category. All reserves are stated as a final salable product.

Suppliers
 
The main types of goods we purchase are mining equipment and replacement parts, steel-related (including roof control) products, belting products, lubricants, electricity, fuel and tires.  Although we have many long, well-established relationships with our key suppliers, we do not believe that we are dependent on any of our individual suppliers other than for purchases of electricity.  The supplier base providing mining materials has been relatively consistent in recent years. Purchases of certain underground mining equipment are concentrated with one principle supplier; however, supplier competition continues to develop.

Illinois Basin (ILB)

The coal industry underwent a significant transformation in the early 1990s, as greater environmental accountability was established in the electric utility industry.  Through the U.S. Clean Air Act, acceptable baseline levels were established for the release of sulfur dioxide in power plant emissions.  In order to comply with the new law, most utilities switched fuel consumption to low-sulfur coal, thereby stripping the ILB of over 50 million tons of annual coal demand.  This strategy continued until mid 2000 when a shortage of low-sulfur coal drove up prices.  This price increase combined with the assurance from the U.S. government that the utility industry would be able to recoup their costs to install scrubbers caused utilities to begin investing in scrubbers on a large scale.  With scrubbers, the ILB has reopened as a significant fuel source for utilities and has enabled them to burn lower cost, high sulfur coal.

 
25

 
The ILB consists of coal mining operations covering more than 50,000 square miles in Illinois, Indiana and western Kentucky.  The ILB is centrally located between four of the largest regions that consume coal as fuel for electricity generation (East North Central, West South Central, West North Central and East South Central).  The region also has access to sufficient rail and water transportation routes that service coal-fired power plants in these regions as well as other significant coal consuming regions of the South Atlantic and Middle Atlantic.

U. S. Coal Industry

According to the EIA, coal is expected to remain the largest energy source of electric power generation in the United States for the foreseeable future.
 
The major coal production basins in the U.S. include Central Appalachia (CAPP), Northern Appalachia (NAPP), Illinois Basin (ILB), Powder River Basin (PRB) and the Western Bituminous region (WB). CAPP includes eastern Kentucky, Tennessee, Virginia and southern West Virginia. NAPP includes Maryland, Ohio, Pennsylvania and northern West Virginia.  The ILB includes Illinois, Indiana and western Kentucky. The PRB is located in northeastern Wyoming and southeastern Montana. The WB includes western Colorado, eastern Utah and southern Wyoming.

Coal type varies by basin. Heat value and sulfur content are important quality characteristics and determine the end use for each coal type.

Coal in the U.S. is mined through surface and underground mining methods. The primary underground mining techniques are longwall mining and continuous (room-and-pillar) mining.  The geological conditions dictate which technique to use. The Carlisle mine uses the continuous technique. In continuous mining, rooms are cut into the coal bed leaving a series of pillars, or columns of coal, to help support the mine roof and control the flow of air.  Continuous mining equipment cuts the coal from the mining face.  Generally, openings are driven 20’ wide and the pillars are rectangular in shape measuring 40’x 40’.  As mining advances, a grid-like pattern of entries and pillars is formed.  Roof bolts are used to secure the roof of the mine.  Battery cars move the coal to the conveyor belt for transport to the surface. The pillars can constitute up to 50% of the total coal in a seam.
 
The United States coal industry is highly competitive, with numerous producers selling into all markets that use coal. We compete against large producers and hundreds of small producers. Peabody Energy Corporation (NYSE:BTU) and Alliance (NASDAQ:ARLP) are the two largest operators in the ILB producing slightly less than half the ILB’s coal production.
 
There are some that believe natural gas (natgas) will overtake coal as the most economic way to produce electricity in the U.S.  In the event the government places a price tag on carbon emissions, natgas would gain another advantage over coal since electricity from coal produces more carbon.  The potential exists for natgas producers and utilities to develop a new relationship that has not been possible historically.

Employees

Our coal operations currently employ about 370 people.  We use a consulting geologist when evaluating new coal mine projects.  We also use a consultant to sell our coal, find new buyers and help in contract negotiations. The mine currently operates two production shifts and one maintenance shift while coal is produced 265-275 days of the year.  All of our mines are non-union.

Safety and Environmental Regulations
 
Our operations, like operations of other coal companies, are subject to extensive regulation, primarily by federal and state authorities, on matters such as: air quality standards; reclamation and restoration activities involving our mining properties; mine permits and other licensing requirements; water pollution; employee health and safety; management of materials generated by mining operations; storage of petroleum products; protection of wetlands and endangered plant and wildlife protection.  Many of these regulations require registration, permitting, compliance, monitoring and self-reporting and may impose civil and criminal penalties for non-compliance.

 
26

 
Additionally, the electric generation industry is subject to extensive regulation regarding the environmental impact of its power generation activities, which could affect demand for our coal over time. The possibility exists that new legislation or regulations may be adopted or that the enforcement of existing laws could become more stringent, causing coal to become a less attractive fuel source and reducing the percentage of electricity generated from coal. Future legislation or regulation or more stringent enforcement of existing laws may have a significant impact on our mining operations or our customers’ ability to use coal.
 
While it is not possible to accurately quantify the expenditures we incur to maintain compliance with all applicable federal and state laws, those costs have been and are expected to continue to be significant. Federal and state mining laws and regulations require us to obtain surety bonds or post letters of credit from our banks to guarantee performance or payment of certain long-term obligations, including mine closure and reclamation costs.

Reclamation

The Carlisle mine began commercial production in February 2007 and is operating in compliance with all local, state, and federal regulations.  We have no old mine properties to reclaim, other than the Howesville mine which was operated for only eight months before it was closed in June 2006 due to safety concerns.   During 2007, we finished Phase I of the reclamation of the Howesville mine.  We expect the final phase to be completed by the end of 2015.

Mining Permits and Approvals

Numerous governmental permits or approvals are required for mining operations. When we apply for these permits and approvals, we may be required to prepare and present to federal, state or local authorities data pertaining to the effect or impact that any proposed production or processing of coal may have upon the environment. The authorization, permitting and implementation requirements imposed by any of these authorities may be costly and time consuming and may delay commencement or continuation of mining operations. Regulations also provide that a mining permit or modification can be delayed, refused or revoked if an officer, director or a shareholder with a 10% or greater interest in the entity is affiliated with another entity that has outstanding permit violations. Thus, past or ongoing violations of federal and state mining laws could provide a basis to revoke existing permits and to deny the issuance of additional permits.

In order to obtain mining permits and approvals from state regulatory authorities, mine operators must submit a reclamation plan for restoring, upon the completion of mining operations, the mined property to its prior condition, productive use or other permitted condition. Typically, we submit the necessary permit applications several months before we plan to begin mining a new area. Some of our required permits are becoming increasingly more difficult and expensive to obtain, and the application review processes are taking longer to complete and becoming increasingly subject to challenge.  Under some circumstances, substantial fines and penalties, including revocation or suspension of mining permits, may be imposed under the laws described above. Monetary sanctions and, in severe circumstances, criminal sanctions may be imposed for failure to comply with these laws.  Compliance with these laws has increased the cost of coal mining for domestic coal producers.

Mine Health and Safety Laws

We are proud of our safety record.  We comply with the rules and regulation issued by the Mine Safety and Health Administration (MSHA) and also state rules and regulations.  We applaud all reasonable rules and regulation that promote mine safety and keep our miners out of harm’s way.  Complying with these existing rules and proposed rules add to our mining costs.
 
 
27

 
Clean Air Act and Related Regulations
 
The federal Clean Air Act and similar state laws and regulations which regulate emissions into the air, affect coal mining, coal handling and processing, primarily through permitting and/or emissions control requirements.
 
The Clean Air Act also indirectly affects coal mining operations by extensively regulating the air emissions of the coal-fired electric power generating plants operated by our customers. Coal contains impurities, such as sulfur, mercury and other constituents, many of which are released into the air when coal is burned. Carbon dioxide, a greenhouse gas (GHG), is also emitted when coal is burned. Environmental regulations governing emissions from coal-fired electric generating plants could affect demand for coal as a fuel source and affect the volume of our sales. For example, the federal Clean Air Act places limits on sulfur dioxide, nitrogen dioxide, and mercury emissions from electric power plants.
 
The installation of additional control measures to achieve regulatory emission reductions makes it more costly to operate coal-fired power plants and could make coal a less attractive fuel.

ADDITIONAL DISCLOSURES FOR THE CARLISLE MINE

1.
The Carlisle mine currently has road frontage on State Highway 58, and is adjacent to the CSX railroad. The Carlisle mine has a double 100 car loop facility.  Substantially all of our coal is shipped by rail.

2.
Currently only the Indiana V seam is planned to be mined, and all of the controlled tonnage is leased to Sunrise. Most leases have unlimited terms once mining has begun, and yearly payments or earned royalties are kept current. Mineable coal thickness used is greater than four feet. The current Carlisle mine plan is broken into four areas– North Main – South Main – West Main – 2 South Main. It is believed that all additional property that would be required to access all lease areas can be obtained but, if some properties cannot be leased, some modification of the current mine plan would be required. All coal should be mined within the terms of the leases. Leasing programs are continuing by our staff.

3.
The Carlisle mine has a dual-use slope for the main coal conveyor and the moving of supplies and personnel. There are two 8' diameter shafts, known as the “main fans”, at the base of the slope for mine ventilation.  Two additional air shafts (8’ and 10.5’ diameter), known as the “north fans”, were completed about three miles north of the original air shaft in 2009 to facilitate the mine expansion.  The slope (9° or 15% grade) is 18' wide with concrete and steel arch construction. A 16’ hoist is about four miles north of the main slope.  The hoist is currently facilitating two production units by efficiently moving personnel and materials into the north main and north main addition areas of the reserve.  Two additional 8’ diameter airshafts, the “north portal fans”, were completed in 2013 at the North Portal facility to more effectively ventilate the north units, and facilitate more efficient use of the main set and north set of air shafts to units elsewhere in the mine.   All underground mining equipment is powered with electricity and underground compliant diesel.

4.
The new slurry impoundment construction has been completed in 2013 as planned.  The impoundment is currently being utilized as fine refuse disposal, with a final estimated storage capacity of 36 million clean tons.

5.
Current production capabilities are projected to be in the range of 3 to 3.3 million tons per year giving the mine a reserve life of about 15 years. The mine plan is basic room-and-pillar using a synchronized continuous miner section with no retreat mining. Plans are for pillars to be centered on a 60'x80' pattern with 18' entries for our mains, and pillars on 60'x60' centers with 20' entries in the rooms.

6.
The Carlisle mine has been in production since February 2007. The North Main, Sub Main #1, and the South Main have been developed with four units currently in production.

7.      The Carlisle mine has two wash plants capable of 950 tons/hour of raw feed.

Inaccuracies in our estimates of our coal reserves could result in decreased profitability from lower than expected revenues or higher than expected costs.

 
28

 
Our future performance depends on, among other things, the accuracy of our estimates of our proven and probable coal reserves. We base our estimates of reserves on engineering, economic and geological data assembled, analyzed and reviewed by internal engineers. We update our estimates of the quantity and quality of proven and probable coal reserves annually to reflect the production of coal from the reserves, updated geological models and mining recovery data, the tonnage contained in new lease areas acquired and estimated costs of production and sales prices. There are numerous factors and assumptions inherent in estimating the quantities and qualities of, and costs to mine, coal reserves, including many factors beyond our control, including the following:
 
     
 
• 
quality of the coal;
     
 
• 
geological and mining conditions, which may not be fully identified by available exploration data and/or may differ from our experiences in areas where we currently mine;
     
 
• 
the percentage of coal ultimately recoverable;
     
 
• 
the assumed effects of regulation, including the issuance of required permits, taxes, including severance and excise taxes and royalties, and other payments to governmental agencies;
     
 
• 
assumptions concerning the timing for the development of the reserves; and
     
 
• 
assumptions concerning equipment and productivity, future coal prices, operating costs, including for critical supplies such as fuel, tires and explosives, capital expenditures and development and reclamation costs.
 
As a result, estimates of the quantities and qualities of economically recoverable coal attributable to any particular group of properties, classifications of reserves based on risk of recovery, estimated cost of production, and estimates of future net cash flows expected from these properties as prepared by different engineers, or by the same engineers at different times, may vary materially due to changes in the above factors and assumptions. Actual production recovered from identified reserve areas and properties, and revenues and expenditures associated with our mining operations, may vary materially from estimates.
 
Other

We have no significant patents, trademarks, licenses, franchises or concessions.

Other than the 370 Sunrise Coal employees in Indiana, our Chairman, CFO, controller, land person and two part time administrative staff work in the Denver office.

Our Denver office is located at 1660 Lincoln Street, Suite 2700, Denver, Colorado 80264, phone 303.839.5504 and Sunrise Coal's corporate office is located at 1183 Canvasback Drive, Terre Haute, Indiana 47802, phone 812.299.2800. Terre Haute is approximately 70 miles west of Indianapolis. Our website is www.halladorenergy.com and Sunrise Coal’s is www.sunrisecoal.com.
 
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS

23.1
 
Consent of EKS&H LLLP
23.2
 
Consent of Brock Engineering, LLC 
99.
 
2013 SEC Reserve Report by Brock Engineering, LLC
 
 
 
 
 
29

 

SIGNATURES
 
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 
 
   
HALLADOR ENERGY COMPANY
     
     
     
Date: February 28, 2014
 
/s/W. ANDERSON BISHOP
   
     W. Anderson Bishop, CFO and CAO
 
 
 
EX-23.1 2 exh23.htm AUDITOR'S CONSENT exh23.htm
EXHIBIT 23.1
 
 
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
 
 

 

We hereby consent to the incorporation by reference in the Registration Statements on Form S-8 (No. 333-163431 and No. 333-171778) of Hallador Energy Company of our report dated February 28, 2014 on the consolidated financial statements of Hallador Energy Company, which appears in this Form 8-K for the year ended December 31, 2013.

 
/s/ EKS&H LLLP

February 28, 2014
Denver, Colorado
EX-23.2 3 exh23_2.htm BROCK ENGINEERING CONSENT exh23_2.htm
EXHIBIT 23.2
 
 
 
 


 
 
 
 
 
 
CONSENT OF INDEPENDENT PETROLEUM ENGINEERS AND GEOLOGISTS
 
 
We hereby consent to (i) the use of the name Brock Engineering, LLC, the reference to our reserve report dated February 12, 2014 for Savoy Energy, L.P. of which Hallador Energy Company (the “Company”) owns a 45.26% equity interest, and the use of information contained therein in the Company’s Form 8-K to be filed on or about February 28, 2014, and (ii) inclusion of our summary report dated February 12, 2014, included in such Form 8-K, as Exhibit 99.
 
We hereby further consent to the incorporation by reference in the two Registration Statements on Form S-8  (No. 333-163431 and No. 333-171778) of such information.
 
 
Brock Engineering, LLC
 
/s/Timothy J Brock
 
Timothy J Brock, PE
Its President
 
Traverse City, Michigan
February 27, 2014
 
GRAPHIC 4 exh23_20.jpg begin 644 exh23_20.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``@&!@<&!0@'!P<)"0@*#!0-#`L+ M#!D2$P\4'1H?'AT:'!P@)"XG("(L(QP<*#7J#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#W^BBB@`HK MG]?\::%X:D$6I7FR8KN$2J6;'K@5R5S\:]$C`^SV-W,<]#A?YTKHQE7IQ=FQ M_B;XH7>CW'KHF-ROG7*E4;'7`'4>^:X6\^+WBF9R(I;:UP>BP@D>WS9 MKI;KXV6\D>(M"9F[>=("/TK'D^+`F<[?"NFLY]1DG]*EOS."I5N]*GX'+W'C MOQ/=.S/KETI8Y/E/L'X`=*?;^/\`Q3;2"1-;N&([2$./R-="/'=U?OQX+T^8 MC^[;MP/RIC^/9+*=L^#=-A=3_%`P(_2I.>_]_P#,@MOB]XJA&V2>VN#G^.$` M_IBNOT+XM:A>W"0WGARXD#$#?9JQ(]\'K^=HIU>86WQLT>3/VC3KN M'TP0V:Z?0?B!X>\0W"6UG=D7+CB&1"K'Z>M7='H1Q%*6BD=11113-@HHHH`* M***`.#^*OBO5/"/AZUO-*:)9I+@1L9$W#E$7QD\;SDB'R),==EKNQ^0KO M/CY_R*%C_P!?@_\`037'?!;7-'T2[UAM7OK:U64)Y?GD#=CKB@".U^-_BNTN M@+VVM)U4_/$T1C;].E>W>$?%5CXPT./4[+*9.V6)OO1L.H->&_&/7O#VMZO8 M_P!B-%--$A$]S"/E<'HN>Y'->B_!7P_J.B>%;B74(6@:\F\V.)QA@N,`D>_6 M@#TNBO.O&OQ9M?!FNG2YM*GN6$*R^8DBJ.>W-+XF^+>E^';.R/V66XOKJ%9O MLRL!Y2G^\:`/1**Y/PCX^T_Q3X>N-7,3V,-LQ6?SR-JXZG/<5R=_\=--%\UK MI&D7FHX.%D7@-]!UQ0!ZQ17E^A?&W1=0U!;+5+.XTN1F"AYL%`?0^GXUZ=YB M>5YN]?+QNW9XQZYH`=17EOB#XX:'I5Z]KI]K-J)C)5Y48*@/L3UJ#1/CIIVI MZI;6%SI-S`UPXC1U<,,D\<=:`-OXK>+-4\(Z%:7>E-$LLL^QC(@88Q3_`(5> M*M3\7>';B]U5HFFCN&C!C3:,"L'X^?\`(JV'_7U_2G_`3_D3KS_K\:@#U:BO M+_$7QKTK1-M>A:/>W&HZ5;WEU9-9RS*',#L&9 M`>F2.]`%ZO'/B?\`$;Q!X5\5)I^F26ZVY@#D21!CD^]>QU\X?'+_`)'R+_KU M6@!L?QA\\?N4ZC_ER/^%=E\+?%GAC2O`5E::G MJME;W2,^Z.4@,.:[-?'G@IW5%US32S$*`&')/X4#-[2IY;K2;2XG&)9(E9^, M7%9 MJP9W]^.@H$>IT5Y-HWQUTN^U..TU'39[&.1MHF9@RH>VX=17J%U?VME827UQ M.D=K&F]I6/`7UH`LT5Y+>_'G1X[IHM/TF]O8Q_RT7"Y]\=<55_X:!L/^@!=_ M]_5H`Z;XK^+M4\(^'8;C2HU$T\OEF=EW"(>N#QGZT_X5>*]3\6^&)+K544SP MS&(3*FT2CUP./RJAK7Q)TQO`%EKE]H;W-I?RF(VLA4X]SGBM?P)XOL/$/AFY MO-/TLV%M9LR"`%><#/&*`.SHKRC3/CII5[J@M+G39K.$%M]Q)*I5=OL/6JES M\?;&.Z(AT.[>VS\LC,%+CU`-`'L5%8WAGQ-IWBS1X]2TUR8V.UD889&[@BN> M\9?%31?"-S]B*R7M^!EH(2/D_P!XG@?2@#NJ*\CM_CI:I/$-4T"^L[>0\3'D M`>N.]>I:=J-IJUA#?6,Z3VTR[D=#D$4`6J*X;QE\4M%\(7/V)EDO;_&6@A(^ M0=MQ/`^E1II95*J%!)SCZ4`>F5XG\3?B9 MXC\->-5TS33%#:PQI)AX@WGENHR?RX]:T7^/.DC6?LT.EW4MGYGEBX4C+1B@#TS2[J2^TFSNYH3#+-" MDCQGJA(!(JW7,>)?&4/AOP>GB&2SDFC98V\E6`(W8[_C7*6?QPT2;1[J]N+. M>">*01PV@8-),2,Y&.@]Z`/4J*\AT[X]:9/J"0:CI5Q9PLVTS%@WE_[PZUZN M;RV6R-X9D^S!/,\W/R[<9SGTQ0!/17E&H_'?1(+MH=.TZ\U!`2/-3"AO<`\D M52_X:`L?^@!=_P#?U:`/9**Y[P9XJC\8^'UU:*UDME:1H_+D()^7OQ70T`%> M#>.?BMXGT'QIJVEV,ML+:V=1&&A!(!0'D_4U[S7RA\4_^2F:_P#]=$_]%K0! M],>%M0N-6\*Z7J%T5-Q<6Z22%1@9(YP*UZY[P'_R(6A_]>N,_$@LI'>.QMT\ZZD7[Q&>%!]6.>?8U],Z7X7T/1K M1+:PTNUBC4?\\P2?#:=\':,D M22@$?A5ME#*5/0C!KA[[X4^%[MY)6CN(F?)R)VP#ZX-)WZ&=1S2]Q$^K^+O` MLWRZC=V%UQ@$Q>;C/N`:P[=/AIK,_P!DT[3EN[F3^""&3$-5/NI0_UIZ&EZ=OB?X_Y'(ZW\.M?UAD>2TT"-U8$M;(\18> MA[5H1_#G0;;2FNM2T&831_?BM)S+D>HZ'\*V6\;:BHR?"&K_`)+4$GQ`OT'' M@_5B?<"EH9\E!.^_RO\`H<];7GPHB0Q26JQ.AP5GBDW9]ZZ+2/%GP_MW"Z?< M6-LP&`WDE#_WT17">(K<>+=7MKBX\+:EITB_`-IJ5K-DX&R4$YK1K@;+X M2>%H51B+FG_'P@>$+ M')_Y?!_Z":\G\#^/+CP//>RVUI#6 MT1'F@IL9,G`(YYYK>^#?CS4KC6?^$=U.YDNH9(R]M)(XKE/%WQ8UC MQ=I+:7+;VUI:NP,@AR3)CD`Y]ZZ/X*>#K]M=;Q%>6[P6L,9CM_,7!D9NI`/8 M>M`&-\<GV./\`K78^`?AE9:[H*:WXICDN[N\0&)&G6W@KP38>&](:5+6ZNFEE+ MMDL.N"?K6Q\!M'MH_#MUJ[1HUU/,4#D"([W1M?AN(83)YB'82T;=U*^E`%OX]Z5;0:QIE_%$B27, M;),5&-^.A-!\4WX_9^0"5_.,_P!B:3/.SZ_3BL3X@^)W^)'B>SMM`LYYXH%\ MN$!3ND8]21V%>F/\-)/^%1+X:W*=01?/#9X\WKC^E`S@?@MX3TW7]4O;W4H% MN([+:L4+\J6/.2.]>Z3>%M!G:)GT>R#0N'C9(54JPZ$$8KYN\'^*M2^&OB*= M+VPDV2?)F+\=M/O+ZRL]/TBX>6YG2(F1P`H)P3QUH$/^/G_( MJV'_`%]?TKSW0?&-)8;R-U17\N[@SPZ=G'\Z^GM-U*TU?3H+^QF6:VF4 M,CJ>HH$6J^/8LD?\>JT`3^"?A%!XN\,6^L M2:Q);-*S#RE@#`8..N1720_`"VBN(I?^$@F/ENKX^S#G!S_>KC/"7Q>*0J#P"1F MI?@"0?#&HX/_`"\_TH$<%\;;&VL?'9-M"D0FMED<(,`MGK]:[GQ[]ONO@?I\ MD'F,/+A:?;_<[Y]JXWX\$#QS%DC_`(\U_G7M?ATX^'%DPMQ=?`RXT"/2+];A[5-2\W+&8@$QXXP3VK@?%YT^Y^*4@\.QH\+7,858E!1 MI,_-M'3%4])&@ZMXHN7\1-)HEJQ.(K./`C;/W3GH*]B\#6'PQL=51]%U"&YU M(<(]Q(2V?]D'`!^E`RI\J7MI+AR MZ@_>`).*]N^,&BZ='\-KAX[.&-K,H8"B`;.<8'M7CWPS8?\`"S].Y'^OD_K7 MM_QC('PRU//^S_.@#B?@9)'1C^[`D4=LA37F?A[4U?QE!J^HV,NIYG M:>2W0;F<]N/:O3?@)$ES9^((6/RR%5./0@BN*O-.U?X6>.X[QK5FMX92T$A' MR31'^'/KB@1VGB_Q_!XJ\,W6E-X0U-9'3]Q(\7$3#H1@59^#%YJ>G>'M=M+R M">.*V7SX!+&5Y(.<9^@KJO)I M+V6F@+';M(#NE!!W'/Y=*`/G?0M3$GC.'5M2M)=2)N6FD@0;FD.3VKT[Q=X_ MM_%/AFZTJ3PAJ:NZ?N7:+B-QT/2N)U#2]6^%_CN*\:V=[>"M0_''P@]HLLHNXY=N3%Y.<'TSF@9S?PBEU.W\*>(]-O8)XH(H3)%YJ,O)4 MYQFO+/">FWVLZ_;Z5I\C1R7A,4CK_#&?O$^V,U]`:!XSO/&.DZ_"/]3+_`.@F@#V*+X.^$H&LI(;::.:TD602 M"4Y#_ M`*YV_P#(5S?P*\.Z=J-QJ6KWD"SW%I(L4(D&53(R6`]:Z/XHD?\`"EH.?^6= MO_(50_9](.DZ[@_\O,?_`*":`.8^.MA;6GBVSFMX4C:XMB9=@QN(/!/OS73Z MBVHWG[.4!M=S,MN@E"=3$IY_3%8'Q^('B?2\G_EV?^8KT[X:G_BUNFD1"8_9 MVQ'UW]>/QH&>>?`F?0HGU07CVRZB2IB:8@'R\'.TGWQFN1^)\FEW'Q#F_P"$ M=5&^XK^2!L>?/\(Z>F?>J43:/J?C6X.OQ/H-F796ALX^8F!Z$'IZDUZOX-TW MX666KPR:;J4-WJ*?ZM[F0_>]0"`,T`>H:3;BVTFUC,*0OY2F1$0*-^!G@>]7 M:\^^*GCJ_P#!FFV7]FP(UQ=R%!-(,J@`S^)J;X8>.YO&ND7!O84CO[1PDIC^ MZX/1AZ=^*!'=U\H?%/\`Y*9K_P#UT3_T6M?5]?*'Q1*GXG:\,C_6)_Z+6@#Z M.\!_\B%H?_7G'_*NAKYTT7XVZAHNBV6F1Z3:2):PK$':1LM@8S5U_P!H+5%0 MD:+9/KGP-)?/;6D%S]K"[A(Q&W;Z8^M`'U?7E?QYLI9_!5 MM=(,QVMVC2>P;Y<_F:Y;_AH'5/\`H#67_?QO\:[CP7XF7XJ>&M9M=7T^&*W# M?9V2)B=RLN>?`K6+73_%=]I]PP234(4$+$\%D).WZD-G\*^B*^4?% MW@+6_!>IDF.::R5]UM?0@]!R-V/NL*V-(^-GBC3;=(;AK74%48#7`(;\2.M` M'TM17S#J?Q4\9^),V=I.T`DX\JPC.\Y[9'->]^`;6ZLO`6B6U]')'=1VB"5) M/O!O?WH`Z.BBB@`HHHH`****`"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@`I*6DH`X;6/!?B*_NWFM_&%W$CYQ'L`"CT M&*XZ_P#A9XIC264^(D>-%+%I)I!P/7M5_4M8^*BR8738XACK;QJX/YDU-X7O M?$NH:U/#XUN1:Z>+=E$%P$B6II^][K^OF9'_">^&/^@O!^M+_P MGOAC_H+P?K6Q_9>G?\^-K_WZ7_"C^R]/_P"?&U_[]+_A1J%JO=?U\S&/C_PN M/^8O!^M-_P"%@^%A_P`QB#]?\*V#I6EC[UA9CZPK_A33I>CGK8V7XQ)_A1J' M[WNOZ^9BR_$?PI$NXZO$WLH)/\J\[\5Q:%X[\06Y\,Z@JZK*")8Y`T:2@#KD M_P`0_7\*]:?2=!`R]AIP^L2?X53DTWPK#*DYBTR"6,Y252B,I]0:339E5A.? MNR:L>90_"CQ<@&-,KE55<;8UWC_P`>KDQJ_P`2 M8;VZM]/DN+VWCE81SB%75USP58]16CI^L_%4S`-IXE]IXE5?TQ4JQS0]DMHR M/78E9(D5G+L``6/?WIU<[XW@PR$MGZ=/UKHJT/2A+F5P MHHHH**U[I]GJ,0BO;6*XC!W!94#`'UYJC_PBV@?]`>R_[\K6O10!EQ>&]$A< M/'I-DK#OY"_X5I@!5"J``.`!VI:*`,^\T+2M1G\^\TZVGEQMWR1ACCTS5Z.- M(8UCC4(BC"JHP`*=10`5EZCX,$_G6I10!0T[1-+TA2N MGV%O;`]?*C`)_&K]%%`%#4=#TO5P!J&GV]SCH9(P2/QJ"Q\,:%IDOF66DVD, MG]Y8AFM:B@"M>Z=9ZE$(KVUBN$4Y"RH&`/XT66GV>G0F*RMHK>,G<5B4*"?7 MBK-%`%"\T32M0G$UYI]M/+C&^2,$X^M6+2RMK"W%O:01P0CD)&N`/PJ>B@`J MA>:)I>H3":\T^VGE`QODC#'%7Z*`,C_A%M`_Z`]E_P!^5H_X170#_P`P>R_[ M\K6O10!4N=+L+RU2UN;.&6!,;(W0%5QTP*6RTVRTV-H[*UAMT8Y*Q(%!/X5: MHH`H7NB:7J,PFO=/MKB0#:'DC#''IS7G?QGU[4O#?AVPM='=K2*XD,V:]3JEJND6&N:?)8ZE:QW-L_5''ZCT-`'AG@'P5X+\0Z$M]K.KO)J4C M$RQ&X$90^^>3]:Y/XB:+X?\`#NNP0^&]0:X0)O?$N\Q/GC##O7K\OP+\*22L MZ2ZA$">^*VK33;&P@>&TM(8(G.62-``?K5D````8`Z`4M`& M;;^']'M+E;BWTRUBF4DB1(@"#]:N7=G;7UNUO=P1S0M]Y)%R#^%344`4['2K M#3-_V&S@M]_WO*0+GZXJ:ZL[:^@,-W;Q3Q'JDBAA^M344`847@KPS#*LL>AV M0=3D'R@:VTC2)`D:*B*,!5&`*=10!#=6=M?0&&ZMXIXCU210P_6L>+P5X9AE M62/0[(.IR#Y0K>HH`C$$0@\D1H(L;=@7`QZ8JE::#I%A<">TTVU@F`(#QQ`$ M9]ZT:*`"LZ[T'2;^X-Q=Z;:SS$`%Y(P20.G-:-%`%:YT^SO+06ES;12VXP!$ MZ@KQTXIMCIECIBNMC:0VXZ-INI2+)>V-O<.HPK2QAB! M^-<)\6]7O?"G@B&/0L6:RSK"SPKCRT/IZ9KTFJNHZ;9ZM82V5_;QW%M*,/&X MR#0!X#\._"/A'Q/I\,>'KVSB\.Z@ MUPSAC<1F42>5CH=PZ?2O6)_@;X3EF>2-[^!6/"),,+],@G]:LZ9\%_"6G7B7 M+Q7-X4.5CN9,IGU(`&?QH`YK7=2DF^`NFPZM`UWJM]$L-JA3=(7S\K#OD#FN ME^$/@^Z\+>&Y)M10QWU\XD>(]8U`PJGW[_C7?B"$&,B),QC"':/E'MZ5)0`5 MFW'A[1KNX>XN-,M)9GY:1X@2WU-:5%`&1_PBV@?]`>R_[\K0?"N@$8.CV7_? ME:UZ*`*EYIECJ$*0WEI#/$ARJ2(&"GVJG_PBV@?]`>R_[\K6O10!D?\`"+:! M_P!`>R_[\K5VQTRQTQ'2QM(;=7.YA$@7)]\5:HH`:Z)*A21%=&&"K#(-8DW@ MSPU<3-++HEDSMR3Y0%;M%`%#3]$TO2EQ8:?;6_O'&`?SZU?HHH`****`"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`****`"DI:2@#R.Y^-4TYK4N_B)X(0AGN(9V/\`=MRQ_45A3Z1K_BZ].L^%]96PT:6-5ACR MR2?XTB^'/%H_P"9Q8_6S6G+X>\6JP/_ M``EV<=C9KC^=.WD:2?XU&?A;X:/\`!>_^!DG^-32:!XLD+ M2/\`D<&'TLUHMY!R1_Y]_E_F5I?A-X=D)*R7Z#T^U,?YU4D^#F@R#'VJ^'UD MS_.K5QX7\:D`P^,SGN&MU`_0&J,GA/XAL>/%\1'NI'\EHLNQFX0_Y]?U]Y3U MOQ3/\+VT_0+.#[=:^271YW.\#<1M&.PJDOQLNC_S`<_1S_A5^&^LO!,HM?&U MRFIW\Q\VWF\GS-B=,9(XYK5M_B-X&E)&Z.+C^.UQ_2E\R.:2>D^7R['._P#" MZKG_`*`+?]]G_"C_`(75=?\`0!;_`+Z/^%=3_P`+`\"_\_5O_P"`Y_PH_P"% M@>!O^?JW_P#`<_X4?,?-+_GZOP.6_P"%U77_`$`6_P"^C_A1_P`+JNO^@"W_ M`'T?\*ZG_A8'@;_GZM__``'/^%'_``L#P-_S]6__`(#G_"CYAS2_Y^K\#EO^ M%U7/_0!;_OH_X4?\+JN?^@"W_?1_PKJO^%@>!O\`G[MO_`<_X4?\+`\#?\_= MM_X#G_"CYAS2_P"?J_`Y7_A=5S_T`6_[Z/\`A1_PNJZ_Z`+?]]'_``KJO^%@ M>!O^?NV_\!S_`(4?\+`\#?\`/W;?^`Y_PH^8!O^?NV_P#`<_X4?\+`\#?\_=M_X#G_``H^ M87_/U?@"/^?ZV_[\'_"CYA>7_/U?@7_/U?@"/^?ZV_[\'_"C M_A8'@C_G_MO^_!_PH^87E_S]7X',?\+I?_H7[C_OK_ZU'_"Z7_Z%^X_[Z_\` MK5U'_"P/!/\`S_VW_?D_X4?\+`\$_P#/_;?]^3_A1KW"\O\`GZOP.7_X72__ M`$+]Q_WU_P#6I?\`A=#_`/0OW'_?7_UJZ?\`X6!X(_Y_[;_OP?\`"C_A8'@G M_G_MO^_)_P`*->X7E_S]7X',?\+H?_H7[C_OK_ZU'_"Z'_Z%^X_[Z_\`K5T_ M_"P/!/\`S_VW_?D_X4?\+`\$_P#/_;?]^3_A1KW"\O\`GZOP.8_X70W_`$+U MQ_WU_P#6H_X70W_0O7'_`'U_]:NG_P"%@>"?^?\`MO\`OR?\*/\`A8'@G_G_ M`+;_`+\G_"EKW"\O^?J_`YC_`(70W_0O7'_?7_UJ/^%T-_T+US_WU_\`6KI_ M^%@>"?\`G_MO^_)_PH_X6!X)_P"?^V_[\G_"C7N%Y?\`/U?@N? M^^O_`*U'_"Z&_P"A>N?^^O\`ZU=/_P`+`\$_\_\`;?\`?D_X4?\`"P/!/_/_ M`&W_`'Y/^%/7N%Y?\_5^!S/_``NAO^A>N?\`OK_ZU)_PNAO^A>N?^^O_`*U= M/_PL#P3_`-!"V_[\G_"C_A8'@G_H(6W_`'Y/^%&O<+R_Y^K\#F?^%T-_T+US M_P!]?_6H_P"%T-_T+US_`-]?_6KIO^%@>"?^@A;?]^3_`(4?\+`\$_\`00MO M^_)_PHU[A>7_`#]7X',_\+H;_H7KG_OK_P"M1_PNAO\`H7KG_OK_`.M73?\` M"P/!/_00MO\`OR?\*/\`A8'@G_H(6W_?D_X4:]PO+_GZOP.9_P"%T-_T+US_ M`-]?_6H_X70W_0O7/_?7_P!:NG_X6!X)_P"@A;?]^3_A1_PL#P3_`-!"V_[\ MG_"CYA>7_/U?@N?^^O_K4?\+H;_H7KG_OK_P"M73_\+`\$_P#0 M0MO^_)_PH_X6!X)_Z"%M_P!^3_A2U[A>?_/U?@"?^@A;?]^3_`(4] M>X[S_P"?J_`YC_A=!_Z%ZZ_[Z_\`K4?\+H/_`$+UU_WU_P#6KI_^%@>"?^@A M;?\`?D_X4?\`"P/!/_00MO\`OR?\*->X7G_S]7X',_\`"Z#_`-"]=?\`?7_U MJ/\`A=!_Z%ZZ_P"^O_K5TW_"P/!7_00MO^_)_P`*/^%@>"O^@A;?]^3_`(4: M]PO/_GZOP.9_X70?^A>NOS_^M1_PN@_]"]=?]]?_`%JZ;_A8'@K_`*"%M_WY M/^%'_"P/!7_00MO^_)_PHU[BO/\`Y^K\#F?^%T'_`*%ZZ_[Z_P#K4?\`"Z#_ M`-"[=?\`?7_UJZ;_`(6!X*_Z"%M_WY/^%'_"P/!7_00MO^_)_P`*6O<+S_Y^ MK\#F?^%T'_H7;O\`[Z_^M1_PN@_]"[=_]]?_`%JZ;_A8'@K_`*"-M_WY/^%' M_"P/!7_01MO^_)_PHU[A>?\`S]7X',_\+H_ZEV[_`.^O_K4?\+H_ZEV[_P"^ MO_K5TW_"P?!7_01M_P#OR?\`"E_X6#X*_P"@C;_]^3_A1KW'>?\`S]7X',?\ M+H_ZEV[_`.^O_K4?\+H_ZEV[_P"^O_K5T_\`PL'P5_T$;?\`[\G_``H_X6#X M*_Z"-O\`]^3_`(4:]PO/_GZOP.8_X71_U+MW_P!]?_6H_P"%T?\`4NW?_?7_ M`-:NG_X6!X*_Z"-M_P!^3_A1_P`+`\%?]!&V_P"_)_PHU[A>?_/U?@?_/U?@X7G_P`_5^!S/_"YQ_T+MY^?_P!:E_X7 M./\`H7;S\_\`ZU=+_P`+!\%_]!&W_P"_)_PH_P"%@^"_^@C;_P#?D_X4:]PO M/_GZOP.:_P"%SC_H7;S\_P#ZU'_"YQ_T+MY^?_UJZ7_A8/@O_H(V_P#WZ/\` MA1_PL'P7_P!!&W_[]'_"C7N%Y_\`/U?@?G_\`6H_X7./^A=O/ MS_\`K5TO_"P?!?\`T$;?_OT?\*/^%@^"_P#H(V__`'Z/^%'S"\_^?J_`YK_A M?_/U?@?G_]:E_X7./^A=O?S_\`K5TO_"P?!?\` MT$;?_OT?\*/^%@^"_P#H)6__`'Z/^%'S#W_^?J_`YK_A_G_\`6H_X M7.O_`$+M[^?_`-:NE_X6#X+_`.@E;_\`?H_X4?\`"P?!?_02M_\`OT?\*->X M>_\`\_5^!S7_``N=?^A=O?S_`/K4?\+G7_H7;W\__K5TO_"P?!?_`$$K?_OT M?\*3_A8/@O\`Z"-O_P!^C_A3^8>__P`_5^!S?_"YU_Z%V]_/_P"M1_PN=?\` MH7+W\_\`ZU=)_P`+!\%_]!&W_P"_1_PI?^%A>#/^@E;_`/?H_P"%+YA[_P#S M]7X'-?\`"YU_Z%R]_/\`^M1_PN=?^A#/\`H)6__?H_X4?\+"\&?]!*W_[]-_A3U[A>?_/U?@F=NJPKGK MB-A_2G?\+(\(_P#07B_[X;_"G\P][_GZOP.;_P"%OO\`]"OJ7Y?_`%J/^%OO M_P!"OJ7Y?_6KI/\`A9'A'_H+Q?\`?#?X4?\`"R/"/_07B_[X;_"CYC][_GZO MP.;_`.%O/_T*^I?E_P#6H_X6\_\`T*^I?E_]:ND_X61X1_Z"\7_?#?X4?\+( M\(_]!>+_`+X;_"CYA[W_`#]7X'.?\+>?_H5]2_+_`.M3H_B[E\/X8U,+ZA<_ MTKH?^%D>$?\`H+Q?]\-_A1_PLGPE_P!!>/\`[X;_``H^8)R_Y^K\#2\/^(H? M$-NTT-E>VRKC_CYA*!OIZUL5RO\`PLGPE_T%X_\`OAO\*=_PL3PI_P!!F#\C M_A3NC>-6"6LDRC<_#WP.RL9+6"+'4BX*X_6N?O+W6/"ES%I7@BVAU#2]IPJ2[^"]O+O,&O7@)Z+(-P_$YJQX?\,WGPRMM4U26X.H631*SP M0)AP0?O\^@S4ZG*XRO\`#R^:%A\6?$,QKO\`!Z,>[;L9_#=5N'Q%\0).3X4M ME'HTV#_.H(_C+H#@?Z+?9/81YJU%\6_#K_?COD^MN33NNY2G"W\5_P!?(G77 M?''\?A:V_"YJW#K?BO'[WPM'GMMO5']*K)\4?#3])+S_`,!'_P`*>/B9X<)P M'O/_``$D_P`*-.Y2G#_GY^7^1;_MGQ-_T+"?^!R__$TW^W/$W_0J#_P.7_"H M_P#A8F@$9W7O_@))_A2-\1O#J?>ENA_VZR?X477,?Q7:FE;XE^&U&3/=8_Z]9/\*B;XI>&!_P`MKL_2 MU?\`PHOYDN_T'6BZ[D\\/^?C_#_( MS3IVD>,DAOO&#PZ?JD1:+[(MP$V)NXR"U,'P0('.N./I'2U[&?+4O=T[^;.E_P"$%\`_ M\\+3_P`"C_\`%4O_``@O@'_GA:?^!1_^*KFO^%(_]1V3_OW_`/7H_P"%(_\` M4=D_[]__`%Z/D/\`>?\`/I?@=+_P@O@'_GA:?^!1_P#BJ/\`A!?`/_/"T_\` M`H__`!5%I_X%'_XJC_A!?`/_`#[VG_@4?_BJYK_A2/\`U'9/^_?_`->E_P"% M(_\`4=D_[]__`%Z->P_WG_/I?@=)_P`(+X!_Y][3_P`"C_\`%4?\(+X!_P"? M>T_\"C_\57-_\*1_ZCLG_?O_`.O1_P`*1_ZCLG_?O_Z]&O8/WG_/I?@=./A_ MX&(R+.W(_P"O@_\`Q5+_`,*^\#_\^=O_`.!!_P#BJYC_`(4HP_YF"?\`[X_^ MO3E^"AW#=X@N-O?"<_SH^0_>_P"?2_`Z7_A7W@?_`)\[?_P(/^-'_"OO`_\` MSYV__@0?\:P/^%*6W_0P7W_?`_QH_P"%*6W_`$,-[_WP/\:?R*Y9?\^E^!O_ M`/"OO`__`#YV_P#X$'_XJC_A7W@?_GSM_P#P(/\`C6!_PI2V_P"AAOO^^!_C M1_PI2V_Z&&^_[X'^-'R#EE_SZ7X&_P#\*^\#_P#/G;_^!!_QH_X5]X'_`.?. MW_\``@_XU@?\*4MO^AAOO^^!_C1_PI2V_P"AAOO^^!_C1\@Y9?\`/I?@;_\` MPK[P/_SYV_\`X$'_`!H_X5]X'_Y\[?\`\"#_`(U@?\*4MO\`H8;[_O@?XT?\ M*4MO^AAOO^^!_C1\@Y9?\^E^!O\`_"OO`_\`SY6__@0?\:/^%?>!_P#GRM__ M``(/^-8'_"E+;_H8;[_O@?XT?\*4MO\`H8;[_O@?XT?(.67_`#Z7X&__`,*^ M\#_\^5O_`.!!_P`:/^%?>!_^?*W_`/`@_P"-8'_"E+;_`*&&^_[X'^-'_"E+ M;_H8;[_O@?XT?(.67_/I?@;_`/PK[P/_`,^5O_X$'_&C_A7W@?\`Y\K?_P`" M#_C6!_PI2V_Z&&^_[X'^-'_"E+;_`*&&^_[X'^-'R#EE_P`^E^!O_P#"OO`_ M_/E;_P#@0?\`&E_X5]X'_P"?*W_\"#_C7/\`_"E+;_H8;[_O@?XT?\*4MO\` MH8;[_O@?XT?(.67_`#Z7X'0?\*^\#_\`/E;_`/@0?\:/^%?>!_\`GRM__`@_ MXUS_`/PI2V_Z&&^_[X'^-'_"E+;_`*&&^_[X'^-'R#EE_P`^E^!T'_"OO`__ M`#Y6_P#X$'_&C_A7W@?_`)\K?_P(/^-<_P#\*4MO^AAOO^^!_C1_PI2V_P"A MAOO^^!_C1\@Y9?\`/I?@=!_PK_P/_P`^5O\`^!!_QH_X5_X'_P"?*W_\"#_C M7/\`_"E+;_H8;[_O@?XT?\*4MO\`H8;[_O@?XT?(.67_`#Z7X'0?\*_\$?\` M/E;_`/@0?\:/^%?^!_\`GRM__`@_XUS_`/PI2V_Z&&^_[X'^-'_"E+;_`*&& M^_[X'^-'R#EE_P`^E^!T'_"O_`__`#Y6_P#X$'_&C_A7_@?_`)\K?_P(/^-< M_P#\*4MO^AAOO^^!_C1_PI2V_P"AAOO^^!_C1\@Y9?\`/I?@=!_PK_P/_P`^ M5O\`^!!_QH_X5_X'_P"?*W_\"#_C7/\`_"E+;_H8;[_O@?XT?\*4MO\`H8;[ M_O@?XT?(.67_`#Z7X'0?\*_\#_\`/E;_`/@0?\:/^%?^!_\`GRM__`@_XUS_ M`/PI2V_Z&&^_[X'^-'_"E+;_`*&&^_[X'^-+Y!RR_P"?2_`Z#_A7_@?_`)\K M?_P(/^-'_"O_``/_`,^5O_X$'_&N?_X4I;?]##??]\#_`!H_X4I;?]##??\` M?`_QI_(.67_/I?@=!_PK_P`#_P#/E;?]_P`_XT?\*_\``_\`SY6W_?\`/^-< M_P#\*4MO^AAOO^^!_C1_PI2V_P"AAOO^^!_C1\@Y9?\`/I?@=!_PK_P/_P`^ M5M_W_/\`C1_PK_P/_P`^5M_W_/\`C7/_`/"E+;_H8;[_`+X'^-'_``I2V_Z& M&^_[X'^-'R#EE_SZ7X'0?\*_\#_\^5M_W_/^-'_"O_`__/E;_P#@0?\`&N?_ M`.%*6W_0PWW_`'P/\:/^%*6W_0PWW_?`_P`:/D'++_GTOP.@_P"%?^!_^?*W M_P#`@_XT?\*_\#_\^5O_`.!!_P`:Y_\`X4I;?]##??\`?`_QH_X4I;?]##?? M]\#_`!HU[!RR_P"?2_`Z#_A7_@?_`)\K;_P(/^-'_"O_``/_`,^5M_W_`#_C M7/\`_"E+;_H8;[_O@?XT?\*4MO\`H8;[_O@?XT?(.67_`#Z7X'0?\*_\$?\` M/E;_`/?\_P"-'_"O_!'_`#Y6W_?\_P"-<_\`\*4MO^AAOO\`O@?XT?\`"E+; M_H8;[_O@?XT?(.67_/I?@=!_PK_P1_SY6W_?\_XT?\*_\$?\^5M_W_/^-8'_ M``I2V_Z&&^_[X'^-'_"E+;_H8;[_`+X'^-'R#EE_SZ7X&_\`\*_\$?\`/E;? M]_S_`(T?\*_\$?\`/E;?]_S_`(U@?\*5MO\`H8;[_O@?XT?\*5MO^AAOO^^! M_C1\@Y9?\^E^!O\`_"O_``1_SY6W_?\`/^-+_P`(!X(_Y\K;_O\`G_&N?_X4 MI;?]##??]\#_`!H_X4I;_P#0PWW_`'P/\:/D'++_`)]+\#H/^$`\$?\`/E;? M]_S_`(T?\(!X(_Y\K;_O^?\`&N?_`.%*6W_0PWW_`'P/\:/^%*6__0PWW_?` M_P`:/D'++_GTOP-__A`/!'_/E;?]_P`_XT?\(!X(_P"?*V_[_G_&L#_A2MM_ MT,-]_P!\#_&C_A2MM_T,-]_WP/\`&C7L'++_`)]+\#?_`.$`\$?\^5M_W_/^ M-+_P@'@C_GQMO^_Y_P`:Y_\`X4K;?]##??\`?`_QH_X4I;?]##??]\#_`!HU M[!RR_P"?2_`Z#_A`/!'_`#XVW_?\_P"-'_"`>"/^?&V_[_G_`!KG_P#A2EM_ MT,-]_P!\#_&C_A2MO_T,-]_WP/\`&CY!RR_Y]+\#H/\`A`/!'_/C;?\`?\_X MT?\`"`>"/^?&V_[_`)_QKG_^%*V__0PWW_?`_P`:/^%*V_\`T,-]_P!\#_&C M7L'++_GTOP.@_P"$`\$?\^-M_P!_S_C1_P`(!X(_Y\;;_O\`G_&N?_X4K;_] M##??]\#_`!H_X4K;_P#0PWW_`'P/\:->P_X4K;_P#0 MPWW_`'P/\:/^%*VW_0PWW_?`_P`:/D'++_GTOP.A_P"$!\$?\^-M_P!_S_C1 M_P`(#X(_Y\;;_O\`G_&N>_X4K;_]##??]\#_`!H_X4K;_P#0PWW_`'P/\:/D M'++_`)]+\#H?^$!\$?\`/C;?]_S_`(T?\(#X(_Y\;;_O^?\`&N>_X4K;_P#0 MPWW_`'P/\:/^%*V__0PWW_?`_P`:/D'++_GTOP.@_P"$!\$?\^-M_P!_S_C2 M_P#"`^"/^?&V_P"_Y_QKGO\`A2MO_P!##??]\#_&C_A2MO\`]##??]\#_&CY M!RR_Y]+\#H?^$!\$?\^-M_W_`#_C1_P@/@C_`)\;;_O^?\:Y[_A2MO\`]##? M?]\#_&C_`(4K;_\`0PWW_?`_QI?(.67_`#Z7X'0_\(#X(_Y\;7_O\?\`&C_A M`?!'_/C:_P#?X_XUSW_"E;?_`*&&^_[X'^-'_"E;?_H8;[_O@?XT?(.67_/I M?@=#_P`(#X(_Y\;;_O\`'_&C_A`?!/\`SXVW_?X_XUSW_"E;?_H8;[_O@?XT M?\*5M_\`H8;[_O@?XT_D'++_`)]+\#H?^$!\$?\`/C;?]_C_`(T?\(#X)_Y\ M;;_O\?\`&N>_X4M;_P#0PWW_`'P/\:7_`(4M;_\`0PWW_?`_QH^0_P"%+6__`$,-]_WP/\:7 M_A2UO_T,-]_WP/\`&CY!RR_Y]+\#H/\`A`?!/_/C:_\`?X_XT?\`"`^"?^?& MU_[_`!_QKG_^%+6__0PWW_?`_P`:/^%+6_\`T,-]_P!\#_&CY!RR_P"?2_`Z M#_A`?!/_`#XVO_?X_P"-'_"!>"?^?&U_[_'_`!KG_P#A2UO_`-##??\`?`_Q MH_X4M;_]##??]\#_`!H^0" M?^?&U_[_`!_QKG_^%+6__0PWW_?`_P`:/^%+6_\`T,5]_P!\#_&CY!RR_P"? M2_`Z#_A`O!/_`#XVO_?X_P"-+_P@7@G_`)\;7_O\?\:Y[_A2UO\`]##??]\# M_&C_`(4M;_\`0Q7W_?`_QH^0"?\`GQM?^_Q_QKGO^%+6_P#T,5]_WP/\:/\` MA2UO_P!#%??]\#_&CY!RR_Y]+\#H?^$"\$_\^-K_`-_C_C1_P@7@G_GQM?\` MO\?\:Y[_`(4M;_\`0PWW_?`_QH_X4M;_`/0PWW_?`_QH^0_X4M;_`/0PWW_?`_QH_P"%+V__ M`$,5]_WP/\:/D'++_GTOP.A_X0+P3_SXVO\`W^/^-'_"!>"?^?&U_P"_Q_QK MGO\`A2]O_P!##?\`_?`_QI?^%+V__0PW_P#WR/\`&CY!RR_Y]+\#H/\`A`O! M/_/A:_\`?X_XT?\`"!>"?^?"U_[_`!_QKG_^%+V__0PW_P#WR/\`&C_A2]O_ M`-##?_\`?(_QH^0SF0''IMI-(PK4H M+639M6%[I6FZ183:_96&DWTBD-&Z(!N7@D$<>_XU=7Q#X7?E=2TT_P#`UKQO MQ#XU\0ZVAL]8T)&M`ZN\'V=@P`/9^H/O7;^%?#G@'Q+I_P!HM-+"2I@2V\SM MOC/OZCWI)]B*==R?+"WST.Z74]&P"M[88]I4_P`:=_:NDC_E_LO^_P`G^-8R M_#OPJO32(?Q)_P`:D_X0#PM_T!K?\C5:G3^][+^OD:W]L:5_T$;/_O\`K_C2 M?VMI+==0LC_VV7_&J2^#?#:J%&BV6!QS$#44O@;PQ,^YM&M0<8^5M]9?]_4_QIO]H:-_S^6'_?U/\:RS\/\`PLW_`#!X/PS43?#G MPHW728_P8_XT:B_>]E_7R+TGB#PQ'G?J.FC'7YUKE?'<>J:O8VD?A/3Q(9<2 MO?P;4(7LJMP>:YCQW%X*T(/IVEZ1'=:H>I1F*P?[WJ?:J5E\3/&4:Q10V$$_P+5AX9^)Z2C9>7$.?XI;L,!^IKJ](T3XCP_- M=^(+3[P^61/,X_`"J^E>.O&MW-B7P>70C.4)3]6KTFW>22WC>6+RI&4%H\YV MGTS321=&E3EK%L=&'$:B1@SX^8@8!-.HHJCN"BBB@`HJAK&H3Z9ISW5MI\]_ M(I`$$&-[?3-QIC%Q"5V-D=LFG^#_`!A'XOAO)8M.N;1;67R6\_'S,.H&/3I0!TM% M8^E>(8-5UC5M-CAD23395CD9NCDC/%;%`!17,:7XYTO5/%VI>&@'AO[$XQ)C M$H[E?I6GXCUR'PWH%WJ\\3RQ6RAF1.IY`X_.@#4HK)O]<2Q\,R:V+:6:-(!. M8D^]MQG\\5:TS4K?5=*MM1MV_<3QB12>P(SS0!XTW1-!O-8EM,?:GA952,G^')ZGVK0A\6V9TNPO;JUO+4WDH@ M$+PDNC^C8Z#WH`Z"BL:Q\1P7WB74=$2&19K%$=Y#]U@W3%;-`!1110`445C> M)O$4'AC2#J-Q#),GF+'MCZY8XH`V:*9$XEB20#`90P'UI]`!167<:Y%;^([3 M1FBT\-:G=6MC*T4\\6T@8ZG' M4UUVC:Q9:_I-OJ>GR>9;3KN1B,'Z$>M`%^BLOQ#K6.'&43J>_/2@#URBN:L1H'@G06D.IN+`S@&>XN#*` M[$`#=SCG%2P^-_#<]U/;)JL(E@0R.'RN5'4J2/F_#-`'045C:-XKT37Q?$NLVZZWYK1Z>K_V<$P8"<_O-W?-8_@;Q%9:7\--`N=9O_+:Z=H4DF))> M0R.`,T`=]17)?$Z:6#X::]+!(\NH-+TP:M&U[)!& MBAL@2.%&0&(P30!U]%96H>)-(TJ>:"]O8X988!<.C9SL)*@@=^01Q4'_``F7 MAX:#'K;:K`NG2'"3,<;CZ`=2?:@#: MIZKXY\-Z+?/97VJ11W$:AI44%O+!Z%L`[?QH`Z*BN"N[MY/C)HJQ7#FVETF: M0*K?*WS#!Q76V6N:;J.HWEA9W237%D0MPJK'H`.I/L*K:5XGT;6[>XFL+Y)1;?Z]2"K1\9^93R.*`->BN77 MXB>$W6W==9A,=P0$D`;:"3@`MC`.?6M76?$&E>'X(YM4O8[9)&VINY+GV`Y- M`&G17'7WB[2-=\-7\^C>(TM%M]F^]6(LL>2..1SGIQTK8U#Q3HNC3QVNHZC' M%(NB M`$\8SD'H<#G%4=)\2:;IGA>TO-4\117D4TQB6^9-BNQ)P,=L=*`.KHK$TSQ= MH>L:C)86-^DEU&NXQE2I*YQD9'(]Q4&J^._#.B7CVFH:O!#.GWTY8KGH#@<' MVH`Z*J]S?V=D5%U=P0%NGFR!<_G7,:_XGEN+/3++P[(&OM8)$$SJ0(8Q]^0@ MCMV'J17+K;:#;W]W9V7ARZ\4W=H1_:%].P?#]P"W5O\`9%`'J<,\-S$)8)4E MC;HZ,&!_$5)7C]M>V3V^I>)_!,,]C'IF M7M[!8IM`&K16+<^+-"LYK^*XU*&-K!5:ZR3B+=T!/J?2 MG:+XIT;Q"\R:9?)-)#CS(\%67/0D$`T`;%%>6>!/&>E:/H-\-:U0K+_:=P/W MFYRB[^"<`X'UKT>?5=/M=-_M&>\ACLMH?SV'M>NFMM- MU2"><#/E\JQ'J`<9'TJ;6O%&B^'O+&J:A#;M)]Q#DLWX#F@#7HJEI>KZ?K5D MMYIMW%@;H3^-`'1T M5DZGXET?1[I+;4+^*":2,R(C9RRCKCU^E44\>^&7T][U=4C,2/L90K;PWILQ MN_2@#I**IZ7JUAK5A'?:=U7*`"BBB@`HHHH`****`"BBB@`H MHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BB MB@`HHHH`****`"BBB@`HHHH`****`"DI:2@!:***`.7\4>.-)\+R"&^AN996 M4$+'"2"/]X\?A7%7?Q?T+]XEOH4C*Z[68[8R1Z<)V_BJRFUEG&I:WI=@R MC:L4WG;&[]?X:[G2K;3]70-:?$._;)=?#J%B8I/$2GU4J/ZT,WPWE?=)<^(')Z[MIIW+ M]I#LO_`F=%K-]I.C@B3Q]JMS*/\`EE;;7/Y]!6!HWQ$BTN]EN;J/4M3<.?(: MXN>M;5O:6UFFRVMXH5/.(T"C]*I)G93IU MD[RDON)J***HZ@HHHH`****`"O.[$'Q=\4[J^;YM-\/+]G@'9[AOO-[X'0UW MMXD\ME/';2"*X:-A'(PR%8C@X^M8W@WPV/"WAR'3FE$UQN:2XF`QYDC')-`$ M'C_7I-`\*7$EL+M)U.YN5.GZ)PT;@=">ZGH15?7_%0>,H$EM[D6.HH-GGA']>\%HW^GK<^1IHY^:.8\'/7@$U[# M8VYM+"WMBP8Q1JA(&,X&*Y_4_!5EJ?C;3?$DI'FV4;+LQ]X_PG\.:`.4U+1U M\!7'A35K?"6ULHL+]LX!5_XF]<-FJRZ])!_PD_Q`,/G+'BQTT-T*`XW9[@DY MKT?Q)HD7B+P[?:3*0JW,10.1G:>QK-'@JQ;P$GA64X@6`1^8@P=PYW#WSS0! MR5KXBUO3;G3;MM<;5_M,JI=V*V941AOXHR!V]ZFU#7-DVD$M4.I:3J^AWD']H:?`;?;>* M625#U)(Y!KJ=-2^CT^)=2FBENP/WCPH50GV!H`XC5M&U_P`):S?>(?#:I?6- MT?-O=+1H(K_`%!()XY$&X#^)3Z&K][I/C6V MO;H:/K5E)9W+EE6]B)>VS_=(ZCV-5Q\/7BT71+"+4`SV-\+V>5T_US=3@#I0 M!FQQ7TWCWQJFF3F"^^QPF&3`.&`R.OKTH;QOJ.L^']"L]-D$6MWUQY%P54-Y M.P_O"0>W^-=9IGAR6P\8ZOKC7"/'?QQHL07!3;ZGO5'2/`EKI7CK4_$:L&^U M*!%'C_5L?O$>F:`.=NO$VI:SKFJ6\.OG2+73I/(B$=MYK3R`PI]_XS MUYOA[9:K'#]GU(WZ6SJR[1*-V-P!Z`]:U[CPQX@TC7+W4/"]]9B"_8//:7J, M55^[J1SSZ58U3POJ^M^';:RU'5()+V.[2X:5(=J84YV@9_6@#0T33O$%KJ-Q M<:IK,=Y:S*&2!8`OE-Z`]Q]:Q/BU_P`B2W_7U#_Z%7<@84#T%<]XU\.3>*/# MKZ;;W*6\ID219'7<`5.>E`&W;9^PP[<9\I<9^E>8^)=;\1^&)4U&X\2VEQ.; ME4?2HX1L$;''7[P..YKJ;73_`!K&\*3:OI36ZX5PEJP8KWP=W!KF[KX>Z\^A M:CI$-Y8-'+>?:X[F5&,LO.=KGV]:`+_B?6[31?&VEZM>L4@CTR:0@#)/(X'O M4;^)M>TOP?J'BS4MF;@*;#3QRL2G[I8CJ3U-;S^&)K[5M.OM1>VD2&R>VN(` MA*R;O3/:LZ+P#*FE:EH#:DSZ%<#-I&P/FVC9SA6[J#T%`&+9^(M:TV_TN8ZS M)K(O)%CN[3[&4$.[^)".P/K7J)Z&N-TS3?'4$EM:W>KZ8;*`J&GCMR9IE'8@ M\`D=Z[,]*`/"=+UGQ-I.F>+)-'TB"[L_MT@EG:3YX\C!(0?>P.:[[PW<6'A7 MX4P7EG=C4+>WMFF64#'F,221[M4 MM*\#'3!K6F_:EDT'42SQVNW#0,WWMI]._M0!R'B:S\3WOP[FUK5->V_:%25M M/B@7RU0D$+NZYQWKU?3/^05:?]<4_D*X6[\%^*;GPV?#K:W82Z>H")++;L9O M+!X!.[!..,XKOK6$V]I#`3DQHJ9]<#%`$U%%%`!1110`4444`%%%%`!1110` M5XRUAX6U#XM>+%\3FUVHEOY'VB79U7G'(SVKV:J%SH>DWD[3W.F6<>,;/PW;?#4V7A\VKV`U.W,B0R>8NYI5SGDU?\BZ7#;FWCTZT2%F#F-85"EAT.,=15B6UMYY8I98(Y)(3F M-V0$H?4'M0!P5]Y-I\8_,\H!)=$D:<*.90K<9]>*Y?5]:_M;3_!6JQ_V?8V, MFK1?9;2#'F1QC<,LPZ>ZCCD5[*;6W:Y%RT$9G"[!(4&[;Z9]*S#X3\/F-XSH MUEL>3S6'DCENN:`.1MV#?%GQ8001_8L'(_X%4G@&_P!(LOACX;_M:6V19I&B M@$X!W2F5]H7/>N\6RM4F>9;:)9701LX0991T!/I[5!+HVF3P6\$EA;-#;2"6 M%#&-L;@Y#*.QY-`'._%7/_"KO$./^?4_S%(5TG2OB9H>4V&3:-VW.<9],U'>V-IJ-L MUM>VT5Q`W6.5`RG\#0!YU?3Z;?\`Q<\.R>'&ADN(89SJTM]:%_.=0^UD*TJELJX2XU'2K2YF3H\L0)_/O0!Y[XJ6\U#XB6*>'KJ&&[ MGT"?[),1E1DC!'IQT-;/P^U?0-.\)36BI_9EQI8)U2"Z;]XDG\4CD_>W'G=7 M;+96B31S+;0B6)/+C<(,HO\`=![#VJ*?2=.N7N'GL;>1[B/RIF:,$R)_=8]Q M0!YSX[O8YO%'@O6Q?0IH1,V+MXQ+"DKI^[9A^8![5<@M;*?Q)J&K+XDM+[4# MI4D,MO:1JH=.2'?!.2.0,UW?]F6!TY=.-G`;)5""`Q@H%'08Z5#IN@:1I$;Q MZ=IMK;*XPWE1`;AZ'UH`\NTVW@'[-%PPAC!;3Y9&.PF M*\_\0Z%,/&+7NJZ)-K>@BV2*TM[?!^QL/O?NR0#GCGMTH`S]6T.]T7X5^(9+ M]H$FOKHW7V:V.8K<,Z_*O]?>M6ZBAF^,FA^;&CF/2)'3<,[6W#D>]3^!]`NX M'UDWEA)::)=2*;/3;N3S3&`.3@Y"@GG;VKMC:VYN5N3!'YZ+L63:-P7T!]*` M/-+J"\?Q=\0K322([J73H7C"\9D,?7ZGUK&L$TC6?AI:Z7<>*=.L+1(T$D)M M52:"52">K9W;AUQDU[*EK!'<27"0QK/*`'D"@,P'3)[XK.D\+Z#+J'V^31[) MKOKYIA4MGU^OO0!Y_J,C:;\5A+>:K;V23:9&FGW5U`'5B#\X!)`5CU]Z6:QT MZW\*^/)K+6X-1DNX3)@#-T;2K"S\)V*PVL0\FS`1R@+#*\G M/7)[UY0RI+\+?"T*O">F6 M=A=>=>EI=2N'"/"9/FY4_,Q7L1Q7KMS9Q7!63RXOM$8;R960,8R1C(KR5?#C MP:9=6NJ^$;_4/$,C.1J4,XQ*YSM?S,@H!Z8XH`Z5H&TWXBZ-;2SER-%D@ADD M/^LD4KG'O@9K/\!^(=&\/>!YHKJ<0W]M-,;JVD.9FEW$GY>ISVK;7PC>ZGX/ MTJVU2^>/7K!5DBOX^6CE`_\`'AC@CO556\1V%T)K[P?IVIWPZ7UG*D98=,D, M,@_C0!Q_A[5;>;X=RZ7IVVYUKQ%/,YM5ZP"1B&:3'W0H]:Z;QQIK>&_#^D^( M[%5-UX?50R[MOG0D89#Z\X(%2QZ/KVJEX;32++PO9SG%U/"RO=2#N%*C`SZ] M:G\3Z'=ZQJ>@^'(;>;^Q;=A;2,NMJ,*#NX7/5CCN>U>DW M-E:WEHUI(C)!&YFO+Q9"5&7`)P#ZUA*8E\&^`[C4UWZ%#.?M@8913R(RP]`?PK MV>&SMK>)XH+>*.-R69$0`,3U)'O3?L-I]C^R?98?LV,>3L&S'ICI0!YSXSO- M"U&]\/PZ$]I/K8O4:V>UPQCC'WRQ7HN/6ET>XTS3OB/XC_X2-H(KZ4HUI+=8 M"M#CHA;CKUQ7=Z;X>T?1W=].TRUM7?[S11@$_C3]3T32]:B6/4K"WNU7[HFC M#8^E`'`^'=2TJU\;>)]8L95@\.QP1^?<`@6YF'WBO;TR:7Q1=V2?$3PWJNJ/ M&^AO`XMIW&8EE/0D]!D=":[_`/L?3?[,;3/L-N+%EVM;B,!"/ITIT^F6%S8" MPGLX)+0*%$+H"H`Z#%`''>.KFVU/P-JQT&:"X8%3=BS8,[1Y&X?+SG%9/B'4 M_!DWPQ>"R>P=WM@EG!$%\T2X&W`'(;->B:9HVF:-;M!IMC!:Q,IKN6MH&N%N&AC,Z`JLA4;@#V!H6V@6X>X6 M&,3.`K2!1N('0$T`<-\,42)_$\<:A8UU:7:HZ#Z5WU10VMO;&0P01Q&1MS[% M`W'U..IJ6@`HHHH`****`"BBB@`HHHH`****`"D9MJ,WH,TM,F_U,G^Z?Y4` M<#;?$Z>[@N+N#PIJL]A!(Z/<0[6'RGD@9K;A\;Z;=QZ)+9AYX=5D,<;CCRR! MD[A7`>![WQ8/#E[9:-HMK/;27DZK=3W&T`D\Y7VJQ=>&[_PS!X0TRUNH&U!K MYY))G4E`S`DD#V[4`>NT5P>GZYJVC>.I/#^L:BNH6\MBUY'/Y*QM%M/S`[>H MJ'3;[QAXPMI=8TS4K32K`NRVD#6XE,P4XW.3TS[4`>A45YA?>/=7F\!W=Y;) M#:ZU8WRV5P-NZ,OG!(SV(K0N=4\1>'O$FA+J&IPWUIJTOD/`(`GDOMR"I')' MUH`[^BO,KKQ;J&L>)-5L[/78M'LM.;R5;[+YSS28Y)R"`H_.M31=5\1^*?"< M4EK(+]M+\.:C?H-SV]L\@'J0I-8?PRMA%\/\`3)BQ=[Q#=2,W)+.2\_X]'N@-LOMD=&]JT?$7B74='ND@L/#E]J>8_,>2#` M51GISU/M6%XK8>)?'6A:!9?,^FSC4+R8#(A4<*I]V-=9XDN=:M=&EET&SAN[ M\'Y8YGVKCU_^M0`WPSXCLO%.C+J5D)$3>T;QRKAHW7JI'J*BT_Q/!J'BS5=` M2WD273HXW>4D;7W^E<_\)9HI/"EPC-*+\7LK7T(PW"1B:$L>)TZ$K]#U'O6M7`?$:4Z7JOA?6X MSY;6^H+#*XZF)QM*_K7?$@+GMC-`%#7-:LO#VCW.J:A*([:!"S$]3Z`>I-95 M[XPALO#.GZO]@N[B2_"?9[2W7?(S,,@>@X[UYCXO\21^))M8DU*QU*/3[*%X M].MVM'V2R]#,YQ@`=OSKTKX>ZG;ZMX*TQX8IE^SP)"WG1%?F50"5SU'N*`&> M'/'$6M:O-HM]IMUI6K11^;]FN0/G3^\I'6K_`(B\3P>';C2(IK>24ZE>+:(4 M(^0L#R?;BN9L67Q-\7Y-5LP38Z':/9/./NRS.EU?7=+T&!)]4O8K2)VV M*TAP"?2ETS6+#6[!KS2KJ*[AW%`\9XW#M0!A^'O&R:OK,NB:AIEUI>K1Q>>( M)P")(\XW*1U[57UKXA1:?J]SI^G:1?:L]BH>_>U4%8`>W/5LT>G10$-"\>[+DMU+<#BM3X61K)I&N7,\:K=SZM:1?3Q&> MVCN0,31CK@CN.XKS;2TBG\/Z;:73XLHO&;I&,X"@%BJ@>F[M7&Y-)2:WDF_M*^2R0H1\C-GYC[<5O5YY\4_P#C MY\&_]A^#^35Z'0`4444`%)2TE`"T444`%%%%`'(:Q\-/#.LS23R67D7$A+-) M`Q7+'J2.A-U_%:=>>1W_BG7_$7B;2-/U**PAL9T$%RT(<\KG9CTSU-2>(?^$HL[#=&J0!FNI`N3D$\#/84`=_17F=KXVU=].\)^(KC:NFZC_`*/?1*O" M2,<*X/89%3W?C748I_%&KP!9=(TA!!#$!@RS\`DGT!(H`]%HKR:#Q;K5A)IU M^VN)JK74J)=:V\):M-;,RSI:2,A7J#M/2@#$U#XBVL>IRZ=HNE7VN7, M#;9_L2C9$?0L>,^U6M#\:C5-1_LZ^T34M*O"AD5+J+Y64=PPX_"H?AA:6MK\ M/M):V10T\(EF8=7D/WB??-=7.=L$CC&Y5)!_"@"II&L6>N61N[)G:'>T>70J M<@X/!J_7C^I^(->U+X41Z@FI"WN7OC#))''@LOF8`&.E;^LS^*/"WA:TU,ZH M-2%M<+)=C[.%+6YP"/PZYH`]!IDTH@@DE()"*6('?`S7&6?B6[\0^.TLM)G4 M:196XENI``?-=Q\J@_3TKKK_`/Y!UU_UR?\`D:`.?\&^.]+\:6]PUF'AN+=R MDMO*1N'/!XZ@TFO>.],T'Q#IFANKSWU]($"1D?N@?XFKSSPMX(_# M86/7[1Y5"]%ND+G*/Z^QJ;4_#,FAW/AJ^U&3[1K6H:JLMY.><''"+Z`=*`/2 M1XH@/C5O#/V>7SUM1=>=D;<9QCUS6[7G:?\`)>Y?^P./_0J[76=3&CZ1`*\>UC55N+C2=D:GI6MKXIM?&'AVVCN?/MA#<65TWE/M[$$]#[4`;_AGQ9:^)!WU'O1/XNL$\50>';>.:ZO74O,85RMNO8N>V:\]\.ZQJ# M^)/&GB6]MX(!9VWDGR7WH'49P&_BQWJMX/U?7O"?A,>(+OPXL]K>2&YO;T3@ MSNK'A]OH!VH`]'\3>,;?P[`!1X:\8VOB)KR MV:SN;#4;/_CXL[E<.@/0YZ$&N1\2ZE=7'CS0[SPFBWNIM:%IH),"(0-R&9OX M34O@E[NZ\=Z_+XA06NO-$J1VR_ZL0=F4_P`7/6@"_IWQ)NM6;?8>$M6N+7SV M@^T(4*94X)ZUWPY`/2O)[4^)?A9IVZ[BLM0T%KMWE:#<)H1(W7G@@5ZK#,EQ M!'-&VZ.10RGU!H`?1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%% M%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`444 M4`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110 M`4444`%%%%`!1110`4444`%-==\;+Z@BG44`L/'=W?W-M'_P`(EK<,^N+M;RZNIE.)),Y/`Z>@K9\0^&I]9U'P_0,"2XVXP*Z6B@#A;SPOK^D>(;W5/#,]BT&H$-NFK,OM;@L]6LM,"-+=766"J1\B#J[9[4 M`3:Q8+JNBWM@Y(6XA:(D>XQ7*^`9[U_A\NFVZQ0:EIV^RV2Y(1D.%+`<],&H M;OXI65I)-,VB:LVF0RF)]1$'[H8."?7`/>MJ[N++2H)/$.EZ?<:A)?",%++G MS<]&QTZ=Z`.8T+PAXWT".X^SZQHTL]U,9KBXEMW+R,?4^@["M[7;7QL+X3:% M?Z<;=XPC0W,1RC]W!'4>U3>'_&EKKFK76DRV5UIVIVR[VMKI0"R?WE(X(JYK M'B2WT;5M(T^:&5Y-3F,,;)C"$#.30!6\&^%V\,:7-'<77VN_NIFN+JYVXWN? M0>@[5'I/ABXT_P`=:YK[W,3P:C%$B1*#N0IUR>E:FK:W!HTMG]JC<07,HA\\ M?=C8_=W>@)XS6G0!P?CB!M;\5>&-#APQ2Z^W7*GD")/7ZG`%=Y5+2TU"[ MU%5_TBX"B21SG"KT`]!61I?C?2=7AUFXM6=K72G*RS@95\#)*XZXH`TO$6F2 M:SX=U#38I%BDN86B5V&0I(ZFLRYT36H?`MOHFDW]M;WZ6R6YNG4E5`7!90._ MI63;_%&Q-W9I?Z/JFG6=ZX2WO+J';&Y/W<^F:[#5M1CTC1[S4I49X[6%YF5. MI"C.!^5`''>%_#/BWPW;6.GQW^C'3H#^]5+=Q)+_`'F+?WCZUK>+O#%QXCNM M!E@N8H1INH)=R!P3O50>!COS6OH>K1:[H5CJL$;QQ7<*S(C_`'E!&<'%7V.U M2<$X&<"@"O>:?9ZA&L=Y:PW"*=P65`P!]>:RM6TK48-)6'PK+9Z=.DOF;7AS M&X[@@=,^M8W_``L>&VO+*+5M"U32[>\E,45U%M;N/%"^)?%%Y;2W<$!@M+6U4B.$ M$_,Q)ZL?7TJM>>$/$>E:OJL_A34+2&TU=M]Q%=(2;>4C!D3'7CMZUT/AGQ99 M^)DNTC@GM+RSD\NYM+A=LD1[$CT(Z&L=OB1#9W=FFKZ%JFF6MW*88[JY0;`V M<#=@Y7/;-`"S_#FT?P%;>'(+N1+FU=;F"^(RXN0V[S#Z\D_@:9IGA;7]1\26 M.L>*[VTF_LQ66SMK52$,A&#*V>^.@[5OZ[KMQI$UM%;:+?:D\^X_Z,!B,*/X MB2`,]JC\+>+++Q79W$MM#/;3VLIAN;:X3;)"_H10!6\8>&+CQ)+H3P7,4(T[ M4H[V3S`3O5:,VUY:10)&,[@4ZD MUU%%`'/:#H%QI>OZ]J$LL;1ZA.LD:KU4!<:M:SVDUO>V@MM MMT&)M>""8P/7/-=O10!PFE>"+S_A6N:Z6B@#F?%-CXBO1Y>DG3)[.6 M)HY[6^C)!)_B!'\JQ4^',L7@O2],BU+9JNF/YUM=[,JKDY*X_N]L5Z!10!R^ MAVWC`Z@DFM7&EI:QJ08[2([I6]23T^@KIW19$9'`96&"#W%+10!Y_'X/\1>& M+B;_`(1'5+?^SIG,AL+Y"RQ,>3L8<@>U:>D:7XNEU!KO7=7M?)$;(ME:180D M_P`3,>376T4`<##X`N3\.Y/#LMW&MV)VGBF525#;]RY'I5BZU#5M#\&ZI=>+ M!I\D:0^7%#:AL/D8`.>Y.*[:LW6-!L->CMX]0B,L<$HF5-Q`+#ID=Z`.`T7P MYK'A;X58T,K;ZU<,+APT>\DL?N8[<<5Z*D=Q<:.L=QA;F2#;)Z!RO/ZU<``& M!THH`YSP-X?N/#'A:WTNZECEEC=V+1]#EB:9XK\.7.O7FB36\L:"PO!<2!\_ M,H'0>]=-10!RR^&;H?$I_$OG1_96L!;>7SNW9SGZ5U-%%`',>,?#=SXB_LC[ M--'']BODN7W@_,J]A[U>\46&KZGHKV>C7\=C<2L%>=EW%4_BV^^*V:*`,'2O M"6F:3X7;0(8RUM(C+*S'+2%OO,3ZFN1_X0CQ<=)_X1=M;M3H.=OG^6?M'E9S ML]/;->F44`<-JO@O4+/5+36/"EW!:WL%L+22&X3,>:[:B@#SB]\)^,O$PAT[Q#K%BNE)(KRBSC*O M<8/`.>@->B11)#"D4:A410J@=@*?10`4444`%%%%`!1110`4444`%%%%`!11 M10`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%% M`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444` M%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`5Q7Q8S_PKO4<=?DQ] M=PKM:Y[QMH5SXD\*W6EVDD:32E2K2=."#0!DZ-?>/66P2YT?2%LRB!Y%N6+A M<=0/6L/Q)X@\5>%6&K7NMZ?*/M"H=(BB&?+9L`[NN<F6L+0V,,+$;DC5 M"1Z@8KRZ^^'OB.YT'5=)#Z=(]Q=_:DOI&8RRC=N"-QQCI0!TGBC7M7\+W=OK MK8N/#A0"]A"CS+?/20'N/44_PMJFO>)1>:T[+::5,A33;FVNK30Q:+;Q![FUA8G[3*.BD_W!3M%\-:SX9GO[+2[N*31Y49[..? M):UD/\/NE`'0:##JMOHUO%K=S%./IBN3\&7!UCQSXLU&;YF MMIDL8N%X/["^(?B33901_ M:16_MV/`<8VL!]*`+OQ%U.'3O",^GQ0B6\U,&SM;=!R[OQP/09S6QX=TN70? M"6GZ8")9K2U6/GC&O&UQXTD\013:4WEJ8K.&??%74)?$MK]CUA;,+:00G M=$8,\MN[MG'ZUI^.O^1U\#_]A!__`$"K/ASPSK7_``DTOB3Q)=6SWWD?9X8+ M52(XTSDDD]35_P`2>';K6/$/AS4()(UBTRZ::56ZL"N.*`)?'5FE]X(U>%\9 M%NSJ"M2*C=--$8(4Q MDL[_`"J,?4U<\*Z2VA^%M-TUSF2WMU1_]['/ZT`6]NSD1_\`/-,=VZ9[5F_"6_TPZOXCTVRM98H7N?,BC:`JBQ@`8/H?:O6: MY/PQX=U#0;OQ%W$U61I%K:6\_\`9EM;6=P\9598X5&#VSCJ*`///B=EVFJV@A M\*_;X&DO(&W2F0'Y01_"N[C-:BDW7QS=9U#I::/NMB1]PLX#$?455NO"OC7Q M+]DTWQ)J&FC2X)TFE>T0B2%![UM^*O#.HWFK:=K^@7,,&JV"O&$G!, MY([<;8KK11)<[?XG63"D^^*SOBK=:BUS8V>J6:Q>$FN MX&N+V$[I=V<@$=ANP,UT?AOPMJ=E<:MK6JWD,FO:D@0/$O[NW51A54'KSR?6 ML6^\)^,_%,=OI7B;4-.&DQ3)+,]HA$EQL.5'/W><9H`[[5IK^'2IY=+MXKF] M"YABE?:K'W-<+\*YC/=^)Y=01H->EU#=?VV/DB.,($/<8[UT?B.#Q8+FWF\- MW-@(E0I+;7:'D]F!'IZ5!X,\+7>AR:EJ>K74=SJ^J3"6X:)<(@`P$7V%`'5T M444`%%%%`!24M)0`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1 M110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%% M%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444 M`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110` M4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1 M110`4444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`% GRAPHIC 5 hnrglogo.jpg begin 644 hnrglogo.jpg M_]C_X``02D9)1@`!`0$`R`#(``#_X0!F17AI9@``24DJ``@````$`!H!!0`! M````/@```!L!!0`!````1@```"@!`P`!`````@```#$!`@`0````3@`````` M``#(`````0```,@````!````4&%I;G0N3D54('8U+C`P`/_B`A!)0T-?4%)/ M1DE,10`!`0```@!A<'!L`@```&UN=')21T(@6%E:(`?6``$`"0`/`"$`)6%C M'=&5X=`````!#;W!Y'EZ@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>XN;K" MP\3%QL?(R;GZ.GJ\?+S]/7V]_CY^O_$`!\!``,! M`0$!`0$!`0$````````!`@,$!08'"`D*"__$`+41``(!`@0$`P0'!00$``$" M=P`!`@,1!`4A,08205$'87$3(C*!"!1"D:&QP0DC,U+P%6)RT0H6)#3A)?$7 M&!D:)BH*#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7&Q\C) MRM+3U-76U]C9VN+CY.7FY^CIZO+S]/7V]_CY^O_:``P#`0`"$0,1`#\`^"Z* M**_J@_-S3\):!_PDFM1Z2>&K"]\>WEFDVN M:]+;J\EK(Z#?:VSD9CA7)4D',A&YB?E"_@K^Q',R_'WPQ!M&&\5Z4V<Y24>5=-8W;]7??HC]SHPHY/X=9=]3]V>,=:5: M2^*7)/DC"^_)&U^79RU:T5D4;5`]!12T5\F?*'\A]%%%?U0?FYTGPM_Y&*7_ M`*\V_P#0EKU[2_\`@I'^U1H&GPZ+HW[2OQ-M;2TA6&VMK;Q[?)'$B#:JJJS` M*````.`!7D/PM_Y&*7_KS;_T):YR7_6,?]HU^^$?&?[0/Q%U?2M1MGM]0TW M4_&]Y/;W4+C#1R1O*5="."K`@UX)4MG9W%_<+:6D322.<(B]375/P]X5IQ,O'=>K&G3C1E*3226&HMMO1)6ANWT.QCM?`'C<-;:?"; M&ZP=@V;"3CT'RL*Y+5M+NM&OY-/O%`>,]5/!'8CVJ];>%?%UE=17<&CW"O'( MK*R@9!!^M=#X_P##.M^(-0M[S2M,W@6^V4F15(.XG')]ZX,!F6$X;SNGA8XU M5,-5C)^_-2]G*-K>\WM);)GTV;Y#FO'W!];,:F4.AF.'G335*C*"KTYW3?LT MOB@U=RBMM^@[X#7UWIGBG^T;"ZE@N()89()X)2CQN'RK*1R"#@@CTK^K*U8F MUC9CUC&?RK^53X7^'M8\.:M)=:U9^1&QCPWF*W1LG[I/:OZ5?V>OVU/V8?VG M;VXZ<\U^?<68S"XSBC$5*$U* M+4+---.T$G9K?4ZLUR#.\!X9Y+'$X6I!TWB>?FA).'-43CS76E]7&^_0]:HI M%((&**\,_.3^1"BBBOZH/S;?\`H2USDG^L;_>-='\+?^1B ME_Z\V_\`0EKG)/\`6-_O&OELN_Y*S'?]>Z/_`+D/TS/?^36Y-_U_Q?\`[@$H MHHKZD_-%>^@4445'[KR-?]H\_P`1T4TT#^9!,\;?WD;!_,5W'PC^,OC+P)XQ MT[7-)\27EGJ%E=I/IFK6LQ2XM)U8%'5QR,''/OZ<5PN`.@IT.\RJ(R0VX%=O M7(/%>-GF2Y9G6`G1KP3T=I:7B[:-/=6_X<^JX2XNS[A/.*5?"59*/,E*#;<) MQ;2<91>C4EIJO0_IO_X)O_M;G]LK]F/2_BAJML(=?A!TGPM_Y&*7_KS;_T):YV0,\S!5))8@`5T7PM_P"1BE_Z\V_]"6O MW["7Q`_;)^-%AX'\-63_>:+]7T1^Z8#A;%\5>'V3T835.E3JXN=6I*_+3@O M87D^[Z1BM9-I(\]_9_\`V2_B]^T3XRM?`WPY\%ZCJ^J7?,.FV$(WA?[\CL0L M*#NSD`=R*^[O$?\`P0;U;X!_LC>.?VC/C1X\L+76O"W@^]U2S\,:19"Y'FPP M,Z+-=R$`\C#+&A'I)WK]7?V5OV0O@G^QW\/E^'_P=\."W20A]0U*ZP]Y?R]Y M)I,`M[*,*HX4`5S?_!3C_E'E\:/^R<:M_P"DSU^=8C/,VSW,(/%57R.27)%M M02;6FFLO5W'4S_*>',/+#\-8:--16M>I&,Z\W;>\DXTT^D8)6ZR9_-,/B7XG M`VH]NJCHJ0\`>G)Z4?\`"S/%7_/Q%_WZ%<_17[3_`*I\-_\`0+#_`,!1\+_Q M$_Q!_P"AG6_\#9V%GXFU3Q)X0UDZI(A\F--FQ`.I/^%9W@3POO;&:U/@Y%!=W=WI=Q"KI,8<[AD?>(Z=^OZ5^^7[*/\`P14_ M94_9L\4VGQ%U6YU+QIK5FR2:8,#YG+`$94*:_,<(5(JERWE5 MG3K3:YZC=HP7-%/1MK;0T?\`@C/^R]X@_9K_`&1K:Z\<:/-8>(/&-\=:U"SN M!MEMH714MXG7`*,(U#E#\RM*P.",`KZY0`*`!CCM17P4*<8045T/@,\SC%Y_ MG%?,<0_?JR;?\`H2U_1O\` M\$LOV6/"/[+_`.R9X>BTE8KC6O%>GV^L^(=22/#3331AUC!(!\N-6VJ#WW-P M6(K^;OP1KL'A_74N[I?W4BF.5O[H)'/OR!7]&?\`P2H_;+^&_P"T[^S)X?\` M#VCZU`GB?PGH=KIWB'2'=5D4Q1B-+E%_BBD"@AAT.5/(Y_!_$'"5:?$WMYQ] MV<(J+Z-J]UZK1G[[E.95\5X/TL#A)W5+$3E7BMTI*/LI2_N-\ROMS66]CZFK MPC_@IQ_RCQ^-'_9.-6_])GKW<=*\(_X*_8X_;=^$W[6?P`@^+V@:[ M9V=QI=@H\8:;-X6/=+OW8_=?*S))]UD&<@A@/P'C?#5J/%-:I)>[44' M%]':*B[>::V\T?ND9QQ_A?E#J34XS::W/<:*^7] M-_X*^?L,SR//XB^)\WA_3O+5[?5]?TZ2W@E#LXB5A@R6TDJQR21Q7"1221QN MZJ0CE2O`^H8__GU+[F?'>WH?S+[S0'_!(O\`X)KD?\F>^$?_``'E_P#BZ#_P M2+_X)K\_\8>^$?\`P'E_^+HHJ_[3S+_G]/\`\"?^8OJ^'_D7W(!_P2+_`.": MYX_X8]\(_P#@/+_\771?#'_@GY^QO\#?$UKXU^$'P%TCP[JEDQ^S7FER31L@ M.,CA\%3W4Y![BBBLJN+Q6(2C5J2DNS;?YG1AIRPCDZ#Y.9-/ETNGNG;=>1[< M.E87Q%\#^$OB7X,U/X>>/=!@U31-9LI+/5--N@3'$? M^_$O_P`71179_:>9?\_Y_P#@4O\`,S6'P]O@7W(0_P#!(K_@FM_T9[X1_P#` M>7_XNM[PC_P3[_9`^%-O?I\*_@KI_AN34]*N=.NY]&GFB9[>:)XW0C>5888X MW`X.",$`T45$\7BL0TJM24K/2[;M]YTT)2PT)JB^525G;2Z[.VZ\F?CQ^R9X M0D_:[_:)^+'P<^*WBW6(M/@U"/4-5OM&NEMKO6;W3Y[BRM+BYDVD!D@NKA2L A*Q1N9-S(S*I4HHK]&S. GRAPHIC 6 form10k20110.jpg begin 644 form10k20110.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_X0!F17AI9@``24DJ``@````$`!H!!0`! M````/@```!L!!0`!````1@```"@!`P`!`````@```#$!`@`0````3@`````` M``!@`````0```&`````!````4&%I;G0N3D54('8U+C`P`/_;`$,``@$!`0$! M`@$!`0("`@("!`,"`@("!00$`P0&!08&!@4&!@8'"0@&!PD'!@8("P@)"@H* M"@H&"`L,"PH,"0H*"O_;`$,!`@("`@("!0,#!0H'!@<*"@H*"@H*"@H*"@H* M"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"O_``!$(`$0` M9@,!(@`"$0$#$0'_Q``?```!!0$!`0$!`0```````````0(#!`4&!P@)"@O_ MQ`"U$``"`0,#`@0#!04$!````7T!`@,`!!$%$B$Q008346$'(G$4,H&1H0@C M0K'!%5+1\"0S8G*""0H6%Q@9&B4F)R@I*C0U-CH.$A8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJ MLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7V-G:X>+CY.7FY^CIZO'R\_3U]O?X M^?K_Q``?`0`#`0$!`0$!`0$!`````````0(#!`4&!P@)"@O_Q`"U$0`"`0($ M!`,$!P4$!``!`G<``0(#$00%(3$&$D%1!V%Q$R(R@0@40I&AL<$)(S-2\!5B M7J"@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>X MN;K"P\3%QL?(RKR\_3U]O?X^?K_V@`,`P$` M`A$#$0`_`/WTH/3FBJMYJ=EI=I)?WUQ';V\4'F32RR_NXXZ3DHJ[V&DV[(2( M))`&`B(]A7SW^T5_P40^#GP5N;CPWHDW_"2:Y$?+FT_2Y?W=K+_TUEKQ/X^? MM7_%+]JWQ])\!?V0[&^DTR0>7>:K:'RI+Z+_`)[>9_RRMO\`T;7H/[/?_!,/ MX;>`[6WUSXTS?\)'J8_>?V=_J[&V_P"V7_+7_MK7YQC<\SO/L14PF3T_<_Y^ M5/@_[([P2=M;U[I_W]EK]%M=\3_!S]GWPQ M$?$6IZ#X9L(AB&(F*VC_`.V<=>,^(O\`@JA^S1H,KP:$NOZT/^>MAIWEQ_\` MD7RJ^;S'AC**?_(XS&?M/Z^Q[Y[>!SK,9_\`(HP5J?\`74^3Y?V`?VR-"'V^ MQ^&ESYG_`%#]8M1+_P"C:C@\3_MT?L[WAU":;QQIT$7?4(9;FV_\B^;%7T_I M_P#P5K^!D]UY%QX"\46Z?\]?*MG_`/:U>D_#O]N#]F+XJRQZ7IGQ&M[&\E7] MUI^JP_9Y/_(O[NO.P7#'"]2M_L&-J4ZG^/\`_8/1Q/$'$].C;,<%[2G_`%ZG MSG\#O^"LVO6E_'SPC'>V__+;6_#X\N2+_`*ZVU?9/PQ^*OP\^+'A>/Q3\ M./%%MJ6GRX!DM3_JO^F(I;W1/-\LZK:0_NI8O\`GE?6U?21 MQO$W"MOK_P#M&&_Y^?;@>#5P?#V?K_8_]GQ'_/O[!^F"A=ORCB@*#QLKQ7]E M/]KOPO\`M->&O.LECT[6[6'_`(F.E23?ZK_IK'_SUCKV+)&6N>GM7Z-@<=A, MTPD*^'J<].9\7C<'BLOQ?L,13_>%JBBBO3.+`&,CBOC']L+XL>/?V@ M?BI;_L8?`F7S!+-CQ=J,/,6/^>4G_3*/_EK_`-^J]\_:Y^-<'P#^"6K^/X6B M_M$Q?8]!AS_K+J3_`%?_`,<_[95PW["?[.-Q\(?`(\?^+XA)XL\3G[;J-W./ MWD7FGS(XO_:DGO7Q>>NMFF,IY9A_X?\`$J?X/Y/^WSZ'*O8X#"U,9B/^X?\` MC_\`M#T']GW]G;P!^SMX*C\'>#X?->4>9J.H2P_O;^7UE_\`C=>0?M!?MQ>* M]3\JQ0F2VL?^N?\`\=_U5:_[8GQ7\?Z[XOL/V4O@ M%VQ=7^S,O_<8>G_$J?\`MD/_`),VI*EA:7]H9A^\ MJ5/X=/\`]OG_`)'SYX$_X)F^)/'>K?\`";?M/_%'4M6U.Y_>3V.GS>9)_P"! M,O\`[3Q7M.C?\$_?V2_#UF(8/A!;7$G_`#UU2:6YD/YR5C_%K]M&]L_%4_P> M_9O\!2^-?%\)V7IM#BQTS_KK+7%2_L[?M_\`QID_M7XF?M+67A.*3_EP\/B7 M]U_WZ\H_^1:Y*>#R7`5.2A@_K%3_`)^?'_Y/,ZUB MO/V(/V4]2A\FX^!6B_2*#RZ\N^(__!*;X)>*8Y9_`.KZKXY/_`-(]\>'J MYK[3_8\;[2?\G_[9P%GK/[87_!/2^CM_%,7_``EG@0S"/]S++);1#_IG(?WM MI+_Y"K[#^#WQC^%G[2W@#_A)/"DL5[I]S#]GU'3[N'][;$_\LI8ZYKX;?M"V MW[1OC2+0/!?PJ76/AWJ/@^2\N?'4NL6WEP:D+E8UTB33R?M&XPEIO/QY8"[, M[B*\`^+WPL\5?L$?%./]H3X,6]U<>`[^80>*=$$Q'V6+/_HO_GG+_P`LJNG2 MK9%1]O"I]8P;_P"W_9_X/[IG4JTQ25/A4E\4BU'0_$6G?ZN4?ZV*45\D?LUGQ+^QA^U MM?\`[-OB.\DD\.>+2)="NIO^6LO_`"SE_P#:4M*CAZ?#F;4ZN'_W/$?^4Y__ M`"$S6I46?934IXC_`'S#_P#E2'^<#[JHHZ]**_2%JCX?8^7/CEI!_:/_`&QO M"/P>F`GT#P?IW_"1ZO%C]U+=>;Y441_S_P`]:^@/B7XTT3X<>!]5\>ZW-Y=G MH^G2WD^>PBKR/]C7PK?27_COXP:]"/M'B?Q?='39?6PBEQ;?^U*V/VLM(G\> M:1H'P5A(*>,?%5K;ZEV_T"V/VJY_]%8_[:5\E@HU:>7XC&?\O*__`.Q`^AQC MI5<70PG_`"[I_P#[J?M%?$6WSXK^(,W]H7GF'FUL?^7:U_ M"M#]I?QOXN\9^)[#]EGX/:I]BU?7HOM'B+Q!#R=!TS_GK_UUEQY45>R%M.T+ M3P-R6T%K%P?^>48KS#]F;PI/+I&L?'#Q)#C5/'>H_P!H@S=8;#_56-M_WZQ_ MW]KH67O"X2G@Z'_<2?\`Z6<[QGM<54Q53_MS_P!L_P#`3<^&'PL^%G[,?PVE MT7PY#;:5H]A#]HO-0O)L22]Y);B7O7!7'[37Q:^)$TI_9P^!=SK=A_RP\3>( M+S^SK&Y]XO\`EK+'6YXJ\.K\??BC<>%]:\V7P7X4EB^V6(_U.L:G_K?*E_YZ MQ6W[O]U_SUE_Z95ZU;V=O"B000"-(JVAAJM;]Q0J>SIP_D,JF(ITO?K_`+RI M,^?I_B=_P4"\-'[9XE^!?@_6[.+_`%MKX?\`$^MAQS_P!-8O\`IH*]3^;R<%@*\T^.'P,LOBM8 M6_B+P_J$>D^+M"S<>'/$$4'[RVE_YY2\?O8I.DD7_P!:I^I8_`_O*=3VB_DG M_P"V#6)PV*_=SI^S?\\#R7XU?""^_9,\;_\`#5WP*TR1-',W_%P/"EH/W5U: M_P#/U%'_`,LI8J^@X!X,^-?PX$T"6VJZ!XBTXX[Q7-K+%_\`7K+^%GBZW^,/ MPU@O=;TK[-LV$H_P"/:ZB/E7,7_?T5QG[+&DS_``F\0>*_V>+F:4Z? MX>U*/4/"QEXQIE]^]BB_[92Q2Q5AA\-2P.*M'_=\1T[3_P#MS?$5JN)I)S_C MT^O]S_,X?]C?^V?@3\6?%?[&OBN^>:RT\_VUX0NY3_K;&7_6?K_[5K9_X*,_ M"&]\:_"&/XJ>%8?+U_P)>?VE9S1']Y]F_P"6O_QW_ME6M^TSX;_X1KXI^`/C MYH,/EW&A^(XM*UG@?O;&^_<_^0Y9(O\`OY7M%W9:5K^ER6-_`)+:ZAD26*4? MZR.LZ>7NKE^(RVJO*[_2;< MX_Y=S)]H@_\`(;C:='ZU*RTN>D_#7PH/!7P^T?PA/`#) M8Z;#;R\_\M?*_>5)X@\-)J/CS1O$,Q`CTS3KJ.')_P"6LOE?^TXY*ZTE2,F@ M%0,C\:]7ZO25+V9S^UJ^UYSFO'VCC7_">I^'+/\`UE]ITMOR?^>O[JK^BV5G MH]A'I=C`(X+:&..&/TCZ5KD`\&@#%7[)>UYQ^T?L^0Y#X>^'#X6\/)I\I_TF M::6\O,?\M)993++^LE=..*G7;V%+3ITU2I\B%.I[6ISE>BK%%:6N0M#DO"?A M3_A&O%'B"]L@!::Q>17O_;SY7E2_^BHJ2X\'*?B7:>.(,<:/+IUYS_TUBEB_ M]J_]_:ZEFV]J%;=6'U>E[+V9?M*E^8Y7XF^#X/'?P^U7PN$`DN[3]US_`,M? M]9$?^_E=%I:[8<2U=(!X-`&*KV2]KSA[1^RY#D?#_ART\)^-O$'B2(XBUXVL M\W_7:.+R?_1<<5%=5Y'O14?5Z0 EX-99 7 brockrpt.htm BROCK ENGINEERING RESERVE REPORT brockrpt.htm

 
Exhibit 99

 

 

February 12, 2014

 

Mr. W. Anderson Bishop
Hallador Energy Company
1660 Lincoln Street, Suite 2700
Denver, Colorado 80264
 
Dear Mr. Bishop:
 
In accordance with your request, we have estimated the proved reserves and future revenue, as of December 31, 2013, to the Savoy Energy, L.P. (Savoy) interest in certain oil and gas properties located in Michigan. We completed our evaluation on or about the date of this letter. It is our understanding that Hallador Energy Company (Hallador) owns a 45.26 percent equity interest in Savoy and that the 45.26 percent share of the reserves included in this report constitutes all of the proved reserves owned by Hallador in Southern Michigan wells in the Trenton Black-River formation. The estimates in this report have been prepared in accordance with the definitions and regulations of the U.S. Securities and Exchange Commission (SEC) and conform to the FASB Accounting Standards Codification Topic 932, Extractive Activities—Oil and Gas, except that per-well overhead expenses are excluded for operated properties and future income taxes are excluded for all properties. Definitions are presented immediately following this letter. This report has been prepared for Hallador's use in filing with the SEC; in our opinion the assumptions, data, methods, and procedures used in the preparation of this report are appropriate for such purpose.
 

We estimate the net reserves and future net revenue to the Hallador interest in the Savoy Trenton Black- River properties, as of December 31, 2013, to be:

 
                 
 
Category
 
OIl
(Barrels)
 
Net Reserves NGL
(Barrels)
 
Gas
(MCF)
 
Future Net Revenue ($)
Total  
 
Present Worth
     at 10% ($)       
 
Proved Developed Producing
Proved Developed Non- Producing
 
 
629,450
116,180
 
 
50,910
  9,182
 
 
376,156
   73,457
 
 
52,674,800 
9,610,000
 
 
40,429,100  
7,501,300
Proved Undeveloped
 
   632,647
 
39,323  
 
320,530  
 
  51,490,300   
 
38,507,900    
                     
   Total Proved     1,378,277        99,415      770,143      113,775,100        86,438,300 
 

The oil reserves shown include crude oil and condensate. Oil and natural gas liquids (NGL) volumes are expressed in barrels that are equivalent to 42 United States gallons. Gas volumes are expressed in thousands of cubic feet (MCF) at standard temperature and pressure bases.
 
 
The estimates shown in this report are for proved reserves. As requested, probable and possible reserves that exist for these properties have not been included. This report does not include any value that could be attributed to interests in undeveloped acreage beyond those tracts for which undeveloped
 
 
 

Brock Engineering LLC
Page 2 of 11
 
reserves have been estimated. Reserves categorization conveys the relative degree of certainty; reserves subcategorization is based on development and production status. The estimates of reserves and future revenue included herein have not been adjusted for risk.
 
Gross revenue is Savoy's share of the gross (100 percent) revenue from the properties prior to any deductions. Future net revenue is after deductions for Savoy's share of production taxes and ad valorem taxes, capital costs, and operating expenses but before consideration of any income taxes. The future net revenue has been discounted at an annual rate of 10 percent to determine its present worth, which is shown to indicate the effect of time on the value of money. Future net revenue presented in this report, whether discounted or undiscounted, should not be construed as being the fair market value of the properties.
 
Prices used in this report are based on the 12-month unweighted arithmetic average of the monthly prices paid to Savoy in the period January through December 2013. For hydrocarbon liquids, the average prices paid were $94.66 per barrel for Michigan crude and $42.45 per barrel for NGL. For gas volumes, the average price paid was of $3.04 per Mscf. All prices are held constant throughout the lives of the properties. The average adjusted product prices weighted by production over the remaining lives of the properties are $94.66 per barrel of oil, $42.45 per barrel of NGL, and $3.04 per MCF of gas.
 
Operating costs used in this report are based on operating expense records of Savoy. For nonoperated properties, these costs include the per-well overhead expenses allowed under joint operating agreements along with estimates of costs to be incurred at and below the district and field levels.  As requested, operating costs for the operating properties include only direct lease- and field-level costs. For all properties, headquarters general and administrative overhead expenses of Savoy are not included. As requested, ad valorem taxes are included with operating costs. Operating costs are held constant throughout the lives of the properties.
 
Capital costs used in this report were provided by Savoy and are based on authorizations for expenditure and actual costs from recent activity. Capital costs are included as required for workovers, new development wells, and production equipment. Based on our understanding of Savoy's future development plans, a review of the records provided to us, and our knowledge of similar properties, we regard these estimated capital costs to be reasonable. Capital costs are held constant to the date of expenditure. As requested, our estimates do not include any salvage value for the lease and well equipment or the cost of abandoning the properties.
 
For the purposes of this report, we did not perform any field inspection of the properties, nor did we examine the mechanical operation or condition of the wells and facilities. We have not investigated possible environmental liability related to the properties; therefore, our estimates do not include any costs due to such possible liability.
 
We have made no investigation of potential gas volume and value imbalances resulting from over- delivery or under-delivery to the Savoy interest. Therefore, our estimates of reserves and future revenue do not include adjustments for the settlement of any such imbalances; our projections are based on Savoy receiving its net revenue interest share of estimated future gross gas production.
 
The reserves shown in this report are estimates only and should not be construed as exact quantities. Proved reserves are those quantities of oil and gas which, by analysis of engineering and geoscience data, can be estimated with reasonable certainty to be economically producible; probable and possible reserves are those additional reserves which are sequentially less certain to be recovered than proved reserves. Estimates of reserves may increase or decrease as a result of market conditions, future operations, changes in regulations, or actual reservoir performance. In addition to the primary economic assumptions discussed herein, our estimates are based on certain assumptions including, but not limited to, that the properties will be developed consistent with current development plans, that the properties will be operated in a prudent manner, that no governmental regulations or controls will be put in place that would impact the ability of the interest owner to recover the reserves, and that our projections of future production will prove consistent with actual performance. If the reserves are recovered, the revenues

 
 

 
Brock Engineering, LLC
Page 3 of 11

therefrom and the costs related thereto could be more or less than the estimated amounts. Because of governmental policies and uncertainties of supply and demand, the sales rates, prices received for the reserves, and costs incurred in recovering such reserves may vary from assumptions made while preparing this report.
 
For the purposes of this report, we used technical and economic data including, but not limited to, well logs, geologic maps, seismic data, well test data, production data, historical price and cost information, and property ownership interests. The reserves in this report have been estimated using deterministic methods; these estimates have been prepared in accordance with the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Engineers (SPE Standards). We used standard engineering and geoscience methods, or a combination of methods, including performance analysis, volumetric analysis, and analogy, that we considered to be appropriate and necessary to categorize and estimate reserves in accordance with SEC definitions and regulations. As in all aspects of oil and gas evaluation, there are uncertainties inherent in the interpretation of engineering and geoscience data; therefore, our conclusions necessarily represent only informed professional judgment.
 
The data used in our estimates were obtained from Savoy, public data sources, and the non-confidential files of Brock Engineering, LLC and were accepted as accurate. Supporting geoscience, performance, and work data are on file in our office. The titles to the properties have not been examined by Brock Engineering, nor has the actual degree or type of interest owned been independently confirmed. The technical persons responsible for preparing the estimates presented herein meet the requirements regarding qualifications, independence, objectivity, and confidentiality set forth in the SPE Standards. We are independent petroleum engineers. Neither Brock Engineering, LLC nor any of Brock Engineering, LLC’s engineers have any ownership interest in the properties evaluated in this report, except as follows: Brock Engineering’s principle, Timothy Brock holds a minor overriding royalty interest (less than 1%) in the Palmyra Field wells. Said interest was obtained prior to drilling in this area and by virtue of a third party.  We are not employed on a contingent basis.
 

Sincerely,
Timothy J Brock, PE                           Douglas J. Elenbaas, PE
 
Timothy J. Brock, PE                                                                           Douglas J. Elenbaas, PE
Michigan PE # 39603                                                                           Michigan PE # 32030 Brock Engineering, LLC


 
Date Signed: February 12, 2014

 

Please be advised that the digital document you are viewing is provided by Brock Engineering as a convenience to our clients. The digital document is intended to be substantively the same as the original signed document maintained by Brock Engineering. The digital document is subject to the parameters, limitations, and conditions stated in the original document. In the event of any differences between the digital document and the original document, the original document shall control and supersede the digital document.

 
 

 
Brock Engineering, LLC
Page 4 of 11
 



 

 
DEFINITIONS OF OIL AND GAS RESERVES
 
Adapted from U.S. Securities and Exchange Commission Regulation S-X Section 210.4-10(a)


 

The following definitions are set forth in U.S. Securities and Exchange Commission (SEC) Regulation S-X Section 210.4-10(a). Also included is supplemental information from (1) the 2007 Petroleum Resources Management System approved by the Society of Petroleum Engineers, (2) the FASB Accounting Standards Codification Topic 932, Extractive Activities—Oil and Gas, and (3) the SEC's Compliance and Disclosure Interpretations.
 

(1) Acquisition of properties. Costs incurred to purchase, lease or otherwise acquire a property, including costs of lease bonuses and options to purchase or lease properties, the portion of costs applicable to minerals when land including mineral rights is purchased in fee, brokers' fees, recording fees, legal costs, and other costs incurred in acquiring properties.
 

(2) Analogous reservoir. Analogous reservoirs, as used in resources assessments, have similar rock and fluid properties, reservoir conditions (depth, temperature, and pressure) and drive mechanisms, but are typically at a more advanced stage of development than the reservoir of interest and thus may provide concepts to assist in the interpretation of more limited data and estimation of recovery. When used to support proved reserves, an "analogous reservoir" refers to a reservoir that shares the following characteristics with the reservoir of interest:

(i)
Same geological formation (but not necessarily in pressure communication with the reservoir of interest);
(ii)
Same environment of deposition;
(iii)
   Similar geological structure; and
(iv)
   Same drive mechanism.

Instruction to paragraph (a)(2): Reservoir properties must, in the aggregate, be no more favorable in the analog than in the reservoir of interest.

(3) Bitumen. Bitumen, sometimes referred to as natural bitumen, is petroleum in a solid or semi-solid state in natural deposits with a viscosity greater than 10,000 centipoise measured at original temperature in the deposit and atmospheric pressure, on a gas free basis. In its natural state it usually contains sulfur, metals, and other non-hydrocarbons.

(4) Condensate. Condensate is a mixture of hydrocarbons that exists in the gaseous phase at original reservoir temperature and pressure, but that, when produced, is in the liquid phase at surface pressure and temperature.
 
(5) Deterministic estimate. The method of estimating reserves or resources is called deterministic when a single value for each parameter (from the geoscience, engineering, or economic data) in the reserves calculation is used in the reserves estimation procedure.
 
(6) Developed oil and gas reserves. Developed oil and gas reserves are reserves of any category that can be expected to be recovered:

(i)
Through existing wells with existing equipment and operating methods or in which the cost of the required equipment is relatively minor compared to the cost of a new well; and
(ii)
Through installed extraction equipment and infrastructure operational at the time of the reserves estimate if the extraction is by means not involving a well.

 
 

 
Brock Engineering, LLC
Page 5 of 11


 
Supplemental definitions from the 2007 Petroleum Resources Management System:
 
Developed Producing Reserves – Developed Producing Reserves are expected to be recovered from completion intervals that are open and producing at the time of the estimate. Improved recovery reserves are considered producing only after the improved recovery project is in operation.
 
Developed Non-Producing Reserves – Developed Non-Producing Reserves include shut-in and behind-pipe Reserves. Shut-in Reserves are expected to be recovered from (1) completion intervals which are open at the time of the estimate but which have not yet started producing, (2) wells which were shut-in for market conditions or pipeline connections, or (3) wells not capable of production for mechanical reasons. Behind-pipe Reserves are expected to be recovered from zones in existing wells which will require additional completion work or future recompletion prior to start of production. In all cases, production can be initiated or restored with relatively low expenditure compared to the cost of drilling a new well.

    (7) Development costs. Costs incurred to obtain access to proved reserves and to provide facilities for extracting, treating, gathering and storing the oil and gas. More specifically, development costs, including depreciation and applicable operating costs of support equipment and facilities and other costs of development activities, are costs incurred to:
 
(i)
Gain access to and prepare well locations for drilling, including surveying well locations for the purpose of determining specific development drilling sites, clearing ground, draining, road building, and relocating public roads, gas lines, and power lines, to the extent necessary in developing the proved reserves.
(ii)
Drill and equip development wells, development-type stratigraphic test wells, and service wells, including the costs of platforms and of well equipment such as casing, tubing, pumping equipment, and the wellhead assembly.
(iii)
Acquire, construct, and install production facilities such as lease flow lines, separators, treaters, heaters, manifolds, measuring devices, and production storage tanks, natural gas cycling and processing plants, and central utility and waste disposal systems.
(iv)
Provide improved recovery systems.
 
    (8) Development project. A development project is the means by which petroleum resources are brought to the status of economically producible. As examples, the development of a single reservoir or field, an incremental development in a producing field, or the integrated development of a group of several fields and associated facilities with a common ownership may constitute a development project.
 
    (9) Development well. A well drilled within the proved area of an oil or gas reservoir to the depth of a stratigraphic horizon known to be productive.
 
    (10) Economically producible. The term economically producible, as it relates to a resource, means a resource which generates revenue that exceeds, or is reasonably expected to exceed, the costs of the operation. The value of the products that generate revenue shall be determined at the terminal point of oil and gas producing activities as defined in paragraph (a)(16) of this section.
 
    (11) Estimated ultimate recovery (EUR). Estimated ultimate recovery is the sum of reserves remaining as of a given date and cumulative production as of that date.
 
    (12) Exploration costs. Costs incurred in identifying areas that may warrant examination and in examining specific areas that are considered to have prospects of containing oil and gas reserves, including costs of drilling exploratory wells and exploratory-type stratigraphic test wells. Exploration costs may be incurred both before acquiring the related property (sometimes referred to in part as prospecting costs) and after acquiring the property. Principal types of exploration costs, which include depreciation

 
 

 
Brock Engineering, LLC
Page 6 of 11


and applicable operating costs of support equipment and facilities and other costs of exploration activities, are:
 
(i)  
  Costs of topographical, geographical and geophysical studies, rights of access to properties to conduct those studies, and salaries and other expenses of geologists, geophysical crews, and others conducting
  those studies. Collectively, these are sometimes referred to as geological and geophysical or "G&G" costs.
(ii)  
  Costs of carrying and retaining undeveloped properties, such as delay rentals, ad valorem taxes on properties, legal costs for title defense, and the maintenance of land and lease records.
(iii)  
  Dry hole contributions and bottom hole contributions.
(iv)  
  Costs of drilling and equipping exploratory wells.
(v)  
  Costs of drilling exploratory-type stratigraphic test wells.
 
(13) Exploratory well. An exploratory well is a well drilled to find a new field or to find a new reservoir in a field previously found to be productive of oil or gas in another reservoir. Generally, an exploratory well is any well that is not a development well, an extension well, a service well, or a stratigraphic test well as those items are defined in this section.
 
(14) 
Extension well. An extension well is a well drilled to extend the limits of a known reservoir.
 
(15) Field. An area consisting of a single reservoir or multiple reservoirs all grouped on or related to the same individual geological structural feature and/or stratigraphic condition. There may be two or more reservoirs in a field which are separated vertically by intervening impervious strata, or laterally by local geologic barriers, or by both. Reservoirs that are associated by being in overlapping or adjacent fields may be treated as a single or common operational field. The geological terms "structural feature" and "stratigraphic condition" are intended to identify localized geological features as opposed to the broader terms of basins, trends, provinces, plays, areas-of-interest, etc.

(16)  
Oil and gas producing activities.
 
(i)  
Oil and gas producing activities include:
 
(A)  
The search for crude oil, including condensate and natural gas liquids, or natural gas ("oil and gas") in their natural states and original locations;
(B)  
The acquisition of property rights or properties for the purpose of further exploration or for the purpose of removing the oil or gas from such properties;
(C)  
The construction, drilling, and production activities necessary to retrieve oil and gas from their natural reservoirs, including the acquisition, construction, installation, and maintenance of field gathering and storage systems, such as:
 
(1)  
Lifting the oil and gas to the surface; and
(2)  
Gathering, treating, and field processing (as in the case of processing gas to extract liquid hydrocarbons); and
 
  (D)  
Extraction of saleable hydrocarbons, in the solid, liquid, or gaseous state, from oil sands, shale, coalbeds, or other nonrenewable natural resources which are intended to be upgraded into synthetic oil or gas, and activities undertaken with a view to such extraction.
 
Instruction 1 to paragraph (a)(16)(i): The oil and gas production function shall be regarded as ending at a "terminal point", which is the outlet valve on the lease or field storage tank. If unusual physical or operational circumstances exist, it may be appropriate to regard the terminal point for the production function as:
 
a. 
The first point at which oil, gas, or gas liquids, natural or synthetic, are delivered to a main pipeline, a common carrier, a refinery, or a marine terminal; and
b. 
In the case of natural resources that are intended to be upgraded into synthetic oil or gas, if those natural resources are delivered to a purchaser prior to upgrading, the first point at which the natural resources are delivered to a main pipeline, a common carrier, a refinery, a marine

 
 

 
 
 

Brock Engineering, LLC
Page 7 of 11

       terminal, or a facility which upgrades such natural resources into synthetic oil or gas.
 

Instruction 2 to paragraph (a)(16)(i): For purposes of this paragraph (a)(16), the term saleable hydrocarbons means hydrocarbons that are saleable in the state in which the hydrocarbons are delivered.
 

(ii)  
Oil and gas producing activities do not include:

(A)  
Transporting, refining, or marketing oil and gas;
(B)  
Processing of produced oil, gas, or natural resources that can be upgraded into synthetic oil or gas by a registrant that does not have the legal right to produce or a revenue interest in such production;
(C)  
Activities relating to the production of natural resources other than oil, gas, or natural resources from which synthetic oil and gas can be extracted; or
 
(D)  
Production of geothermal steam.
 

(17) Possible reserves. Possible reserves are those additional reserves that are less certain to be recovered than probable reserves.

  (i)
When deterministic methods are used, the total quantities ultimately recovered from a project have a low probability of exceeding proved plus probable plus possible reserves. When probabilistic methods are used, there should be at least a 10% probability that the total quantities ultimately recovered will equal or exceed the proved plus probable plus possible reserves estimates.
(ii)   
Possible reserves may be assigned to areas of a reservoir adjacent to probable reserves where data control and interpretations of available data are progressively less certain. Frequently, this will be in areas where geoscience and engineering data are unable to define clearly the area and vertical limits of commercial production from the reservoir by a defined project.
(iii)   
Possible reserves also include incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than the recovery quantities assumed for probable reserves.
(iv)   
The proved plus probable and proved plus probable plus possible reserves estimates must be based on reasonable alternative technical and commercial interpretations within the reservoir or subject project that are clearly documented, including comparisons to results in successful similar projects.
(v)   
Possible reserves may be assigned where geoscience and engineering data identify directly adjacent portions of a reservoir within the same accumulation that may be separated from proved areas by faults with displacement less than formation thickness or other geological discontinuities and that have not been penetrated by a wellbore, and the registrant believes that such adjacent portions are in communication with the known (proved) reservoir. Possible reserves may be assigned to areas that are structurally higher or lower than the proved area if these areas are in communication with the proved reservoir.
(vi)   
Pursuant to paragraph (a)(22)(iii) of this section, where direct observation has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves should be assigned in the structurally higher portions of the reservoir above the HKO only if the higher contact can be established with reasonable certainty through reliable technology. Portions of the reservoir that do not meet this reasonable certainty criterion may be assigned as probable and possible oil or gas based on reservoir fluid properties and pressure gradient interpretations.

(18) Probable reserves. Probable reserves are those additional reserves that are less certain to be recovered than proved reserves but which, together with proved reserves, are as likely as not to be recovered.

(i)
When deterministic methods are used, it is as likely as not that actual remaining quantities recovered will exceed the sum of estimated proved plus probable reserves. When probabilistic methods are used, there should be at least a 50% probability that the actual quantities recovered will equal or exceed the proved plus probable reserves estimates.
 
 
 
 

 
 
Brock Engineering, LLC
Page 8 of 11
 
 
(ii)
Probable reserves may be assigned to areas of a reservoir adjacent to proved reserves where data control or interpretations of available data are less certain, even if the interpreted reservoir continuity of structure or productivity does not meet the reasonable certainty criterion. 
Probable reserves may be assigned to areas that are structurally higher than the proved area if these areas are in communication with the proved reservoir.
(iii)
Probable reserves estimates also include potential incremental quantities associated with a greater percentage recovery of the hydrocarbons in place than assumed for proved reserves.
(iv)
See also guidelines in paragraphs (a)(17)(iv) and (a)(17)(vi) of this section.

(19) Probabilistic estimate. The method of estimation of reserves or resources is called probabilistic when the full range of values that could reasonably occur for each unknown parameter (from the geoscience and engineering data) is used to generate a full range of possible outcomes and their associated probabilities of occurrence.
 
(20)
 Production costs.
 
(i)  
Costs incurred to operate and maintain wells and related equipment and facilities, including depreciation and applicable operating costs of support equipment and facilities and other costs of operating and maintaining those wells and related equipment and facilities. They become part of the cost of oil and gas produced. Examples of production costs (sometimes called lifting costs) are:
(A)  
Costs of labor to operate the wells and related equipment and facilities.
(B)  
Repairs and maintenance.
(C)  
Materials, supplies, and fuel consumed and supplies utilized in operating the wells and related equipment and facilities.
(D)  
Property taxes and insurance applicable to proved properties and wells and related equipment and facilities.
(E)  
Severance taxes.
 
(ii)  
Some support equipment or facilities may serve two or more oil and gas producing activities and may also serve transportation, refining, and marketing activities. To the extent that the support equipment and facilities are used in oil and gas producing activities, their depreciation and applicable operating costs become exploration, development or production costs, as appropriate. Depreciation, depletion, and amortization of capitalized acquisition, exploration, and development costs are not production costs but also become part of the cost of oil and gas produced along with production (lifting) costs identified above.
 
(21)
  Proved area. The part of a property to which proved reserves have been specifically attributed.
 
(22) Proved oil and gas reserves. Proved oil and gas reserves are those quantities of oil and gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible—from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations—prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will  commence the project within a reasonable time.

(i)  
The area of the reservoir considered as proved includes:
(A)  
The area identified by drilling and limited by fluid contacts, if any, and
(B)  
Adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or gas on the basis of available geoscience and engineering data.
(ii)  
In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons (LKH) as seen in a well penetration unless geoscience, engineering, or performance data and reliable technology establishes a lower contact with reasonable certainty.

 
 

 
Brock Engineering, LLC
Page 9  of 11

 
(iii)  
Where direct observation from well penetrations has defined a highest known oil (HKO) elevation and the potential exists for an associated gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact with reasonable certainty.

(iv)  
Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when:
 
(A)  
Successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and
(B)  
The project has been approved for development by all necessary parties and entities, including governmental entities.
 
(v)  
Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price shall be the average price during the 12-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.
 

(23)  
Proved properties. Properties with proved reserves.
 

(24) Reasonable certainty. If deterministic methods are used, reasonable certainty means a high degree of confidence that the quantities will be recovered. If probabilistic methods are used, there should be at least a 90% probability that the quantities actually recovered will equal or exceed the estimate. A high degree of confidence exists if the quantity is much more likely to be achieved than not, and, as changes due to increased availability of geoscience (geological, geophysical, and geochemical), engineering, and economic data are made to estimated ultimate recovery (EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease.

(25) Reliable technology. Reliable technology is a grouping of one or more technologies (including computational methods) that has been field tested and has been demonstrated to provide reasonably certain results with consistency and repeatability in the formation being evaluated or in an analogous formation.

 
(26) Reserves. Reserves are estimated remaining quantities of oil and gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations. In addition, there must exist, or there must be a reasonable expectation that there will exist, the legal right to produce or a revenue interest in the production, installed means of delivering oil and gas or related substances to market, and all permits and financing required to implement the project.
 

Note to paragraph (a)(26): Reserves should not be assigned to adjacent reservoirs isolated by major, potentially sealing, faults until those reservoirs are penetrated and evaluated as economically producible. Reserves should not be assigned to areas that are clearly separated from a known accumulation by a non-productive reservoir (i.e., absence of reservoir, structurally low reservoir, or negative test results). Such areas may contain prospective resources (i.e., potentially recoverable resources from undiscovered accumulations).

 
 

 
Brock Engineering, LLC
Page 10 of 11



 
Excerpted from the FASB Accounting Standards Codification Topic 932, Extractive Activities—Oil and Gas:
 

932-235-50-30 A standardized measure of discounted future net cash flows relating to an entity's interests in both of the following shall be disclosed as of the end of the year:

a.  
Proved oil and gas reserves (see paragraphs 932-235-50-3 through 50-11B)
b.  
Oil and gas subject to purchase under long-term supply, purchase, or similar agreements and contracts in which the entity participates in the operation of the properties on which the oil or gas is located or otherwise serves as the producer of those reserves (see paragraph 932-235-50-7).

 
The standardized measure of discounted future net cash flows relating to those two types of interests in reserves may be combined for reporting purposes.
 

932-235-50-31 All of the following information shall be disclosed in the aggregate and for each geographic area for which reserve quantities are disclosed in accordance with paragraphs 932-235-50-3 through 50-11B:

a.  
Future cash inflows. These shall be computed by applying prices used in estimating the entity's proved oil and gas reserves to the year-end quantities of those reserves. Future price changes shall be considered only to the extent provided by contractual arrangements in existence at year-end.
b.  
Future development and production costs. These costs shall be computed by estimating the expenditures to be incurred in developing and producing the proved oil and gas reserves at the end of the year, based on year-end costs and assuming continuation of existing economic conditions. If estimated development expenditures are significant, they shall be presented separately from estimated production costs.
c.  
Future income tax expenses. These expenses shall be computed by applying the appropriate year- end statutory tax rates, with consideration of future tax rates already legislated, to the future pretax net cash flows relating to the entity's proved oil and gas reserves, less the tax basis of the properties involved. The future income tax expenses shall give effect to tax deductions and tax credits and allowances relating to the entity's proved oil and gas reserves.
d.  
Future net cash flows. These amounts are the result of subtracting future development and production costs and future income tax expenses from future cash inflows.
e.  
Discount. This amount shall be derived from using a discount rate of 10 percent a year to reflect the timing of the future net cash flows relating to proved oil and gas reserves.
f.  
Standardized measure of discounted future net cash flows. This amount is the future net cash flows less the computed discount.
 

(27) Reservoir. A porous and permeable underground formation containing a natural accumulation of producible oil and/or gas that is confined by impermeable rock or water barriers and is individual and separate from other reservoirs.

(28) Resources. Resources are quantities of oil and gas estimated to exist in naturally occurring accumulations. A portion of the resources may be estimated to be recoverable, and another portion may be considered to be unrecoverable. Resources include both discovered and undiscovered accumulations.

(29) Service well. A well drilled or completed for the purpose of supporting production in an existing field. Specific purposes of service wells include gas injection, water injection, steam injection, air injection, salt-water disposal, water supply for injection, observation, or injection for in-situ combustion.

(30) Stratigraphic test well. A stratigraphic test well is a drilling effort, geologically directed, to obtain information pertaining to a specific geologic condition. Such wells customarily are drilled without the intent of being completed for hydrocarbon production. The classification also includes tests identified as

 
 

 
Brock Engineering, LLC
Page 11 of 11




 
core tests and all types of expendable holes related to hydrocarbon exploration. Stratigraphic tests are classified as "exploratory type" if not drilled in a known area or "development type" if drilled in a known area.
 

(31) Undeveloped oil and gas reserves. Undeveloped oil and gas reserves are reserves of any category that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for recompletion.

 
(i)  
Reserves on undrilled acreage shall be limited to those directly offsetting development spacing areas that are reasonably certain of production when drilled, unless evidence using reliable technology exists that establishes reasonable certainty of economic producibility at greater distances.
 
(ii)  
Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted indicating that they are scheduled to be drilled within five years, unless the specific circumstances, justify a longer time.
 

 
From the SEC's Compliance and Disclosure Interpretations (October 26, 2009):
 

Although several types of projects — such as constructing offshore platforms and development in urban areas, remote locations or environmentally sensitive locations — by their nature customarily take a longer time to develop and therefore often do justify longer time periods, this determination must always take  into consideration all of the facts and circumstances. No particular type of project per se justifies a longer time period, and any extension beyond five years should be the exception, and not the rule.
 

Factors that a company should consider in determining whether or not circumstances justify recognizing reserves even though development may extend past five years include, but are not limited to, the following:

Ÿ  
The company's level of ongoing significant development activities in the area to be developed (for example, drilling only the minimum number of wells necessary to maintain the lease generally would not constitute significant development activities);
Ÿ  
The company's historical record at completing development of comparable long-term projects;
Ÿ  
The amount of time in which the company has maintained the leases, or booked the reserves, without significant development activities;
Ÿ  
The extent to which the company has followed a previously adopted development plan (for example, if a company has changed its development plan several times without taking significant steps to implement any of those plans, recognizing proved undeveloped reserves typically would not be appropriate); and
Ÿ  
The extent to which delays in development are caused by external factors related to the physical operating environment (for example, restrictions on development on Federal lands, but not obtaining government permits), rather than by internal factors (for example, shifting resources to develop properties with higher priority).
 
  (iii)   
Under no circumstances shall estimates for undeveloped reserves be attributable to any acreage for which an application of fluid injection or other improved recovery technique is contemplated, unless such techniques have been proved effective by actual projects in the same reservoir or an analogous reservoir, as defined in paragraph (a)(2) of this section, or by other evidence using reliable technology establishing reasonable certainty.
 

(32)  
Unproved properties. Properties with no proved reserves.