0000844965-12-000122.txt : 20121012 0000844965-12-000122.hdr.sgml : 20121012 20121011185028 ACCESSION NUMBER: 0000844965-12-000122 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 11 CONFORMED PERIOD OF REPORT: 20120727 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20121012 DATE AS OF CHANGE: 20121011 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TETRA TECHNOLOGIES INC CENTRAL INDEX KEY: 0000844965 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 742148293 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-13455 FILM NUMBER: 121140766 BUSINESS ADDRESS: STREET 1: 24955 INTERSTATE 45 NORTH CITY: THE WOODLANDS STATE: TX ZIP: 77380 BUSINESS PHONE: 2813671983 MAIL ADDRESS: STREET 1: 24955 INTERSTATE 45 NORTH CITY: THE WOODLANDS STATE: TX ZIP: 77380 8-K/A 1 tti8k-20121011.htm FORM 8-K/A

 


UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

 

FORM 8-K/A

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of report (date of earliest event reported): July 27, 2012

 

 

TETRA Technologies, Inc.

 

(Exact name of registrant as specified in its charter)

 

 

Delaware

1-13455

74-2148293

(State or other jurisdiction

(Commission File Number)

(IRS Employer

of incorporation)

 

Identification No.)

 

 

 

24955 Interstate 45 North

The Woodlands, Texas 77380

(Address of Principal Executive Offices and Zip Code)

 

 

 

Registrant’s telephone number, including area code: (281) 367-1983

 

                             

                             

 

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 (see General Instruction A.2. below):

 

[  ] 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-12b)

[  ] 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))

 



Explanatory Note

 

On July 31, 2012, TETRA Technologies, Inc. (TETRA) filed a Current Report on Form 8-K announcing that TETRA, through its wholly owned subsidiaries TETRA Production Testing Services, LLC, a Delaware limited liability company (“TPTS”) and Greywolf Energy Services Ltd., an Alberta corporation (“Greywolf Energy,” and collectively with TPTS, the “Purchasers”), closed its previously announced acquisition of substantially all of the assets of Greywolf Production Systems Inc., an Alberta corporation (“GPS Inc.”), 1554531 Alberta Ltd., an Alberta corporation (“1554531”) and GPS Limited, a Colorado corporation (“GPS Ltd.,” and collectively with GPS Inc. and 1554531, the “Vendors”) pursuant to an Asset Purchase Agreement (the “Purchase Agreement”) between the Vendors, Greywolf USA Holdings, Inc., a Colorado corporation, the shareholders designated therein and the Purchasers, for an aggregate of US $55.5 million in cash consideration. This Amendment No. 1 to the Current Report on Form 8-K (“Amendment No. 1”) is being filed by TETRA to amend the Current Report on Form 8-K filed on July 31, 2012 to provide the required financial information in accordance with Items 9.01(a) and 9.01(b) of such Current Report.

 

Item 9.01. Financial Statements and Exhibits.

 

(a)  Financial Statements of Businesses Acquired.

 

The audited consolidated financial statements of GPS Inc. and its subsidiaries, as well as the associated report of independent registered public accounting firm related thereto for the fiscal year ended September 30, 2011, are included in this Amendment No. 1 as Exhibit 99.1 and incorporated herein by reference in response to Item 9.01(a).  These financial statements are denominated in Canadian Dollars.

 

The  unaudited consolidated financial statements of GPS Inc. and its subsidiaries as of March 31, 2012 and for the six-month periods ended March 31, 2012 and 2011 are included in this Amendment No. 1 as Exhibit 99.2 and incorporated herein by reference in response to Item 9.01(a).  These financial statements are denominated in Canadian Dollars.

 

(b)  Pro Forma Financial Information.

 

The unaudited pro forma condensed combined balance sheet of TETRA as of March 31, 2012 and the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2011 and the three-month period ended March 31, 2012 are included in this Amendment No. 1 as Exhibit 99.3 and incorporated herein by reference in response to Item 9.01(b).

 

Exhibits.

 

Exhibit Number

 

Description

Exhibit 23.1

 

Consent of BDO Canada LLP

Exhibit 99.1

 

 

Audited Consolidated Financial Statements of Greywolf Production Systems, Inc. for the fiscal year ended September 30, 2011

Exhibit 99.2

 

 

Unaudited Consolidated Financial Statements of Greywolf Production Systems, Inc. as of March 31, 2012 and for the six-month periods ended March 31, 2012 and 2011.

Exhibit 99.3

 

Unaudited pro forma condensed combined balance sheet of TETRA Technologies, Inc. as of March 31, 2012 and the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2011 and the three-month period ended March 31, 2012.

 

 

 

1


 

SIGNATURES

 

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

 

 

 

TETRA Technologies, Inc.

 

 

 

 

By:

/s/Stuart M. Brightman

 

Stuart M. Brightman

 

President & Chief Executive Officer

Date: October 11, 2012

 

2


 

EXHIBIT INDEX

 

Exhibit Number

 

Description

Exhibit 23.1

 

Consent of BDO Canada LLP

Exhibit 99.1

 

 

Audited Consolidated Financial Statements of Greywolf Production Systems, Inc. for the fiscal year ended September 30, 2011.

Exhibit 99.2

 

 

Unaudited Consolidated Financial Statements of Greywolf Production Systems, Inc. as of March 31, 2012 and for the six-month periods ended March 31, 2012 and 2011.

Exhibit 99.3

 

Unaudited pro forma condensed combined balance sheet of TETRA Technologies, Inc. as of March 31, 2012 and the unaudited pro forma condensed combined statements of operations for the year ended December 31, 2011 and the three-month period ended March 31, 2012.

 

 

 

 

 

 

 

 

3

EX-23 2 tti8k-ex23_1.htm EXHIBIT 23.1


Exhibit 23.1

 

Consent of Independent Registered Public Accounting Firm

 

We hereby consent to the incorporation by reference in the following Registration Statements:

 

(1)  Registration Statement (Form S-4 No. 333-115859) of TETRA Technologies, Inc. and in the related Prospectus,

 

(2)  Registration Statements (Form S-8 Nos. 333-40509, 33-41337, 33-35750, 33-76804, 33-76806, 333-04284, 333-09889, 333-61988, 333-84444, 333-76039, 333-114034, 333-115859, 333-126422, 333-133790, 333-142637, 333-149347, 333-149348, 333-150783, 333-166537, 333-174090, 333-177995, and 333-183030) of TETRA Technologies, Inc., and

 

(3)  Registration Statement (Form S-3 No. 333-163409) of TETRA Technologies, Inc. and in the related Prospectus;

 

of our report dated July 25, 2012, with respect to the consolidated balance sheet of Greywolf Production Systems, Inc. and subsidiaries as of September 30, 2011, and the related consolidated statements of income, retained earnings and cash flows for the year ended September 30, 2011 which is contained in this Current Report on Form 8-K/A.

 

 

/s/BDO Canada LLP

Chartered Accountants

Red Deer, Alberta

October 9, 2012


EX-99 3 tti8k-ex99_1.htm EXHIBIT 99.1


Exhibit 99.1

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To the Directors of Greywolf Production Systems Inc.

 

We have audited the accompanying consolidated financial statements of Greywolf Production Systems Inc. and its subsidiaries, which comprise the consolidated balance sheet as at September 30, 2011, and the consolidated statements of income, retained earnings and cash flows for the year then ended, and a summary of significant accounting policies and other explanatory information.

 

Management’s Responsibility for the Consolidated Financial Statements

 

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with Canadian generally accepted accounting principles, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditor’s Responsibility

 

Our responsibility is to express an opinion on these consolidated financial statements based on our audit.  We conducted our audit in accordance with Canadian generally accepted auditing standards.  Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements.  The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error.  In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control.  An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

 

In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of Greywolf Production Systems Inc. and its subsidiaries as of September 30, 2011, and the results of its operations and its cash flows for the year then ended in accordance with Canadian generally accepted accounting principles.

 

 

/s/BDO Canada LLP

Chartered Accountants

Red Deer, Alberta

July 25, 2012

 



GREYWOLF PRODUCTION SYSTEMS INC.

Consolidated Balance Sheet

September 30, 2011

(Denominated in Canadian Dollars)

 

 

 

 

September 30, 2011

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

CURRENT

 

 

 

 

 

 

 

Accounts receivable

 

 

 

 

$

12,142,856

 

Prepaid expenses

 

 

 

 

 

61,859

 

Security deposits

 

 

 

 

 

28,154

 

 

 

 

 

 

 

12,232,869

 

 

 

 

 

 

 

 

 

EQUIPMENT (Note 4)

 

 

 

 

 

14,267,915

 

 

 

 

 

 

 

 

 

LOANS RECEIVABLE (Note 5)

 

 

 

 

 

733,740

 

 

 

 

 

 

 

 

 

DUE FROM RELATED PARTIES (Note 6)

 

 

 

 

 

489,089

 

 

 

 

 

 

$

27,723,613

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

CURRENT

 

 

 

 

 

 

 

Bank indebtedness (Note 7)

 

 

 

 

$

4,251,540

 

Accounts payable and accrued liabilities

 

 

 

 

 

5,413,877

 

Income taxes payable

 

 

 

 

 

978,704

 

Goods and services tax payable

 

 

 

 

 

153,772

 

Bonuses payable

 

 

 

 

 

3,650,000

 

Current portion of long term debt (Note 8)

 

 

 

 

 

2,620,714

 

Due to shareholders (Note 9)

 

 

 

 

 

3,077,029

 

 

 

 

 

 

 

20,145,636

 

 

 

 

 

 

 

 

 

LONG TERM DEBT (Note 8)

 

 

 

 

 

470,718

 

 

 

 

 

 

 

 

 

FUTURE INCOME TAXES

 

 

 

 

 

729,349

 

 

 

 

 

 

 

21,345,703

 

 

 

 

 

 

 

 

 

CONTINGENT LIABILITIES (Note 10)   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LEASE COMMITMENTS (Note 11)   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

Share capital (Note 12)

 

 

 

 

 

1,262,899

 

Cumulative translation adjustment

 

 

 

 

 

107,483

 

Non‑controlling interest

 

 

 

 

 

544,869

 

Retained earnings

 

 

 

 

 

4,462,659

 

 

 

 

 

 

 

6,377,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

27,723,613

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

 

 

1


 

GREYWOLF PRODUCTION SYSTEMS INC.

Consolidated Statement of Income

Year Ended September 30, 2011

(Denominated in Canadian Dollars)

 

 

 

 

2011

 

 

 

 

 

 

 

 

REVENUE

 

 

 

 

$

49,376,215 

 

 

 

 

 

 

 

 

 

COST OF SALES

 

 

 

 

 

 

 

Direct wages

 

 

 

 

 

15,870,950 

 

Equipment rental

 

 

 

 

 

377,515 

 

Fuel

 

 

 

 

 

655,124 

 

Purchases

 

 

 

 

 

352,698 

 

Trades and sub‑contracts

 

 

 

 

 

7,403,359 

 

Travel

 

 

 

 

 

3,807,858 

 

Vehicle

 

 

 

 

 

2,925,639 

 

 

 

 

 

 

 

31,393,143 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

 

 

 

 

17,983,072 

 

 

 

 

 

 

 

 

 

EXPENSES (Schedule 1)

 

 

 

 

 

13,247,294 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM OPERATIONS

 

 

 

 

 

4,735,778 

 

 

 

 

 

 

 

 

 

OTHER INCOME 

 

 

 

 

 

 

 

Loss on disposal of assets

 

 

 

 

 

(30,584)

 

Interest income

 

 

 

 

 

104 

 

Foreign exchange gain (loss)

 

 

 

 

 

 

 

 

 

 

 

 

(30,472)

 

INCOME (LOSS) BEFORE INCOME TAXES AND

 

 

 

 

 

 

 

NON‑CONTROLLING INTEREST

 

 

 

 

 

4,705,306 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

 

 

 

 

Current

 

 

 

 

 

1,108,839 

 

Future

 

 

 

 

 

155,054 

 

 

 

 

 

 

 

1,263,893 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE NON‑CONTROLLING

 

 

 

 

 

 

 

INTEREST

 

 

 

 

 

3,441,413 

 

NON‑CONTROLLING INTEREST

 

 

 

 

 

 

 

Non‑controlling interest

 

 

 

 

 

542,869 

 

NET INCOME (LOSS)

 

 

 

 

$

2,898,544 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

 

 

2


 

GREYWOLF PRODUCTION SYSTEMS INC.

Consolidated Statement of Retained Earnings

Year Ended September 30, 2011

(Denominated in Canadian Dollars)

 

 

 

 

 

2011

 

 

 

 

 

 

 

 

RETAINED EARNINGS ‑ BEGINNING OF YEAR

 

 

 

 

 

 

 

As previously reported

 

 

 

 

$

893,863 

 

Prior period adjustments (Note 13)

 

 

 

 

 

(144,247)

 

As restated

 

 

 

 

 

749,616 

 

NET INCOME (LOSS) FOR THE YEAR

 

 

 

 

 

2,898,544 

 

 

 

 

 

 

 

3,648,160 

 

RELATED PARTY CAPITAL TRANSACTIONS (Note 14)

 

 

 

 

 

814,499 

 

RETAINED EARNINGS ‑ END OF YEAR

 

 

 

 

$

4,462,659 

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

 


3

 

GREYWOLF PRODUCTION SYSTEMS INC.

Consolidated Statement of Cash Flows

Year Ended September 30, 2011

(Denominated in Canadian Dollars)

 

 

 

 

2011

 

 

 

 

 

 

 

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

Cash receipts from customers

 

 

 

 

$

43,217,868 

 

Cash paid to suppliers and employees

 

 

 

 

 

(35,983,308)

 

Income taxes

 

 

 

 

 

(165,384)

 

Interest paid

 

 

 

 

 

(496,701)

 

Goods and services tax

 

 

 

 

 

45,510 

 

Cash flow from operating activities

 

 

 

 

 

6,617,985 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

Purchase of equipment

 

 

 

 

 

(3,459,538)

 

Proceeds on disposal of equipment

 

 

 

 

 

328,223 

 

Long term investments

 

 

 

 

 

 

Cash flow used by investing activities

 

 

 

 

 

(3,131,315)

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

Advances to related parties

 

 

 

 

 

(622,168)

 

Advances from shareholders

 

 

 

 

 

322,272 

 

Repayment of long term debt

 

 

 

 

 

(2,773,762)

 

Operating line advances (payments)

 

 

 

 

 

(413,012)

 

Cash flow used by financing activities

 

 

 

 

 

(3,486,670)

 

 

 

 

 

 

 

 

 

INCREASE IN CASH FLOW

 

 

 

 

 

 

 

Cash ‑ beginning of year

 

 

 

 

 

 

CASH ‑ END OF YEAR

 

 

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

 

 

4


 

GREYWOLF PRODUCTION SYSTEMS INC.

Notes to Consolidated Financial Statements

Year Ended September 30, 2011

(Denominated in Canadian Dollars)

 

1.         DESCRIPTION OF BUSINESS              

Greywolf Production Systems Inc. (the "Company") is incorporated under the Business Corporations Act of Alberta.  Greywolf Production Systems Ltd. is incorporated under the Colorado Business Corporations Act.  The companies provide well production services to the Canadian and American oil and gas industry.

2.         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Equipment

Equipment is stated at cost less accumulated amortization.  Equipment is amortized over their estimated useful lives at the following rates and methods:

Computer equipment

55%

declining balance method

Computer software

100%

declining balance method

Furniture and fixtures

20%

declining balance method

Office trailers

20%

declining balance method

Other equipment

15‑20%

declining balance method

Production equipment

20%

declining balance method

Vehicles

30%

declining balance method

 

Amortization is recorded at half the stipulated rate in the year of acquisition.

Future income taxes

The liability method of tax allocation is used in accounting for income taxes. Under this method, future tax assets and liabilities are determined based on differences between the financial reporting and tax basis of assets and liabilities, and measured using the substantially enacted tax rates and laws that will be in effect when the differences are expected to reverse.

Revenue recognition

Test revenue is recognized as service contracts are completed and all the following criteria are met:  persuasive evidence of an arrangement exists, performance of the service has occurred, price to the customer is fixed or determinable, and collectability is reasonably assured.

Basis of consolidation

These financial statements include the accounts of Greywolf Production Systems Inc. and its variable interest entity "VIE" Greywolf Productions Systems Ltd. and its subsidiary 1554531 Alberta Ltd. Greywolf Productions Systems Ltd. is considered a VIE as Greywolf Production Systems Inc. holds a variable interest in Greywolf Production Ltd. through a large intercompany debt owed to Greywolf Productions Inc. and Greywolf Productions Systems Ltd. does not have sufficient equity to support its operations without additional financial support.  All intercompany balances, transactions, income and expenses, profits or losses have been eliminated on consolidation.  Profit for the period that is attributable to non‑controlling interests is calculated based on the ownership of the non‑controlling interests.

Foreign currency translation

Accounts in foreign currencies have been translated into Canadian dollars using the current method. Under this method, monetary assets and liabilities and non‑monetary assets and liabilities have been translated at the year-end exchange rate.  Revenues and expenses have been translated at the average rates of exchange during the year.


5

Measurement uncertainty

The preparation of financial statements in conformity with Canadian generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amount of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period.  Such estimates include providing for amortization of equipment, and allowances for doubtful accounts.  Actual results could differ from these estimates.

3.         FINANCIAL INSTRUMENTS

Credit Risk

Credit risk arises from the potential that a counter party will fail to perform its obligations.  The Company is exposed to credit risk from customers.  Six customers account for 63% of accounts receivable.  Unless otherwise noted, it is management's opinion that the Company is not exposed to significant interest, currency or credit risk arising from these financial instruments.

Fair Value

The Company as part of its operations carries a number of financial instruments.  Unless otherwise noted, it is management's opinion that the Company is not exposed to significant interest, currency or credit risk arising from these financial instruments.  Except for the fair value of the amounts due to or from related parties, the fair values of these financial instruments approximate their carrying values unless otherwise noted.  It is not practical to determine the fair value of amounts due to related parties as there is no comparable market value.

Interest Rate Risk

The Company is subject to risk related to its operating line and some of its long term debt as the interest charged on these amounts fluctuates with the prime lending rate of the lending institution.  Interest rate risk also exists in that some of the Company's long term debt as it is a fixed rate.  Should market interest rates vary significantly, the Company could be paying interest at a rate either higher or lower than the market rate.

Currency Risk

Currency risk is the risk that the fair value or future cash flows of financial instruments will fluctuate because of changes in foreign exchange rates.  The Company has operations in the United States and therefore is exposed to the financial impact arising from changes in the U.S. dollar. Additionally, because the presentation currency of the Company is Canadian dollars, differences arise when its U.S. operations are translated into the presentation currency.  These differences are recorded in the Cumulative Translation Adjustment account in equity.

 

4.         EQUIPMENT

 

2011

 

Cost

 

Accumulated

 

 

 

amortization

Computer equipment

$

54,824

 

 

$

43,840

 

Computer software

 

551,256

 

 

 

490,705

 

Furniture and fixtures

 

29,387

 

 

 

12,226

 

Office trailers

 

1,273,996

 

 

 

745,965

 

Other equipment

 

4,663,092

 

 

 

1,654,943

 

Production equipment

 

19,188,552

 

 

 

9,559,201

 

Vehicles

 

1,580,825

 

 

 

567,137

 

 

$

27,341,932

 

 

$

13,074,017

 

Net Book Value

$

14,267,915

 

 

 

 

 

 

 

 

 

During the 2011 year, equipment was acquired at an aggregate cost of $4,222,258 of which $359,635 was acquired by means of finance contracts and loans and the remaining balance was paid in cash.


6

 

5.         LOANS RECEIVABLE

 

 

 

2011

Loans receivable bear interest at Wall Street Journal   

 

 

 

 

 

 

 

prime and have no set terms of repayment. Wall

 

 

 

 

 

 

 

Street Journal prime rate as at September 30, 2011

 

 

 

 

 

 

 

was 3.25%. The amount originates from the sale

 

 

 

 

 

 

 

of shares in Greywolf Production Systems Ltd. (US) to

 

 

 

 

 

 

 

a subset of the Company's shareholders and some

 

 

 

 

 

 

 

additional new shareholders. The amount is to be

 

 

 

 

 

 

 

repaid in US dollars.

 

 

 

 

$

733,740

 

 

 

 

 

 

 

 

 

 

6.         DUE FROM RELATED PARTIES

 

 

 

 

2011

Valhalla Industries Ltd.

 

 

 

 

 

 

 

(Two shareholders of the Company have a controlling interest

 

 

 

 

 

 

 

in Valhalla Industries Ltd.)

 

 

 

 

$

1,070

 

Greywolf Coil Tubing Systems Inc.

 

 

 

 

 

 

 

(Three shareholders of the Company have a controlling interest

 

 

 

 

 

 

 

in Greywolf Coil Tubing Systems Inc.)

 

 

 

 

 

452,862

 

Greywolf Research Inc.

 

 

 

 

 

 

 

(Three shareholders of the Company have a controlling interest

 

 

 

 

 

 

 

in Greywolf Research Inc.)

 

 

 

 

 

35,157

 

 

 

 

 

 

$

489,089

 

 

 

 

 

 

 

 

 

 

Amounts due from related parties are non‑interest bearing and have no set terms of repayment.

 

7.         BANK INDEBTEDNESS

The Company has an approved line of credit for $3,500,000 which bears interest at prime plus 2.25%. Prime rate as at September 30, 2011 was 3.00%. At year end the Company had a temporary bulge in the line of credit to a maximum of $4,500,000. 

 

The credit facility agreement contains a certain covenant regarding a minimum tangible net worth that must be respected at all times. Capital expenditures for the year must also not exceed $1,000,000 per annum without the bank's prior approval. At September 30, 2011 the Company was in breach of the covenants.

 

The above bank indebtedness is secured by a general security agreement over all assets of the Company and postponements and guarantees by the shareholders.

 

8.         LONG TERM DEBT                  

 

 

 

 

2011

Demand loan bearing interest at prime plus 2.25% per annum, repayable in monthly blended payments of $26,873.  The contract matures on March 31, 2012.

 

 

 

 

$

158,787 

 

 

 

 

 

 

 

 

 

Demand loan bearing interest at prime plus 2.25% per annum, repayable in monthly blended payments of $47,427.  The contract matures on July 31, 2012.

 

 

 

 

 

242,475 

 

 

 

 

 

 

 

 

 

Demand loan bearing interest at 5% per annum, repayable in monthly blended payments of $100,344.  The contract matures on December 31, 2013.

 

 

 

 

 

1,456,354 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 6.84% per annum, repayable in monthly blended payments of $4,241.  The contract matures on January 8, 2012.

 

 

 

 

 

16,331 

 

7

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 0% per annum, repayable in monthly blended payments of $990.  The contract matures on May 21, 2012.

 

 

 

 

 

7,922 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $1,084.  The contract matures on February 23, 2015.

 

 

 

 

 

40,099 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $922.  The contract matures on February 23, 2015.

 

 

 

 

 

34,109 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $943.  The contract matures on February 23, 2015.

 

 

 

 

 

34,883 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $1,300.  The loan matures on February 23, 2015.

 

 

 

 

 

35,004 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $930.  The contract matures on May 20, 2015.

 

 

 

 

 

36,674 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $682.  The contract matures on June 30, 2015.

 

 

 

 

 

27,242 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $790.  The contract matures on October 30, 2015.

 

 

 

 

 

34,278 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $744.  The loan matures on November 10, 2015.

 

 

 

 

 

32,862 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 6.59% per annum, repayable in monthly blended payments of $913.  The loan matures on December 6, 2014.

 

 

 

 

 

31,969 

 

 

 

 

 

 

 

 

 

Loan bearing interest at 0% per annum, repayable in monthly blended payments of $13,333.  The loan matures on December 1, 2013 and is secured by assets of the Company.

 

 

 

 

 

200,000 

 

 

 

 

 

 

 

 

 

Loan bearing interest at 0% per annum, repayable in monthly blended payments of $30,000.  The loan matures on September 1, 2012 and is secured by assets of the Company.

 

 

 

 

 

360,000 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 8.3% per annum, repayable in monthly blended payments of $933.  The loan matures on May 26, 2013.

 

 

 

 

 

17,371 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 8.3% per annum, repayable in monthly blended payments of $933.  The loan matures on May 26, 2013.

 

 

 

 

 

17,371 

 

 

 

 

 

 

 

 

 

Finance contract payable bearing interest at 6.59% per annum, repayable in monthly blended payments of $1,351.  The loan matures on October 21, 2014.

 

 

 

 

 

45,134 

 

 

 

 

 

 

 

 

 

Finance contract payable bearing interest at 6.49% per annum, repayable in monthly blended payments of $810.  The loan matures on July 8, 2015.

 

 

 

 

 

32,917 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 6.91% per annum, repayable in monthly blended payments of $970.  The loan matures on May 25, 2014.

 

 

 

 

 

28,269 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 7% per annum, repayable in monthly blended payments of $634.  The loan matures on May 25, 2014.

 

 

 

 

 

18,456 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 9.05% per annum, repayable in monthly blended payments of $2,779.  The loan matures on April 8, 2013.

 

 

 

 

 

49,021 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 6.74% per annum, repayable in monthly blended payments of $1,315.  The loan matures on September 9, 2012.

 

 

 

 

 

15,241 

 

8

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 7.57% per annum, repayable in monthly blended payments of $1,124.  The loan matures on May 29, 2014.

 

 

 

 

 

32,568 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 6.5% per annum, repayable in monthly blended payments of $679.  The loan matures on June 30, 2015.

 

 

 

 

 

27,123 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 6.5% per annum, repayable in monthly blended payments of $679.  The loan matures on June 30, 2015.

 

 

 

 

 

27,123 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.58% per annum, repayable in monthly blended payments of $734.  The loan matures on October 26, 2015.

 

 

 

 

 

31,849 

 

 

 

 

 

 

 

3,091,432 

 

Amounts payable within one year

 

 

 

 

 

(2,620,714)

 

 

 

 

 

 

$

470,718 

 

 

 

 

 

 

 

 

 

 

Principal repayment terms are approximately: 

 

2012

$

2,620,714

 

 

 

 

 

2013

 

236,581

 

 

 

 

 

2014

 

153,733

 

 

 

 

 

2015

 

77,734

 

 

 

 

 

2016

 

2,670

 

 

 

 

 

 

$

3,091,432

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The credit facility agreement for certain loans contain a covenant regarding a minimum tangible net worth that must be respected at all times. Capital expenditures for the year must also not exceed $1,000,000 per annum without the bank's prior approval. At September 30, 2011 the Company was in breach of the covenants.

 

The above loans and finance contracts are secured by production equipment with a net book value of $9,631,499, vehicles with a net book value of $299,065 a general security agreement over all assets and postponements and guarantees by the shareholders.

 

9.         DUE TO SHAREHOLDERS 

 

 

 

 

2011

Non‑interest bearing loans

 

 

 

 

$

1,818,593

 

Interest bearing loans

 

 

 

 

 

1,258,436

 

 

 

 

 

 

$

3,077,029

 

 

 

 

 

 

 

 

 

 

The initial amounts due to shareholders are non‑interest bearing and have no set repayment terms.  There are two loans advanced for a total of $1,258,436 which bear interest compounded annually at prime plus 2%.

   

10.        CONTINGENT LIABILITIES        

 

Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. In assessing loss contingencies related to legal proceedings that are pending against us or unasserted claims that may result in such proceedings, the Company and its legal counsel evaluate the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought.

 

If the assessment of a contingency suggests that a loss is probable, and the amount can be reliably estimated, then a loss is recorded. When a contingent loss is not probable but is reasonably possible, or is probable but the amount of loss cannot be reliably estimated, then details of the contingent loss are disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case we disclose the nature of the guarantee. Legal fees incurred in connection with pending legal proceedings are expensed as incurred.

 

9

 

The Company is the co‑defendant named in litigation regarding an accident involving a motor vehicle owned by the Company. At this time we are unable to estimate the amount of any possible claims. Management feels that insurance will cover any possible claims and any possible amounts in excess of insurance coverage will be recorded as incurred.

 

The Company is the co‑defendant named in litigation regarding an incident at a well site.  At this time we are unable to estimate the amount of any possible claims.  Management feels that insurance will cover any possible claims and any possible amounts in excess of insurance coverage will be recorded as incurred.

 

The Company has guaranteed the indebtedness of Valhalla Industries Ltd, a company in which two shareholders of the Company have a controlling interest.  The loans are secured by mortgages and second charges on several pieces of property.  The balance of the loans at September 30, 2011 is $3,080,591. 

 

11.        LEASE COMMITMENTS           

 

The Company has long term leases with respect to its vehicles and its US premises.  The leases for the premises contain renewal options.  Under the leases the Company is required to pay a base rent of $9,558 per month plus provide for payment of utilities and maintenance costs.  Future minimum lease payments as at September 30, 2011, are as follows:

 

2012

$

136,513

 

 

 

 

 

2013

 

103,099

 

 

 

 

 

2014

 

58,178

 

 

 

 

 

 

$

297,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12.        SHARE CAPITAL          

 

Authorized:

 

 

 

 

 

 

 

 

Unlimited

Class "A" voting common shares

 

 

 

 

 

 

 

Unlimited

Class "B" voting common shares

 

 

 

 

 

 

 

Unlimited

Class "C" voting common shares

 

 

 

 

 

 

 

Unlimited

Class "D" non‑voting common sharess

 

 

 

 

 

 

 

Unlimited

Class "E" preferred shares, entitled to 6%

 

 

 

 

 

 

 

 

cumulative dividend, with the right to vote and convert into Class "A" common shares should the dividends become in arrears

 

 

 

 

 

 

 

Unlimited

Class "F" preferred shares, entitled to 6%

 

 

 

 

 

 

 

 

cumulative dividend, with the right to vote and convert into Class "A" common shares should the dividends become in arrears

 

 

 

 

 

 

 

Unlimited

Class "G" non‑voting preferred shares,

 

 

 

 

 

 

 

 

entitled to dividends when declared before Classes A to D, but not before Classes E and F

 

 

 

 

 

 

 

 

 

 

 

 

 

2011

Issued:   

 

 

 

 

 

 

 

 

899

Class "A" common shares

 

 

 

 

$

899

 

164

Class "D" common shares

 

 

 

 

 

1,262,000

 

 

 

 

 

 

 

$

1,262,899

 

 

 

2011

 

Shares

 

Amount

Class D

 

 

 

 

 

 

 

Shares outstanding at the beginning of the year

 

164 

 

 

$

1,264,000 

 

Shares repurchased during the year

 

(4)

 

 

 

(42,000)

 

Shares issued during the year

 

 

 

 

40,000 

 

Shares outstanding at the end of the year

 

164 

 

 

$

1,262,000 

 

 

 

 

 

 

 

 

 

10

 

13.        PRIOR PERIOD ADJUSTMENT             

 

Prior period decreases of $144,247 have been made to opening retained earnings. The adjustment is the result of liabilities that existed as of the balance sheet but were not recorded in the correct period.

 

14.        RELATED PARTY TRANSACTIONS                   

 

The following is a summary of the Company's related party transactions:

 

 

 

 

2011

Valhalla Industries Ltd.

 

 

 

 

 

 

 

(Two shareholders of the Company have a controlling interest

 

 

 

 

 

 

 

in Valhalla Industries Ltd.)

 

 

 

 

 

 

 

Rent paid

 

 

 

 

$

505,164

 

 

 

 

 

 

 

 

 

Paul Lee

 

 

 

 

 

 

 

(Shareholder)

 

 

 

 

 

 

 

Interest paid

 

 

 

 

 

38,572

 

 

 

 

 

 

 

 

 

Fitzpatrick Lee Family Trust

 

 

 

 

 

 

 

(Shareholder)

 

 

 

 

 

 

 

Interest paid

 

 

 

 

 

25,000

 

 

 

 

 

 

 

 

 

Greywolf Coil Tubing Systems Inc.

 

 

 

 

 

 

 

(Three shareholders of the Company have a controlling interest in Greywolf Coil Tubing Systems Inc.)

 

 

 

 

 

 

 

Proceeds for equipment sold

 

 

 

 

 

62,453

 

 

These transactions are in the normal course of operations and are measured at the exchange amount, which is the amount of consideration established and agreed to by the related parties.  Management has concluded that it is not practical to determine the fair value of related party loans as there is no comparable market data.

 

Included in accounts receivable at year end is $18,400 for goods and services provided to Valhalla Industries Ltd. Included in accounts payable at year end is $7,350 for goods and services received from Valhalla Industries Ltd.

 

In February 2010 Greywolf Production Systems Inc purchased the shares of Greywolf Production Systems Ltd for cash consideration of $732,650.  During the year Greywolf Production Systems Inc. transferred ownership of Greywolf Production Systems Ltd. to related individuals for proceeds of $732,650 in exchange for a loan receivable (Note 5).  The difference between these proceeds and the carrying amount of the net assets associated with that company resulted in an $814,499 credit to retained earnings.

 

15.        SUBSEQUENT EVENTS           

 

Subsequent to the year end the shareholders of the Company were in negotiations to sell substantially all of the operating equipment of the Company to an unrelated arms‑length party. As part of the transaction all the operating equipment is being sold and all of the bank indebtedness and the long term debt is being paid out.

 

16.        DIFFERENCES BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (CANADIAN GAAP AND US GAAP)           

 

1)   Significant accounting policies

a)   Recent US accounting pronouncements

i)    Fair Value Measurements

In May 2011, the FASB provided amendments to achieve common fair value measurement and disclosure requirements in U.S. GAAP and International Financial Reporting Standards (IFRS). The amendments provide clarification and / or additional requirements relating to the following:

11

a)   application of the highest and best use and valuation premise concepts,

b)   measurement of the fair value of instruments classified in an entity’s shareholders’ equity,

c)   measurement of the fair value of financial instruments that are managed within a portfolio,

d)   application of premiums and discounts in a fair value measurement, and

e)   disclosures about fair value measurements.

These amendments will be effective prospectively for interim and annual periods beginning after December 15, 2011. We do not expect the adoption of the amendments to have a material impact on the Company’s financial position, results of operations or cash flows.

 

ii)    Comprehensive Income

In June and December 2011, the FASB provided amendments requiring an entity to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements, eliminating the option to present the components of other comprehensive income as part of the statement of changes in stockholders’ equity. We do not expect the adoption of the amendments to have a material impact on the Company’s financial statements.

 

2)   Differences in Accounting Principles

 

There are no differences in accounting principles that affect the balance sheet, income statement and statement of cash flows.


12

Consolidated Expenses

(Schedule 1)

Year Ended September 30, 2011

 

 

 

 

2011

Advertising and promotion

 

 

 

 

$

328,180

 

Amortization

 

 

 

 

 

3,314,794

 

Bad debts

 

 

 

 

 

 

Bonuses

 

 

 

 

 

3,650,000

 

Business taxes, licenses and memberships

 

 

 

 

 

16,418

 

Employee benefits

 

 

 

 

 

216,896

 

Equipment rentals

 

 

 

 

 

430,499

 

Insurance

 

 

 

 

 

292,903

 

Interest and bank charges

 

 

 

 

 

237,170

 

Interest on long term debt

 

 

 

 

 

259,532

 

Legal fees

 

 

 

 

 

19,352

 

Meals and entertainment

 

 

 

 

 

256,727

 

Office

 

 

 

 

 

310,840

 

Professional fees

 

 

 

 

 

380,437

 

Rental

 

 

 

 

 

312,944

 

Repairs and maintenance

 

 

 

 

 

1,872,776

 

State use taxes

 

 

 

 

 

9,757

 

Supplies

 

 

 

 

 

326,215

 

Telephone and utilities

 

 

 

 

 

530,826

 

Training

 

 

 

 

 

48,805

 

Vehicle

 

 

 

 

 

432,223

 

 

 

 

 

 

$

13,247,294

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

 

13

EX-99 4 tti8k-ex99_2.htm EXHIBIT 99.2


Exhibit 99.2

 

GREYWOLF PRODUCTION SYSTEMS INC.

Consolidated Balance Sheet

March 31, 2012

(Denominated in Canadian Dollars)

 

 

 March 31, 2012

 

September 30, 2011

 

 (Unaudited)

 

 

 

 

ASSETS

 

 

 

 

 

 

 

CURRENT

 

 

 

 

 

 

 

Accounts receivable

$

12,853,603

 

 

$

12,142,856

 

Interest receivable

 

11,509

 

 

 

 

 

Prepaid expenses

 

4,069

 

 

 

61,859

 

Security deposits

 

134,132

 

 

 

28,154

 

 

 

13,003,313

 

 

 

12,232,869

 

 

 

 

 

 

 

 

 

EQUIPMENT (Note 4)

 

13,219,553

 

 

 

14,267,915

 

 

 

 

 

 

 

 

 

LOANS RECEIVABLE (Note 5)

 

698,250

 

 

 

733,740

 

 

 

 

 

 

 

 

 

DUE FROM RELATED PARTIES (Note 6)

 

684,241

 

 

 

489,089

 

 

$

27,605,357

 

 

$

27,723,613

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

CURRENT

 

 

 

 

 

 

 

Bank indebtedness (Note 7)

$

1,856,348

 

 

$

4,251,540

 

Accounts payable and accrued liabilities (Note 8)

 

4,542,995

 

 

 

5,413,877

 

Income taxes payable

 

1,451,364

 

 

 

978,704

 

Goods and services tax payable

 

160,487

 

 

 

153,772

 

Bonuses payable

 

 

 

 

3,650,000

 

Current portion of long term debt (Note 9)

 

1,548,946

 

 

 

2,620,714

 

Due to shareholders (Note 10)

 

5,068,261

 

 

 

3,077,029

 

 

 

14,628,401

 

 

 

20,145,636

 

 

 

 

 

 

 

 

 

LONG TERM DEBT (Note 9)

 

349,098

 

 

 

470,718

 

 

 

 

 

 

 

 

 

FUTURE INCOME TAXES

 

807,027

 

 

 

729,349

 

 

 

15,784,526

 

 

 

21,345,703

 

 

 

 

 

 

 

 

 

CONTINGENT LIABILITIES (Note 11)   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LEASE COMMITMENTS (Note 12)   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

Share capital (Note 13)

 

1,262,899

 

 

 

1,262,899

 

Cumulative translation adjustment

 

102,364

 

 

 

107,483

 

Non‑controlling interest

 

1,434,278

 

 

 

544,869

 

Retained earnings

 

9,021,290

 

 

 

4,462,659

 

 

 

11,820,831

 

 

 

6,377,910

 

 

 

 

 

 

 

 

 

 

$

27,605,357

 

 

$

27,723,613

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements


1

 

GREYWOLF PRODUCTION SYSTEMS INC.

Consolidated Statement of Income

(Denominated in Canadian Dollars)

 (Unaudited)

 

 

Six Month Period Ended

 

March 31,

 

2012

 

2011

 

 

 

 

 

 

 

 

REVENUE

$

31,831,475 

 

 

$

28,516,489 

 

 

 

 

 

 

 

 

 

COST OF SALES

 

 

 

 

 

 

 

Direct wages

 

10,637,715 

 

 

 

9,074,301 

 

Equipment rental

 

277,635 

 

 

 

257,740 

 

Fuel

 

329,913 

 

 

 

296,527 

 

Trades and sub‑contracts

 

3,356,948 

 

 

 

4,142,169 

 

Travel

 

2,769,987 

 

 

 

2,129,161 

 

Vehicle

 

1,925,883 

 

 

 

1,649,997 

 

 

 

19,298,081 

 

 

 

17,549,895 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

12,533,394 

 

 

 

10,966,594 

 

 

 

 

 

 

 

 

 

EXPENSES (Schedule 1)

 

4,597,745 

 

 

 

4,759,512 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM OPERATIONS

 

7,935,649 

 

 

 

6,207,082 

 

 

 

 

 

 

 

 

 

OTHER INCOME 

 

 

 

 

 

 

 

Loss on disposal of assets

 

(5,204)

 

 

 

25,105 

 

Interest income

 

 

 

 

 

Foreign exchange gain (loss)

 

(221,677)

 

 

 

(254,980)

 

 

 

(226,881)

 

 

 

(229,875)

 

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES

 

 

 

 

 

 

 

AND NON‑CONTROLLING INTEREST

 

7,708,768 

 

 

 

5,977,207 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

 

 

 

 

Current

 

2,176,559 

 

 

 

1,575,411 

 

Future

 

84,169 

 

 

 

9,397 

 

 

 

2,260,728 

 

 

 

1,584,808 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE NON‑CONTROLLING

 

 

 

 

 

 

 

INTEREST

 

5,448,040 

 

 

 

4,392,399 

 

NON‑CONTROLLING INTEREST

 

 

 

 

 

 

 

Non‑controlling interest

 

889,409 

 

 

 

206,271 

 

NET INCOME (LOSS)

$

4,558,631 

 

 

$

4,186,128 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements


2

 

GREYWOLF PRODUCTION SYSTEMS INC.

Consolidated Statement of Retained Earnings and Non-controlling Interest

(Denominated in Canadian Dollars)

 (Unaudited)

 

 

Six Month Period Ended

 

March 31, 2012

 

March 31, 2011

 

 

 

 

 

 

 

 

RETAINED EARNINGS ‑ BEGINNING OF PERIOD

$

4,462,659

 

 

$

749,616

 

RELATED PARTY CAPITAL TRANSACTIONS (Note 14)

 

 

 

 

814,499

 

NET INCOME (LOSS) FOR THE PERIOD

 

4,558,631

 

 

 

4,186,128

 

RETAINED EARNINGS ‑ END OF PERIOD

$

9,021,290

 

 

$

5,750,243

 

 

 

 

 

 

 

 

 

NON-CONTROLLING INTEREST - BEGINNING OF PERIOD

$

544,869

 

 

$

 

 

 

 

 

 

 

 

 

SHARE CAPITAL

 

 

 

 

2,000

 

 

 

 

 

 

 

 

 

NET INCOME ATTRIBUTABLE TO

 

 

 

 

 

 

 

NON-CONTROLLING INTEREST

 

889,409

 

 

 

206,271

 

NON-CONTROLLING INTEREST - END OF PERIOD

 

1,434,278

 

 

 

208,271

 

TOTAL

$

10,455,568

 

 

$

5,958,514

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements


3

 

GREYWOLF PRODUCTION SYSTEMS INC.

Consolidated Statement of Cash Flows

(Denominated in Canadian Dollars)

 (Unaudited)

 

 

Six Month Period Ended March 31,

 

2012

 

2011

 

 

 

 

 

 

 

 

OPERATING ACTIVITIES

 

 

 

 

 

 

 

Cash receipts from customers

$

31,039,650 

 

 

$

22,733,353 

 

Cash paid to suppliers and employees

 

(23,266,915)

 

 

 

(19,994,073)

 

Income taxes

 

(1,695,828)

 

 

 

(155,236)

 

Interest paid

 

(214,705)

 

 

 

(254,695)

 

Goods and services tax

 

6,714 

 

 

 

124,291 

 

Cash flow from operating activities

 

5,868,916 

 

 

 

2,453,640 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

Purchase of equipment

 

(553,516)

 

 

 

(2,876,880)

 

Proceeds on disposal of equipment

 

35,500 

 

 

 

173,755 

 

Cash flow used by investing activities

 

(518,016)

 

 

 

(2,703,125)

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

Advances to related parties

 

(98,611)

 

 

 

548,570 

 

Advances from shareholders

 

(235,268)

 

 

 

(218,538)

 

Repayment of long term debt

 

(1,228,962)

 

 

 

(1,313,854)

 

Operating line advances (payments)

 

(3,788,059)

 

 

 

1,233,307 

 

Cash flow used by financing activities

 

(5,350,900)

 

 

 

249,485 

 

 

 

 

 

 

 

 

 

INCREASE IN CASH FLOW

 

 

 

 

 

 

 

Cash ‑ beginning of year

 

 

 

 

 

CASH ‑ END OF YEAR

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

 

4


 

GREYWOLF PRODUCTION SYSTEMS INC.

Notes to Consolidated Financial Statements

Six Month Period Ended March 31, 2012

(Denominated in Canadian Dollars)

(Unaudited)

 

1.         SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES        

 

Description of business

 

Greywolf Production Systems Inc. (the "Company") is incorporated under the Business Corporations Act of Alberta.  Greywolf Production Systems Ltd. is incorporated under the Colorado Business Corporations Act.  The companies provide well production services to the Canadian and American oil and gas industry.

 

Equipment

 

Equipment is stated at cost less accumulated amortization.  Property and equipment are amortized over their estimated useful lives at the following rates and methods:

 

Computer equipment

55%

declining balance method

Computer software

100%

declining balance method

Furniture and fixtures

20%

declining balance method

Office trailers

20%

declining balance method

Other equipment

15‑20%

declining balance method

Production equipment

20%

declining balance method

Vehicles

30%

declining balance method

 

Amortization is recorded at half the stipulated rate in the year of acquisition.

 

Future income taxes

 

The liability method of tax allocation is used in accounting for income taxes.  Under this method, future tax assets and liabilities are determined based on differences between the financial reporting and tax basis of assets and liabilities, and measured using the substantially enacted tax rates and laws that will be in effect when the differences are expected to reverse.

 

Revenue recognition

 

Test revenue is recognized as service contracts are completed and all the following criteria are met:  persuasive evidence of an arrangement exists, performance of the service has occurred, price to the customer is fixed or determinable, and collectability is reasonably assured.

 

Basis of accounting

 

The financial statements have been prepared using Canadian accounting standards for private enterprises.

 

Basis of consolidation

 

These financial statements include the accounts of Greywolf Production Systems Inc. and its variable interest entity "VIE" Greywolf Productions Systems Ltd. and its subsidiary 1554531 Alberta Ltd. Greywolf Productions Systems Ltd. is considered a VIE as Greywolf Production Systems Inc. holds a variable interest in Greywolf Production Ltd. through a large intercompany debt owed to Greywolf Productions Inc. and Greywolf Productions Systems Ltd. does not have sufficient equity to support its operations without additional financial support.  All intercompany balances, transactions, income and expenses, profits or losses have been eliminated on consolidation.  Profit for the period that is attributable to non‑controlling interests is calculated based on the ownership of the non‑controlling interest.

 

5


Foreign currency translation

 

Accounts in foreign currencies have been translated into Canadian dollars using the current method. Under this method, monetary assets and liabilities and non‑monetary assets and liabilities have been translated at the year end exchange rate. Revenues and expenses have been translated at the average rates of exchange during the year.

 

Measurement uncertainty

 

The preparation of consolidated financial statements in conformity with Canadian accounting standard for private enterprises requires management to make estimates and assumptions that affect the reported amount of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Such estimates are periodically reviewed and any adjustments necessary are reported in earnings in the period in which they become known. Actual results could differ from these estimates.

 

2.         FIRST TIME ADOPTION OF ACCOUNTING STANDARDS FOR PRIVATE ENTERPRISES

 

Effective October 1, 2011, the Company adopted the requirements of the new accounting framework, Canadian Accounting Standards for Private Enterprises (ASPE) or Part II of the requirements of the Canadian Institute of Chartered Accountants (CICA) Handbook ‑ Accounting.  These are the Company's first financial statements prepared in accordance with this framework and the transitional provisions of Section 1500, First‑time Adoption have been applied.  Section 1500 requires retrospective application of the accounting standards with certain elective exemptions and retrospective exceptions.  The accounting policies set out in Note 1 ‑ Summary of Significant Accounting Policies have been applied in preparing the financial statements for the period ended March 31, 2012, the comparative information presented in these financial statements for the year ended September 30, 2011, six month period ended March 31, 2011 and in the preparation of an opening ASPE balance sheet at the date of transition of October 1, 2010.

 

The Company issued financial statements for the year ended September 30, 2011 using generally accepted accounting principles prescribed by the CICA Handbook ‑ Accounting Part V ‑ Pre‑changeover Accounting Standards.  The adoption of ASPE resulted in no adjustments to the previously reported assets, liabilities, equity, net income and cash flows of the company. 

 

The following exemptions were used at the date of transition to Canadian accounting standards for private enterprises:

 

Related party transactions

 

The Company elected to not restate assets or liabilities related to transactions with related parties when the related party transactions occurred prior to the date of transition to accounting standards for private enterprises.

 

Business combinations

 

The Company elected not to apply Section 1582, Business Combinations retrospectively to past business combinations prior to the date of transition.

 

3.         FINANCIAL INSTRUMENTS RISK          

 

Credit Risk

 

Credit risk is the risk that one party to a financial instrument will cause a financial loss for the other party by failing to discharge an obligation. The Company is exposed to credit risk resulting from the possibility that a customer or counterparty to a financial instrument defaults on their financial obligations; if there is a concentration of transactions carried out with the same counterparty; or of financial obligations which have similar economic characteristics such that they could be similarly affected by changes in economic conditions. The Company’s financial instruments that are exposed to concentrations of credit risk relate primarily to the accounts receivable from companies that operate in the oil and gas industry.  Nine customers account for 64% (2011 ‑ six customers accounted for 63%) of accounts receivable.

 

6

 

Fair Value

 

The Company as part of its operations carries a number of financial instruments. Unless otherwise noted, it is management's opinion that the Company is not exposed to significant interest, currency or credit risk arising from these financial instruments.  Except for the fair value of the amounts due to or from related parties, the fair values of these financial instruments approximate their carrying values unless otherwise noted. It is not practical to determine the fair value of amounts due to related parties as there is no comparable market value.

 

Currency Risk

 

Currency risk is the risk to the Company's earnings that arise from fluctuations of foreign exchange rates and the degree of volatility of these rates.  The Company is exposed to foreign currency exchange risk on cash and loan receivable, held in US dollars and the net result of the subsidiary whose functional currency is in US dollars.  The Company does not use derivative instruments to reduce its exposure to foreign currency risk.

 

Interest Rate

 

Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company is exposed to this risk through its loans receivable, bank indebtedness, and long term debt. The Company holds bank indebtedness and long term debt with variable interest rates and long‑term debt at fixed interest rates which involves risks of default on interest and principal and price changes due to, without limitation, such factors as interest rates and general economic conditions.

 

4.         EQUIPMENT                

 

 

March 31, 2012

 

September 30, 2011

 

Cost

 

Accumulated

 

Cost

 

Accumulated

 

 

 

amortization

 

 

 

amortization

Computer equipment

$

54,732

 

 

$

46,790

 

 

$

54,824

 

 

$

43,840

 

Computer software

 

551,256

 

 

 

520,980

 

 

 

551,256

 

 

 

490,705

 

Furniture and fixtures

 

29,387

 

 

 

13,942

 

 

 

29,387

 

 

 

12,226

 

Office trailers

 

1,332,415

 

 

 

798,157

 

 

 

1,273,996

 

 

 

745,965

 

Other equipment

 

4,633,002

 

 

 

1,731,661

 

 

 

4,663,092

 

 

 

1,654,943

 

Production equipment

 

19,377,000

 

 

 

10,531,689

 

 

 

19,188,552

 

 

 

9,559,201

 

Vehicles

 

1,575,465

 

 

 

690,485

 

 

 

1,580,825

 

 

 

567,137

 

 

$

27,553,257

 

 

$

14,333,704

 

 

$

27,341,932

 

 

$

13,074,017

 

Net Book Value

$

13,219,553

 

 

$

14,267,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

During the 2012 period, equipment was acquired at an aggregate cost of $587,468 (year ending September 2011 ‑ $4,222,258) of which $35,570 (2011 ‑ $359,635) was acquired by means of finance contracts and loans and the remaining balance was paid in cash.

 

5.         LOANS RECEIVABLE               

 

 

March 31, 2012

 

September 30, 2011

Loans receivable bear interest at Wall Street Journal prime and have no set terms of repayment. Wall Street Journal prime rate as at March 31, 2012 was 3.25% (September 30, 2011 ‑ 3.25%). The amount originates from the sale of shares in Greywolf Production Systems Ltd. (US) to a subset of the Company's shareholders and some additional new shareholders. The amount is to be repaid in US dollars

$

698,250

 

 

$

733,740

 

 

 

 

 

 

 

 

 

 

7


 

6.         DUE FROM RELATED PARTIES      

 

 

March 31, 2012

 

September 30, 2011

Valhalla Industries Ltd.

 

 

 

 

 

 

 

(Two shareholders of the Company have a controlling interest

 

 

 

 

 

 

 

in Valhalla Industries Ltd.)

$

240,604

 

 

$

1,070

 

Greywolf Coil Tubing Systems Inc.

 

 

 

 

 

 

 

(Three shareholders of the Company have a controlling interest

 

 

 

 

 

 

 

in Greywolf Coil Tubing Systems Inc.)

 

407,992

 

 

 

452,862

 

Greywolf Research Inc.

 

 

 

 

 

 

 

(Three shareholders of the Company have a controlling interest

 

 

 

 

 

 

 

in Greywolf Research Inc.)

 

35,645

 

 

 

35,157

 

 

$

684,241

 

 

$

489,089

 

 

 

 

 

 

 

 

 

 

Amounts due from related parties are non‑interest bearing and has no set terms of repayment.

 

7.         BANK INDEBTEDNESS            

 

The Company has an approved line of credit for $5,000,000 which bears interest at prime plus 1.65%. Prime rate as at March 31, 2012 was 3.00% (September 30, 2011 ‑ 3.00%).

 

The credit facility agreement contains a certain covenant regarding a minimum tangible net worth that must be respected at all times. Capital expenditures for the year must also not exceed $1,000,000 per annum without the bank's prior approval.

 

The above bank indebtedness is secured by a general security agreement over all assets of the company and postponements and guarantees by the shareholders.

 

8.         ACCOUNTS PAYABLE AND ACCRUED LIABILITIES   

 

Included in accounts payable and accrued liabilities are government remittances payable of $1,053,799 (2011 ‑ $81,929).           

 

9.         LONG TERM DEBT 

             

 

March 31, 2012

 

September 30, 2011

Demand loan bearing interest at prime plus 2.25% per annum, repayable in monthly blended payments of $26,873.  The contract matures on March 31, 2012.

$

26,860 

 

 

$

158,787 

 

 

 

 

 

 

 

 

 

Demand loan bearing interest at prime plus 2.25% per annum, repayable in monthly blended payments of $47,427.  The contract matures on July 31, 2012.

 

8,646 

 

 

 

242,475 

 

 

 

 

 

 

 

 

 

Demand loan bearing interest at 5% per annum, repayable in monthly blended payments of $100,344.  The contract matures on December 31, 2013.

 

985,159 

 

 

 

1,456,354 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 0% per annum, repayable in monthly blended payments of $990.  The contract matures on May 21, 2012.

 

1,981 

 

 

 

7,922 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $1,084.  The contract matures on February 23, 2015.

 

34,723 

 

 

 

40,099 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $922.  The contract matures on February 23, 2015.

 

29,537 

 

 

 

34,109 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $943.  The contract matures on February 23, 2015.

 

30,206 

 

 

 

34,883 

 

8

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $1,300.  The loan matures on February 23, 2015.

 

28,164 

 

 

 

35,004 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $930.  The contract matures on May 20, 2015.

 

32,130 

 

 

 

36,674 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $682.  The contract matures on June 30, 2015.

 

23,972 

 

 

 

27,242 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $790.  The contract matures on October 30, 2015.

 

30,513 

 

 

 

34,278 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.99% per annum, repayable in monthly blended payments of $744.  The loan matures on November 10, 2015.

 

29,333 

 

 

 

32,862 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 6.59% per annum, repayable in monthly blended payments of $913.  The loan matures on December 6, 2014.

 

27,481 

 

 

 

31,969 

 

 

 

 

 

 

 

 

 

Loan bearing interest at 0% per annum, repayable in monthly blended payments of $13,333.  The loan matures on December 1, 2013 and is secured by assets of the Company.

 

120,000 

 

 

 

200,000 

 

 

 

 

 

 

 

 

 

Loan bearing interest at 0% per annum, repayable in monthly blended payments of $30,000.  The loan matures on September 1, 2012 and is secured by assets of the Company.

 

180,000 

 

 

 

360,000 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 8.3% per annum, repayable in monthly blended payments of $933.  The loan matures on May 26, 2013.

 

12,409 

 

 

 

17,371 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 8.3% per annum, repayable in monthly blended payments of $933.  The loan matures on May 26, 2013.

 

12,409 

 

 

 

17,371 

 

 

 

 

 

 

 

 

 

Finance contract payable bearing interest at 6.59% per annum, repayable in monthly blended payments of $1,351.  The loan matures on October 21, 2014.

 

38,417 

 

 

 

45,134 

 

 

 

 

 

 

 

 

 

Finance contract payable bearing interest at 6.49% per annum, repayable in monthly blended payments of $810.  The loan matures on July 8, 2015.

 

29,070 

 

 

 

32,917 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 6.91% per annum, repayable in monthly blended payments of $970.  The loan matures on May 25, 2014.

 

23,856 

 

 

 

28,269 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 7% per annum, repayable in monthly blended payments of $634.  The loan matures on May 25, 2014.

 

15,252 

 

 

 

18,456 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 9.05% per annum, repayable in monthly blended payments of $2,779.  The loan matures on April 8, 2013.

 

34,290 

 

 

 

49,021 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 6.74% per annum, repayable in monthly blended payments of $1,315.  The loan matures on September 9, 2012.

 

7,741 

 

 

 

15,241 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 7.57% per annum, repayable in monthly blended payments of $1,124.  The loan matures on May 29, 2014.

 

26,937 

 

 

 

32,568 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 6.5% per annum, repayable in monthly blended payments of $679.  The loan matures on June 30, 2015.

 

23,868 

 

 

 

27,123 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 6.5% per annum, repayable in monthly blended payments of $679.  The loan matures on June 30, 2015.

 

23,868 

 

 

 

27,123 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.58% per annum, repayable in monthly blended payments of $734.  The loan matures on October 26, 2015.

 

28,350 

 

 

 

31,849 

 

 

 

 

 

 

 

 

 

Finance contract loan bearing interest at 5.79% per annum, repayable in monthly blended payments of $832.  The loan matures on December 25, 2015.

 

32,872 

 

 

 

 

9

 

 

 

 

 

 

 

 

Finance contract loan repaid during the year.

 

 

 

 

16,331 

 

 

 

1,898,044 

 

 

 

3,091,432 

 

Amounts payable within one year

 

(1,548,946)

 

 

 

(2,620,714)

 

 

$

349,098 

 

 

$

470,718 

 

 

 

 

 

 

 

 

 

Principal repayment terms are approximately:

           

2013

$

1,548,946

 

 

 

 

 

2014

 

181,990

 

 

 

 

 

2015

 

132,462

 

 

 

 

 

2016

 

34,646

 

 

 

 

 

 

$

1,898,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The credit facility agreement for certain loans contain a certain covenant regarding a minimum tangible net worth that must be respected at all times. Capital expenditures for the year must also not exceed $1,000,000 per annum without the bank's prior approval.

The above loans are secured by production equipment with a net book value of $8,849,866, vehicles with a net book value of $883,431 a general security agreement over all assets and postponements and guarantees by the shareholders.

 

10.        DUE TO SHAREHOLDERS

      

 

March 31, 2012

 

September 30, 2011

Non‑interest bearing loans

$

3,821,825

 

 

$

1,818,593

 

Interest bearing loans

 

1,246,436

 

 

 

1,258,436

 

 

$

5,068,261

 

 

$

3,077,029

 

 

 

 

 

 

 

 

 

 

The initial amounts due to shareholders are non‑interest bearing and have no set repayment terms.  There are two loans advanced for a total of $1,246,436 which bear interest compounded annually at prime plus 2%. 

 

11.        CONTINGENT LIABILITIES        

 

Certain conditions may exist as of the date the financial statements are issued, which may result in a loss to the Company but which will only be resolved when one or more future events occur or fail to occur. In assessing loss contingencies related to legal proceedings that are pending against us or unasserted claims that may result in such proceedings, the Company and its legal counsel evaluate the perceived merits of any legal proceedings or unasserted claims as well as the perceived merits of the amount of relief sought or expected to be sought.

 

If the assessment of a contingency suggests that a loss is probable, and the amount can be reliably estimated, then a loss is recorded. When a contingent loss is not probable but is reasonably possible, or is probable but the amount of loss cannot be reliably estimated, then details of the contingent loss are disclosed. Loss contingencies considered remote are generally not disclosed unless they involve guarantees, in which case we disclose the nature of the guarantee. Legal fees incurred in connection with pending legal proceedings are expensed as incurred.

 

The Company is the co‑defendant named in litigation regarding an accident involving a motor vehicle owned by the Company. At this time we are unable to estimate the amount of any possible claims. Management feels that insurance will cover any possible claims and any possible amounts in excess of insurance coverage will be recorded as incurred.

 

The Company is the co‑defendant named in litigation regarding an incident at a well site.  At this time we are unable to estimate the amount of any possible claims.  Management feels that insurance will cover any possible claims and any possible amounts in excess of insurance coverage will be recorded as incurred.

 

10

 

The Company has guaranteed the indebtedness of Valhalla Industries Ltd, a company in which two shareholders of the Company have a controlling interest.  The loans are secured by mortgages and second charges on several pieces of property.  The balance of the loans at March 31, 2012 is $3,087,400. 

 

12.        LEASE COMMITMENTS           

 

The Company has long term leases with respect to its vehicles and its US and Calgary premises.  The leases for the US premises contain renewal options.  Under the leases the Company is required to pay a base rent of $14,233 per month plus provide for payment of utilities and maintenance costs.  Future minimum lease payments as at March 31, 2012, are as follows:

 

2013

$

176,376

 

 

 

 

 

2014

 

139,661

 

 

 

 

 

2015

 

53,894

 

 

 

 

 

2016

 

54,176

 

 

 

 

 

2017

 

54,176

 

 

 

 

 

Thereafter

 

4,514

 

 

 

 

 

 

$

482,797

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13.        SHARE CAPITAL          

 

Authorized::

 

 

 

 

 

 

 

 

Unlimited

Class "A", "B" and "C" voting common

 

 

 

 

 

 

 

 

shares

 

 

 

 

 

 

 

Unlimited

Class "D" non‑voting common shares

 

 

 

 

 

 

 

Unlimited

Class "E" preferred shares, entitled to 6%

 

 

 

 

 

 

 

 

cumulative dividend, with the right to vote and convert into Class "A" common shares should the dividends become in arrears

 

 

 

 

 

 

 

Unlimited

Class "F" preferred shares, entitled to 6%

 

 

 

 

 

 

 

 

cumulative dividend, with the right to vote and convert into Class "A" common shares should the dividends become in arrears

 

 

 

 

 

 

 

Unlimited

Class "G" non‑voting preferred shares,

 

 

 

 

 

 

 

 

entitled to dividends when declared before Classes A to D, but not before Classes E and F

 

 

 

 

 

 

 

 

 

March 31, 2012

 

September 30, 2011

Issued:   

 

 

 

 

 

 

 

 

899

Class "A" common shares

$

899

 

 

$

899

 

164

Class "D" common shares

 

1,262,000

 

 

 

1,262,000

 

 

 

$

1,262,899

 

 

$

1,262,899

 

 

 

 

 

 

 

 

 

 

 

March 31, 2012

 

September 30, 2011

 

Shares

 

Amount

 

Shares

 

Amount

Class D

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at the beginning of the year

 

164

 

 

$

1,262,000 

 

 

 

164 

 

 

$

1,264,000 

 

Shares repurchased during the year

 

 

 

 

 

 

 

(4)

 

 

 

(42,000)

 

Shares issued during the year

 

 

 

 

 

 

 

 

 

 

40,000 

 

Shares outstanding at the end of the year

 

164 

 

 

$

1,262,000 

 

 

 

164 

 

 

$

1,262,000 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

14.        RELATED PARTY TRANSACTIONS    

 

The following is a summary of the Company's related party transactions:            

 

 

March 31, 2012

 

September 30, 2011

Valhalla Industries Ltd.

 

 

 

 

 

 

 

(Two shareholders of the Company have a controlling interest

 

 

 

 

 

 

 

in Valhalla Industries Ltd.)

 

 

 

 

 

 

 

Rent paid

$

182,000

 

 

$

505,164

 

Equipment rent received

 

24,000

 

 

 

 

 

 

 

 

 

 

 

 

Paul Lee

 

 

 

 

 

 

 

(Shareholder)

 

 

 

 

 

 

 

Interest paid

 

18,835

 

 

 

38,572

 

 

 

 

 

 

 

 

 

Fitzpatrick Lee Family Trust

 

 

 

 

 

 

 

(Shareholder)

 

 

 

 

 

 

 

Interest paid

 

12,466

 

 

 

25,000

 

 

 

 

 

 

 

 

 

Greywolf Coil Tubing Systems Inc.

 

 

 

 

 

 

 

(Three shareholders of the Company have a controlling interest in Greywolf Coil Tubing Systems Inc.)

 

 

 

 

 

 

 

Rent Paid

 

65,470

 

 

 

 

Proceeds for equipment sold

 

 

 

 

62,453

 

 

 

 

 

 

 

 

 

These transactions are in the normal course of operations and are measured at the exchange amount, which is the amount of consideration established and agreed to by the related parties.  Management has concluded that it is not practical to determine the fair value of related party loans as there is no comparable market data.

Included in accounts receivable at period end is $0 (2011 ‑ $18,400) for goods and services provided to Valhalla Industries Ltd. Included in accounts payable at period end is $25,200 (2011 ‑ $7,350) for goods and services received from Valhalla Industries Ltd.

In February 2010 Greywolf Production Systems Inc. purchased the shares of Greywolf Production System Ltd. for cash consideration of $732,650. During the September 30, 2011 year end Greywolf Production Systems Inc. transferred ownership of Greywolf Production Systems Ltd. to related individuals for proceeds of $732,650 in exchange for a loan receivable (Note 4).  The difference between these proceeds and the carrying amount of the net assets associated with the company resulted in an $814,499 credit to retained earnings.

 

15.        SUBSEQUENT EVENTS           

 

Subsequent to the year end the shareholders of the Company were in negotiations to sell substantially all of the operating equipment of the company to an unrelated arms‑length party. As part of the transaction all the operating equipment is being sold and all of the bank indebtedness and the long term debt is being paid out.

 

16.        DIFFERENCES BETWEEN CANADIAN AND UNITED STATES GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (CANADIAN GAAP AND US GAAP)      

 

1)   Significant accounting policies

a)   Recent US accounting pronouncements

i)    Fair Value Measurements

      In May 2011, the FASB provided amendments to achieve common fair value measurement and disclosure requirements in U.S. GAAP and International Financial Reporting Standards (IFRS). The amendments provide clarification and / or additional requirements relating to the following:

a)   application of the highest and best use and valuation premise concepts,

b)   measurement of the fair value of instruments classified in an entity’s shareholders’ equity,

c)   measurement of the fair value of financial instruments that are managed within a portfolio,

d)   application of premiums and discounts in a fair value measurement, and

e)   disclosures about fair value measurements.

 

12

 

These amendments will be effective prospectively for interim and annual periods beginning after December 15, 2011. We do not expect the adoption of the amendments to have a material impact on the Company’s financial position, results of operations or cash flows.

 

ii)    Comprehensive Income

In June and December 2011, the FASB provided amendments requiring an entity to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements, eliminating the option to present the components of other comprehensive income as part of the statement of changes in stockholders’ equity. We do not expect the adoption of the amendments to have a material impact on the Company’s financial statements.

 

2)   Differences in Accounting Principles

There are no differences in accounting principles that affect the balance sheet, income statement and statement of cash flows.

 

17.        COMPARATIVE FIGURES        

 

Some of the comparative figures have been reclassified to conform to the current period's presentation.


13

 

GREYWOLF PRODUCTION SYSTEMS INC.

 

Consolidated Expenses (Schedule 1)

Six Month Period Ended March 31, 2012

(Unaudited)

 

 

March 31, 2012

 

March 31, 2011

Advertising and promotion

$

188,112

 

 

$

158,119

 

Amortization

 

1,524,422

 

 

 

1,590,940

 

Business taxes, licenses and memberships

 

10,445

 

 

 

11,133

 

Employee benefits

 

124,911

 

 

 

129,937

 

Equipment rentals

 

51,860

 

 

 

61,244

 

Insurance

 

93,032

 

 

 

100,686

 

Interest and bank charges

 

142,992

 

 

 

161,284

 

Interest on short term debt

 

85,753

 

 

 

118,835

 

Meals and entertainment

 

86,235

 

 

 

196,919

 

Office

 

168,949

 

 

 

248,246

 

Professional fees

 

204,029

 

 

 

82,169

 

Rental

 

283,968

 

 

 

280,795

 

Repairs and maintenance

 

947,335

 

 

 

982,335

 

Supplies

 

227,603

 

 

 

164,307

 

Telephone and utilities

 

144,674

 

 

 

196,052

 

Training

 

11,882

 

 

 

25,900

 

Vehicle

 

301,543

 

 

 

250,611

 

 

$

4,597,745

 

 

$

4,759,512

 

 

 

 

 

 

 

 

 

14

EX-99 5 tti8k-ex99_3.htm EXHIBIT 99.3


Exhibit 99.3

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

The following unaudited pro forma condensed combined financial statements are based upon and should be read in conjunction with historical consolidated financial statements and related notes of TETRA Technologies, Inc. (TETRA) and Greywolf Production Systems Inc. and its subsidiaries 1554531 Alberta Ltd. and GPS Limited (collectively, GPS Inc.). TETRA, through its wholly owned subsidiaries TETRA Production Testing Services, LLC, Greywolf Energy Services Ltd., and TETRA Acquisition Sub, Inc., acquired substantially all of the equipment assets and operations of GPS Inc. on July 31, 2012.  The historical financial information for GPS Inc. used in the unaudited pro forma condensed combined financial statements has been converted to United States dollars and presented in accordance with United States GAAP, which did not differ from Canadian GAAP.

 

The following unaudited pro forma condensed combined balance sheet combines the historical consolidated balance sheet of TETRA and its subsidiaries and the historical consolidated balance sheet of GPS Inc. and its subsidiaries giving effect to the purchase as if it had occurred on March 31, 2012 as an acquisition by TETRA of substantially all of the equipment assets and operations of GPS Inc. using the purchase method of accounting and giving effect to certain adjustments that are attributable to the acquisition and which are described below and in the accompanying notes to the following unaudited pro forma condensed combined financial statements. The allocation of the purchase price to the acquired assets is preliminary and subject to the potential identification of additional assets and contingencies or revisions to the fair value calculations.  Accordingly, upon final allocation of the purchase price to the acquired assets, it is possible that the fair values of assets acquired and liabilities assumed could differ from those presented in the unaudited pro forma condensed combined financial statements and such differences could be material.

 

The following unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2012, and the year ended December 31, 2011, combine the historical consolidated statements of operations of TETRA and its subsidiaries and the historical consolidated statements of operations of GPS Inc. and its subsidiaries giving effect to the purchase as if it had become effective at January 1, 2011 as an acquisition using the purchase method of accounting and giving effect to certain adjustments that are directly attributable to the acquisition and will have a continuing impact and which are described below and in the accompanying notes to the following unaudited pro forma condensed combined financial statements. Certain items within GPS Inc. financial statements have been reclassified to conform to TETRA’s financial statement presentation.

 

The pro forma adjustments are based upon available information and assumptions that TETRA’s management believes are reasonable. The unaudited pro forma condensed combined financial statements are presented for illustrative purposes only and are based on the estimates and assumptions set forth in the notes accompanying those statements. The companies may have performed differently had they been combined.  The unaudited pro forma condensed combined financial statements are not necessarily indicative of the historical results that would have been achieved had the companies always been combined or the future results that the combined company will experience after the purchase. The unaudited pro forma condensed combined financial statements should be read in conjunction with the consolidated financial statements of TETRA and GPS Inc., including the notes accompanying them.

 

The unaudited pro forma condensed combined financial statements were prepared based on the following assumptions:

 

·         TETRA acquired substantially all of the equipment assets and operations of GPS Inc. for approximately $55.5 million cash.  A portion of this cash was used to repay GPS Inc.’s outstanding debt, which approximated $1.9 million at March 31, 2012 and $1.4 million at July 31, 2012. The consideration was funded by TETRA using a portion of existing cash balances and the borrowing of $38.0 million under TETRA’s existing bank credit facility.

 

·         The unaudited pro forma balance sheet has been prepared as if the purchase occurred on March 31, 2012. The unaudited pro forma statements of operations have been prepared as if the purchase occurred on January 1, 2011.

 

·         GPS Inc. used a declining balance method of depreciation compared to TETRA’s straight line method of depreciation, and generally used shorter useful lives compared to how similar assets are depreciated by TETRA.  As a result, the unaudited pro forma financial statements reflect an allocated purchase price for the fair value of the acquired equipment assets of GPS Inc. in excess of their historical net book value, and reflect net decreased depreciation expense on these acquired assets.



 

TETRA Technologies, Inc.

Unaudited Pro Forma Condensed Combined Balance Sheet

March 31, 2012

 

 

TETRA

 

GPS Inc.

 

Pro Forma

 

Combined

 

Historical

 

Historical

 

Adjustments

 

Pro Forma

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

121,399 

 

 

$

 

 

$

(55,500)

 

(a)

$

103,447 

 

 

 

 

 

 

 

 

 

 

 

38,000 

 

(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

(452)

 

(a)

 

 

 

Restricted cash

 

5,566 

 

 

 

 

 

 

 

 

 

5,566 

 

Trade accounts receivable, net

 

164,169 

 

 

 

12,888 

 

 

 

(12,888)

 

(a)

 

164,169 

 

Inventories

 

104,230 

 

 

 

 

 

 

 

 

 

104,230 

 

Deferred tax asset

 

39,727 

 

 

 

 

 

 

 

 

 

39,727 

 

Oil and gas properties held for sale

 

48 

 

 

 

 

 

 

 

 

 

48 

 

Prepaid expenses and other current assets

 

29,429 

 

 

 

150 

 

 

 

(150)

 

(a)

 

29,429 

 

Total current assets

 

464,568 

 

 

 

13,038 

 

 

 

(30,990)

 

 

 

446,616 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net property, plant, and equipment

 

554,889 

 

 

 

13,255 

 

 

 

4,113 

 

(a)

 

572,257 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

130,464 

 

 

 

 

 

 

34,632 

 

(a)

 

165,096 

 

Patents, trademarks and other intangible assets, net

 

34,144 

 

 

 

 

 

 

3,500 

 

(a)

 

37,644 

 

Deferred tax assets

 

76 

 

 

 

 

 

 

 

 

 

76 

 

Other assets

 

35,105 

 

 

 

1,386 

 

 

 

(1,386)

 

(a)

 

35,105 

 

Total other assets

 

199,789 

 

 

 

1,386 

 

 

 

36,746 

 

 

 

237,921 

 

Total assets

$

1,219,246 

 

 

$

27,679 

 

 

$

9,869 

 

 

$

1,256,794 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade accounts payable

$

47,924 

 

 

$

4,555 

 

 

$

(4,555)

 

(a)

$

47,924 

 

Accrued liabilities

 

90,669 

 

 

 

10,113 

 

 

 

(10,113)

 

(a)

 

90,669 

 

Decommissioning and other asset retirement obligations, net

 

94,204 

 

 

 

 

 

 

 

 

 

94,204 

 

Total current liabilities

 

232,797 

 

 

 

14,668 

 

 

 

(14,668)

 

 

 

232,797 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, net

 

305,000 

 

 

 

350 

 

 

 

(350)

 

(a)

 

343,000 

 

 

 

 

 

 

 

 

 

 

 

38,000 

 

(a)

 

 

 

Deferred income taxes

 

55,329 

 

 

 

809 

 

 

 

(809)

 

(a)

 

55,329 

 

Decommissioning and other asset retirement obligations, net

 

32,640 

 

 

 

 

 

 

 

 

 

32,640 

 

Other liabilities

 

17,711 

 

 

 

 

 

 

 

 

 

17,711 

 

Total long-term liabilities

 

410,680 

 

 

 

1,159 

 

 

 

36,841 

 

 

 

448,680 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TETRA stockholders' equity

 

534,478 

 

 

 

10,414 

 

 

 

(10,414)

 

(a)

 

534,026 

 

 

 

 

 

 

 

 

 

 

 

(452)

 

(a)

 

 

 

Noncontrolling interests

 

41,291 

 

 

 

1,438 

 

 

 

(1,438)

 

(a)

 

41,291 

 

Total equity

 

575,769 

 

 

 

11,852 

 

 

 

(12,304)

 

(a)

 

575,317 

 

Total liabilities and equity

$

1,219,246 

 

 

$

27,679 

 

 

$

9,869 

 

 

$

1,256,794 

 

1


TETRA Technologies, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Year Ended December 31, 2011

 

 

TETRA

 

GPS Inc.

 

Pro Forma

 

Combined

 

Historical

 

Historical (*)

 

Adjustments

 

Pro Forma

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales

$

329,489 

 

 

$

 

 

$

 

 

$

329,489 

 

Services and rentals

 

515,786 

 

 

 

49,944 

 

 

 

 

 

 

565,730 

 

Total revenues

 

845,275 

 

 

 

49,944 

 

 

 

 

 

 

895,219 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of product sales

 

306,953 

 

 

 

 

 

 

 

 

 

306,953 

 

Cost of services and rentals

 

337,235 

 

 

 

34,400 

 

 

 

 

 

 

371,635 

 

Depreciation, depletion, amortization, and accretion

 

94,839 

 

 

 

3,353 

 

 

 

287 

 

(b)

 

97,139 

 

 

 

 

 

 

 

 

 

 

 

(1,340)

 

(e)

 

 

 

Impairments of long-lived assets

 

15,738 

 

 

 

 

 

 

 

 

 

 

 

15,738 

 

Total cost of revenues

 

754,765 

 

 

 

37,753 

 

 

 

(1,053)

 

 

 

791,465 

 

Gross profit

 

90,510 

 

 

 

12,191 

 

 

 

1,053 

 

 

 

103,754 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expense

 

113,273 

 

 

 

6,897 

 

 

 

 

 

 

120,170 

 

Interest expense, net

 

16,439 

 

 

 

503 

 

 

 

(503)

 

(c)

 

17,274 

 

 

 

 

 

 

 

 

 

 

 

835 

 

(d)

 

 

 

Gain (loss) on sales of assets

 

58,674 

 

 

 

(31)

 

 

 

 

 

 

58,643 

 

Other income (expense), net

 

(13,239)

 

 

 

 

 

 

 

 

 

(13,239)

 

Income before taxes and discontinued operations

 

6,233 

 

 

 

4,760 

 

 

 

721 

 

 

 

11,714 

 

Provision for income taxes

 

751 

 

 

 

1,279 

 

 

 

640 

 

(f)

 

2,670 

 

Income from continuing operations

 

5,482 

 

 

 

3,481 

 

 

 

81 

 

 

 

9,044 

 

Less: income attributable to noncontrolling interest

 

(1,271)

 

 

 

(549)

 

 

 

549 

 

(g)

 

(1,271)

 

Net income from continuing operations attributable to TETRA stockholders

$

4,211 

 

 

$

2,932 

 

 

$

630 

 

 

$

7,773 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share attributable to TETRA stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.05 

 

 

 

 

 

 

 

 

 

 

$

0.10 

 

Diluted

 

0.05 

 

 

 

 

 

 

 

 

 

 

 

0.10 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

76,616 

 

 

 

 

 

 

 

 

 

 

 

76,616 

 

Average diluted shares outstanding

 

77,991 

 

 

 

 

 

 

 

 

 

 

 

77,991 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(*)  GPS Inc.’s Historical fiscal year ended September 30, 2011 is presented.  See Note 1.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2


TETRA Technologies, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Three Month Period Ended March 31, 2012

 

 

TETRA

 

GPS Inc.

 

Pro Forma

 

Combined

 

Historical

 

Historical

 

Adjustments

 

Pro Forma

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product sales

$

67,229 

 

 

$

 

 

$

 

 

$

67,229 

 

Services and rentals

 

113,567 

 

 

 

16,011 

 

 

 

 

 

 

129,578 

 

Total revenues

 

180,796 

 

 

 

16,011 

 

 

 

 

 

 

196,807 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of product sales

 

50,490 

 

 

 

 

 

 

 

 

 

50,490 

 

Cost of services and rentals

 

80,578 

 

 

 

10,420 

 

 

 

 

 

 

90,998 

 

Depreciation, depletion, amortization, and accretion

 

17,333 

 

 

 

760 

 

 

 

78 

 

(b)

 

17,921 

 

 

 

 

 

 

 

 

 

 

 

(250)

 

(e)

 

 

 

Total cost of revenues

 

148,401 

 

 

 

11,180 

 

 

 

(172)

 

 

 

159,409 

 

Gross profit

 

32,395 

 

 

 

4,831 

 

 

 

172 

 

 

 

37,398 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expense

 

30,891 

 

 

 

719 

 

 

 

 

 

 

31,610 

 

Interest expense, net

 

4,151 

 

 

 

105 

 

 

 

(105)

 

(c)

 

4,360 

 

 

 

 

 

 

 

 

 

 

 

209 

 

(d)

 

 

 

Other income (expense), net

 

4,399 

 

 

 

(39)

 

 

 

 

 

 

4,360 

 

Income before taxes and discontinued operations

 

1,752 

 

 

 

3,968 

 

 

 

68 

 

 

 

5,788 

 

Provision for income taxes

 

604 

 

 

 

1,171 

 

 

 

262 

 

(f)

 

2,037 

 

Income from continuing operations

 

1,148 

 

 

 

2,797 

 

 

 

(194) 

 

 

 

3,751 

 

Less: income attributable to noncontrolling interest

 

(466)

 

 

 

(452)

 

 

 

452 

 

(g)

 

(466)

 

Net income from continuing operations attributable to TETRA stockholders

$

682 

 

 

$

2,345 

 

 

$

258 

 

 

$

3,285 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share attributable to TETRA stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.01 

 

 

 

 

 

 

 

 

 

 

$

0.04 

 

Diluted

 

0.01 

 

 

 

 

 

 

 

 

 

 

 

0.04 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shares outstanding

 

77,069 

 

 

 

 

 

 

 

 

 

 

 

77,069 

 

Average diluted shares outstanding

 

78,281 

 

 

 

 

 

 

 

 

 

 

 

78,281 

 

3


 

TETRA Technologies, Inc.

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

 

1.         BASIS OF PRESENTATION

 

The accompanying unaudited pro forma balance sheet and statements of operations present the pro forma effects of the purchase. The balance sheet is presented as though the purchase occurred on March 31, 2012. The statements of operations are presented as though the purchase occurred on January 1, 2011, and include the results of operations of GPS Inc. for their fiscal year ended September 30, 2011.  The historical financial information for GPS Inc. for the fiscal year ended September 30, 2011 includes the impact of $3.65 million of nonrecurring bonus expense.

 

2.         METHOD OF ACCOUNTING FOR THE PURCHASE

 

TETRA will account for the purchase using the purchase method of accounting for business combinations.

 

The purchase method of accounting requires that GPS Inc.’s assets and liabilities assumed by TETRA be recorded at their estimated fair values. The purchase price of GPS Inc.’s net assets will be based on the total cash value paid by TETRA, approximately $55.5 million.  At July 31, 2012, the purchase price was allocated as follows: $17.7 million to equipment and other fixed assets, $3.5 million to identified intangible assets, and $34.3 million to goodwill.  These values differ from the pro forma balance sheet values due primarily to depreciation and additional equipment assets acquired by GPS, Inc. subsequent to March 31, 2012.

 

3.         TRANSLATION OF GPS INC.’S HISTORICAL FINANCIAL STATEMENTS TO U.S. DOLLARS

           

            The unaudited pro-forma condensed combined financial statements are presented in U.S. dollars, and accordingly, financial information of GPS Inc. used to prepare the unaudited pro forma condensed combined financial statements was translated from Canadian dollars (C$) to U.S. dollars ($) using the following exchange rates:

 

Balance sheet as of March 31, 2012

 

Closing Rate

 

 

 

C$1 = US$1.0027

 

Statement of operations for the year ended December 31, 2011

 

Average Rate

 

 

 

C$1 = US$1.0115

 

Statement of operations for the three months ended March 31, 2012

 

Average Rate

 

 

 

C$1 = US$0.9977

 

 

 

 

 

 

 

 

 

4.         PRO FORMA ADJUSTMENTS RELATED TO THE PURCHASE

 

The unaudited pro forma balance sheet includes the following adjustments:

 

(a)  This entry records the purchase of substantially all of the equipment assets and operations of GPS Inc. in exchange for approximately $55.5 million in cash. Approximately $1.4 million of this purchase price was applied to retire the associated notes payable of GPS Inc.  The purchased assets did not include working capital.  Such amount was funded from TETRA’s available cash and from $38.0 million of borrowings under TETRA’s existing bank line of credit facility. The allocation of the purchase price to the acquired assets is preliminary and subject to the potential identification of additional assets and contingencies or revisions to the fair value calculations. The preliminary allocation of this consideration to assets and liabilities includes the following:

      Approximately $3.5 million of intangible assets separable from goodwill related to customer relationships and other intangible assets with useful lives ranging from four to fifteen years.

      The fair value of GPS Inc. property and equipment assets was determined to be approximately $4.1 million higher than its book value at March 31, 2012.

      Outside of the intangible assets and property and equipment assets noted, no other assets or liabilities were purchased or assumed in the transaction.

      Goodwill of approximately $34.6 million was recorded and reflects GPS Inc.’s significant strategic value to TETRA, the existing assembled GPS Inc. workforce and the synergies with TETRA’s existing businesses.

      Approximately $0.5 million of transaction costs were incurred and expensed in conjunction with the purchase.

 

4

The unaudited pro forma statements of operations include the following adjustments:

(b)  This adjustment records the amortization of intangible assets recorded as part of the purchase based on the preliminary allocation of the purchase price and amortization periods of identified intangible assets.

(c)  This adjustment reduces interest expense to reflect the payoff of all GPS Inc. debt balances upon purchase.

(d)  This adjustment records additional interest expense related to TETRA’s borrowing of $38.0 million under its existing bank line of credit facility to fund a portion of the purchase price as if the borrowing had occurred on January 1, 2011.  The interest rate used for this adjustment was equal to the actual rate of the borrowing at closing, which was 2.1971%.  A change in the variable interest rate of one eighth of one percent would change annual interest expense by $47,500.

(e)  This adjustment relates to the changes in depreciation methodology and is based on the preliminary allocation of the purchase price to the depreciable equipment assets.  The majority of the acquired equipment assets were assigned a ten year useful life by TETRA.

(f)   This adjustment records the income tax impact of the purchase, using the pro forma consolidated statutory income tax rates in effect during the applicable periods.

 

5

EX-101.SCH 6 tti-20120331.xsd 002500 - Statement - Consolidated Balance Sheets link:presentationLink link:calculationLink link:definitionLink 003000 - Disclosure - Basis of Presentation link:presentationLink link:calculationLink link:definitionLink 003010 - Disclosure - Method of Accounting for the Purchase link:presentationLink link:calculationLink link:definitionLink 001000 - Statement - Consolidated Statements of Operations link:presentationLink link:calculationLink link:definitionLink 003020 - Disclosure - Pro Forma Adjustments Related To The Purchase link:presentationLink link:calculationLink link:definitionLink 000990 - Document - Document And Entity Information link:presentationLink link:calculationLink link:definitionLink 009060 - Disclosure - Pro Forma Adjustments Related To The Purchase (Details) link:presentationLink link:calculationLink link:definitionLink 009050 - Disclosure - Method of Accounting for the Purchase (Details) link:presentationLink link:calculationLink link:definitionLink 003015 - Disclosure - Translation of GPS Inc.'s Historical Financial Statements to U.S. Dollars link:presentationLink link:calculationLink link:definitionLink 009055 - Disclosure - Translation of GPS Inc.'s Historical Financial Statements to U.S. Dollars (Detail) link:presentationLink link:calculationLink link:definitionLink 006400 - Disclosure - Decommissioning and Other Asset Retirement Obligations link:presentationLink link:calculationLink link:definitionLink 006430 - Disclosure - Equity link:presentationLink link:calculationLink link:definitionLink 006450 - Disclosure - Commitments and Contingencies link:presentationLink link:calculationLink link:definitionLink 006420 - Disclosure - Hedge Contracts link:presentationLink link:calculationLink link:definitionLink 006800 - Disclosure - Industry Segments link:presentationLink link:calculationLink link:definitionLink 008000 - Disclosure - Significant Accounting Policies (Policies) link:presentationLink link:calculationLink link:definitionLink 009050 - Disclosure - Method of Accounting for the Purchase (Details) link:presentationLink link:calculationLink link:definitionLink 009175 - Disclosure - Acquisitions and Dispositions (Details 1) link:presentationLink link:calculationLink link:definitionLink 009176 - Disclosure - Acquisitions and Dispositions (Details 2) link:presentationLink link:calculationLink link:definitionLink 009350 - Disclosure - Long-Term Debt and Other Borrowings (Details) link:presentationLink link:calculationLink link:definitionLink 009400 - Disclosure - Decommissioning and Other Asset Retirement Obligations (Details) link:presentationLink link:calculationLink link:definitionLink 009420 - Disclosure - Hedge Contracts (Details) link:presentationLink link:calculationLink link:definitionLink 009430 - Disclosure - Equity (Details 1) link:presentationLink link:calculationLink link:definitionLink 009431 - Disclosure - Equity (Details 2) link:presentationLink link:calculationLink link:definitionLink 009800 - Disclosure - Industry Segments (Details 1) link:presentationLink link:calculationLink link:definitionLink 009801 - Disclosure - Industry Segments (Details 2) link:presentationLink link:calculationLink link:definitionLink 008051 - Disclosure - Basis of Presentation and Significant Accounting Policies (Tables) link:presentationLink link:calculationLink link:definitionLink 008350 - Disclosure - Long-Term Debt and Other Borrowings (Tables) link:presentationLink link:calculationLink link:definitionLink 008400 - Disclosure - Decommissioning and Other Asset Retirement Obligations (Tables) link:presentationLink link:calculationLink link:definitionLink 008700 - Disclosure - Hedge Contracts (Tables) link:presentationLink link:calculationLink link:definitionLink 008710 - Disclosure - Equity (Tables) link:presentationLink link:calculationLink link:definitionLink 008345 - Disclosure - Acquisitions and Dispositions (Tables) link:presentationLink link:calculationLink link:definitionLink 008800 - Disclosure - Industry Segments (Tables) link:presentationLink link:calculationLink link:definitionLink EX-101.CAL 7 tti-20120331_cal.xml EX-101.DEF 8 tti-20120331_def.xml EX-101.LAB 9 tti-20120331_lab.xml EX-101.PRE 10 tti-20120331_pre.xml EX-101.INS 11 tti-20120331.xml 0000844965 2012-03-31 0000844965 2011-01-01 2011-12-31 0000844965 2012-01-01 2012-03-31 0000844965 2011-06-30 0000844965 2012-10-03 0000844965 2012-07-31 iso4217:USD shares iso4217:USD shares pure <div style="text-indent:0pt;"><div class="st1">TETRA will account for the purchase using the purchase method of accounting for business combinations.</div></div> <div style="text-indent:0pt;"><div class="st2"></div></div> <div style="text-indent:0pt;"><div class="st1">4.&#160;&#160;&#160;&#160;&#160;&#160;PRO FORMA ADJUSTMENTS RELATED TO THE PURCHASE</div></div> <div style="text-indent:0pt;"><div class="st1"></div>&#160;</div> <div style="text-indent:36pt;"><div class="st1">The unaudited pro forma balance sheet includes the following adjustments:</div></div> <div style="text-indent:0pt;"><div class="st1"></div>&#160;</div> <div style="margin-left: 54pt;text-indent:-18pt;"><div class="st1">(a)&#160;&#160;&#160;&#160;&#160;&#160;This entry records the purchase of substantially all of the equipment assets and operations of GPS Inc. in exchange for approximately $55.5 million in cash. Approximately $1.4 million of this purchase price was applied to retire the associated notes payable of GPS Inc. &#160;The purchased assets did not include working capital. &#160;Such amount was funded from TETRA's available cash and from $38.0 million of borrowings under TETRA's existing bank line of credit facility. The allocation of the purchase price to the acquired assets is preliminary and subject to the potential identification of additional assets and contingencies or revisions to the fair value calculations. The preliminary allocation of this consideration to assets and liabilities includes the following:</div></div> <ul> <li><div class="st1">Approximately $3.5 million of intangible assets separable from goodwill related to customer relationships and other intangible assets with useful lives ranging from four to fifteen years. </div></li> <li><div class="st1">The fair value of GPS Inc. property and equipment assets was determined to be approximately $4.1 million higher than its book value at March 31, 2012.</div></li> <li><div class="st1">Outside of the intangible assets and property and equipment assets noted, no other assets or liabilities were purchased or assumed in the transaction.</div></li> <li><div class="st1">Goodwill of approximately $34.6 million was recorded and reflects GPS Inc.'s significant strategic value to TETRA, the existing assembled GPS Inc. workforce and the synergies with TETRA's existing businesses.</div></li> <li><div class="st1">Approximately $0.5 million of transaction costs were incurred and expensed in conjunction with the purchase.</div></li> </ul><div><div class="st1"></div></div> <div style="text-indent:36pt;"><div class="st1">The unaudited pro forma statements of operations include the following adjustments:</div></div> <div style="margin-left: 54pt;text-indent:-18pt;"><div class="st1">(b)&#160;&#160;&#160;&#160;&#160;&#160;This adjustment records the amortization of intangible assets recorded as part of the purchase based on the preliminary allocation of the purchase price and amortization periods of identified intangible assets.</div></div> <div style="margin-left: 54pt;text-indent:-18pt;"><div class="st1">(c)&#160;&#160;&#160;&#160;&#160;&#160;This adjustment reduces interest expense to reflect the payoff of all GPS Inc. debt balances upon purchase.</div></div> <div style="margin-left: 54pt;text-indent:-18pt;"><div class="st1">(d)&#160;&#160;&#160;&#160;&#160;&#160;This adjustment records additional interest expense related to TETRA's borrowing of $38.0 million under its existing bank line of credit facility to fund a portion of the purchase price as if the borrowing had occurred on January 1, 2011. &#160;The interest rate used for this adjustment was equal to the actual rate of the borrowing at closing, which was 2.1971%. &#160;A change in the variable interest rate of one eighth of one percent would change annual interest expense by $47,500.</div></div> <div style="margin-left: 54pt;text-indent:-18pt;"><div class="st1">(e)&#160;&#160;&#160;&#160;&#160;&#160;This adjustment relates to the changes in depreciation methodology and is based on the preliminary allocation of the purchase price to the depreciable equipment assets. &#160;The majority of the acquired equipment assets were assigned a ten year useful life by TETRA.</div></div> <div style="margin-left: 54pt;text-indent:-18pt;"><div class="st1">(f)&#160;&#160;&#160;&#160;&#160;&#160;This adjustment records the income tax impact of the purchase, using the pro forma consolidated statutory income tax rates in effect during the applicable periods.</div></div> <div style="margin-left: 54pt;text-indent:-18pt;"><div class="st1">(g)&#160;&#160;&#160;&#160;&#160;&#160;This adjustment eliminates non-controlling interest of GPS Inc. not present after the purchase.</div></div> <div style="margin-left: 54pt;text-indent:-18pt;"><div class="st2"></div></div> <div style="text-indent:0pt;"><div class="st1">3.&#160;&#160;&#160;&#160;&#160;&#160;TRANSLATION OF GPS INC.'S HISTORICAL FINANCIAL STATEMENTS TO U.S. DOLLARS</div></div> <div style="text-indent:0pt;"><div class="st1">&#160;&#160;&#160;&#160;&#160;&#160;</div></div> <div style="text-indent:0pt;"><div class="st1">&#160;&#160;&#160;&#160;&#160;&#160;The unaudited pro-forma condensed combined financial statements are presented in U.S. dollars, and accordingly, financial information of GPS Inc. used to prepare the unaudited pro forma condensed combined financial statements was translated from Canadian dollars (C$) to U.S. dollars ($) using the following exchange rates:</div></div> <div style="text-indent:0pt;"><div class="st1"></div>&#160;</div> <div style="text-indent:0pt;"><div class="st1"></div></div> <table border="0" cellspacing="0" cellpadding="0" style="border-collapse: collapse; border: none"> <tr> <td width="405" style=" border:solid #000000 0px;"><div style="text-indent:0pt;"><div class="st2">Balance sheet as of March 31, 2012</div></div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="114" style=" border:solid #000000 0px;"><div style="text-indent:0pt;"><div class="st2">Closing Rate</div></div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="15" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="114" style=" border:solid #000000 0px;"><div style="text-indent:0pt;"><div class="st2">C$1 = US$1.0027</div></div></td> <td width="8" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> </tr> <tr> <td width="405" style=" border:solid #000000 0px;"><div style="text-indent:0pt;"><div class="st2">Statement of operations for the year ended December 31, 2011</div></div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="114" style=" border:solid #000000 0px;"><div style="text-indent:0pt;"><div class="st2">Average Rate</div></div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="15" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="114" style=" border:solid #000000 0px;"><div style="text-indent:0pt;"><div class="st2">C$1 = US$1.0115</div></div></td> <td width="8" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> </tr> <tr> <td width="405" style=" border:solid #000000 0px;"><div style="text-indent:0pt;"><div class="st2">Statement of operations for the three months ended March 31, 2012</div></div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="114" style=" border:solid #000000 0px;"><div style="text-indent:0pt;"><div class="st2">Average Rate</div></div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="15" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="114" style=" border:solid #000000 0px;"><div style="text-indent:0pt;"><div class="st2">C$1 = US$0.9977</div></div></td> <td width="8" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> </tr> <tr> <td width="405" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="114" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="15" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="9" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="114" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> <td width="8" style=" border:solid #000000 0px;"><div style="text-indent:0pt;">&#160;</div></td> </tr> </table> <div></div> <div style="text-indent:0pt;"><div class="st1">2.&#160;&#160;&#160;&#160;&#160;&#160;METHOD OF ACCOUNTING FOR THE PURCHASE</div></div> <div style="text-indent:0pt;"><div class="st1"></div>&#160;</div> <div style="text-indent:36pt;"><div class="st1">TETRA will account for the purchase using the purchase method of accounting for business combinations.</div></div> <div style="text-indent:0pt;"><div class="st1"></div>&#160;</div> <div style="text-indent:36pt;"><div class="st1">The purchase method of accounting requires that GPS Inc.'s assets and liabilities assumed by TETRA be recorded at their estimated fair values. The purchase price of GPS Inc.'s net assets will be based on the total cash value paid by TETRA, approximately $55.5 million. &#160;At July 31, 2012, the purchase price was allocated as follows: $17.7 million to equipment and other fixed assets, $3.5 million to identified intangible assets, and $34.3 million to goodwill. &#160;These values differ from the pro forma balance sheet values due primarily to depreciation and additional equipment assets acquired by GPS, Inc. subsequent to March 31, 2012.</div></div> <div style="text-indent:36pt;"><div class="st2"></div></div> <div style="text-indent:0pt;"><div class="st1">1.&#160;&#160;&#160;&#160;&#160;&#160;BASIS OF PRESENTATION</div></div> <div style="text-indent:0pt;"><div class="st1"></div>&#160;</div> <div style="text-indent:36pt;"><div class="st1">The accompanying unaudited pro forma balance sheet and statements of operations present the pro forma effects of the purchase. The balance sheet is presented as though the purchase occurred on March 31, 2012. The statements of operations are presented as though the purchase occurred on January 1, 2011, and include the results of operations of GPS Inc. for their fiscal year ended September 30, 2011. &#160;The historical financial information for GPS Inc. for the fiscal year ended September 30, 2011 includes the impact of $3.65 million of nonrecurring bonus expense.</div></div> <div style="text-indent:36pt;"><div class="st2"></div></div> 78281000 77069000 77991000 76616000 47500 0.021971 4.1 15 4 0.9977 1.0115 1.0027 34.3 3.5 1.4 55.5 17.7 Pro forma financial information in connection with an acquisition 0.5 34.6 3.5 38 682000 466000 1148000 604000 1752000 4399000 4151000 30891000 32395000 148401000 17333000 80578000 50490000 180796000 113567000 67229000 4211000 1271000 5482000 751000 6233000 -13239000 58674000 16439000 113273000 90510000 754765000 15738000 94839000 337235000 306953000 845275000 515786000 329489000 1219246000 575769000 41291000 534478000 410680000 17711000 32640000 55329000 305000000 232797000 94204000 90669000 47924000 1219246000 199789000 35105000 76000 34144000 130464000 554889000 464568000 29429000 48000 39727000 104230000 164169000 5566000 121399000 55.5 0.01 0.01 0.05 0.05 Q1 2012 Yes Large Accelerated Filer --12-31 No Yes 0000844965 TETRA TECHNOLOGIES INC. true 2012-07-31 8-K 78076537 949427472 XML 12 report.css IDEA: XBRL DOCUMENT /* Updated 2009-11-04 */ /* v2.2.0.24 */ /* DefRef Styles */ ..report table.authRefData{ background-color: #def; border: 2px solid #2F4497; font-size: 1em; position: absolute; } ..report table.authRefData a { display: block; font-weight: bold; } ..report table.authRefData p { margin-top: 0px; } ..report table.authRefData .hide { background-color: #2F4497; padding: 1px 3px 0px 0px; text-align: right; } ..report table.authRefData .hide a:hover { background-color: #2F4497; } ..report table.authRefData .body { height: 150px; overflow: auto; width: 400px; } ..report table.authRefData table{ font-size: 1em; } /* Report Styles */ ..pl a, .pl a:visited { color: black; text-decoration: none; } /* table */ ..report { background-color: white; border: 2px solid #acf; clear: both; color: black; font: normal 8pt Helvetica, Arial, san-serif; margin-bottom: 2em; } ..report hr { border: 1px solid #acf; } /* Top labels */ ..report th { background-color: #acf; color: black; font-weight: bold; text-align: center; } ..report th.void { background-color: transparent; color: #000000; font: bold 10pt Helvetica, Arial, san-serif; text-align: left; } ..report .pl { text-align: left; vertical-align: top; white-space: normal; width: 200px; word-wrap: break-word; } ..report td.pl a.a { cursor: pointer; display: block; width: 200px; } ..report td.pl div.a { width: 200px; } ..report td.pl a:hover { background-color: #ffc; } /* Header rows... */ ..report tr.rh { background-color: #acf; color: black; font-weight: bold; } /* Calendars... */ ..report .rc { background-color: #f0f0f0; } /* Even rows... */ ..report .re, .report .reu { background-color: #def; } ..report .reu td { border-bottom: 1px solid black; } /* Odd rows... */ ..report .ro, .report .rou { background-color: white; } ..report .rou td { border-bottom: 1px solid black; } ..report .rou table td, .report .reu table td { border-bottom: 0px solid black; } /* styles for footnote marker */ ..report .fn { white-space: nowrap; } /* styles for numeric types */ ..report .num, .report .nump { text-align: right; white-space: nowrap; } ..report .nump { padding-left: 2em; } ..report .nump { padding: 0px 0.4em 0px 2em; } /* styles for text types */ ..report .text { text-align: left; white-space: normal; } ..report .text .big { margin-bottom: 1em; width: 17em; } ..report .text .more { display: none; } ..report .text .note { font-style: italic; font-weight: bold; } ..report .text .small { width: 10em; } ..report sup { font-style: italic; } ..report .outerFootnotes { font-size: 1em; } XML 13 R9.htm IDEA: XBRL DOCUMENT v2.4.0.6
Method of Accounting for the Purchase (Details) (USD $)
Jul. 31, 2012
Mar. 31, 2012
Method of Accounting for the Purchase (Details)    
Purchase price $ 55.5 $ 55.5
Purchase price allocation, equipment and other fixed assets 17.7  
Purchase price allocation, intangible assets 3.5 3.5
Purchase price allocation, goodwill $ 34.3 $ 34.6
EXCEL 14 Financial_Report.xls IDEA: XBRL DOCUMENT begin 644 Financial_Report.xls M[[N_34E-12U697)S:6]N.B`Q+C`-"E@M1&]C=6UE;G0M5'EP93H@5V]R:V)O M;VL-"D-O;G1E;G0M5'EP93H@;75L=&EP87)T+W)E;&%T960[(&)O=6YD87)Y M/2(M+2TM/5].97AT4&%R=%\W938Y9C%D9E]B-S8U7S0R-S1?83,U9E]F8C8Q M8F0W-F0Y-68B#0H-"E1H:7,@9&]C=6UE;G0@:7,@82!3:6YG;&4@1FEL92!7 M96(@4&%G92P@86QS;R!K;F]W;B!A'!L;W)E&UL;G,Z=CTS1")U&UL;G,Z;STS1")U&UL/@T*(#QX.D5X8V5L5V]R:V)O;VL^#0H@(#QX M.D5X8V5L5V]R:W-H965T5]);F9O#I%>&-E;%=O#I%>&-E;%=O#I%>&-E;%=O#I%>&-E M;%=O#I%>&-E;%=O#I% M>&-E;%=O#I%>&-E;%=O#I%>&-E;%=O#I. M86UE/@T*("`@(#QX.E=O#I%>&-E;%=O#I!8W1I=F53 M:&5E=#XP/"]X.D%C=&EV95-H965T/@T*("`\>#I0#I%>&-E;%=O7!E.B!T97AT+VAT;6P[(&-H87)S M970](G5S+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@ M:'1T<"UE<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M M;#L@8VAA'0^5$544D$@5$5#2$Y/3$]'2453($E.0RX\2!#96YT3PO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^,#`P,#@T M-#DV-3QS<&%N/CPO'0^+2TQ,BTS,3QS<&%N/CPO2!6;VQU;G1A'0^665S M/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^ M/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^ M/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L M87-S/3-$'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^/'-P86X^/"]S M<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^ M/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^ M/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$ M'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@ M/'1R(&-L87-S/3-$7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S M+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@:'1T<"UE M<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@8VAA MF%T:6]N+"!A;F0@86-C M'0^/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S M/3-$7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI M(@T*#0H\:'1M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS M1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@8VAA7!E/3-$=&5X="]J879A'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R M(&-L87-S/3-$"!A'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`\ M+W1R/@T*("`@("`@/'1R(&-L87-S/3-$"!A M6%B;&4\+W1D/@T*("`@("`@ M("`\=&0@8VQA&5S/"]T9#X-"B`@("`@("`@/'1D(&-L87-S/3-$ M;G5M<#XU-2PS,CD\'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@ M("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$3PO=&0^#0H@("`@("`@(#QT9"!C;&%S M'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA6QE/3-$=&5X="UI;F1E;G0Z,'!T.SX\9&EV(&-L87-S/3-$6QE/3-$=&5X="UI;F1E M;G0Z,'!T.SX\9&EV(&-L87-S/3-$'0M:6YD96YT.C,V<'0[/CQD:78@8VQA6EN9R!U;F%U9&ET960@<')O(&9O6QE/3-$=&5X="UI;F1E;G0Z,S9P=#L^/&1I=B!C;&%S'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA'0^/&1I=B!S='EL93TS1'1E>'0M:6YD96YT M.C!P=#L^/&1I=B!C;&%S6QE/3-$=&5X="UI;F1E;G0Z,S9P=#L^/&1I=B!C;&%S6QE/3-$=&5X="UI;F1E;G0Z,S9P=#L^/&1I=B!C;&%S M2!4151202!B92!R96-O2!'4%,L($EN8RX@7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\ M:'1M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS1$-O;G1E M;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@8VAA'0^/&1I=B!S='EL93TS1'1E>'0M:6YD96YT.C!P=#L^/&1I=B!C M;&%S6QE/3-$=&5X="UI;F1E;G0Z,'!T.SX\9&EV(&-L M87-S/3-$6QE/3-$=&5X="UI;F1E M;G0Z,'!T.SX\9&EV(&-L87-S/3-$'0M:6YD96YT.C!P=#L^/&1I=B!C;&%S'0M:6YD96YT.C!P=#L^/&1I=B!C;&%S6QE/3-$)R!B;W)D M97(Z6QE/3-$=&5X="UI;F1E M;G0Z,'!T.SXF(S$V,#L\+V1I=CX\+W1D/@T*("`@(#QT9"!W:61T:#TS1#$Q M-"!S='EL93TS1"<@8F]R9&5R.G-O;&ED(",P,#`P,#`@,'!X.R<^/&1I=B!S M='EL93TS1'1E>'0M:6YD96YT.C!P=#L^/&1I=B!C;&%S#LG/CQD:78@#LG/CQD:78@'0M:6YD96YT M.C!P=#L^)B,Q-C`[/"]D:78^/"]T9#X-"B`@("`\=&0@=VED=&@],T0Q,30@ M#LG/CQD:78@6QE/3-$)R!B;W)D97(Z6QE/3-$=&5X="UI;F1E;G0Z,'!T.SXF(S$V,#L\+V1I=CX\+W1D/@T*("`\ M+W1R/@T*("`\='(^#0H@("`@/'1D('=I9'1H/3-$-#`U('-T>6QE/3-$)R!B M;W)D97(Z6QE/3-$=&5X="UI M;F1E;G0Z,'!T.SX\9&EV(&-L87-S/3-$'0M M:6YD96YT.C!P=#L^)B,Q-C`[/"]D:78^/"]T9#X-"B`@("`\=&0@=VED=&@] M,T0Q,30@#LG/CQD M:78@6QE/3-$)R!B;W)D97(Z6QE/3-$=&5X="UI;F1E;G0Z,'!T.SXF(S$V,#L\+V1I=CX\+W1D/@T* M("`@(#QT9"!W:61T:#TS1#$U('-T>6QE/3-$)R!B;W)D97(Z6QE/3-$=&5X="UI;F1E;G0Z,'!T.SXF(S$V M,#L\+V1I=CX\+W1D/@T*("`@(#QT9"!W:61T:#TS1#D@#LG/CQD:78@6QE/3-$)R!B;W)D97(Z6QE/3-$=&5X="UI;F1E;G0Z,'!T.SX\9&EV(&-L87-S/3-$'0M:6YD96YT.C!P=#L^)B,Q-C`[/"]D:78^/"]T9#X- M"B`@/"]T'0M:6YD96YT.C!P=#L^/&1I=B!C;&%S'0M:6YD96YT.C!P=#L^)B,Q-C`[/"]D:78^/"]T9#X-"B`@("`\ M=&0@=VED=&@],T0Q,30@#LG/CQD:78@6QE/3-$)R!B;W)D97(Z6QE/3-$=&5X="UI;F1E;G0Z,'!T.SXF(S$V,#L\+V1I M=CX\+W1D/@T*("`@(#QT9"!W:61T:#TS1#$U('-T>6QE/3-$)R!B;W)D97(Z M6QE/3-$=&5X="UI;F1E;G0Z M,'!T.SXF(S$V,#L\+V1I=CX\+W1D/@T*("`@(#QT9"!W:61T:#TS1#D@#LG/CQD:78@6QE/3-$)R!B;W)D97(Z6QE/3-$=&5X="UI;F1E;G0Z,'!T.SX\9&EV(&-L87-S M/3-$'0M:6YD96YT.C!P=#L^)B,Q-C`[/"]D M:78^/"]T9#X-"B`@/"]T'0M:6YD96YT.C!P=#L^)B,Q-C`[/"]D:78^/"]T9#X-"B`@ M("`\=&0@=VED=&@],T0Y('-T>6QE/3-$)R!B;W)D97(Z6QE/3-$=&5X="UI;F1E;G0Z,'!T.SXF(S$V,#L\ M+V1I=CX\+W1D/@T*("`@(#QT9"!W:61T:#TS1#$Q-"!S='EL93TS1"<@8F]R M9&5R.G-O;&ED(",P,#`P,#`@,'!X.R<^/&1I=B!S='EL93TS1'1E>'0M:6YD M96YT.C!P=#L^)B,Q-C`[/"]D:78^/"]T9#X-"B`@("`\=&0@=VED=&@],T0Y M('-T>6QE/3-$)R!B;W)D97(Z6QE/3-$=&5X="UI;F1E;G0Z,'!T.SXF(S$V,#L\+V1I=CX\+W1D/@T*("`@ M(#QT9"!W:61T:#TS1#$U('-T>6QE/3-$)R!B;W)D97(Z6QE/3-$=&5X="UI;F1E;G0Z,'!T.SXF(S$V,#L\ M+V1I=CX\+W1D/@T*("`@(#QT9"!W:61T:#TS1#D@#LG/CQD:78@6QE/3-$)R!B;W)D97(Z6QE/3-$=&5X="UI;F1E;G0Z,'!T.SXF(S$V,#L\+V1I=CX\+W1D/@T*("`@ M(#QT9"!W:61T:#TS1#@@#LG/CQD:78@'0O:F%V87-C3X-"B`@("`\=&%B;&4@8VQA6QE/3-$=&5X="UI;F1E;G0Z,'!T M.SX\9&EV(&-L87-S/3-$6QE/3-$=&5X="UI M;F1E;G0Z,'!T.SX\9&EV(&-L87-S/3-$'0M:6YD96YT.C,V<'0[/CQD:78@8VQA'0M:6YD96YT.C!P=#L^/&1I=B!C;&%S2!A;&P@;V8@=&AE(&5Q=6EP;65N="!A&EM871E;'D@)#4U M+C4@;6EL;&EO;B!I;B!C87-H+B!!<'!R;WAI;6%T96QY("0Q+C0@;6EL;&EO M;B!O9B!T:&ES('!U65A2`D-"XQ(&UI;&QI;VX@:&EG:&5R('1H86X@:71S(&)O;VL@=F%L M=64@870@36%R8V@@,S$L(#(P,3(N/"]D:78^/"]L:3X-"@D\;&D^/&1I=B!C M;&%S&EM871E;'D@)#,T M+C8@;6EL;&EO;B!W87,@&EM871E M;'D@)#`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`@("`\=&%B;&4@8VQA6QE M/3-$=&5X="UI;F1E;G0Z,'!T.SX\9&EV(&-L87-S/3-$7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S+6%S8VEI(@T*#0H\:'1M M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@:'1T<"UE<75I=CTS1$-O;G1E;G0M M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M;#L@8VAA'0^/'-P86X^/"]S<&%N/CPO M=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$3X-"CPO:'1M;#X-"@T*+2TM+2TM M/5].97AT4&%R=%\W938Y9C%D9E]B-S8U7S0R-S1?83,U9E]F8C8Q8F0W-F0Y M-68-"D-O;G1E;G0M3&]C871I;VXZ(&9I;&4Z+R\O0SHO-V4V.68Q9&9?8C'0O:'1M;#L@8VAA7!E(&-O;G1E;G0],T0G=&5X="]H=&UL.R!C:&%R'0^/'-P86X^/"]S<&%N/CPO=&0^#0H@("`@("`@(#QT9"!C M;&%S2!E>&-H86YG92!R871E(&%P M<&QI8V%B;&4@=&\@7!E.B!T97AT+VAT;6P[(&-H87)S M970](G5S+6%S8VEI(@T*#0H\:'1M;#X-"B`@/&AE860^#0H@("`@/$U%5$$@ M:'1T<"UE<75I=CTS1$-O;G1E;G0M5'EP92!C;VYT96YT/3-$)W1E>'0O:'1M M;#L@8VAA'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N M/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$3PO=&0^#0H@ M("`@("`@(#QT9"!C;&%S'0^/'-P86X^/"]S<&%N/CPO=&0^ M#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$'0^/'-P86X^ M/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S/3-$ M'0^/'-P M86X^/"]S<&%N/CPO=&0^#0H@("`@("`\+W1R/@T*("`@("`@/'1R(&-L87-S M/3-$7!E.B!T97AT+VAT;6P[(&-H87)S970](G5S M+6%S8VEI(@T*#0H\>&UL('AM;&YS.F\],T0B=7)N.G-C:&5M87,M;6EC'1087)T7S=E-CEF,61F7V(W-C5?-#(W-%]A,S5F7V9B-C%B +9# XML 15 R8.htm IDEA: XBRL DOCUMENT v2.4.0.6
Significant Accounting Policies (Policies)
3 Months Ended
Mar. 31, 2012
Significant Accounting Policies [Policies]  
Method of accounting for the purchase
TETRA will account for the purchase using the purchase method of accounting for business combinations.
XML 16 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Operations (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Mar. 31, 2012
Dec. 31, 2011
Revenues:    
Product sales $ 67,229 $ 329,489
Services and rentals 113,567 515,786
Total revenues 180,796 845,275
Cost of revenues:    
Cost of product sales 50,490 306,953
Cost of services and rentals 80,578 337,235
Depreciation, depletion, amortization, and accretion 17,333 94,839
Impairments of long-lived assets   15,738
Total cost of revenues 148,401 754,765
Gross profit 32,395 90,510
General and administrative expense 30,891 113,273
Interest expense, net 4,151 16,439
Gain (loss) on sales of assets   58,674
Other (income) expense, net (4,399) 13,239
Income before taxes and discontinued operations 1,752 6,233
Provision for income taxes 604 751
Income from continuing operations 1,148 5,482
Less: income attributable to noncontrolling interest (466) (1,271)
Net income from continuing operations attributable to TETRA stockholders $ 682 $ 4,211
Basic net income per common share:    
Net income attributable to TETRA stockholders $ 0.01 $ 0.05
Average shares outstanding 77,069 76,616
Diluted net income per common share:    
Net income attributable to TETRA stockholders $ 0.01 $ 0.05
Average diluted shares outstanding 78,281 77,991
XML 17 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Translation of GPS Inc.'s Historical Financial Statements to U.S. Dollars
3 Months Ended
Mar. 31, 2012
NotesToFinancialStatementsTranslationOfHistoricalFinancialStatements  
Translation of GPS Inc.'s Historical Financial Statements to U.S. Dollars
3.      TRANSLATION OF GPS INC.'S HISTORICAL FINANCIAL STATEMENTS TO U.S. DOLLARS
      
      The unaudited pro-forma condensed combined financial statements are presented in U.S. dollars, and accordingly, financial information of GPS Inc. used to prepare the unaudited pro forma condensed combined financial statements was translated from Canadian dollars (C$) to U.S. dollars ($) using the following exchange rates:
 
Balance sheet as of March 31, 2012
 
Closing Rate
 
 
 
C$1 = US$1.0027
 
Statement of operations for the year ended December 31, 2011
 
Average Rate
 
 
 
C$1 = US$1.0115
 
Statement of operations for the three months ended March 31, 2012
 
Average Rate
 
 
 
C$1 = US$0.9977
 
 
 
 
 
 
 
 
 
ZIP 18 0000844965-12-000122-xbrl.zip IDEA: XBRL DOCUMENT begin 644 0000844965-12-000122-xbrl.zip M4$L#!!0````(`!,P3$$::P6C.!4``,!_```0`!P`='1I+3(P,3(P,S,Q+GAM M;%54"0`#1>IW4$7J=U!U>`L``00E#@``!#D!``#M/6MWVDB6GW?.F?^@]61[ M>LXQ6.*-XV0.P3BAVS&L(3T['PNI@.H(B:V2_)A?/_=6Z8T`@;`[F9-\B'E4 MW5?=NJ^Z):[^_K2RM0?*!7.==V=&53_3J&.Z%G,6[\Y\42'"9.SL[^___*>K M_ZY4^IP2CUK:(_.6VJ0WUC[X@CE4"&TT^YV:GM"NF3!M5_B<:I^)0Q9T11U/ M6WK>^O+BXO'QL2K(NFJZJTHE!.FNGSE;+#U-J^E&31MRHH?Z!65XL@0,_KKI\<5'3]?H% MJ9&7%F71:#E24+.Z+.8% M#(UFBLJ"D'4T04L-"Z4%\FA[(#Y/^T(:#'NAQM=+O= M"_EM-%2PO($`UKCXO\^W$W-)5Z220"#8I9`?WKHF\:1.[^!`VT)S^'T%7U>? MA'4&RJ9I5TA:`/^>SC5)ZN62T_F[,UC%2KA@\IN_.!%NM;:#O0L$Q M7<>C3Y[&K'=G0YR!,Q4.^!8V#/.>@W?PGEGXR9Q1KDG<-"624'G[PU_/WNOP MK]-H=%O-JXMX6@CX(@7Y:DTYAFNO`6?QI-)`Z5CP,9(`""#\[4`#AHM8_ MNV+@6-3ZMJ10*R:%2`V.D\)0;]5U%.8?SGQ"M8'O5J6N'ZO:0P-,VK>W70T= MENIHGO3V-VF"V@>:(-]ABJ'!>!*Q8K$'("-&@8/N_!4%/^ORZ&/X8D4)ABWO M`V]^^65R?741?AA-O\B?+\%>4\==,6<;8+$DG(IM,##,GP"B1&? M>\G/A3"1-&T`R2,U=_X8OMV8O8;_=LQ5,<=E&#KVW=4,^09G+7J.-?*6E`-8 MCIIRX@@B(QLQ=FUF/D]AW3_8KOE5"Y3@'OUPGN7]R?;>@B@UX3W; MH+DX%F(&U,U+?>V]/?MIX;T-QY@V$1!B"<^0'T\'T_L>A+L0@1+3='V(9>,?_.B:"I.S-;Y\R05L5'\B MJ_7;OQ@M_>WAK\;W(^UF=/^YI_6N?_DRF7X>W$TGVOW@MC<=7&O3D3;]--#& M7^[[GWJ3P8E7T=A.+R6^%^1?B".16;SKU+K=D`!$F$%:.S M!^7/Y&]E-&:Z9`(R:(\_:YR:+K=$VC*`21#^3'HT1FS[68/_\$,<1&&_K&6^ M#!11R':)`S9DC:X&-QT.^SB>J)R8.1I]`I#.@DK#0M:P=D\,]A8%H&^:S6I3 M6X'9PNT%8TTBEI!(IP<9U48T1I(`I$>$KCF#Y7\D`D';#)3#^ MN=3(2EI@)`K27#`-VIR[*TT:Z;\"H0^$V9(&9%=*3W[_IMZIZDE.9R[G4H.% MAF!X!($^,2%M]8PX7S4L0>!PDU/8'MJ#DB"1H!!8/`EGK$&<4CNT,'Z*\1#+D@85ODSH"-I/H)HZ M)H.%`&W@]($)J3,!S#EA7'L@MH^RL4W?#CR/9"5%3X8MAJ[*$4")TD($F,!L M,S)#H2#>?".QQS#XMGK]7_C&9CLV9D9YZPD%!TJ9`UMJP7#Q`_($71,NM4$J MP<)U+>G'@5FIM<"("=;+A5!.?88"6;)UL.W0">9`E94O7]"Y;P/S#\`MQQ'H MWA'+W/4Y0IZSN4>IHSU#`@Q2WI"!XK0(V]/TZB5W%\@#C(.GE&C#>.`NL:A' M.:RL8G=&LV:B434B(2[9`EGVP*9H#.;/7/=K@)1XVF<"RJW5C7-9I=N,6(HS M-/(]5*=PUVR*&+G9S1H:'.L<_@3+%'P,BI_4QT?*DS;'E>,@.!6R&+@0MF M!LL`2R@-U;GR%J&M0NY7(#\KU@PTI.`5P`HA'APMGAT*CI$&&KQI\(*@C>9$ MH\5%D=FC>GJ/)N0-1D5XP1*!W?`Y#V1"G];4$6J-P/#\'E0S%=5)*[N=3/E& MV96`S*(1QHM'5>#W/5D1E\X\X=I##WB"^*IT`#0K'P#%A*>B(/#?W&/_BMS+ MYMZ/]P<&%-S;\*TSM9?5!M[EN#;\,6I7B@!52)`K$14JK$V:BF=GI25OGECR MEF]*OPQ.@`HOW%LJD).F1\F)/+OSN;1>8,0B&V+1F1>F`1`GK5%B6_?>BXG$ M>A%E3(11&]))Q`>AE8SB1112.II4\2/ZRT*QHXP-?-1$"//X+FV%=5-?Q,B7 M!#3?#(PES/R%.#ZJOG+*1C;O#S7'I<,8@*<7ZL:W;;Q/TD*>EJ0G03.]H%P)J.Q-%EH!D%2%(_W MEN$[V)FF),WU;2N$0QS'SUNO&<8Q[?.FKK^B6M(3JR6J7!2L*X9QX\(F!!N' M:19JBJHJN;:[4'$1`#G>'`:X0@2X,MDX*ZM0*_*[RU&)`XA1:K,9>Z)?A]<0 MS*`MU[P@%(XCY[E<.+G!7G'9YB_FVL"!0R:A>>1)8ZLU;*&LV,^3=<(H(,#< MRK69)2T.1@>^Y\+J):!QJ1F8[L_G:+$MGX=@9&)NRJ4+?-DKBG)Q4E$&BHNL M.JY3P8260QB$G$8;/IGZ8-4`%%=(G8-4B^^)#4\OAD.+K(6KH>EB*@P$V^CT MT>@[YK,LPJI3V]YT.+K31C=J)>_ZU;].M$_#R71T M/^SW;K6;X5WOKC^$5Y-I;SI0Y=;I2/M2G52UZ]'M;>]^\C*%QA*VJPP^P.,`U#4)"HAY^5%1"C'F\(*M$%8!^\0A%B-.2*CV<__-WQ!I MDGKM9_@L-L1QJA454Z6]_6:JV4>#WP#J23\QP^R*OSO3SS23VK8`3R4[O8+W M:PR,@_\QXXQRUN^.VOH MS0AR.%\Z0.TONORGZ>NG-)='''U]2!U>$)GBI0M8VV0E7WO6-O*[)R5^NP79 M3H%A-%Y!@'T5XFOWL!F^7U&=5M6.(>$;$,+KZ,L;0WNG?9F\,:JZ7FL?J3*= M5Y>6>LN3;_]HVS4)O5RF0ABV'<@TBLK#KVMJTM4,8M_`JAG?[U9]%2WM/8`T MP<7_L&H_K-JA5LTPFC^LVLM9-6_)*=56D+PN16#=?@1L/TS;#]/VTJ9-KW:[ M[1\!VP^%^D^7P@]5^#94X0^V&>H-UL+B]SOK]P<6X-/5^TG[TD5THC&M4>+)SS$KT.X8=JNFSZ\31`B!U M:'SNC.LYRW0)>:Y';-42K/KHUH3%M)SO:IU.-31XVB\^#`@SDO.\4W79+ZV. MWE43DSIA$)?:&Z-=;4=M(YZ;/#2/^DWG["GJ%#Y/][C"C%U=2NI8!AL.Z\DI M8==KYBA?T$"\FL7FM_8@OB!-TE_6C@WWT%(XU M5N=I\NUH?A,>:D5YL8@OSK^*7S!*^84/OTGU;HAL3X@R;IFK-B)Q]HK'G$O77Z1;7U-- M8)G](B%NI2Y]LEL`>J;%3%F99+,J`//M#3S)L]_`K3*T;L($LY"H8$_HV@M* MV'I^$]N2"<\%TPKS\H^9$7P65R%,Z?L*<=,.6-U6JFW9<1TP<2`2V=SG.KX( M>\_^,.MT:DN3MF/_D-UXU`J*2G<^RFTTOV:V#Y^J*Z/8Q0\NR)+7=7:;*?`1 M)G@,&SBLU,\TO`DJAX9W3]N=6L>`T#]F[T`""E&_,>L#$ZW(?+#R&ZUP"Z4E+;GL0M8SF?=FE_`6"YJE[XSM6HEGM`!YK"1[5Q7"]JM>P,UCQ>4JR M8F9O(%GX#:/3T;P7Q)<]&6X.G<&3"2G9:/[!=;_^IBZ_%=_NK8T5JP9\'((Q MT\W'`"*]90_4&D81O)K[17;&WK(Y_4P@&?%7!]`ZO+O9$+W13-0P#D![#,$P MJ#S!C4/I55@3FSHHT0R"5JZLFD4><#0?1:'*C/;T61T]E6-!%=.#35V> MFO*LH565E%_3@G8W5Y7D\6^J:;)0'\EDSMW$A:AC>--RK3)O<&-7&3FX*HCZ*A3X1 MRS$6K8Z@&\M9!Q,>(CQ6D\;!]=VQC?43QQI$E:`C]`@+9\&L=VD(_CM+Z_(Q4W5QU:.+B*G%4[4O1>W6Q#?=1VI%X,$M?WJH]0DOT(Y0D MB_=%S&8AZO&:]?=@-HLQ\T)F$[WW,9$VKFVIN+G>4:'#LEJ=6JI7#(%.8T48DUY\RW,8(9.:O`M6V'%<$RXYU"N'B)1AK)& M*YWE'HX^37X\](:[J[Y\6H@/"Q%':$-9"Y,E;GDK-9UUWKE.XD962$4I%@VC MT4GQ^#(TYLEA2IZ"W/H#=>B_!,:<>I%IRF`WLSBBX#M@` M0CW%Q:=6HI!:2L3MIE+P0[%F3C7P9`JD&WR/LD4@`7OE]+S>31?/=N/*+F:J M3E*.$*-I9%8Q!3R-^2,L*20]>)4T>+KFTJ M3QP3#W<@CD5,D],#*UAYFZA>KT>[Z""\>6*:4/[`\'D*96CJZ,UV)T=,(?`\ MQ!CJB(EK6Z4P-_4&;M@-S!'T3/L+L:D(%@\\5KF%Z.CM;MHM9L!OQQT*IC0- M1KW9:F^E(8%F.RU25&4):;5KM>Y6.D(4A0.G0D5X92AKAO%:05-QJHQ:V_CN M`J;B[#4;F4CUFXF5BO/0WG"P+Q8F%2>J54O8]M>)D(H35S'0"1\='GTDS$$- M&3EH&D9S.3:F1$G`+>NLY`G.4HM/E';NG'YEQ+2;[;K MF=2Q"+J3!(\'+%"C$VCJ"\:-QM[Z'1$S'H!5;W6;]1/%B\71=AK- M6KMYXE#Q`#,)&MK9'JF6B!(/D'P-%/#0"#%Q7`&&;.*YYMQ1W*LMSKZ-KV*8>>$:B>CP6BW,^G0=OA)_P-! MVXH)?$`S*$7XQ'WIL.[E`[:E*YO9;*&BS:P=*$A=O=9JZ`D7=#C6M.RNZ9SB M$28$[2>38+-9SR2R^[!DU`G<_93RU36=>>4HJ>M-=0,IH4^YP+?J<_]XY#4( M*+OM;%*D-%MU#+5['U8,C1!"`-YTB;IH&WE5J>KMS*6N!BN#?KP MH$^,U:/J3T5^TWQ!LRV!+`HGFZWW8DCVBS( M'#.KOBBY*R'-:6Y:V"SHK88J&$A+&H=V:YN-RD&PD?FF#F-AZ.`I"!FB)X/.W'E$E$2^`WZGJCE:D&Y"+9VH9QI%MK-AN=3&B["T7>/BMA(H'G M9JN3L]OZ63<_QF?=,2NH`$0_K!/:@J,W(D3VM7@?%L&254A(`?!.!16AW((L M&3.$,J+)'N@6P+-_XY8@J-YMU]I[-VXN)2'QST(M[ M:E+V@`ZC'-]&JV%L>LNM*-+$W$.NP)GI40N;P$"?\`]NJ`=8-8#0\_J$<[PJ MM=E177@'9_H;#L29J56\%)G@6;/GTT>05Z[%KU"#W`E;_`:$8W8@QI3+.Q3! M_8\C+P'(W^'3J_A#DWL0[*;BT*LZ!]*0O$W6_`AWOMPW!*^H!I8 M9FKC<0YHEYR?Q)L"&&,+#'?,^T#]/NM>E)7P9VUW0CC<*`>BYU$F(:8T[Q\8Y.]ES#? M>Y`M9QJ/<=[FGE0;MJA&)7^I=2N43233Y_5^V)W*KVF@.&MC4=W5RG5DV7'W M#&UL550)``-%ZG=01>IW4'5X"P`!!"4.```$ M.0$``.5=76_;-A>^#Y#_H&4W&S!_INO:(.G@)FD;P%T")QUV-]`2;1.52(^D M$OO]]2\I6?Z49,H62:D!BC2QR?,'TY/*G1N/TY`G,"";!W+D&OAOZ@(M,3A_A[\SQQ<\A M8-"1/SQ'?/[/QT'?81Q@#U#/^3N&<+K-3O/TY)I"P$6RX=SY]C$`G**9LS1^ M`QD:8TB=\V:[>=[LOCE_Z_S2;;??-]IO&^VNT^E>=-[]VG0<88=@#ESNO+R\ M-,-A;*CIDD!^,YU3-)YPYQ?W5T?D[C:Z[4YW!8>PV_S-Z?F^,Y#)F#.`#-)G MZ)V>/%#BA6Y<"IFIT6DW.AVG\_M%NWOQYH_3DT9#4I(4^?3$<02+F%V=33B? M7K1:TIW9D/I-0L2M*>+1-?S!C:R/!RGB3OM/[YVG]T)S``#80EA>Y& M1FDL+6OG_?OWK>C;.#5#%RRRTB=N5%=7T>>.L]=-)TZ7DU+^U4B2-^1'#4'4 M>:R#_/^2$A\.X,B)_+K@\RF\.F,HF/IPX4S\Q83"T=49YRBJIO9Y M;.EG4<&,^,B3:OD(?,G$XP1"SA:9I?5O@[LE&QQR*M*Z4@0M^64KVX+3*MO# M1RY^!A!S=C^ZGT(:D7Z8JQFF$I_=50.4[6_#=SCC$'O0V_!>`AS$TH?8RJ5/ MW`T47VJ*T+-$*?%W/AA"7W0=1KNS4-C/N0`<<5G8-8XNG#BAP\GBM^N04L%N0NAQ!4R,Z2YG M.LYAQ5U+WJ.;)0?4W8(0GVP(:+<_6*1HL3`((J,-)/2[969$2;`CC@2:J+%: MI+1)3D(]2,7HMOS@!^:%19#HP2=QOY:Z6B4DN^I9(WIE1R`T=0>.0] M@5GLH)&N21U5BM@3WNSG!4=%%FAT4$V0,E4TCY_`OTO4^$/HI9H_ZN[Q#\0L-) MON%:B=(R5UL2_4.W1#E'_SY0.`7(NYU-(690MI=[/H%TX5).X'(G`GR@-27^ M%G;APB[`'I%VW3@%6$30ZB`UZRQMB>R=J7XPT?V##T09L2?7S5/91^M=+A2` MS0^IYAJJGO32NCF0Z]9D2IG.B5P@XC=@\.G/IC@&J)+XB$E-1IB$* M38>?Y2C0%_VS\.1CB'SYF('Z()N?L1`[4>DE/]*F^#=,;-9"4ZGB("KLED.2 MK4V+K\"=(`SIW&0OIPQZ&+OKA9P$9(C\:';[1$/W>X%5 MA$+NPUA:,RS:,8\-UUI>YNDRO;T@2W@]@0$2SD>N%A!2;K[#.$E,3F.3M1>/ M?HIL[33<(U^X]QDL(RZ/H>M"QD:A?SL:$'IF`H7=LEKT+ MMH:&*?83X<"/MB&*[OGLR9D?28XR1[L4E=W$V=Z]*;>\II=32=D^$^*](-_7 MV&5F0*01M$V+I&J9O0J22*WXE/ZHK#+;"BW>80[P&`U]N'R`YW;F^J&,=QJ0 MS`'PJM0JF:Z3U&QS93JNF/?,VE\$NU8>(LP$5J5ZC]$Z"=(&/[:&SS4JC&A/ M!4^5TG1;=5*:?C9L!6WZ"`R1CSB*8OF/G+C?)\07/C"Y/N!SC1(K")W&[SX3 MT2;J*DU)AT]3+!IA2?UYP*-YL;\6*JH.4J!^2J3,UKPY.9'S`.;R.$[R*!_V MC(P.Q='W4)YRUBC/=D6%FJ&VE(-9MHBS*%<:0F_7<8.*+>Y`(>Y5S-=9MQ6@ MS]8*,)JM#2!'-+H:Y'[HHW%4'D,74*A#%Z!\G^'Z:M4:9;86AZN32$:GI@5@ MU4G.-5I;39JGJ@(+2B,#NPI>"?/]Z@_B1ZR2#!%G:_CN$SQ^@C2X@4,S@5LE MP#W:"?V%M?(BUF+,1'#FD_?KC?"@URN,C(UN&JJW='!WJ MH\26GGJ>AV)+#P!Y=_@:3!$'.I_154-4IS++7FU%9HH@6_';)PH!"^G<2">V M%TR=QQ13M=687EKV3@G+/H&4];*UYVA<% MT/^^L(Q7E1W5],0HM1JR-+:[/)RTFM](GU:!=W@C21\%0N'>`Z`<"[%,T)25 MW2LI()KKMPH[HY]D^UW8IL@4NJ#*L+@WN*-K/?1`R0AQS8T_$T2)SK7ZQ?'-M*K5D,6[9F[*]J&$S&>42"OZ>UY`<*(R=`= M>C;06>Q#?M7Z4*V6S#T.;7J1%^#&"Q2=VEA#>=TZ2*';]*W#^BC2P405-/4+ZC%QH4%;9B`=PN6ZLQN+2QHFM1?,U8?Q^ MM'!(H[#R,DK M,<#:^S#DNS5=ET:?ITHIXT:#P\TJ45<,H!:ZJB!OUJ+$P10@&MW+,)+7U?31 M,_3B78XOT/<^$?I-;^SX`'PE^M4,UT*N%>%J;R1;VT8&"RG`+AQ`ESQ#BK2. MM&EH]5))#EW&@\J;8=4;Q-PXL@J]56`U.8BR&5`=P*GL*O'X5F30>C)>EX]% M'P`Z!KE*"BWR[%4]V3YV^ICV;/YE2Q9C"!@4?_P?4$L#!!0````(`!,P3$&5 M9QWD;P4```$Z```4`!P`='1I+3(P,3(P,S,Q7V1E9BYX;6Q55`D``T7J=U!% MZG=0=7@+``$$)0X```0Y`0``[5M=<]HX%'W/#/]!2U_:F37&T'PQ)!UHVMG. MD&DF7].W'6%?0+.RQ4IR`OOK5P(;,+6)@$!1=EIU(M(PAJ7VL7Z"WM>JU7.K>F)5:\BI-9RS#Q6$5!P62.Q* M]/S\7`F[TT`5E_GZSG#,27\@T7OW`U*]:U:MZM3F<"1P*W^B%J7H5C<3Z!8$ M\"?P2D9MRX@0YX/`]5OM2_FYQ1N(4>FA#2D.,A7)0% M\8<4HG%-;PPX]"[*4I*)/ZKU:5+OVE@0\;UWPY4KE,%@52/R0VCQ"4@KD!B0D447<,_W'Z;$2]!X%@^^%W@FV2KJC\!5X? M])S%U:2U=KU([QUGYLUF9#TA)Q*$D83``R^1H@YIICA=3F&:E+F)-*B>5UAL MH3@/BKM`U4I#6'V,AW^KN5<]F')\0S5&X'WY-R1#I894HX)O$GRQU#]ACXFB M/2RZ$UFCF,HGCF,#E2*^HE5QK*H3S4#O-@:71&H6Y]PWT,LQD&1(S^Y>2$$S MG-'^'G>5JR)Y-Z4S-XXY4C=,H4AJYR`MGB19582EO*(:D6\R3';M<>9OX73) MMM;5/*DQ'N,>WZLHK1'9237)1$^1)R_Q6J0\@(9-G[TX2W\(-O4QVT;D`FC.^1B8\K?. MXVIQB5FHOS/1URD_7]:TS39LK,7Z3.KV7-3-Z7V-WH-:%?+PX!.-"KT(]$(7S$!M)6SA`!,R@ M+]+LH\'R^QD/B<24_`=>YA"*J<5K9'(@JF\J0&2+XX+?"QX$]$+:(3VX5IS[ MH;^+UX.7DMAXDV(-Q/VW7YY=H+VF>,GJ)[NS.A[M@=6C)-Z.\998CVQPNMH& M33MYCO$VSC9^G>U((]LUO_>^?J&]K\2AZAO<_)J_6`\Y89S(\8N;*X44M?33 MX:T>L2O@Y$F5QR<07S'ACYB&4,0Q[#JX*=JO[*Y5GUT5"TW;F.KO6=T-`&3\ M#:CV>-X@IE8[HSW6;*OI8?I5M4G;5SFN-9B9.;D*2WIOM=[)^?%:3PG;@!"SJ83($W M_H:1&S1GFIW4$7J=U!U>`L``00E#@``!#D! M``#EO7MSW+BU+_I_JO(=<.?L6[&K9(]ESTPRL[-]JO7P1.?(EB+)DY,[=2O% M)M%J9-ADAP]9G4]_\."[01(@%]!H[ZIDW.HFUEI8_/T6W@M__I_/FQ`]X20E M9%@9<$Z!6._3Y;.-E"7E&E=@+G)+'""?HW>LWK]^]?OO=NQ_0B[=OWOSXZLT/ MK]Z\1:=O?SK]T\O7"%$Y<91Y?H:^?/GR.E\*0:_]>,-^V>X2\KC.T`O_):*E MW[YZ^^;T;:V.1/[K$[0(0W3''DO1'4YQ\H2#W__N-HF#W!>U8(5>G;YY=7J* M3K__Z/ MWU+=[[XMG_VF>OBGYY2T"GQY5SY^^NW_^7A][Z_QQGM%(N9"OU60"9,5/?WQ MQQ^_Y;^*IU/R4\JE7,>^E_%7R[Y':-1,))X;>)+]]:I\_!7[ZA5UU+O3U\]I M(`I_\Y[]^^BU)_#V&])#=E[B9-O2F^+W[@%__5-@,D_%ANJE?X_ MHYSP$[)E+['S=,MQW(`4^Z\?XZ=OJ0!JR.DI^\#`?_KJS6GQAOY'K_#"#:4C M%DG;8B_Q._KI-R-^*)[XUH\ICK?9J[#QIDHIJR3>*%X#+N5:-4@ MP6F<)S[62$BJX"]Y7FE!#U9_%K_,Q\R'T'N'! MPJ6Z@Q)A3@\NV(\R0)122=!;8")D&@*`0-*!/LE80;G.!I[8=W.!=)XG"1-/ M4M\+_XZ]Y#(*+FC`!,-4KX*#PTNQZB7@^AY7P=Y@V8XZ132JB32-ST$KWA>_ M(O$S8K\C^@!B3\P%[D7LYYM*]2U.2!Q\H-^E8,CMUW!PZ*I6OL1N[_,JX!TN M/`V]BC)-PW?8C/?ESR6`Q0.(/P&+7T8-D^BMY3N&W;Z*RY%;/:V/VW91"-3V M2+2+V;81>XCE(1<4KX(#T+T$N71GL#I4Z2Y26\_JX'2_X#R4#LBSA=%]$VJ$ M%L$4NC_P0!\'AR47Z@P:A35R]+'?=$!7/S\-9(WRMD!5J:RQQ+Z:"Z#+B.K: MG5-QB1=>10%^_M]X!X8DN?2#0TJETB7$I,^J8*V_X+0`IR#/-!;[37@O?D+% M;XC_B.BO0/B,-YLXNL]B_[?[M4=]=9-G?/Z=1'#S0`JJ7$&NNCLZ,!XHJ('I M,2FS`*XLW!+:Q^RIH,\?1/Q))!Y%C6>!B"#F%N[P-DXR*O4^\S+`X=.@$E?` MK^*"#NRE130`WU]^%M05Q%H">;\E%;R+6:WJ&20>@L'U!Q+BY)QVB!_C!+K[ MT9;M"(H[1LE0VWI$':R28E/`N2_&,B;W#2BAR']!Y4\P`+S-ER'Q/X2QEP'# MKRG9$?"U3))!K_&`.O#V"DV!75>(9=!UU9>0$]\C_@,,X.[P(TEI7SG*/GD; MN+&[5+@CL!NL^RE<82#JS3-<;?87)CV:7$$KFI.:,.VIXPZ?(<$S(&QDEP[P;Q MAU#Y%!*/S0%XEI%_+'P_R7%P3;PE"4E&C'9U\/6>CU+DL;T$M7(C/-Y23ZR]%&\3XN,\#3#]Y"5`6(X]9EF"4K3'"O)OT>@+_U;QW1,[;CY2WA>I;IOKS_<5EI=J8 MOP"BIC6'-6-GZ2K$M:(7U%NH5CP_:*ZH6.\CWBQ[!H_RV-@L=?@0V+*F$^(: MORE'LE:9^93;,P&.4EPT^E4(__]G@R$,;VCL2FZI<:DV)B2%#P\-F5$=A.P_ MH@P46='Y>.DQ"#X@TQ$\UX2X*C@8I<2C?6$N6AM%^V4/#R*)31T,[3VA#"%) MR?D(DIL##R"JA_?G8XXB,/SD6;R)Z3@?I[06#TGN_Z8S"I>5/CR&QNM4@4GR MJ#*_-K\P0' M)/M,D?@0?\BCH#%..8]3C7F.R1H.'E.!?%/&W:GB9B8ZF*W:6`BNK4(Y,PLM MJ5TLOPSF,Q_<-!$+LQBMZ"-B`D28AWQJGS0$'J=OBE#7\`DW!S%[6.8=C&Y6 M2)B$F$WH(4;,*M0P"S&[OAZ7-*/??*S,CI1Y2K6E:4-NNDUBVCAOO`C3=MF/ M-SB,Z0-9EI!ESF>]LWCK)5K3PO/4'#YF`GJI"IQS9*KV;&)?>0+/%^U33[`53_W*/3@^7#W<+E+(35NLX#&;N_6KZHD&]TA4DXO^PK\KA M,]BFTP8:AY@?G4^8I2G]E/(FU:N6GYM5X+,.S4JP!_CCHBH8 M\:K47Q6=;U:A8IZ,MMHDX@]09J1Q2`*>'+0(_.!MODJM MRC9:^JQJF]I3>';DZC<*/-((51QM0AG82N#YFMJ'KVADBG*6PH,B':?9Y?,6 M1RENCFL>XO+17[R$+Q25#]_U9<"2HQ%(X>'Q:\1S%>)AI`/,G$-:8JPO)S2S MKI7'S:2?A&J$A:%[0T>_*O%46%N725A_C7;MX@@CS#*FK\N_:"?,[QG:?Q5N M+>,-C'%?K9N:_8$#0T\_X.,-85D^J08/DV5V&-G(\8IOY.C=QU%-3R>QCUFW^?%$;*C8D#3EVSCH`P$[1,Z`6HQL M:4^U,(3.2?[-9;6%W@D,^-*:$H593]#-] M_,UP"6R'[I8/E9E17-X7PC?QXB<2YVFXHT)Y0A`F5'G8W`\!IQ!0Q6DA'`GI M\RLY=5!GII;M,%M4=2NMJG88K+-X_>*%.=8>5,G+'SXLJM2KBI+2AY6C94_I M^93I-PN^I]-,TL:UP0VMX@V;4TS]^.X&C`\Q+ZN\MG,U48B'!AH9@&\"H;V2"H7AMD$P*5G=70+F/6H@TS%_'[V]!'"H,U M>G=ZPF_V@YB,<! M1W`=C.D&;RHPWA0SRB1Z+`_(+MB$[AW.2"*"MK6H;!(CK9C MBQ0QVP1$:?2%T!ZWAT+\Z(6H]E!QF!6M"!WKDLC/Z>#WRQI'B&1\[Q\[O9BE M;%U$L)0?:A2+'Z+H)F=KB$_4LMP+PQU:8JXJ2+POU3XC/GQF=WD3'[]&?$?C MQMN5>PU+_E/+BT65-*=]-2\MUVC0-OY"^2^FU)DIZ9ILM^SY)SILQV'ZFI\V MC6)F/L_VSWLII+W>-E;ECN MR-.WQ)9SIRZH.>#=]J;'=B"LUW`'N)N>L)-2\SL5]7[+`+.33VQ+:&//)=L> MZOL)_UZG-Z$CUH%NQ'0OU/T'#1GJ'0-D.AELT%C^[8?N1X2!93M/NVBX&RM<29A,E:.$"I5VU2;<%&:T#P#P(X$ ME"88]^/TUNAPCNS;>Z]*JMGM#X=ZG/`M`C=;?LJ#)?-:I(L-'T?K+JBJ"CQ\ MFS.IYE5KHU9:N9U1%3<_:F@8#A\O"N7%CA2AOL@>]X(.W#QAPDNPY=)++Z4, MB^XP&T7&)+D7@TGMY(0C<@X.9JUZEA@>+J0*W3$ILQ&K8"8X4`N=J%**2JUP MT`S)IDQ_H`W'_;*'AZ#$I@[>]IY0QIBDY'Q"HY0KT+WI8EC,X3&E4<2UK.LAJ_*8,I%:9^;C9,P$.'UPT7(#BXKR(?H_CE4C@I0N* M3FE'P#%8IS96VH_J8:9;=O[<4J]-1J>0JD64)[[_W$O+U96E1W7Y&*5KC#.1 M1:)<=RF68SSIZHQ81J@.US37%YJK1]WD<=Z31\)R'=E#:;Y,24"\1/V.A;'W MXNYK:5':EC`,J- MUZFBEN11U6Z)O.SLYJ_7)'B:<4WP1Y-$LD26*_$6)_=K+\&ZP_!>"0?'EF+= M2GSU/:Z*L?[RLW$V:!HXUHH$FB^N>69'JA%QE6!C;2'_P7O6O]UTOZ@C*&N9 M),-5XP$]0+4*`B&I:XPI"'$]@+@)\C1+=BE^9..T5/>.TI[R#B!(H5XUFF0/ MJT-*7AH`5[UF&0"7T'5?Z-*[;73IK[[*=D MW]52NK4_N47WNT:E%PEI.0W06F'HV[!0\>4/<,:@?#SL^J72)6 MC/YO616;OU@AL\18*#OO'/086Z1(L!,1E379^YD-YK)W*9%0=DRO>!Q`&/G'J]S]S& M17=>M&.[:XOC(63#ML[BZCA(@J/XJ3@")&[\J(2?5`=P>,(_0I_>>&D<);N3 M^IM5&,<)S]!6IEKS0K&G<1OF+&?RH_)ZS`#JG`1=$?.9$O[J2S4`]9W:W39; MX6;,YK5F_U_VU%H[)F,OU9_\:)4Z?#1N6=,)Q8W?E.-PJ\Q\.NR9`$<"+AIL MK/712TB&_?74B?V>\@<'B%*]2L3('U;%3E_IV2@:,`L\MI:ZX"?Y/\49I4+\ M@42T429>6)V63\^\E*0WJUMQPX8X]K"DC:+G:VQXF2;^X/B$\$H)WTFR`$;< MT_6"PW>2*>:0_9$?@&*KQ.49+4A@#TAW&-?*/AF'=;\HHZ@>46L1U/V6F,-T M>8?-(OAGGF;\*TA0#XEW&-7J7AF']8`LH[@>TVL1V`.FF$/V`\MX'A97+_V% MI%0,&UQ+GH0`NH8VAW$_V6?C-%`7;905FF98)(FZ97,Y<[-:I>LXP>49KJFC MQ!$Y!\>Y5CU+!`\74AT]CDF9/8I4,!,/=QF$\Z""@O M?G@@*M2JPI_L6678R0O/1UNO4?`@XZI0I0L.6CG;/A&QN=9%=LMS:UQ&VN?Y M!Z4<'FCJ=:SP-E!$&7:#,N:C;\Q$>!#6&MFRJ=")J%(P-)8ITM=D&TXZ$M8G MX.`85*M9";^>IU61UUM\_HKKD&5P@#O&$V)E$L347^,@#W'`+H_*$Y8#D);^ M7SF5\O8[GF3T>^7%2X47Z?1[+`)'0]GUA%-E"EZ8NK1IQPVM#+;[%T+\P<@Y MLUMQ69[WR$[P\'7_\AR/1CCMEW'XB*I:ORJH]A8`&%N/"#<6&FN]+,JD.`QQ M\H>TW.A1G9.5T7%=:0,,KWZCJDRS5#1 M?K>=5SH[/"1XZY&@N$8T+;-KB@3;F:BC1J!0D7;XD*%?YRIX*!15[IX)6<7= MJ&F94+7HGWB%+("^FJK-QJ+3?;XI.V-BYUJ*F$7\IMC@B7?;>!;@QM67;%MO ML4.-SZ$L<7F);"//\98ZJ:`%'1?C,@-Q[`L?^KA(>9R0QT?,DTCR)-)B"UDI MUE][R2,[2_KHD8CEF?:2B&\)96I83N*H2!4OS6_,Q>3S]F MF].:EM:Y,3M[^$X&N[`GO,=9]E\%\]DEGRE]HVP_:[ACMWRR55ZJ#(:W3>EL-.F#&7^L75HM05;*LB]SY[&;0'3-]AL.>&%ZI^>/F:76PE M=C1VZO!"%*;FTZXQ3Z,;/^%$YG'V>R43' M?3\;M=A;EA&?;+VZZFD<[E55X(35->3)P;N9OHOSR`GMJU6GDT-N)P4OOX&` MML.2-]@VMJJ#N%*V?(X`EN5(_PQB?,M-Z"!*OHKVPY=:V]CL_BRL-%'1=Q-J]2IZD,; MS2!X/#&P[(\H:#;EK,G#(?O>:G5XA/HRX*>-'-MM)@%T?BBK1"Y@BO9TB2DK M,<-^S'88Y#BHXX96)TA=J@N=H:D^:'2*E$5`C+%TU9GNU]1-(`U_*U+---7? M%^FF7Q2(?HF$S=7W(3_YS1NL9CT:S=9)^6S&COBRRQ.RQ(N3@$1LSHDEODY% M-HK.3T.2409"#AR@RU$EDKQ_!`RZ"FX6&':59VE&<35HH;>GZ"Y'>%, MA,#YS-X7Y1ROQVK;Q^J]0FT(=]4V]D:\_1QY>4`R'.B>6M>2>G#VS_!!&0AT1*C& M!#V9L\.#=A7`(T5E`:I,0`T;T(O*BI=@!_'OV)SDS>KR&2<^2?%M0GS\,UN- M.M6=2AJ5='"<:]:UQ/98,54\C\N9C6$E4\%QR[6R&>Y2+^**$=>,3L'FE'IK M]Q8,JV^=QZJ\KJ-8?0N$U;?FL?KV<%A]:QZK[\"P^LYYK,KK.HK5=T!8?6<> MJ^\.A]5WYK'Z'1A6OW,>J_*ZCF+U.R"L?F<>J]\=#JO?FQR1.(G8@7HO6Y$GO(U)E$4DPENQG5P=K..B M#HY6W=J6Z)_5$Y1!/`<&.E7[_ M^LF2#8K'_M-CA6L@E:9KCA)]Q\5(NDYVG2O)MYN_8 M+MV0_"LG03&=P07+S^@MM@D)T;LW_)#>#R]?EZ8QQZ-BZH_OE^6;%./5BJE< MY7PW.5\59$E1M]Y.9(AG#VZ\@$\A_C/?$Z2\458+84<"L"(FME[](D,?V.:U M6Z8:?6*G+HL#,$8\-76NVK:KFG/5@AI-KYVPK!-LLTT M(REY3ME)"J"FI"O.T>9DN-;#34JG[+QF94^8J:9%9O57T[S\\,?#-"\7V.== M/'3Z/6MAWKYQNX49`-L186V\I;DGS_0U4`-@FIL!M\$V.6;]UFYV&&5ZFIW3 M-Z_.RF;G[1LSSN?-YLD_?`0G.^3"JL31"FC>9+L^7B?6B5X1@A+T`WM MF]2VH/I**-I&"6N0.**"=,^YS77QY+;K\#YN-F>EH^-Q1T,=!KK/M]N07^'B MA3O)]N?=DG' M_-GN*F)#,O*$629\'*5\$H!IGX1I=;ENH'NJ'UHX5Q:BA7@-J3#8UZN&(18P M(Y"P`E5FH*8=@AK0;/CC=1P]/N!D`\X'9VR1&S M@1#+AJU[.\=>R<.#>\^B#FH[ORNCDI7C&FK1\_;_J.>;RZGFQ=#*U*%B=R\E9`Q]2/. MUG'`]X;4BQ*KHM&YI?:NV8:3%QG=LCMH?9WKC M/IL8-,256CBXP%L:E0B?HJ&?0\P3XT?!8L.V6/];S#L6$RQLSH\YX+*<7#$; M5F!,="7PF'!X)S2!J-`,7D`ZP<(;G`_``^`UNT?5JTU$0<-&<;U9::AF8`1_ M"3-#IU,OX4?Q$B(^]1Q<*[P+X!!+.YD_>R2ZCM/T`XT*%YAMB&0_W"1_S;V0 MK-A4^+F7KC^$\9>_X.`1#\T(@H?7Z>:Y%EJA'-T35B>+'PNIX+I`R`MD`E#T M[%2)9*P@N-7O&Y**U0VVZIG@-8Y2M@9:7IG%Y+\\01.Y3/R29DDN3F,! M3QB7%HD;BYOV"'.8,;3>-ZL'[]E.S%"RQ+7P,,%]/9%`1=+$?I2::/#NDG*- M3`P+*\85%V*W&->ZP0:84`^)%Z6AN`LL^&>>9HR^-MO>(0-%.RJTVD"U?3P[C61] M#&OUG?I$`/61!BPT"5N6]>$53S+!]<&@M6PITH>XIU[\2L6EE^*@N=OSCFVG M2TF&[W'R1'Q\2X<]<7"'_?@QXE)^8L.F.\,?J"VH3T:QJ/4:;M@4J M-%CP&7B,N6>W??(Q5K67F^V%C=C6(LP/"^V-LEQY6;-FI8_K935/KHLC7*^X M8:T7![>)0,$Y#][SY6J%_8Q-JW%/G74]=>`&0,7"HXGS^N[6#><*&J"CMI)* M>\%9U0/@,9@J1DLB>N84;SE"<[`VX+J1 M_FX.);5K`\>U+>_&7T;ECI!%AG#$3U^(7[0&05.=-VM$DM7N6^)' M$D4L[MAUXJQNX@&=.+Y'W"NM2_DYH*`PL'H8)*A'&0E(F+--#/?89_EI:7MQ MR4_7XH#UC%E_.!>'>&]6EU["7G%*1\&\Q[S@)WA-!GL0^]QH!`RXNM4X0,C7 M:C1@%`)1&:SVX!2_R;,T\R)^6KTUO"M.L=/N&T,*\IYHS^T1(UX-^F7*#$M1 M7!<'83P[MGR',Y+P[&\WRY`\BJ5D"X.[4=UN,%7312T6CI758MBX,"#V*%D- MSHP+.M39;$B:DICW'-@NZ$96`51;A&J34N!#L+U5]_V$;UF^%!/D!^%%UP;' M^3'L,C6>=&3`\&5/J&G>R&H!OV)<:F%][O*4T,XH*_@4B4>"A_@>9UEX$%;L MV>`V*T9-$&)_@&BD*`WO@ M2005FZUTG1IYB5!2=YWBNNL$MV;<5^DZ??0#?L[.J+#?#D$(F1ENDV/<<4I$ MD8@!(8U4KF$"]=7%D7&(41XUSIY?B0/GP2%X)#/#;1Z-.TZ)1Q(Q(#R2RC7, MH[ZZ&%BZE#4Z;.V2*[5%&-&Y/#1?2BN.ABYRM^FRI9`"399*K#VN-&L"3A4A M7%!EU=-;,\J7._Q$4C$7GF9DXV4'&`T=&1OSRB&HYSBYIM`'A"!@^\(& MK80#>7.+^_O+AWLX<)7Y+FUAK*O/(:@-NV(?>)WG]?&W)P`2AC+KP-%XWKIQ M!>;T0=-Z6W!T$(;]`6_J$FEJ8CTT-;MIFJ?';=_KH]W?D-5[=K_,4+WW+Z)-2)@.2GSTV@E/UIG%7$F!#8!R4+D&P M/^;KXPHVV@'?MJ1^EUA_I>93`ZI2DH3N8,'Z+"Y:G),)INO!%CA2V[_F9F(S- M?1H=@:6*.]HPE990QVM_\>E!4$FJ'2#W&_*^_!$U?D6_LM]-0?L\YG>RT1X3 M_922@!^SCZ/;.*-?$2\4FYMWAF_&F&F8JT29[MP1/FD(UNE,S=4$TU\!J"_\ MW$]E`+]*M[+@!&V\9[+)-V@;IRE9AIA=[,;L,,;7-+M9\2\2'%Q2J[)=>0#! M-D$'+'&7D@V(3[(58B*U;*[#WF&4VD0([Y9_1*SJ8^K*,/435E:,M\N MVE4,4&(@,N M6YK-:46+2PWH$.D,T]>*S]>T8FS:OLA^S:X[B(++YRSQXH3VZKQDQP=1Y67` M#O2S[%3-]8AYB!>L&'^MF`84S2W9:KQML.=SX_W>HHU9P,GFWZW,!#[ MFAI(>R.]XP3!(4:.'&6'VU$Q9(C[S<^8\Y2;BCU!8&%=(ME"");7Q^"^AP^4 MJY%/O!`UE$/FIE*K[@5._83P>W\.SJ.F+4=$I7X7ZK.I(_&TD@]>UY(B@KY(27E,2?#L"GAA^2HVLMR2\(3%%I(*GM^S0![NL MTA=-YR9.,O)OIO@JRF@EV6DJXWD18.QSEG1S73U&16WYH^`VK?G$ZD50&@*9I4'5%F9=+)!'RTC4=;;)_+FG!)R]DK;@3W%:Q\\@X MKN_Z:5Q7T&.&\TJ*;7-?U1LV8P#;V_`E3G[CVQB]+=`A.W6U28_Q05GP/?YJ7O@YS@.OI`P-'[K^623CHR5 M@PZ=QLBV2#-L[.JPS41)':VVDG$4X"#W,]Y9?BR,D:TT':\7F@LN`Z[HJ[S9 M.,1S*M8)'%WK+0R8=V3Q2=G1TV)5OW@S<6M(G^T8-E)WF_$LP"O,DE6@S'L^ M7.?B-F&K]MGNEE8W8TO-M,#6?C(Q;>N.C-*J;I[&Z%[I9@@]H,XVGX=K;I/. MN-337C%4,W;;2ZM09C['XM#`;&QBE5P1RHZ-?K-E,ARZ3;FG'FTYC'H(/)'7[" M-'X=*(R4VIT/('(WJ8:.HC14T*C$F0\73.F*`4P%!RUFRF#`L8$I8&),(&QD4 M[`QL47AJ@@V==:YJ2X25C+7V5]Q?>TE<8-&R^\C/Z9Y5X7 M4H;)`V.RJW0S\4)&"`JBQB'Q=P?J>4^TT57V@[A\A/73=`"?;H2Q!YQG'W&VC@-Q%4@Y M8<\&^#R]^1;PM*-\H_HB._>29$>5_N*%1J>TU/0[09,IKFI20*F\ZE6)RL+F M-$KJ%L,18(L3$@>747`M>2&="Q4UG/">/<0'OS[[@.O'D9?1]HMS3>@>FSG3 MUGYZE*_@/O.2#/(EG(Z\A"5^)!$;:AA\%4?V)F1!::K[![QOKB&YY:_Q*O(3 M3!NL"RS^M=Z>])CA<+.BY+CQUD4N9EXCTR\3/M`-V.\`RX8\\;[\&I%($$Z% M>5!OXCA?1..">="WT7@9+X+B^Y=:[P4N(M[A-$N(G^&@IQ9\>&$]0BJ:Y7#$ MG.38\0BJ)E9G#FJ>'ICIIMEU-3"S5.H69-QR7>9X^#E*W&2BLF$.>',/["CD[1CU?1$ZVPV)Y:Y">BG_V,//$C M3/6:N84DCK--IVWKP-')>F[93B19!+_-]3S>;(C(D,HZBOQ`S2.F4=YVQTG+#C<` M/<-U+:#KR-$B@)Y@(&)HUP8^G-?5+&]TL<.W7NVNT4K1 M33WLZ2L]D23]XL"Y,&BYD18HCE#*-)^@K9>@)Z84O2`1"N(P])*TOGX7F@F" M[HL\6\<)^;?1N^R&M+J&_!&W]""^6VHBTO?%@"-<:JEA9'/\TDY6I=0(E*_2 M-+<+XT*CFQ"6NF,0OJ+$+.B6(@S!MF&A'<@2KA`8KL:WCW=5N0;0T4WAG4WL$__'F]9O3NB_PG^CTS9N3-^+_^^'U/]$??SSYTYL_G;QY M]ZX#9;:G^"-]>6OT[O0$40"]/>UK@AS^^.WGWQ^_VG[_`/F9#A++(*1`? MM@E>XR@E3UCD/BGS+-&_PCR@0_%;=G%('"VR+"'+/&/3PP\Q6V.D(W7J-2KV M\2K*,-L-8)9.H):ZPD:#[N^0&5*39BR`50T62L`]8B(2U49.S[)D\!7,R;CB M]BMH;/G5>0_`8?@P(=7Y\#@MU`&%+0LAR'HXH5V,FF$HB]'#Y81#['`E`\*YNARH`^7I!#40A5/B#JCUXH+Q-*+/)-J0CL'B% M_*:AD!N,J=PLR?GA_2N65..1.B[].3&;\75(JS.L4W-+ETL]I709TBL&#O=# MEAIH]FN%[&S9ME`)@^&4MKGL@J#TGK9Q1G';UN0(5CM&R8#9>D0/C)VB4`#< MM\@`Z-*,'Y=/8G:!%4J]$&I#![.^2/=C9:>&3)]#Z!MVQ3X4.\_K`W)/`"0L M9=89`V>9DA;F>$'3?EN`=!"(_4%P0HKD3D$#2#.#L`!E9O640H]")R"HY(PF(N4%=)#9)P$&H0/V@2/U.HX>7SW@ M9(.85MC]E4SB%1_HB1W==F`JT^@,3L?=T06JI(0N4J4BX*#:9Z%IK`JHHE_Y M^3"0,V$7Q66@;$H=1RF?75LD";L.RAZ"%4UP!-*3'-;&N)H(/="KRH1B@48= MP&E1:D=-]8C=Q0D=SH4>L;+UX#U?/C-U^`Q'>$5LD*)/LU-<4'./C`(]):<@ MOU<4+."'+#:P!!(_D91A^\52Z'G)T_Q65S@7:Y^9]ZPWKM5PVIR1KEVG-:_R M$6/?TD^0L8#68L$OUOV$LW-QF[>%."#3ZE0,&'>+C/^24E.X+Q4#R_L^2\VU M;>QV#7&%\PDJKHV?0O$1WT#0V[QOFM3>=Y`I>K,M;@=A>$.QLR3O=E&2.[1U[;1`>&-#7Q%N2D&_8L`UIN6K70*WBH!Y82XM.!':/+'!H]]ML M#MQ#/=6)\"81Y@D3^'X_=B,.VQ!(AZ'E/1TQ'8+BC"1\1,H&AW;3W$!9Z`I9 M#+B[PRD(#9K4@U$)QE`P#X`3^;LWIR]^>VEDCB4A3U[&]P_7LZI1\!<+Z6E\9TB%BC.6DO?.K2EXA.+LYNFXF`[@?'83:FLCN]TLLXZ5 MABJ9[^:(-4Q$\*QXL^MJFHK&"/BS1R)VL?,=]N/'B.4PN(K$\LE5A%G[#U=M-8/=REN*57-QH33-DQ M.XB8,\Q@U#'J3?`P)=2+,Q_\?O9':GYY-C:IJL!.(,5L1J$Z/8O%RNQ+EG*M MJA;:BGJ9ZV_T>]>IF'6L@0I@-`8?CL64R4A:RA/)D12@/BXO2_7R3A^Q@ M;<%*7W;"G419W#[*56[JI_0]+&7Y[*0D&?\TV;++.0%!/\ZT\4B9;DW489*$)-M8TEB=M;+`: M4.L8]T<=(^?P?K%I7)3)@>94CZTFY_[#6N7,!8!A!\%,_QMW4,_D?\-+L&Q/ M/]!XPQ-)GNW./&J[C^_7&&?73`P;4ST3.ZN`2H8X%A$F.$\>(U0$J=X+/D$J M!#/TE=FX&GR"?0W:I8@50KP4.MNAHASB!5%9$OW*R@*=!TK]A&R9U)O5)_QE MX?NL$\&2`"9Q1#_ZXGS'ISC[.\X60;S-C&::GF:/(RR=[\HV62?(TVOI)RF` MZ@),K1UXWX!J1[5ZU-8/F'JJ7KNX634/,MUA/A7`3E2G/-OWTDMQ<.OMK)W( MFV>8&^R#=&Z+AK,$:_%QIB8@8LZO+SA#Q36)K\Z8QO890-`5\DLOB6@$2,N[ M3RQ0KU>E$Z12=$B3+GU%=(C0+P,&XH,V@H/WJEAQN>;S,%0GXDK-0I=2A?@' MP&];KY,@'G+-$));Y>;`N2/(#*;WK04'-E>!(CHP*18LMF*ZD-_CP&P`R?`E MK9AM1#N,9%T$ST:N4<2:ZN%7&!W/%XU>+)DE6LG^1QTU9S+0AJ.:LX!:WC)! M\0L2YK2K>8#FJZO92=H/NVZ+,!`69Q?"+`T*)]::LT&L?WT[C M6A_/`#@VC%\GFK5`V#*K89.X"[)I,^,NIQHWD4+?QL[Z,TV--31*OQZ)4!U&H, MV0B_U-+4UMP%!-EF\.4<&\/[MB(W4-JQ20+*UA-:4.R4!`+@OCWPL.,ZT`N> MZ19H223-R(8%[%6U$:?Z4"]R?N07_)K$H(X9;B!TNN-:,-80H]PST94Y`_63 M55GIF>A:5V3(]/CE:G0`0N(`748!^E4\`[*9C':3V)$W[[G(]\E.PY4SUNW4 MP1](Y$5^ZV2O20K.LLL-3@*ZMD72.7*UFJ9YBH!:LMFUA6_XN$D\%V"1\E<< MU<#/./%)BOD=&VQ*"L5\LYQ6VE\PI\^:XW/(ZQ*5MR*N,TUL& M@7H7=@*I^7?1#*2SF[!ID9..1N,DH$U&LKO*\*;GEGK8J-BGTY&(I^:2=C3K M*:,7J7J%0$6A(2O!(PR;V45;CP3\\H60_"LO[Z&F2%[SQ$!^D1@(`LK5P$VD MH%Y$0>/0WT?LL9%<)(S44?`ICI+R3[8=*.7S)@:A#V>C$U0QY?(F MMHY'^D.!_Y3CR=_9(U:O=-48INJF' M3GVE)W!I4!0(D=0T6&;1H%$="C6>1=7#)MAS%6WS+.7D/+77L91H=8LMHVZ1 MLF2_E#8[>D0`L&),LE4V]!CS_J]YS`Y=W";\^G@2H85(:/C12WZC/3T^]W(5 M4%80WPN1Z/XA^EUC_(A>B*;F]*69?ES#]+<'84:\.P@CWKG."+E; MQACQ;CXCWAECA%3RH1CQKH\1GZ.XCPWO#+&A.66X/W"ZB#<>B6SP0\D.MQ@S MP752#JG(T6:5LE``GNGKLLH\9?-ZI]*E4P2_BI+FZ-B<'K374(U8X"X%1]TU M2KY]";-HUR,.F'!C6@Y&M1[#WC>_1WN,$X0SWM3='9987?7NLFK84:.4N@/D MDTP6,)D&51R,23*KWM\=A$,WJV*'JQ*S%J/32M1.?MB=-@T^R\P1WZJRJ7-M(=R_(BG^WJ!\K[UQZHGK-=<1O< M!4[IL(\_:VW;$[S1;O'-]$N1DA1V

G9X@BI>W!A#>J+J%W$0*REU$ M]KB3!E`M*6P&T7V*P-'<4,0P^O/M/1WD^J__0,>\)*4`Y'O7JLD\=)]1K(OQ M+T7YY]?WK]%%'(8>2\\*>1W$@#N"?^9IQDQHW,!T&)A++7$=\PKN4R2`3))Y M-O1J=9<:$(0H+^R]B:3W^7["V2V_,]="X-4I7(50S4MRLBK/(LUQJJHZCA[Y'A(QMOX+ M#H,/K*,/4K2;;)D,&N\$T&R^C14TC"K6X;,@"(/*;\P]\M!`7B2[Q*DXP M6W/QA;DT7,25N3I]!?.O9DY/ZRA>3;,'4[P?GG[?K\P=>#=FPODM3EA*5I_? M3G#0.-VVY$@"\)#[]")K2Q)LR.R(MA4+]VMTF""G=./ZDEFJ-7::X7>S@O('ZSG`%P.OU"XRU/1VX\MJJ]BCQ#F_9X#%ZO*0%,I.9@.!L M=+`E@W-Y?PLW0\?TEF^64A,MXEPOF&HIBP#!9S]ZF'Z"(AI0XA6[K1!;Y_UA MYD5T;#HZ7D^;*]&0:8JW%N9/=&L)SDMFR"`=K9#"O9]4Q!LU)`WPMJ08#I_E!OWY-'0V>\X?^D]^&Q0!J:3K`K1!:G9BV M<&BY3Z-#H6_,'?MA;:^$?LB2B(`,1W(+P4/-Y\C+`R)N8XK1ASC9>.@\C@*V MO3R@GS9+$M$/C2/Z=`15$Q$.TI3-C.MT') M,9`P[[?4U%3!`QO^P^9D:QGUXAX]`XS*)"0V,HZ!&BD6_R` M=KJ43K.53&(?@%9@LL+X`9S;EZL5]HL\%R7+$4MJAMI6&$A]T>,:^TQVFI;Z M'`,@C&'TF\KD$C^1E&&578-9+(`!SUGS-O#6(P$=2-D`:JW,+8SV.4$*S^KA M2\G=+C=N/_5+&JG&.0*LN<[LX/^"0(U&3))`QB+IM8/G&D/+*,[ M2]?.]5.N<0/$^6]A0GGP&ZHIZ*DZ[3-A\F3X@A4E]8Z3JM=1:A2JB\,0IBG/ M-#TZMH.3H=2#DDJ1&=!?14\X8DDI+3>UN2>:&=V215(QP%MZ+3AI'>)T3UPD9-B9"P5U-DX_)& M3=O>G_/D\2EB&;3*!XLSR[RS%-8=M9\,$8ZERNL::7PLK6J$JX13<]H(X7J$ MS&MG^J6::G0&ZP'>`G%M9JC`IJMP<(&?<$C)&-#ATN9A2NL+G44U?&]BV$HAZ@U.S4(3^FGM\FS1B&E=" MHQG&WC>VI+`LE]GN4/0UH/TY+B4+B56P:.S3+)+RD5 MLLFL0J/>KLQ!7\QK%HWYHC\+O:)+IE&U?4\?[5)?/A>)6BRD.E52[PB9M1W5 M9O=X<3VZJ\B#XK^B[>`!07)Y[_#=O1&&24=8Y!\RG^N[J\D5K+>-DN*Y^8@F M=-M%P5"Z9Y&!J6FAI%Q8E")N8N7G-4LF*]\^Y]_V`%#EYQW#-U)Y:7NL!(`Y M(3U0@CNTE@D%:M;Q6WN!1I$YEUWJ( MFQ#-XD]%OR.HU'=5&[(*Y?6`K"00"MZJUL-/P!-QC\.CEY97O5`KT)JJY]L\ MV34PD%S8U8I`CTR M':#8_.C],T[.0S9,3V_CD/AF=>!LI!K0IE0! M"LJ_Q+CU,KJ&PK=`N60\Z0XK)58!(P.Q*`D;EO'S@TF0JVR7:;Q(_4 M.D/HY*(74="DFI4-[%J&.(IF#><-HWQ(T#ST#TLVQ8K1^ACML\-G&;AF&ZQL M\**CR`G<=VW:!W3["1W`=DO"`%)B#SC@A`[83#:-,ZZ4//O;^6P`4-4$-Z`Y MS6$M["J*4#U3I"5O!L0GJ;%QGDC+LO?75XNSJ^NKAZO+>[3X=($N__KYZN'O M-LAT0!(=!WEFD$:K"1B5!=0HJ-@,WTS46OD2I-@BK3/AH^.?.9-`EOW3O#WO M@7UN'AP<<-7,4%"L,]MM2;M*7:/_L%-ZB-\I-)'R>U+`R2ZS$YSFA1+PPZ_[ M];"*6%>1JH70><@TATA#:6QX+/7W\3BQS9&X`:B5,>.&_79%P1CM;/3Z1I4P`X4SO6&2(KO_L]P\FF<1IA/G'EC@'BKC''2+J% ME7?`"1SAF]5Y@@.C^4);:ARA:],B&3WKW_58V2P'1<:.+>`N%B137_'7O)!_)D\ES;9).<@_D,A_9Q04?D5,+HZ8!GE78=X;MJ MM%>&/:;',L>NHD_X.7OX@L,G_#&.LK7)W23S[#HVMHVZ=B+E]N4:XIU,D77R M]=06G($4LF^M<\^MQJUAS_%Q#;99J^49X]8!&[1.[4QPZ8?#<(GZR2DN,7N. ME$O[KIS')2K/+)>X@D-QJ:R="2Z!3PHH5>F!,L>IADD8=)QLDCES%IVX0*-\ M*C0.QU0Z@3@E)W21&%_(1U, M#DF!0>B(G>!XK?15&[.Y1F/@_8@W2VQRGG!(J[OPE;IE%+^BE.KYI3$1P*"5 M2;9Q2FG,F#[(HU_%0R#'2NOQXA8.)TPJMH1%F@YJ$V%X:)Z`7U,%E18 M5[`9/+C?^VLRP%_$:223I(`RT0WRF'%XBV1`*K3("*83B+20/@`G=\L"E,5H MFR]#XJ,\(EEQO,\$N=F>D$S<77Y->Z779$,R'-QZ24:;U'1-MC9IK&",DX35 M=N(0-<>%S2&ABG0S=%.L%SBQJ%9$N%KD98)B_+YP2K&H17-VL02W5.<@I1>R.Z5.3/+R$QNB>.'/'HU$=$P>I.55D<:GC,8T.\%:/?&P-!F`?/.";QU`K57*:8\`*?\?%I"9:1F1=!RQUZD=-2=(3S$JTDU!L; M!\[UT_&\D$9>#\"WTO-25%X%8!!DN8?3S)%NR9`Q+@=%=2`JI;,NJGXWDA,[LE?0;6W9*B>TC_MQ\!#0;`FRU./%>Z)$/&N!P0 MU9VH$!@'A,T,D&.2P6FIK/"`\7+,QO?5`Y:Z)!*#G&#BL3$0A'DZ*]0Z4F'6 MKC7K`4TW^9@ZEO!%9YE[FAOG+(`?S(W-'*;[ON0S1B]573HQ`M4;=LP&F88> M5^)(TR1IC*@?T`P#S8)@3.]88X3,/=NG'BX?[A8H;=STH#$PZ'K1KXKN.<5@P8+*@5%$8D M`46)<7O!P\9YO-FR2_S\&)5[/4_0]>O;U^@JH@V5%Z);L9'\9K7""2/'"WY4 M!.8B-'F-S>]N&5+K,.;'=[D,%%,>?8[)@`;XP7:\C%G3W?99/@*[!2;.<'KK M[1BI/G@D^<4+`/` M%*$GIHEE&;_'$8D3Q"V!1K?F?;[=AICE/*"=?6H@SX/`]OLV+$`O/D=>'K`382]AKT*N M/$)]0$?=V>X^]WTZ'EGEX>5J%2>T/Y:MX\!TEALM,]SBI+[CI`Q4$#.);TIR M@=FE6A=P+I7T>:3TV7)2\UG?-,49Y5!:F8,PMR=%&VX1%).L'0_9U^4*)Y0/ MA.P]JSH^EA>3?O!D\CZ,T#DE0MXE4,VV3 MV)\WJV)?J!?>TV]X8V6E[P9BGQO4,.#J%IT@Y"M3$$S9#-K"VV"%ZF!FOV^* M$HDTZV43V#[B')OK7JR-E+'@IAY_\!A_`6!Q1*)*%E)LL[W/+/#NYYF7DI3- MKC1-DJWU?GT>:*8ID+J!3S6!1".6+GC!N_3F^]E[NMR(!R,N:!&Z^ZQR(R\M M.*/!'I9GI?&5FO!>?`/;LZXU64GE+]?G&EB5$OE+G]>:^I`+`)KCZ+4.?C*# MYT47DQ=@F#SWMB3S0O)O')2S-+?4VLQJ5F!=2]S!\63W[2%<79)6P-84.Y,( M4[59"_::!KX_7^,-\;T0;=E3!MH$L=]GC:.4/&&Q)>Y#G&#R&(D[I_W=0^)% MJ><773O^5R@Z>L$_\S1C%I_A%2WSX#W?XH3$`17#,V&6&3&-,]=&'1SBO/U7 MMA\M+-B@W<;:,0JPW;;F1?"^0&$F\@L[45:;AKS*MA.VHS;,>9:XS'O&?!3V M'R_>O?ON)9\A^H\7IW_ZT\L31'VVQ6PO/`YWMD-;UY_4DXX$+)EE1Q>&QMT[ M-;A())L*&5)5]@-!7XT/1V].:I.,9?OS/^'L9L4"7)SP^C>VX/?EUCX`@Z=: MZC2C8=ROPO")FB`8/UFUV0@PQR/@$4'D8VY9:3`-ML$W->=DH:-O:B"!-N0+ M@PSKGR/:.>7#X)\]$C'_W407M/_ZY+%.8+I(2$I-NX#(/L-8 MIX,[V$M0B>_3E4&$^#G:S4;YF7X!#_3\X/*:2F+A`@65)6A5'0S@%[BRD5QC M2/?VY/L__1%F=1_,4<<2+;["0&$K1APL/#@9&0X;%&#'@BS%4D0?W?']Z&:S MIO0H=(>38\[8(]=>`6V62"0`PEUN'SANV1'FE,\TIH4>,'Q>$V])0IZ[P\[Z MY+Y"=_`YYHP]?.X5T%I4E)>>"Z0`!N!^.PWM&PEKA7"P;5XN;QJMK8OLW0%IOPOVL=F]WUX+DJW" MD$CL6F4*@%3/JXPJHOW7)=SD%F./EZY%E_WR>4M[\,8W/$AUNH-)!9?L85-6 M1ANC`J^0<&8CE!:<`ND\2 M++@'[#44@%\(F+]$6.CB4]_:*YE*#IJ],&G<0=)U1@T_30X`?//+-D[$R1W+ M^\*'E;L3"'24 M+J)@X?M)[H4V#L0/:76"&>IN:5)BH)1.XS@H!J9E'+,4O%GD6G"`FM.1H(>[ M:8WX$=$/<7*;Q#[&0?J!OM)JU<#>]3ZZEK@"^!GNZY!`1Y(F,?1$@Y%%NT:& M^I4JU\(8\N"!!09)U^P\H+C-L^TSQE.@PYB2(4á+>3_#5 MG`#P$"]\VI]/\%F>DHCUW,567W;%2/%+8"$@*)GA5("8X#A9P%`1,R6`J,F% M#2C*=0$/,*5"RH_-DD0B*].4D*+K-H@08]-MTI##E:2$GWZ*5VA9F`$VR;57 MT=ZSX38C3;\1;L895:<-1IE>(;-BS(!40Q%FN![@\>66FKCV4K$;?%OH/A%9 M"T[XI!(K(A/T8H6OA_G$1^BR^D\6#O:AM;DX2:ECC' M'7WW]7%'0=)4[BB)AN>.:HW@ES_9AO($^Y@\40+1;EA*+6$=L%AZ?U(Q'P:U MTK_O@3JGLETJ-?2Z2IQ>UXS0I"XWDQ1-0<8HT+'6#."WK1Y7"?EJ7K*;R+7S716Y4"`V?+ M#M"T0>)@D&8K)JG@S"8+N()9G'GA]5@M)_)$'A?.=@]4RN*9&";0J'97F*7I MI@[SQDJK'GI2%34+O7H:;!Q[4C7J??D@XD\B^BBJGD5G.\2>1K^RYZ'6@N5V MF;XQ>D2QVZ09NQ5ZN*!FZS4H":Q%&[,7O(?UP)H$R+U/RIZ:V33:\U2SU9SB M+M"`0)MM&_N<5-2['1SZ':44(AK%00)%2Y[A<-&UW<2P;`#_/YDFP(&`[S[@ M)P(="N`V@&TN4ZR%-K#C(R,M(+R/NJ-&*ZW?$PXN\!,.J:J`5N]S%)1_52L] M=SC%R1/^:TZ-X$ND#^Q0N=G@,-TL5X('E&,[P66R6,W@,T,/6'":5U?PX%7H M0H6R';J*5G&R$=<>B20'Z%>N'VJL^D12*OM#G%S$^3);Y6&Q6]KP2+5?K3/D M4G1,ESQ]Q73)T2\'#OR#MIKH:@J-B&(:!85.Y!5*(0!->9-D.`EWU97O#0+5 M=[Y;&';I6N($[.>YK\D$34DZY-`6#<.7*34"IU!E!*JL:#41+SY'7AZ0#`@S_7.G!D#T]Z1GPB>X*1I%.^,M\2"WLVJ^,'P`K22>D>HK^VH=A@8+ZZZ M!JTL:P[F=5786(56MJH[M&>'D,O%YWB%RE_AUJ'W++LF$;[*\,8J>6JE;E*F MSRF#1*D*Z;68_5*@VLQ!.TU/5O%C]4PEXCJA0)PEQ*>-$$^U$_%_V/SXDQ>R M%FB1G7M)LB/1XR_L"CBSR-:RQ!6XSW!?AP,ZDC2)H2<:C"W:-3)!H<((Q.XT M@*$,'?5'.+CTDH@:GRY\/]_D(>O(76`Z)"-FQTJCRATAAJ:3VEP8*ZP'_W%I M4(A7LML`R(5>A`O%)F!N/!5_CT(GX3R:0+VWWUL:#IV'2J<_8$>-Y/)' MT`SZ=_@)1SFVD39_3Y4C,!YT0!O`[4?U(FZW+%1\E=AD()H*+2!;LTIA[%00 MOT*"Y;".H_1O)%OS0W550J%[_%AFV_4V^)*O3EL`Z$3#G((SB'-EX)\F>`I5 MIFJ")=:,^H+3\"KB1T.Y.I04!D)04AS.XRFMSW;W^3(E`?&2W4W"QB;93B2Y MQ]CJ8O9TFYP@(I1+FQR<+%.'?C.4P#!O7BW!22=)G'6"KE_?OD9%7B\D$GNA M,K,7["(X\T9:!*.?XSA(S6Y@EJISAE`CCNARI?NX+@WVR\,A7&J;@45&ECXD MXR>>P5J*TG1[2'02A-RH8>#-P)PAN!E#FCC9U-O59FN]?Z@+NC]6 MVGZ/DR?B8XMQOZG1.=;UNZ./A(T24\G8$@%/RJZ%X.0L%?"C%@D=/7@A#$[] M-0YRUET[*VZ':%P:D9[M&G^9/ERA;8H;R)[GP!;D-45I<4%;-A!)IM0)G#VE M;M14#GDDHJ[F^9H:C*\BGE?J#F6SM\(G79L<(]8\E\H9 MIBES&M6TE4!S;DHMPR.1`4Z''5G"TLXVUK]C.6L0TFD%Q0IXH29XH ML=,LR?G4]<\>B5BBJ*OH/O,RP?)5==KC%B?\M`=%AFWHP]CJ'%],O((^DH'H MFLI,(.7P=(;SBH$Y.YQYSXB9@UXP@WC.PMIDU+#91(1@,Y)?2!C:&[&U-3K& MUB%WR#G7*C&-.1T1T/C?MQ!^RJ%0QC::E^H,G":OZ]2;T<(>CD=,<`S86@Z3 M(WU8Q#3HC\F$YH)"'4PLRQ0I4&[K%"AU@D`C_&AN:+A\SG`2>>%YGF;Q!BEZS5/0BI[4]UDPRS#$N`3A7SK`I@J?Q;IHF:#9.KB\X1^6'W9<[]#.. M'Q-ONR8^6B38*QHU0Q."Q>:B.[R-$[;9J&'+V:[XT1Y5U:UQC)]3W2@GI;*T M:4S4$`]-/[V:@7/N*@HHUY,=*O?4.4`NJS,>>A8=(\FT9B^T)!HDF[F9"/T: M&E@<%AM**QM,3"K;:.$_)ORO^EN)C#Z'RT MW!?\V[0VA25_3?A9!V$F,XLZZ?(9)SY)\6U"?'S'O'=H]L\T_"A"`NC+T8D3 M\Q1#!H^YEMB)*`#^,A9F;O(LS;PH*#>5M>X/^*6'N)V2TUDW;X8<,I(+07'N]@=F"(2(7$PSPR(_X;)XSK#P>() M)]XC_I2SU`=%7$@/L!U/QQ['@#_=E7)*:,B;1A8M!=`TTJT=.,%*`U!A@1C! MMAL8N)DZ,0EX$6\\$IDD4DN/&P1IFR1!?/,!Y:FF_4(3T+@GQ.X\SI[Z:K+X M5_$E3+`7,NMU52^TA4.)3IH2"4SWRVA"MD?`C)BJ)M@[`I>+,8+W/V=&N^/V_"7#=X9OY%M'AI0)WR`,24[AE4 M-VZ2E6&/J5J\5]E]D4[=?@$Y\()=1S*]`\V`M0X',\C7,![+9FF;%\KFJX:. M9(`6'2Z0S:]$?QPK)MT;FT>X=,3%(R&?QRP>Y3JKNUP)Y#:RZ=7?K_R!^F3S MK#WV**;X&H"B6)\V"U%L4/5!HIB:18Y'L<%*@$0Q>0ASHRNV7WLK6V74[*\PM@R^&',1IJWV<'&F:X>+T4;B*_"8(_HC\:H354Y0R+2C MD&EV+JJ4F\<:>X&+V'DL`6:@!E]?K%%^7<;"3K\%!XM`0R8Y&(Q&/&BL+]3H M^YR@E-ON;#AJ["0]TG`DJ<'7&XY&7Y?Q<+1OP<'#D? MM]MC''-US?[Z`L_PBS$6;3IJ#Q9B]NQP,*[(?&5OS)4S[:;'7-;C@;,%*O0$HC(^^.4S@&T5I%3TZ0X5+7< MH9X;+W:/X` M1_S$3>Z%[#Z-KR=@]M?POV'L5'W=APNCO1:Z&U$'3#[&X#K\!@X49Y/2*-H[ M%5;1'T.R9_B11*Q>9U[([DHYFK@[MYI?7_"%??'&(O!,,P\6 MAF?;[6`LAG@7=J;"CZWC.^K9H^_XSJCA?\/8>_".[W0+W8VXQ]7QG?D&#A1G MS79\R6-$5L1G-SGY?IQ'['3V;1P2G^#42K(*-0/<"%A3G-6*)TH"M.BN*!&( MC>KV@Y/E(Z9L#]B:6JT:K>($96N,;JGM:P]HD:*\R_*LN,6\S!Q@^@CKH%XW M"*#AFA;NA\HI'ZT:%3(#V.JRK1QW&C7G??4(*I\I,UQ`GIXLE?#4J$6B5%LT MV-/I%@5&7"*%?[>,-O2E`@!@/RS7*N2EIKSGW[+@+\[?&8"X6`!GOZ3>K$<>`VB=$'EO^1 M=F.B@&TNY*,B:2*%U$2#LTFY1E;;EZ8M2!@#3"D^(%_'88"35`Q.[!)I M0+]K]%%V50]I^LM/I,J00'""C%AODQ9"/2@1C%\7UE;D%K0+FP;`JW\!6*9[(G:['T+'3V;`2GOR81[PS1<)'[EG64*6><8OV8L_T3?.M@K%8?O>U>3ACKKT>=S-,=^!3G-F9OAY4[&CS/>"<]N69"JP M[-EKJ$\+?%>BM!Z6;TQ4ML%AC&O>GJ@J8S[R3=ZDJ%4+0WPPPP*K<'<5UUH` MGH=4?[1\R2MAJD@$R;$W`?=T,3VI*G56"<941>M(;K#+3V&07?=!6*RL,< M0A?(.FFK#N*8L"TT%MK<0Z/4#;UH%$_K!%5I<9CIRS[+S$W\5MCDW8@3A"=/ M!(^X94[?RI9;FE.T7<]/5LR,97X)? M^+0OF[!,"&DF3D/;"FU]ZMV+=6J.Z@U^/<4G1\->>0:P/F2[8?#S.\SB;(T3 M,\BWBG-74:V%X7F(-8=/.Z'8RY!/"?"?DYND/2^`M=:@7OA1>"'"CVR3:T]# M73H#O3UY^\./)S^>GC:;*O;S1PK/-7IW>H(H2=Z><#;3A[^C#W__8_?A"^SS M[GKY_"D(Y>FC-ZL[G.+DR?PURS)M;I!^U`TMUN\_K7K$M*_H#)"/2;1QK+3/ MB/?L!W2S0L5/H+?S_H+7Q`]Q:GSNHZ/("<1V;=I':?L)58#*2NF#4B+%*AXE M^M\O\BS>Q$M"O^:!-DMR_[<4=!+D;UZ2>"Q_0!34H-,I4Q8)TU/3J0'\3'5KQ4;HYW>KP^XTZ"3[$Q>,79`PI]^)B8)& M@L!%\,\\S=CLN4F:3+3(#=J`N+-%HVD2M6@U5040S6;4$)QVBS3--SBH$_G& M*_B#%M(:WZSZZFR;;`.6N$LR9?>-DJM?TFQ2#8DV2*:1&L&3J,C2&@BMY6BY MD=+5((OVZGCFI:0+2PLB^CG61<3/4)Q:S=WLL:71Z)$O;4!DMA56H898LS4#Q^9IJHW_3O^@'ED6?_O%_ M`5!+`P04````"``3,$Q!7Y6''S46``#580$`%``<`'1T:2TR,#$R,#,S,5]P M&UL550)``-%ZG=01>IW4'5X"P`!!"4.```$.0$``.U=6Y/;N-%]=Y7_ M@S)Y2:J^N7JS6;OL3G1R,,#482ZALP\'83`] M_.7@'[^^?O7^3X>'KU^-T8I1MG@>C#CV,0U0('XUN"/TNS_PQ#\GR,<#^0]W M(#[_]\7]W<`/$'41=P??8A^#LZ/3H]>O+CE&@?C:Y'GP]6*!`DY6@XWU*^R3 M&<5\\.;HY.C-T=E/;WX>_.7LY.3MX__/5H,!!VF$#A!(.G MIZ>CO1IRYH1.W0O[H\/3D\/1T2DZ3)KU\- M!H)&ZG\XF`?!\MWQL82SFG#OB/'9L?#]YCCY[L'FR^]6/MGYP=.;Y.NGQ__^ M?/?@S/$"'1(J*71V?BB-Y?WT].W;M\?17^-O^^2='UFY8T[45Q^BSP>#2IB# M^'LEWY3_=9A\_5!^="B(>G-ZM/+=^,<'O\K_?\^9A^_Q=!#A>A<\+_&'`Y\L MEAY>@XG_,.=X^N$@"$C432=O8DM_%AWL,X^X4BT7R)-,/,PQ#OSUCZ7UK_>W M&S8"''#Q74>*X%C^\;C8PN"X!L(\0CS.8U\4SZ2;PTBL4C<_1XU8?WR')M@K MP)TE^.V.P?B7M?"6,OH@0A@O1"3[P^EPB7DDDGK4%I@R@_F*.:&T?4[=:QJ0 MX/F63AE?1#Z4T98:,8/S`OE$M#\]/`IO#V(T(U/B(.';<5@HG-/92!#G$*Q. M=AW;P(H)YIA?LL62XSFF/GG$M^+1L0>+#=2,F?N_\-_2`ROA$_(!QV7$WA(HN)<'2^>3.48/T@2M/AOGDP01,+N'\X06OZV:MO M'"^C$?W0F1//S1B9=>D%&LJ-=TTF7,Z` M$H]X[BHFWPX62"8>_H*#=0L@\P]UM_78+G708]4K$=>6Q)7`K?7\!D;/M_11 M.&/\67@&U&^)FWK4[1CLL3YSB='38X"YC^^,B3(7T5J$/\&(\`IS(?\@6I`6 M8**-"KEF]PF[L\WZ(H0LM1S7H[/"18^EJTA>JV)6Q+B6]]^@Y!T3,$:K&*R5 ME$'=:UUJB^WW6M75M+4LZ6J`:SW_#)LS$.R/.%MB'CQ_PIY[P_B#2,WAE5W' M?[-G8;FG'JM=C\JV\F0]E&OQ_]VL^(.`_#;B>(F(>[U:8NIC/]F22U!'3ZC71?>3,AUP\4W;:F%3Y MW1)O_1>U!J4=T'A%=\"/MN=AP!9L0KPHZ1_ST/FN,>]2^'5CBE(^Q&@0Q#[Z MK]-*^J!G68WXA]U1D]QQ]?V080%E71%@AG,[ M^VA#X@E(']%FE>PA=!SL^]/0NYY.&0_B"GSHQ*`!#"//)BW__8^&1K1W))VH MA1UVUTZ>3I`/#FGME@I<,]%"'SIVU+T:X;W,W?Y$A@JI'0D$%:BPNWN%:*&E MK^78"-D5'OK!5,=>KQPOE+NQ%D15PWUM9I5\]5N,6G2"EZ[,H(3>R%/S5'C+RC?=;P^6$M3@^EP.#V965 MN]1C.7],.5Q4EDC+Y(R]Z5RR M>VJKGHU;D54I:;!C5-+:.X(FQ",!B8JZ'@+F?)\S3WCTY9I4\&QA6:@FA$9W MERG[[)!T&UXBITUSR]?+:>.%G5VEX-B[?4[9:2[3J@PF`T^)MPZ%0=WA(C\4 M+-]C9[!+[*RJ)3?5C-"SO*8F`4%=*_,P?>^%Z5LQD]E+>:TJ[WL78OOC&*!BK33;TFQDHDK.30S[\_W MU$T=UUZ&*:>S*TLPY2BMU72D<-NNZE!Q;83K2I_[%0#*%'F.@,AN3:N&ACF6\PL"T&VJU:_@9Q MT;@+(!-Y\#ZTL^$;L6G[6:+LU,@P5>)M/^)$@]:./#D4D%J;W=J9*M@2^Q]! MYR8EKC<#-M,;&8D#G=]OI7BG6;F.+KW]*-0QH/CVRG,,=HF=5:!+D6DQ&L$` M?^=>N:O"-;1J%E]8[I"<:PFXD"K`[:0:-&D M%N.P2X6I(I_D6I+X%1%L(?#/,?6C-T,Y;('OF"_7D(;3,5I!CLB-D#09-#0= M]ST4ZA+=[LA>$S3L6N$]#A"AV+U&7"YC^CN7_$R)0R!GEMK.&]"OX*OO8:%! M9ZN1H($3=L7P)52KRRCF&,VQW7]:+:2JU6&V$!7L8MU+8"*YB6]+&"CYB&.'5;1]/EC(P]R,6+4E>&V6A]%%+4`%/H"Z"L6)=<.QN#\BW6_MJW MO"VPL%K54');[:XPIP-PMJ9%K7UA/F#^2!QL49O% M'AMQF#;;?X7FD=2R2/,@P>Y)I[W;TZ=A7>Z''FW>M:_*JIU-YDOF!\/IVJV% MY%+%7YTD*-]NAY2IGV:64]5.KEF."7:\C'U'R<0#>\&V>9$6>2J,[%QR=IG; MVNR0-)5B\H4P7](#^`37HM9.FAE[3=(&<#46.&K"V,9D[[7X@IQVI?@"#NS` M>$O]D"/JX'OLL$?,":@BX92+T5# MU$6.PZ//<\57<&:YOEE]^O2\]5![]2F%OD7(4)]DA`Y4.GB[6"+"XVM^Y0T: M=^01N_'-UI^PY]XP_M6'K!^OX[_F8*+DJ8>14(_*MK(&/930;Q!/`;6U$&`P M]THL]EBT^=1`KTMI<)M1(E!)8/3.Y!%G4]!2[6(ONNLC:4L=4I_^PE,>)9#J M4^34SH+H1TPQ1YY\YZ^[()1(+/)NP^O5$E/0Q[Z>YSJK=U4>^JU:1?K:63A5 M10>.&9H ME"WQVFM)J=`)F[!%'K\PRN)Z0%GJ*QL!/]AH.:X3(!4.>JT;1?)@CV(WXS\C M;\/G/^2JVHCC`*U(Y-4303;!4R:X(+XL;"=B3N2R;1&L\O*GEM5>BJPV=XT7 M)&%/%<0,C-%J+<$+D=[!SE/5/-9[^N=;[J7@5.EJ*]$J1[46[5M(TQE'GQA,M_7['3O09@5P_7XT#FP/(@ZLLUI:@`+L[4S0GY[8B/JKU&-WBS^Y MFV,7]SU>RN;0V;7X`>A).2B,NKUM#L<>A;*)[K#_N#7?AB1.@>K)XE5N"1@P MT`J=U!D74\9Z+?<<4EI\VN2@290'5#^6O4_AEHK`V,;/'5D0,9]5GP#DEM=!VJ`.XDAH&W#'1R`X5'FIPZCN_9Z+>I\:EH< MR?,!)4($VN)+[AX;8?XP%V1?()\X%@[VZ/BM0V:Y_5X+5XVZ=E:LU+`EF@;: M*:R>@`MX$;((8ZLK4F5("FNO2EE67X;8]=VAF-`:'+36E/+IABYG!NFO;#"U MOQS43E35QV2ROW10[%VDU>F"#L9]B`BRJGKA-K+ M(<+6R?X+D]E<3+;/'T5YSV( MB'I4`QZJ`>BF3/!8FJ1?$2^4$.U/T\L]FY@Q9CUT*!":3]6+Z.O&9+T(73+# M`*H#59KXK+%U8L)>@D5Y[,EPK34)W/'?H?C0'"QT)^ZYM-M.K(SU6R>G[ZU$ M61-49OM-#\D>1EZ]KNAD#-9KBMWI_!J"_?S-,/-%7O8B0JHH[(CZJV"V,KU/ MQUAZ\F1_@J^(I&DOZ'K?BPBI2[G%J;ZA[M*;[EN[:?^*.6$TP:-N7(1X2Z>, M+R(']>[8=S'Y+38U%H`NQ'>_5\:L+R#-V..Q^&TW2S,_D=T7 M?W2/9]'9:!I\00M<=Q3;HLK8,]OD4N.&VMW:,)+7LZFQHI(%H,%`E4'8Z=BV M]9<"&D?>K0CQU3]Q=9&\GL+*K>L1E+75)XU!\@`[59!MN`RY).)&S&"0]Q^, M^#5UK\2(;TPLB@Y4>2HTUP_)V&(#-A/?-O1?V//^2=D3?<#(9Q2[M[X?XNS/ MF@XU:E[T0JW(9C]T9)\7V-VG;9N^,2\4*/GS#?'$_-6PDLJMZS&5M=4GY4#R MD%&*X<++U(,W'OPV9Z+DWE-H6C!*3C0?\ODF^R0?>ZQDQ&1X6W#;HDB[E^+1 M.6/<=*9<9EN/I%U+?5(,%`<9?1B^7V6+?Q1./.+<>`Q5ET#HJ:/8LAXO:3M] M4@9$^S.J,'S32FH<9(L%H]%K,O77G34?1.JN-`?>,L-]$E([#&6D9OA^%-FZ M9,5U.\N[$9^82W34[*M25F2M'TJRPT5V`=#P]1HO&S+"G#`74C;%'NJ1E;;7 M1^E`\I&5#\`"F6IWM?8!%X7/AS(VTYR%S>4R9 M554F=FWT0P#FVYV5`,#R;B*Y>-PQO2F@8ETW.'9M]4,:\#QDI0*P;KO1YA7V M'4XBB^8'C;3Q?G1N*2^*Q]*ME77((R;^<#I*\TG=!S*C9$H<1(-SQV&AK'&< MC9B89\MW>S6[4TI:V9)GX7Q)D<>&Y6@7H4\H]GTQ2YP0&I=^"NJB>X%'(7?F MR,?#:?*M,4?4%UZC,NU=0(!--X>Q`Z&GIZ!T\9CYKE(KX6@SBNM%J;P<^0L+ ML#]F-X(IZA#D;<[V^'F#15G\YMXP7<]\TWO@^0S1]>O;+D6_BFYUD\$N[6\X MS<$ER[P]YH<RLP;2J#/G=]#XA/9&8FW5&VYSN2R>:*LCJ7S M8:@NC+Q46;]3]NBQJ1C.5SA`Q&LX'\XA/%Y?B#X0=(ITYCXJR1.04E^R,'%N M#*W)VVTP=V2?SL3$+'YC5.)4?50KL=&!Z`42P.85-]4$-CY5"'NN/(>8^)VO M24/6N_3(GX\0@3SAJHMDO]75M'\,/"B`SDXKMNB.H`GQQ)^Q?,N&K%_L@/CR M0/W0H6*O&9"DX;TX.81?,,[9DSQB^E5D,/P"T>\BO1'C^:5\5UGPU9?YR$U( MW4S+U9^0M3WLM[*,D&_JZ6IXYTZV+;FK_EZDM.?+I9ADQZ\9J=-F=;$9]=H! M`1H,T41T(!W3T31/MO=RCN@,W])S2D-Y_''GG;^[K\!)OOH-<2(_25.EKD%3 M#O=3?J:[PY3R[*5[R=1^Q(F#S[W(C.S8A3R<\K]U0T7+B?@W\/="F\'7`:FV MDP0VZ$O8MXS?$$H"?$<>L9M%(")V&GIW9(H_BR\MP@6@O+1@=%M%C<,V+:5: MW0._^@FK-K3JA-K6,'ZHK;Q[NK>$(M.'&T3X-^2%>#OUCAMR2Z]7CN!P.+U@ M['OT%?643)>)Z(M9!:WOM0@[3?"C36 M8Z84:?C@K^::8JI44/[9\F1`"=$?5H]:_:5V8+@S=5M&=IY?UME8V%,NBN_&%#]8RHJ13N0FQ>CV4'.U>^C' M*N->K3("ZTEC_1#H(NP?TZ4^Z@9X(M25>Z*C%-M;G[SX.'KX1'PA:.(@+Z=& M=';:;'):0B'\)%7!N=D(OEXYT7ZZW#U/>;/7 MQ"(`'8C7VHHHB<@JO@$K7G(0I"M]-@$UG&[?*"30KR]YQNX5SG]U:7ZYBPEO M?=>`<=H[6M;2I)UC(2+\F=%@KI$*F7#V1Q97'NFFM%4Q]IPY$0A).*(`%0%ONK^\")"5*!&^RFH0Y M?$DHYNQ^QV%T2\,DOB[F''HF0E+/3O5Z[NX<(<[A+V?1T+U"3UKN]7]Z_ M?G7RKU;K]:L17G#&Y\]HC"5Q$6?H]_/[&R059BX6+OHME(/Z[5[[]:L+0;`" MLO$S>CB?8R7H`BTE7!))IXP(-&AWVX-V?W]PB-[TN]VC5O>PU>VC7O^X]^ZG M-D(@AS.%'86>GI[:P3@4U';X7%_QGP6=SA1ZX_R$@+O?ZG=[_=7M*'/:/Z,S MST/WFDRB>R*)>"3NZU=W@KN!$UJAF5J];JO70[V#XV[_>/_MZU>MEK9;.C,R MQZ]?(02.8O)T;Z:4?]SI:&6>!FTNIAVX;Z_S^Z>;H2'=6](>+\;"HVL<^DS, M,^A0ICWGD`2+1]F7'`Y]6?L^>9,42Z16[^CHJ&.N)JB56BFDB!(`D*-]V=$N MZ`X&O00MXXP%<[LVKA(=]>R3#A"U@(H(ZB19B_D2/`J+*5&?\9Q('SNDA(+$ M(W/"U`[]&6"/3BAQ#056\`",`T76:`*VHGJOR4XP8UQA!4^M M^:W/^#YE$Q[]A!/:A<>">V0$BL=G$=)G'NZO[=KJBQUX<"7WJ*M'P3GV--3# M&2%*[JVD4/=T+YON_8HP5,,E$\JH41>>]H-N%[70$/0W[H#CI"@4R4*AL)/. MIH1-X0$,ZEOVWAS[`D8*"SUS`R!(/## M*('X!"75:`"S`O:)J!EW;R=GCL,#IF"B@B$^FI&[0#BS.#9NC]X=%D`P(XJ" M7PJA[*6@#-736*X41!,N$,A$L8X-M(4!KR$O`I=:YLAOFP1=C\U&&^5^]C!'0;S M.1;/MY,AE-Q0_#@8!NI2PAW@[E!2%&2/N@?;Y3H-J`6@C@1F,E3W=O+Q;O@K ME8H+/=X^4`8CD6)O-2N.^,/PDGL>%ILHGSE_!E0:[24$3@#*Y]'/XC3V8!/: MA%(:7U`+0K#3_K=$*_704K]DGJ0X>F@/VRC2L@%]IZ"'8VD#^AO.IB.B^QQC M/0.;TN:<"\&?8$"6&-C_'/KQX&_&?D:*1>!P3J5NFP)6,7AG4A)U#Y.N,&Z] M'7MT:BV`JO/G/PR'^^GFQ,8]$(:LS-P%F=N@U7U0XD8-X%;`KR!(J^<-%*.3 M1=`,4M"$C(VK,[H)\-2&"2>,"_T6`9Y>PDRNLYG]9E,6@9+.BA+2S%A9D]=@ M9<7J5^).B7:4P$ZJ/[YQL0B1=#/`"$!+"0T&5@RNF0L%FG@>DFD\%#X2/A78 MGU$GN_0OS5:`V[OTS!.+1K'L!KFR[S``A?QJ;QW$;23DX_G.\IHC(2]9,<82 MT9OXJ$D7=P:TO27P`D%-F^#;8)]3W]LQ+L%0@&7O;:HR3`HUV4U2[!)#U&M0 MW!;%?F48^\4X'FZ)8[_!T8YCLN5B'WXVB@*>ZF66"76HE[800I-ZR>_)M$K[)*%]VP@+Z[,K,!:"`K@V[8N M:X#::5EF17-;*060[[`H:YZ"\C69%6(K20%^;]/XI2JR!ICB6L`*R-JE(B#2 M2R3B.J#Q_Y:=8BLHQ?1%L]Q^U6Y_`V"5"L&*6@91`53E:KC_'WCT/WI=[#V9 M(+/D]5@O,CW=DW3N>\GE)HNEE)Q5M@:]33]$XE.RL'!2XE(K<$$:]XE0D+YW M8EU3DF:"3$[WE**M>*WK'Z!$>S'W4J2**GW+M=)!*RE_1MCS]E#GG_?/!MK? MQ#V@0YY[+E8J?FWO>'A,O&_F%[A[GE]NM')6CYQTDJN?X=?ZZN@3<`@7*J1E MJ?7:!2O<$0H7T]]PQXC,X=._6C%S2Y]J]?JM0:^]D&ZL;15E,I>KE],IR?XY MY&Z9O0KTM@&'+U?J!0J]1)NDSP_,+U=50RKFTO<_J'#G"99C(R.0+6V'U,O[ M>ZUNKQ4M\,_4P-P]R3[%V#?<'>(IN1386@FLZA$)D_B4/W9<0JNIM`)R/\K=D1'H!B+Y]34&&;J-!7J#,K%^ MU/.T*M')`E.7I3T4]NZJKEG8Y?/,67?)XB>9UKO M=QYFTF9:YO7:6"@ICE]FV`S,NEP;^P+%YQPB*-'=RI$(G"\;02>;X"L-LO#Z M.-P.`3Q`QG2;\;=Z(_C`7"+.,?L"M3>YG5P(XE+U(/4.#1\"YB;BS`67ZS'H MA4+^,8]M/!:5_!)(L$!*G&@R^X*;!4.@(37;,7D<"**]W+1@Q7VS(\6Z_QAV_1X]?8(9='5@_D05UN"7PYE'4)?9>S#";DFMV!HIB[YHI`GBI MJX5/F"1GB3$RXC'I;UA0?28FO@^$#G%$IN&&^Y5*]9 M2J]:YFRHN//E-^P%Q/;HYY'4YMDW6_[I"/>1<_<)..V6YA'5S]8[+!0C0L;? M/EW#L\(4?23ZBAK$GO^2K0'W38 MX$Q?J`V01G7,/,H(GZQ/!PG;K`0UF[(^8"I,Y:-WX#1=#M=,S/*:03H#Z?+M MY)SSL#A:<\$6C#6;L#YX`75E3DF50U"7)SW<(/Z&2WE'Q'"&!;%$JP*BF@2J MT(H17EC?@&9=K8UQX:>R,OI2UO+&,Y>D-F:NVFK)"FN;5PD;SMFYX"@$P/@' MC^@&P[N`"!NV2?8MJM7=+AFP3TWNH5_11H8#:N\CRIP0J M^JA80NV=M+:#=^[VW25]5EE@35QX.YG(&1+$%8%YOC=V(SZF=V/?)I:M;XN`N3$+ZE4:,.ZB>49ZE40@&$*+U:? M2HW)A.O'13IF^_*`N'SSK[`M/5*5L6:]K?!/Q9J>,U2]$+]R9K!RM+4)=-&W M7[X.9%B0$.4\A+$M3WRQF)ID.FD[EY_,E?1+%GU-';#\^+*4^5G4-3'^/P%, M^41XS\N,/;'[_0/#`3JP7,]E22.[UJPFC3LX3. MDL1UB9V9YO2KV-[_L6P?5+%]\&/9OE_%]OT?R_:#*K8?U-+V(6&4"Z;;.UA- MZ"/Q.66*0>T7U3IKQI>EKEFA:#=+TH4DCX25=X2=XX=PQE]$\&I/A9VCSLX` M>(UEVD1]7.2*7/H?P1%*?PM[A^''G\M%)\D/0#.6KFS% M6C>_O$TMQZG@F8K,-?--K_<"WU1EKHUON(Z4RY4DZ]$TXV*]WE\\V%ZP/GS? M[U1/.N%.-G#X-U!+`0(>`Q0````(`!,P3$$::P6C.!4``,!_```0`!@````` M``$```"D@0````!T=&DM,C`Q,C`S,S$N>&UL550%``-%ZG=0=7@+``$$)0X` M``0Y`0``4$L!`AX#%`````@`$S!,03QF+N'3"@``CI\``!0`&````````0`` M`*2!@A4``'1T:2TR,#$R,#,S,5]C86PN>&UL550%``-%ZG=0=7@+``$$)0X` M``0Y`0``4$L!`AX#%`````@`$S!,095G'>1O!0```3H``!0`&````````0`` M`*2!HR```'1T:2TR,#$R,#,S,5]D968N>&UL550%``-%ZG=0=7@+``$$)0X` M``0Y`0``4$L!`AX#%`````@`$S!,076:[N+E9```KJ0%`!0`&````````0`` M`*2!8"8``'1T:2TR,#$R,#,S,5]L86(N>&UL550%``-%ZG=0=7@+``$$)0X` M``0Y`0``4$L!`AX#%`````@`$S!,05^5AQ\U%@``U6$!`!0`&````````0`` M`*2!DXL``'1T:2TR,#$R,#,S,5]P&UL550%``-%ZG=0=7@+``$$)0X` M``0Y`0``4$L!`AX#%`````@`$S!,0>E;C(AR#0``B8\``!``&````````0`` M`*2!%J(``'1T:2TR,#$R,#,S,2YX`L``00E#@``!#D! 8``!02P4&``````8`!@`4`@``TJ\````` ` end XML 19 Show.js IDEA: XBRL DOCUMENT /** * Rivet Software Inc. * * @copyright Copyright (c) 2006-2011 Rivet Software, Inc. All rights reserved. * Version 2.1.0.1 * */ var moreDialog = null; var Show = { Default:'raw', more:function( obj ){ var bClosed = false; if( moreDialog != null ) { try { bClosed = moreDialog.closed; } catch(e) { //Per article at http://support.microsoft.com/kb/244375 there is a problem with the WebBrowser control // that somtimes causes it to throw when checking the closed property on a child window that has been //closed. So if the exception occurs we assume the window is closed and move on from there. bClosed = true; } if( !bClosed ){ moreDialog.close(); } } obj = obj.parentNode.getElementsByTagName( 'pre' )[0]; var hasHtmlTag = false; var objHtml = ''; var raw = ''; //Check for raw HTML var nodes = obj.getElementsByTagName( '*' ); if( nodes.length ){ objHtml = obj.innerHTML; }else{ if( obj.innerText ){ raw = obj.innerText; }else{ raw = obj.textContent; } var matches = raw.match( /<\/?[a-zA-Z]{1}\w*[^>]*>/g ); if( matches && matches.length ){ objHtml = raw; //If there is an html node it will be 1st or 2nd, // but we can check a little further. var n = Math.min( 5, matches.length ); for( var i = 0; i < n; i++ ){ var el = matches[ i ].toString().toLowerCase(); if( el.indexOf( '= 0 ){ hasHtmlTag = true; break; } } } } if( objHtml.length ){ var html = ''; if( hasHtmlTag ){ html = objHtml; }else{ html = ''+ "\n"+''+ "\n"+' Report Preview Details'+ "\n"+' '+ "\n"+''+ "\n"+''+ objHtml + "\n"+''+ "\n"+''; } moreDialog = window.open("","More","width=700,height=650,status=0,resizable=yes,menubar=no,toolbar=no,scrollbars=yes"); moreDialog.document.write( html ); moreDialog.document.close(); if( !hasHtmlTag ){ moreDialog.document.body.style.margin = '0.5em'; } } else { //default view logic var lines = raw.split( "\n" ); var longest = 0; if( lines.length > 0 ){ for( var p = 0; p < lines.length; p++ ){ longest = Math.max( longest, lines[p].length ); } } //Decide on the default view this.Default = longest < 120 ? 'raw' : 'formatted'; //Build formatted view var text = raw.split( "\n\n" ) >= raw.split( "\r\n\r\n" ) ? raw.split( "\n\n" ) : raw.split( "\r\n\r\n" ) ; var formatted = ''; if( text.length > 0 ){ if( text.length == 1 ){ text = raw.split( "\n" ) >= raw.split( "\r\n" ) ? raw.split( "\n" ) : raw.split( "\r\n" ) ; formatted = "

"+ text.join( "

\n" ) +"

"; }else{ for( var p = 0; p < text.length; p++ ){ formatted += "

" + text[p] + "

\n"; } } }else{ formatted = '

' + raw + '

'; } html = ''+ "\n"+''+ "\n"+' Report Preview Details'+ "\n"+' '+ "\n"+''+ "\n"+''+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+' '+ "\n"+'
'+ "\n"+' formatted: '+ ( this.Default == 'raw' ? 'as Filed' : 'with Text Wrapped' ) +''+ "\n"+'
'+ "\n"+' '+ "\n"+'
'+ "\n"+' '+ "\n"+'
'+ "\n"+''+ "\n"+''; moreDialog = window.open("","More","width=700,height=650,status=0,resizable=yes,menubar=no,toolbar=no,scrollbars=yes"); moreDialog.document.write(html); moreDialog.document.close(); this.toggle( moreDialog ); } moreDialog.document.title = 'Report Preview Details'; }, toggle:function( win, domLink ){ var domId = this.Default; var doc = win.document; var domEl = doc.getElementById( domId ); domEl.style.display = 'block'; this.Default = domId == 'raw' ? 'formatted' : 'raw'; if( domLink ){ domLink.innerHTML = this.Default == 'raw' ? 'with Text Wrapped' : 'as Filed'; } var domElOpposite = doc.getElementById( this.Default ); domElOpposite.style.display = 'none'; }, LastAR : null, showAR : function ( link, id, win ){ if( Show.LastAR ){ Show.hideAR(); } var ref = link; do { ref = ref.nextSibling; } while (ref && ref.nodeName != 'TABLE'); if (!ref || ref.nodeName != 'TABLE') { var tmp = win ? win.document.getElementById(id) : document.getElementById(id); if( tmp ){ ref = tmp.cloneNode(true); ref.id = ''; link.parentNode.appendChild(ref); } } if( ref ){ ref.style.display = 'block'; Show.LastAR = ref; } }, toggleNext : function( link ){ var ref = link; do{ ref = ref.nextSibling; }while( ref.nodeName != 'DIV' ); if( ref.style && ref.style.display && ref.style.display == 'none' ){ ref.style.display = 'block'; if( link.textContent ){ link.textContent = link.textContent.replace( '+', '-' ); }else{ link.innerText = link.innerText.replace( '+', '-' ); } }else{ ref.style.display = 'none'; if( link.textContent ){ link.textContent = link.textContent.replace( '-', '+' ); }else{ link.innerText = link.innerText.replace( '-', '+' ); } } }, hideAR : function(){ Show.LastAR.style.display = 'none'; } }
XML 20 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Pro Forma Adjustments Related To The Purchase
3 Months Ended
Mar. 31, 2012
NotesToFinancialStatementsProFormaAdjustmentsAbstract  
Pro Forma Adjustments Related To The Purchase
4.      PRO FORMA ADJUSTMENTS RELATED TO THE PURCHASE
 
The unaudited pro forma balance sheet includes the following adjustments:
 
(a)      This entry records the purchase of substantially all of the equipment assets and operations of GPS Inc. in exchange for approximately $55.5 million in cash. Approximately $1.4 million of this purchase price was applied to retire the associated notes payable of GPS Inc.  The purchased assets did not include working capital.  Such amount was funded from TETRA's available cash and from $38.0 million of borrowings under TETRA's existing bank line of credit facility. The allocation of the purchase price to the acquired assets is preliminary and subject to the potential identification of additional assets and contingencies or revisions to the fair value calculations. The preliminary allocation of this consideration to assets and liabilities includes the following:
  • Approximately $3.5 million of intangible assets separable from goodwill related to customer relationships and other intangible assets with useful lives ranging from four to fifteen years.
  • The fair value of GPS Inc. property and equipment assets was determined to be approximately $4.1 million higher than its book value at March 31, 2012.
  • Outside of the intangible assets and property and equipment assets noted, no other assets or liabilities were purchased or assumed in the transaction.
  • Goodwill of approximately $34.6 million was recorded and reflects GPS Inc.'s significant strategic value to TETRA, the existing assembled GPS Inc. workforce and the synergies with TETRA's existing businesses.
  • Approximately $0.5 million of transaction costs were incurred and expensed in conjunction with the purchase.
The unaudited pro forma statements of operations include the following adjustments:
(b)      This adjustment records the amortization of intangible assets recorded as part of the purchase based on the preliminary allocation of the purchase price and amortization periods of identified intangible assets.
(c)      This adjustment reduces interest expense to reflect the payoff of all GPS Inc. debt balances upon purchase.
(d)      This adjustment records additional interest expense related to TETRA's borrowing of $38.0 million under its existing bank line of credit facility to fund a portion of the purchase price as if the borrowing had occurred on January 1, 2011.  The interest rate used for this adjustment was equal to the actual rate of the borrowing at closing, which was 2.1971%.  A change in the variable interest rate of one eighth of one percent would change annual interest expense by $47,500.
(e)      This adjustment relates to the changes in depreciation methodology and is based on the preliminary allocation of the purchase price to the depreciable equipment assets.  The majority of the acquired equipment assets were assigned a ten year useful life by TETRA.
(f)      This adjustment records the income tax impact of the purchase, using the pro forma consolidated statutory income tax rates in effect during the applicable periods.
(g)      This adjustment eliminates non-controlling interest of GPS Inc. not present after the purchase.
XML 21 R3.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Balance Sheets (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2012
Current assets:  
Cash and cash equivalents $ 121,399
Restricted cash 5,566
Trade accounts receivable, net 164,169
Inventories 104,230
Deferred tax asset 39,727
Oil and gas properties held for sale 48
Prepaid expenses and other current assets 29,429
Total current assets 464,568
Property, plant, and equipment:  
Net property, plant, and equipment 554,889
Other assets:  
Goodwill 130,464
Patents, trademarks and other intangible assets, net 34,144
Deferred tax assets 76
Other assets 35,105
Total other assets 199,789
Total assets 1,219,246
Current liabilities:  
Trade accounts payable 47,924
Accrued liabilities 90,669
Decommissioning and other asset retirement obligations, net 94,204
Total current liabilities 232,797
Long-term debt, net 305,000
Deferred income taxes 55,329
Decommissioning and other asset retirement obligations, net 32,640
Other liabilities 17,711
Total long-term liabilities 410,680
Equity:  
Total TETRA stockholders' equity 534,478
Noncontrolling interests 41,291
Total equity 575,769
Total liabilities and equity $ 1,219,246
XML 22 R1.htm IDEA: XBRL DOCUMENT v2.4.0.6
Document And Entity Information (USD $)
3 Months Ended
Mar. 31, 2012
Oct. 03, 2012
Jun. 30, 2011
Entity Registrant Name TETRA TECHNOLOGIES INC.    
Entity Central Index Key 0000844965    
Current Fiscal Year End Date --12-31    
Entity Well Known Seasoned Issuer Yes    
Entity Voluntary Filers No    
Entity Current Reporting Status Yes    
Entity Filer Category Large Accelerated Filer    
Entity Public Float     $ 949,427,472
Entity Common Stock Shares Outstanding   78,076,537  
Document Fiscal Year Focus 2012    
Document Fiscal Period Focus Q1    
Document Type 8-K    
Amendment Flag true    
Document Period End Date Jul. 31, 2012    
Amendment Description Pro forma financial information in connection with an acquisition    
XML 23 R4.htm IDEA: XBRL DOCUMENT v2.4.0.6
Basis of Presentation
3 Months Ended
Mar. 31, 2012
NotesToFinancialStatementsBasisOfPresentationAbstract  
Basis of Presentation
1.      BASIS OF PRESENTATION
 
The accompanying unaudited pro forma balance sheet and statements of operations present the pro forma effects of the purchase. The balance sheet is presented as though the purchase occurred on March 31, 2012. The statements of operations are presented as though the purchase occurred on January 1, 2011, and include the results of operations of GPS Inc. for their fiscal year ended September 30, 2011.  The historical financial information for GPS Inc. for the fiscal year ended September 30, 2011 includes the impact of $3.65 million of nonrecurring bonus expense.
XML 24 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
Pro Forma Adjustments Related To The Purchase (Details) (USD $)
3 Months Ended
Mar. 31, 2012
Jul. 31, 2012
Pro Forma Adjustments Related to the Purchase (Details)    
Purchase price $ 55.5 $ 55.5
Debt balances of acquired entity 1.4  
Borrowings under bank line of credit used to fund acquisition cost 38  
Interest rate applicable to borrowings at closing 2.1971%  
Change in annual interest expense attributable to change in variable interest rate of one eighth of one percent 47,500  
Purchase price allocation, intangible assets 3.5 3.5
Acquired intangible assets, useful lives (minimum) 4  
Acquired intangible assets, useful lives (maximum) 15  
Fair value of acquired assets in excess of book value 4.1  
Purchase price allocation, goodwill 34.6 34.3
Transaction costs associated with acquisition $ 0.5  
XML 25 tti-20120331_def.xml IDEA: XBRL DOCUMENT XML 26 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Method of Accounting for the Purchase
3 Months Ended
Mar. 31, 2012
NotesToFinancialStatementsMethodOfAccountingAbstract  
Method of Accounting for the Purchase
2.      METHOD OF ACCOUNTING FOR THE PURCHASE
 
TETRA will account for the purchase using the purchase method of accounting for business combinations.
 
The purchase method of accounting requires that GPS Inc.'s assets and liabilities assumed by TETRA be recorded at their estimated fair values. The purchase price of GPS Inc.'s net assets will be based on the total cash value paid by TETRA, approximately $55.5 million.  At July 31, 2012, the purchase price was allocated as follows: $17.7 million to equipment and other fixed assets, $3.5 million to identified intangible assets, and $34.3 million to goodwill.  These values differ from the pro forma balance sheet values due primarily to depreciation and additional equipment assets acquired by GPS, Inc. subsequent to March 31, 2012.
XML 27 R10.htm IDEA: XBRL DOCUMENT v2.4.0.6
Translation of GPS Inc.'s Historical Financial Statements to U.S. Dollars (Detail)
3 Months Ended 12 Months Ended
Mar. 31, 2012
Dec. 31, 2011
Translation of GPS Inc.'s Historical Financial Statements to U.S. Dollars (Details)    
Currency exchange rate applicable to balance sheet as of March 31, 2012 1.0027  
Currency exchange rate applicable to statement of operations for the year ended December 31, 2011   1.0115
Currency exchange rate applicable to statement of operations for the three months ended March 31, 2012 0.9977  
XML 28 FilingSummary.xml IDEA: XBRL DOCUMENT 2.4.0.6 Html 6 85 1 false 0 0 false 4 false false R1.htm 000990 - Document - Document And Entity Information Sheet http://tetratec.com/role/DocumentAndEntityInformation Document And Entity Information false false R2.htm 001000 - Statement - Consolidated Statements of Operations Sheet http://tetratec.com/role/ConsolidatedStatementsOfOperations Consolidated Statements of Operations true false R3.htm 002500 - Statement - Consolidated Balance Sheets Sheet http://tetratec.com/role/ConsolidatedBalanceSheets Consolidated Balance Sheets false false R4.htm 003000 - Disclosure - Basis of Presentation Sheet http://tetratec.com/role/BasisOfPresentation Basis of Presentation false false R5.htm 003010 - Disclosure - Method of Accounting for the Purchase Sheet http://tetratec.com/role/MethodOfAccountingForThePurchase Method of Accounting for the Purchase false false R6.htm 003015 - Disclosure - Translation of GPS Inc.'s Historical Financial Statements to U.S. Dollars Sheet http://tetratec.com/role/TranslationOfGPSHistoricalFinancialStatementsToUSDollars Translation of GPS Inc.'s Historical Financial Statements to U.S. Dollars false false R7.htm 003020 - Disclosure - Pro Forma Adjustments Related To The Purchase Sheet http://tetratec.com/role/ProFormaAdjustmentsRelatedToThePurchase Pro Forma Adjustments Related To The Purchase false false R8.htm 008000 - Disclosure - Significant Accounting Policies (Policies) Sheet http://tetratec.com/role/BasisOfPresentationAndSignificantAccountingPolicies Significant Accounting Policies (Policies) false false R9.htm 009050 - Disclosure - Method of Accounting for the Purchase (Details) Sheet http://tetratec.com/role/MethodOfAccountingForThePurchaseDetails Method of Accounting for the Purchase (Details) false false R10.htm 009055 - Disclosure - Translation of GPS Inc.'s Historical Financial Statements to U.S. Dollars (Detail) Sheet http://tetratec.com/role/TranslationOfGPSHistoricalFinancialStatementsToUSDollarsDetail Translation of GPS Inc.'s Historical Financial Statements to U.S. Dollars (Detail) false false R11.htm 009060 - Disclosure - Pro Forma Adjustments Related To The Purchase (Details) Sheet http://tetratec.com/role/ProFormaAdjustmentsRelatedToThePurchaseDetails Pro Forma Adjustments Related To The Purchase (Details) false false All Reports Book All Reports Process Flow-Through: 001000 - Statement - Consolidated Statements of Operations Process Flow-Through: 002500 - Statement - Consolidated Balance Sheets tti-20120331.xml tti-20120331.xsd tti-20120331_cal.xml tti-20120331_lab.xml tti-20120331_pre.xml tti-20120331_def.xml true true