Delaware | 1-10235 | 36-3555336 | ||
(State or other jurisdiction | (Commission File Number) | (IRS Employer | ||
of incorporation) | Identification No.) |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
(a) | Exhibits |
99.1 | Press release dated April 30, 2018 announcing IDEX Corporation’s quarterly operating results |
99.2 | Presentation slides of IDEX Corporation’s quarterly operating results |
IDEX CORPORATION | ||
By: | /s/ WILLIAM K. GROGAN | |
William K. Grogan | ||
Senior Vice President and Chief Financial Officer | ||
April 30, 2018 |
• | Orders and sales were both up 11 percent overall and 7 percent organically |
• | Reported operating margin was 22.3 percent with adjusted operating margin of 22.6 percent, up 80 bps |
• | Reported EPS was $1.27 with adjusted EPS of $1.29, up 25 percent |
• | Full year adjusted EPS guidance raised to $5.05 to $5.20 |
“Organic order and revenue growth of 7 percent combined with solid execution drove a record first quarter for IDEX. First quarter results delivered all-time highs in orders, sales, operating income and EPS on top of the record fourth quarter we just experienced. We generated $20 million of backlog during the quarter led by organic order growth of 8 percent in HST and 7 percent in FMT. Adjusted operating margins expanded over 100 basis points across all three segments. | |
We are very pleased with our organic growth over the past several quarters and remain committed to funding the best opportunities across the company. We are steadfast with our capital deployment strategy. M&A is a priority and we continue to have a strong acquisition funnel. Last week, the Board approved raising the dividend 16 percent which takes us towards the high end of our stated goal of distributing 30 to 35 percent of earnings to our shareholders. | |
Based on our first quarter operating results and continued strength in order rates across the entire portfolio, we are raising our full year EPS and organic revenue guidance. We now expect full year 2018 adjusted EPS of $5.05 to $5.20 with projected second quarter EPS of $1.30 to $1.32, while delivering organic revenue growth of 5 to 6 percent for both the full year and the second quarter.” | |
Andrew K. Silvernail | |
Chairman and Chief Executive Officer |
• | Sales of $232.3 million reflected a 7 percent increase compared to the first quarter of 2017 (+5 organic, -1 percent divestiture and +3 percent foreign currency translation). |
• | Operating income of $66.2 million resulted in an operating margin of 28.5 percent. Excluding $0.1 million of restructuring expenses, adjusted operating income was $66.3 million with an adjusted operating margin of 28.5 percent, a 110 basis point increase compared to the prior year period primarily due to higher volume and productivity initiatives. |
• | EBITDA of $71.7 million resulted in an EBITDA margin of 30.9 percent. Excluding $0.1 million of restructuring expenses, adjusted EBITDA of $71.8 million resulted in an adjusted EBITDA margin of 30.9 percent, a 90 basis point increase compared to the prior year period. |
• | Sales of $221.1 million reflected an 11 percent increase compared to the first quarter of 2017 (+6 percent organic, +1 percent acquisition and +4 percent foreign currency translation). |
• | Operating income of $51.8 million resulted in an operating margin of 23.4 percent. Excluding $1.1 million of restructuring expenses, adjusted operating income was $52.9 million with an adjusted operating margin of 23.9 percent, a 120 basis point increase compared to the prior year period primarily due to higher volume and productivity initiatives, and up 160 basis points sequentially as operational challenges have subsided. |
• | EBITDA of $63.8 million resulted in an EBITDA margin of 28.9 percent. Excluding $1.1 million of restructuring expenses, adjusted EBITDA of $64.9 million resulted in an adjusted EBITDA margin of 29.3 percent, a 110 basis point increase compared to the prior year period. |
• | Sales of $159.2 million reflected a 16 percent increase compared to the first quarter of 2017 (+9 percent organic and +7 percent foreign currency translation). |
• | Operating income of $39.6 million resulted in an operating margin of 24.8 percent. Excluding $0.1 million of restructuring expenses, adjusted operating income was $39.7 million with an adjusted operating margin of 24.9 percent, a 110 basis point increase compared to the prior year period primarily due to higher volume and productivity initiatives. |
• | EBITDA of $46.9 million resulted in an EBITDA margin of 29.5 percent. Excluding $0.1 million of restructuring expenses, adjusted EBITDA of $47.0 million resulted in an adjusted EBITDA margin of 29.6 percent, a 320 basis point increase compared to the prior year period primarily due to transaction gains included within Other (income) expense. |
• | Organic orders and sales are calculated excluding amounts from acquired or divested businesses during the first twelve months of ownership or divestiture and the impact of foreign currency translation. |
• | Adjusted operating income is calculated as operating income plus restructuring expenses. |
• | Adjusted operating margin is calculated as adjusted operating income divided by net sales. |
• | Adjusted net income is calculated as net income plus restructuring expenses, net of the statutory tax expense or benefit. |
• | EBITDA is calculated as net income plus interest expense plus provision for income taxes plus depreciation and amortization. We reconciled EBITDA to net income on a consolidated basis as we do not allocate consolidated interest expense or consolidated provision for income taxes to our segments. |
• | Adjusted EBITDA is calculated as EBITDA plus restructuring expenses. |
• | Free cash flow is calculated as cash flow from operating activities less capital expenditures. |
Three Months Ended March 31, 2018 | |||||||||||
FMT | HST | FSDP | IDEX | ||||||||
Change in net sales | 7 | % | 11 | % | 16 | % | 11 | % | |||
- Net impact from acquisitions/divestitures | (1 | )% | 1 | % | — | % | — | % | |||
- Impact from FX | 3 | % | 4 | % | 7 | % | 4 | % | |||
Change in organic net sales | 5 | % | 6 | % | 9 | % | 7 | % |
Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||||||
2018 | 2017 | ||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | ||||||||||||||||||||||||||||||
Reported operating income (loss) | $ | 66,166 | $ | 51,806 | $ | 39,554 | $ | (20,843 | ) | $ | 136,683 | $ | 57,813 | $ | 42,238 | $ | 32,626 | $ | (17,006 | ) | $ | 115,671 | |||||||||||||||||
+ Restructuring expenses | 143 | 1,059 | 100 | 340 | 1,642 | 1,566 | 3,028 | 73 | 130 | 4,797 | |||||||||||||||||||||||||||||
Adjusted operating income (loss) | $ | 66,309 | $ | 52,865 | $ | 39,654 | $ | (20,503 | ) | $ | 138,325 | $ | 59,379 | $ | 45,266 | $ | 32,699 | $ | (16,876 | ) | $ | 120,468 | |||||||||||||||||
Net sales (eliminations) | $ | 232,333 | $ | 221,075 | $ | 159,173 | $ | (257 | ) | $ | 612,324 | $ | 216,770 | $ | 199,679 | $ | 137,447 | $ | (344 | ) | $ | 553,552 | |||||||||||||||||
Reported operating margin | 28.5 | % | 23.4 | % | 24.8 | % | n/m | 22.3 | % | 26.7 | % | 21.2 | % | 23.7 | % | n/m | 20.9 | % | |||||||||||||||||||||
Adjusted operating margin | 28.5 | % | 23.9 | % | 24.9 | % | n/m | 22.6 | % | 27.4 | % | 22.7 | % | 23.8 | % | n/m | 21.8 | % |
Three Months Ended March 31, | |||||||
2018 | 2017 | ||||||
Reported net income | $ | 98,958 | $ | 75,899 | |||
+ Restructuring expenses | 1,642 | 4,797 | |||||
+ Tax impact on restructuring expenses | (379 | ) | (1,529 | ) | |||
Adjusted net income | $ | 100,221 | $ | 79,167 |
Three Months Ended March 31, | |||||||
2018 | 2017 | ||||||
Reported diluted EPS | $ | 1.27 | $ | 0.99 | |||
+ Restructuring expenses | 0.02 | 0.06 | |||||
+ Tax impact on restructuring expenses | — | (0.02 | ) | ||||
Adjusted diluted EPS | $ | 1.29 | $ | 1.03 | |||
Diluted weighted average shares | 77,739 | 76,894 |
Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||||||
2018 | 2017 | ||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | ||||||||||||||||||||||||||||||
Reported operating income (loss) | $ | 66,166 | $ | 51,806 | $ | 39,554 | $ | (20,843 | ) | $ | 136,683 | $ | 57,813 | $ | 42,238 | $ | 32,626 | $ | (17,006 | ) | $ | 115,671 | |||||||||||||||||
- Other (income) expense - net | 134 | (597 | ) | (3,621 | ) | (365 | ) | (4,449 | ) | 30 | 143 | 36 | (517 | ) | (308 | ) | |||||||||||||||||||||||
+ Depreciation and amortization | 5,694 | 11,389 | 3,774 | 197 | 21,054 | 5,644 | 11,264 | 3,577 | 207 | 20,692 | |||||||||||||||||||||||||||||
EBITDA | 71,726 | 63,792 | 46,949 | (20,281 | ) | 162,186 | 63,427 | 53,359 | 36,167 | (16,282 | ) | 136,671 | |||||||||||||||||||||||||||
- Interest expense | 11,000 | 11,552 | |||||||||||||||||||||||||||||||||||||
- Provision for income taxes | 31,174 | 28,528 | |||||||||||||||||||||||||||||||||||||
- Depreciation and amortization | 21,054 | 20,692 | |||||||||||||||||||||||||||||||||||||
Reported net income | $ | 98,958 | $ | 75,899 | |||||||||||||||||||||||||||||||||||
Net sales (eliminations) | $ | 232,333 | $ | 221,075 | $ | 159,173 | $ | (257 | ) | $ | 612,324 | $ | 216,770 | $ | 199,679 | $ | 137,447 | $ | (344 | ) | $ | 553,552 | |||||||||||||||||
Reported operating margin | 28.5 | % | 23.4 | % | 24.8 | % | n/m | 22.3 | % | 26.7 | % | 21.2 | % | 23.7 | % | n/m | 20.9 | % | |||||||||||||||||||||
EBITDA margin | 30.9 | % | 28.9 | % | 29.5 | % | n/m | 26.5 | % | 29.3 | % | 26.7 | % | 26.3 | % | n/m | 24.7 | % |
Three Months Ended March 31, | |||||||||||||||||||||||||||||||||||||||
2018 | 2017 | ||||||||||||||||||||||||||||||||||||||
FMT | HST | FSDP | Corporate | IDEX | FMT | HST | FSDP | Corporate | IDEX | ||||||||||||||||||||||||||||||
EBITDA | $ | 71,726 | $ | 63,792 | $ | 46,949 | $ | (20,281 | ) | $ | 162,186 | $ | 63,427 | $ | 53,359 | $ | 36,167 | $ | (16,282 | ) | $ | 136,671 | |||||||||||||||||
+ Restructuring expenses | 143 | 1,059 | 100 | 340 | 1,642 | 1,566 | 3,028 | 73 | 130 | 4,797 | |||||||||||||||||||||||||||||
Adjusted EBITDA | $ | 71,869 | $ | 64,851 | $ | 47,049 | $ | (19,941 | ) | $ | 163,828 | $ | 64,993 | $ | 56,387 | $ | 36,240 | $ | (16,152 | ) | $ | 141,468 | |||||||||||||||||
Adjusted EBITDA margin | 30.9 | % | 29.3 | % | 29.6 | % | n/m | 26.8 | % | 30.0 | % | 28.2 | % | 26.4 | % | n/m | 25.6 | % |
Three Months Ended | |||||||||||
March 31, | December 31, | ||||||||||
2018 | 2017 | 2017 | |||||||||
Cash flow from operating activities | $ | 71,729 | $ | 84,979 | $ | 136,173 | |||||
- Capital expenditures | 10,009 | 10,162 | 15,804 | ||||||||
Free cash flow | $ | 61,720 | $ | 74,817 | $ | 120,369 | |||||
Three Months Ended March 31, | |||||||
2018 | 2017 | ||||||
Net sales | $ | 612,324 | $ | 553,552 | |||
Cost of sales | 335,672 | 302,611 | |||||
Gross profit | 276,652 | 250,941 | |||||
Selling, general and administrative expenses | 138,327 | 130,473 | |||||
Restructuring expenses | 1,642 | 4,797 | |||||
Operating income | 136,683 | 115,671 | |||||
Other (income) expense - net | (4,449 | ) | (308 | ) | |||
Interest expense | 11,000 | 11,552 | |||||
Income before income taxes | 130,132 | 104,427 | |||||
Provision for income taxes | 31,174 | 28,528 | |||||
Net income | $ | 98,958 | $ | 75,899 | |||
Earnings per Common Share: | |||||||
Basic earnings per common share | $ | 1.29 | $ | 0.99 | |||
Diluted earnings per common share | $ | 1.27 | $ | 0.99 | |||
Share Data: | |||||||
Basic weighted average common shares outstanding | 76,419 | 76,115 | |||||
Diluted weighted average common shares outstanding | 77,739 | 76,894 |
March 31, 2018 | December 31, 2017 | ||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 412,973 | $ | 375,950 | |||
Receivables - net | 328,658 | 294,166 | |||||
Inventories | 283,876 | 259,724 | |||||
Other current assets | 43,781 | 74,203 | |||||
Total current assets | 1,069,288 | 1,004,043 | |||||
Property, plant and equipment - net | 267,130 | 258,350 | |||||
Goodwill and intangible assets | 2,130,956 | 2,118,904 | |||||
Other noncurrent assets | 18,085 | 18,331 | |||||
Total assets | $ | 3,485,459 | $ | 3,399,628 | |||
Liabilities and shareholders' equity | |||||||
Current liabilities | |||||||
Trade accounts payable | $ | 157,291 | $ | 147,067 | |||
Accrued expenses | 158,156 | 184,705 | |||||
Short-term borrowings | 835 | 258 | |||||
Dividends payable | — | 28,945 | |||||
Total current liabilities | 316,282 | 360,975 | |||||
Long-term borrowings | 859,731 | 858,788 | |||||
Other noncurrent liabilities | 292,561 | 293,323 | |||||
Total liabilities | 1,468,574 | 1,513,086 | |||||
Shareholders' equity | 2,016,885 | 1,886,542 | |||||
Total liabilities and shareholders' equity | $ | 3,485,459 | $ | 3,399,628 |
Three Months Ended March 31, | |||||||
2018 | 2017 | ||||||
Cash flows from operating activities | |||||||
Net income | $ | 98,958 | $ | 75,899 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 10,183 | 8,903 | |||||
Amortization of intangible assets | 10,871 | 11,789 | |||||
Amortization of debt issuance expenses | 332 | 329 | |||||
Share-based compensation expense | 7,652 | 6,159 | |||||
Deferred income taxes | (2,041 | ) | 1,293 | ||||
Non-cash interest expense associated with forward starting swaps | 1,632 | 1,677 | |||||
Changes in (net of the effect from acquisitions): | |||||||
Receivables | (30,816 | ) | (20,058 | ) | |||
Inventories | (21,116 | ) | (2,761 | ) | |||
Other current assets | 16,881 | 6,570 | |||||
Trade accounts payable | 8,215 | 5,188 | |||||
Accrued expenses | (27,273 | ) | (11,565 | ) | |||
Other — net | (1,749 | ) | 1,556 | ||||
Net cash flows provided by operating activities | 71,729 | 84,979 | |||||
Cash flows from investing activities | |||||||
Purchases of property, plant and equipment | (10,009 | ) | (10,162 | ) | |||
Other — net | (184 | ) | 546 | ||||
Net cash flows used in investing activities | (10,193 | ) | (9,616 | ) | |||
Cash flows from financing activities | |||||||
Borrowings under revolving credit facilities | — | 13,000 | |||||
Payments under revolving credit facilities | — | (80,224 | ) | ||||
Dividends paid | (28,945 | ) | (26,327 | ) | |||
Proceeds from stock option exercises | 6,590 | 6,074 | |||||
Purchases of common stock | — | (7,005 | ) | ||||
Shares surrendered for tax withholding | (10,750 | ) | (5,647 | ) | |||
Settlement of foreign exchange contracts | 6,618 | 738 | |||||
Net cash flows used in financing activities | (26,487 | ) | (99,391 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | 1,974 | 4,159 | |||||
Net increase (decrease) in cash | 37,023 | (19,869 | ) | ||||
Cash and cash equivalents at beginning of year | 375,950 | 235,964 | |||||
Cash and cash equivalents at end of period | $ | 412,973 | $ | 216,095 | |||
Three Months Ended March 31, (a) | ||||||||
2018 | 2017 | |||||||
Fluid & Metering Technologies | ||||||||
Net sales | $ | 232,333 | $ | 216,770 | ||||
Operating income (b) | 66,166 | 57,813 | ||||||
Operating margin | 28.5 | % | 26.7 | % | ||||
EBITDA | $ | 71,726 | $ | 63,427 | ||||
EBITDA margin | 30.9 | % | 29.3 | % | ||||
Depreciation and amortization | $ | 5,694 | $ | 5,644 | ||||
Capital expenditures | 4,674 | 5,386 | ||||||
Health & Science Technologies | ||||||||
Net sales | $ | 221,075 | $ | 199,679 | ||||
Operating income (b) | 51,806 | 42,238 | ||||||
Operating margin | 23.4 | % | 21.2 | % | ||||
EBITDA | $ | 63,792 | $ | 53,359 | ||||
EBITDA margin | 28.9 | % | 26.7 | % | ||||
Depreciation and amortization | $ | 11,389 | $ | 11,264 | ||||
Capital expenditures | 3,331 | 3,573 | ||||||
Fire & Safety/Diversified Products | ||||||||
Net sales | $ | 159,173 | $ | 137,447 | ||||
Operating income (b) | 39,554 | 32,626 | ||||||
Operating margin | 24.8 | % | 23.7 | % | ||||
EBITDA | $ | 46,949 | $ | 36,167 | ||||
EBITDA margin | 29.5 | % | 26.3 | % | ||||
Depreciation and amortization | $ | 3,774 | $ | 3,577 | ||||
Capital expenditures | 1,818 | 1,195 | ||||||
Corporate Office and Eliminations | ||||||||
Intersegment sales eliminations | $ | (257 | ) | $ | (344 | ) | ||
Operating income (b) | (20,843 | ) | (17,006 | ) | ||||
EBITDA | (20,281 | ) | (16,282 | ) | ||||
Depreciation and amortization | 197 | 207 | ||||||
Capital expenditures | 186 | 8 | ||||||
Company | ||||||||
Net sales | $ | 612,324 | $ | 553,552 | ||||
Operating income | 136,683 | 115,671 | ||||||
Operating margin | 22.3 | % | 20.9 | % | ||||
EBITDA | $ | 162,186 | $ | 136,671 | ||||
EBITDA margin | 26.5 | % | 24.7 | % | ||||
Depreciation and amortization (c) | $ | 21,054 | $ | 20,692 | ||||
Capital expenditures | 10,009 | 10,162 | ||||||
Three Months Ended March 31, (a) | |||||||||
2018 | 2017 | ||||||||
Fluid & Metering Technologies | |||||||||
Net sales | $ | 232,333 | $ | 216,770 | |||||
Adjusted operating income (b) | 66,309 | 59,379 | |||||||
Adjusted operating margin | 28.5 | % | 27.4 | % | |||||
Adjusted EBITDA | $ | 71,869 | $ | 64,993 | |||||
Adjusted EBITDA margin | 30.9 | % | 30.0 | % | |||||
Depreciation and amortization | $ | 5,694 | $ | 5,644 | |||||
Capital expenditures | 4,674 | 5,386 | |||||||
Health & Science Technologies | |||||||||
Net sales | $ | 221,075 | $ | 199,679 | |||||
Adjusted operating income (b) | 52,865 | 45,266 | |||||||
Adjusted operating margin | 23.9 | % | 22.7 | % | |||||
Adjusted EBITDA | $ | 64,851 | $ | 56,387 | |||||
Adjusted EBITDA margin | 29.3 | % | 28.2 | % | |||||
Depreciation and amortization | $ | 11,389 | $ | 11,264 | |||||
Capital expenditures | 3,331 | 3,573 | |||||||
Fire & Safety/Diversified Products | |||||||||
Net sales | $ | 159,173 | $ | 137,447 | |||||
Adjusted operating income (b) | 39,654 | 32,699 | |||||||
Adjusted operating margin | 24.9 | % | 23.8 | % | |||||
Adjusted EBITDA | $ | 47,049 | $ | 36,240 | |||||
Adjusted EBITDA margin | 29.6 | % | 26.4 | % | |||||
Depreciation and amortization | $ | 3,774 | $ | 3,577 | |||||
Capital expenditures | 1,818 | 1,195 | |||||||
Corporate Office and Eliminations | |||||||||
Intersegment sales eliminations | $ | (257 | ) | $ | (344 | ) | |||
Adjusted operating income (b) | (20,503 | ) | (16,876 | ) | |||||
Adjusted EBITDA | (19,941 | ) | (16,152 | ) | |||||
Depreciation and amortization | 197 | 207 | |||||||
Capital expenditures | 186 | 8 | |||||||
Company | |||||||||
Net sales | $ | 612,324 | $ | 553,552 | |||||
Adjusted operating income | 138,325 | 120,468 | |||||||
Adjusted operating margin | 22.6 | % | 21.8 | % | |||||
Adjusted EBITDA | $ | 163,828 | $ | 141,468 | |||||
Adjusted EBITDA margin | 26.8 | % | 25.6 | % | |||||
Depreciation and amortization (c) | $ | 21,054 | $ | 20,692 | |||||
Capital expenditures | 10,009 | 10,162 | |||||||
(a) | Three month data includes the results of thinXXS (December 2017) in the Health & Science Technologies segment from the date of acquisition and the results of Faure Herman (October 2017) in the Fluid & Metering Technologies segment through the date of disposition. | ||||||||
(b) | Segment operating income excludes unallocated corporate operating expenses which are included in Corporate Office and Eliminations. | ||||||||
(c) | Depreciation and amortization excludes amortization of debt issuance costs. |
>81&-/+7R8R(QP" 0Q%)@>P_"[P+#X!T2&R51]KF59;R3N\S#)7/]
MR+/EQCI@%OO,Q+7<#T:F(Y+Q[IT6J^'M2M)P"DEE<=2 %98V='R>!L=5<$\
MC-)[#1\C_LNZ1]IUN]U(C*V=H(P?1[B0;3]=D,@^A-+J!]RU0@H * "@#&U[
MP_8>)K-].U6%+FVDZHXZ$=&5AAD)S_ +7JM1GG\G@/XF_#M=^F27,MO$.EC<-/%Q_TZ/AF]O\
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M4%+9!90M],F-EZ _'$WBG2)[34KE[K4K2=F;S7+2M;R*AC
M?).2H?>AQPN%SC<,BTT ^@J8CY<_:6\8V4&E)X;B9);ZXFCFD08)@ACRP9C_
M O(^T*O4Q[R< KNG]!GJ7P:\.3>%_"EE:72F.XD5[B5#D%3.YD52#]UEC**
MZ]G# \TUW ]$U'4;?2+:6^O'$-O;HTDLASA$499B "3@=@"3V!-/81@^&O&^
MB^,#*-%NEO/LVSS=B2*$\S=LR711\VQ\ 9/RFD/8ZNF(* "@ H * /(/B=?9
M>WLE/0-,P^OR)_)_SKV<%#XJGR7YO]#AKO:/S_K\3RBO8.(* "@ H * "@ H
M * "@#UOX86/_'Q>D?W85/\ X^X_]%UXV-E\-/YO\E^IW4%O+Y?Y_H>LLP0%
MF. !DGT ZUXYVGRUJEZ=1NYKH_\ +61G'L"3M'X# _"OK:9PC#LDOGU_$\
M:3YFWW90K0D* "@ H * "@ H JLT$L[DD3TJL5
MGNNBK,RCKX99Q+ "*1Q)YP['0?;E6,9>43L9]-O5$EO=1M$
MZD=F&,CT93AE/56 8<@4O(-CXO\ V7I98O$-];*=T#6#,Q&=I>.XA6,C..JR
M2XR,X].009]R4Q!0!6N;R"S7?<2)"OK(ZH.PZL0.I _$>M*Z6^@>@ZWNH;I=
M\#I*O]Y#\U)%%UT GI@% 'S!^U'J_V71;+3%.&O+II6'M*Z6^@>@MO=0W:[[>1)4_O(RL/S4D4)KH&Q
M8I@% !0 4 48]3M)9/)CGA:0=461"PS_ +(.>X[=Z5UW0[%ZF(* "@"*:>.W
M7?*RQH.K,0H'XD@4MMP(+6_MKW/V:6*;'7RW5\8QUVD^H_,>M%T]A[%RF(*
M"@ H * "@ H * "@#S7XEWWDV<5HIP9Y-Q'^S&/_ (IE/X5ZF"C>;G_*OQ?_
M +G)7=HJ/=_D>)U[IYX4 % !0 4 % !0 4 % 'HOPVL?/OWNB/EMHSCV>3Y
M1_XZ'KS,9+E@H+[3_!?\&QU4%[S?9?G_ $SW&O!/1/FWQ;??VAJEQ(#E4?RU
M],1_)Q[$@M^-?3X>')2BNZN_GK^6AY51\TF_E]QS==1B% !0 4 % !0 4 %
M!0 4 % !0 4 % !0!WGP\U'['J7V=CA+I"GMO7YD/Z,H_P!ZO.QD.:GS+>+O
M\GH_T^XZ:,K2MW/:M4U&+2;62[F^[$N<=V/15'NQP!]>>*\.$'4DH1W?]7/0
ME)03D^A\R7U[+J,[W4YS)*Q8^G/0#T & !V KZJ$53BH1V1Y#;DVV5*LD*
M"@ H * "@ H * "@ H VM.\/:AJHW6L#NG]\X5/P=RJG'?!)K"=:G2TG))]M
MW]R-(PE+X5^AOCX>:L1G;$/8R#^@(KF^N4O/[C7V,_+[Q?\ A7>K>D7_ '\'
M^%'URE_>^[_@A[&?E]X?\*[U;TB_[^#_ H^N4O[WW?\$/8S\OO(V^'VKKTC
MC;Z2+_4BFL72[M?(7L9KI^(S_A -8_YY)_W]C_\ BJ?UNEW?W,/8S[?B@_X0
M#6/^>2?]_8__ (JCZW2[O[F'L9]OQ1Z)X&\-SZ<EXH264JJ@,&PB@G.5R/
MF8\C_9%>9B:T:KBH;*_EJ_\ AOQ.JE!PNY;L[^O/.D* /+OB/H?G1+J<0^:+
M"2X[H3\K?\!8X/LP[+7K8.KRMTGL]5Z]?O7Y>9QUX:W 'XUS^PI_R1^XTYY=W]XO_ DVJ_\ /U/_
M -_&_P :/84OY(_<'/+^9_>'_"3:K_S]3_\ ?QO\:/84OY(_<'/+^9_>'_"3
M:K_S]3_]_&_QH]A2_DC]P<\OYG]X?\)-JO\ S]3_ /?QO\:/84OY(_<'/+^9
M_>'_ DVJ_\ /U/_ -_&_P :/84OY(_<'/+^9_>'_"3:K_S]3_\ ?QO\:/84
MOY(_<'/+^9_>:NAZMJNJ7T-I]JGQ(XW?O&^X/F<]>R@UC5ITJ<)3Y(Z+33J]
M%^)<)2E)1N_O/H2OG#U H * "@#S?XB:)]KM1J$0_>VW#XZF(G_V1CGV4L3T
MKT\)5Y)>S>TMO7_@[>MCEK0NN9;K\CQ&O>/."@ H * "@ H * "@ H * "@
MH * "@#U/P9X+^T;=1U!?W?#11,/O^CN/[G=5/WNI^7 ;R,3B;7I4GKU?;R7
MGW?3UV[*5+[4MNB/8J\4[Q: "@ H * "@ H * "@ H * /#/V@YW;PW'I^
MMU:_M+10.Y+F8<=QNB4?4BI>GYC1[9:VZ6<*6\0Q'"BQJ/14 4?H!36F@B>F
M 4 % !0 4 % !0 4 ?"'C'_BM?BK'8CYX8;RUMR.O[NV59+@?]]+-]._2H[^
M?_#%;'W?5DA0!!2 ]=_P"&5+3_ *"LW_@*G_QZF ?\,J6G
M_05F_P# 5/\ X]0 H_94L\\ZK-C_ *]D'_M8_P J-0/K".-85$:#"H H'H ,
M ?E3VT$?$/B/_BJ/B]#:R'=%;7=LBJNO#1YZL5T6OW;?C8QJOE@_/3[_ /@'SK7TQY04 % !0 4
M% !0 4 % '4>#;'[?JL"$96-O-;Z1C
V #Z!XI
M/Q)H7]?U\P/H2F(^*]-_XK#XP2S?>AT^>0GN%%C!Y"D>QN%4_P# JC_/^OP1
M1]J59)2U*^CTRTFO9O\ 5VT4DS_[L:%V_0&D] /D7]F*QDU#4=6UZXYD*I%O
M/\3W$C338/7@Q1D^NX=>:2TT709]CU0CR;XX:O\ V-X.U!U.'N42U4=,^?(J
M2#_OT9#^';J$^W]=QHYO]F_1_P"S?":W1&&U"YGGST.U"+=1],PLP_WL]Z$!
M[7K&HIH]C TV3[
M9%\KM XC#$=2T,J[HF]5WL,YQM'RAZ]!&7JWQH\5?$C=I'@_3Y;59OW;S1DR
MS -US-M2&U4C(+M\PZK(II>OW#/7OA!\'HO $9U'4"MQK$Z[6=L_ NKW9&81"I_BE8+^:C<__ ([7/+%4H[._DE_PR_$T5*;Z6]3N=*^&
MMO!A[^0SG_GFF43Z%OOL/ILK@GC)/2FN7S>K_P E^)TQH)?$[^6W]?@>BVMI
M#8QB&W18HUZ*@ 'UXZD]R>3WKS)2R-Q<6MZN:T.QCIS8ZH#YMQO)4[A
M;M[H:5BM44%HT9545O9A6LVJ<7
M*>R1'4JPI1