-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, KxGWNVY15S7E6KYy+S+AikyeqcfRcwRfiDMwfbIHZRGx0m2Z2az1dEeCB2/dBvdx nOAPiTQBKhOXAvi0hDtcJA== 0001104659-09-047925.txt : 20090807 0001104659-09-047925.hdr.sgml : 20090807 20090807060111 ACCESSION NUMBER: 0001104659-09-047925 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20090807 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090807 DATE AS OF CHANGE: 20090807 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NEW FRONTIER MEDIA INC CENTRAL INDEX KEY: 0000847383 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-MOTION PICTURE & VIDEO TAPE DISTRIBUTION [7822] IRS NUMBER: 841084061 STATE OF INCORPORATION: CO FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-23697 FILM NUMBER: 09993432 BUSINESS ADDRESS: STREET 1: 7007 WINCHESTER CIRCLE STREET 2: SUITE 200 CITY: BOULDER STATE: CO ZIP: 80301 BUSINESS PHONE: 3037868700 MAIL ADDRESS: STREET 1: 7007 WINCHESTER CIRCLE STREET 2: SUITE 200 CITY: BOULDER STATE: CO ZIP: 80301 FORMER COMPANY: FORMER CONFORMED NAME: NEW FRONTIER MEDIA INC /CO/ DATE OF NAME CHANGE: 19970627 FORMER COMPANY: FORMER CONFORMED NAME: NATIONAL SECURITIES HOLDING CORPORATION DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: STRATEGIC ACQUISITIONS INC DATE OF NAME CHANGE: 19600201 8-K 1 a09-16385_28k.htm 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

August 7, 2009

Date of Report (Date of earliest event reported)

 

New Frontier Media, Inc.

(Exact Name of Registrant as Specified in Charter)

 

Colorado

 

000-23697

 

84-1084061

(State or Other Jurisdiction

of Incorporation)

 

(Commission File No.)

 

(IRS Employer

Identification No.)

 

7007 Winchester Circle, Suite 200, Boulder, Colorado 80301

(Address of principal executive offices)

 

(303) 444-0900

(Registrant’s telephone number, including area code)

 

N/A

(Former name or former address, if changed since last report)

 

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:

 

o Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02  Results of Operations and Financial Condition.

 

On August 7, 2009, New Frontier Media, Inc., a Colorado corporation (the “Registrant”), issued the attached press release that included financial information for its fiscal 2010 first quarter. A copy of the press release is furnished as Exhibit 99.1 to this report on Form 8-K, and shall not be deemed incorporated by reference into any of the Registrant’s registration statements or other filings with the Securities and Exchange Commission.

 

The press release presents EBITDA and Adjusted EBITDA, which are non-GAAP financial measures. They are presented in the press release because the Registrant’s management uses this information in evaluating the operating efficiency and overall financial performance of its business. The Registrant’s management also believes that this information provides the users of the Registrant’s financial statements a valuable insight into its operating results.  EBITDA is calculated as net income plus depreciation, amortization, and income taxes, plus or minus other income (expense), and Adjusted EBITDA is calculated as EBITDA less cash paid for content, plus asset impairment charges. It is important to note, however, that non-GAAP financial measures as presented do not represent cash provided by or used in operating activities and may not be comparable to similarly titled measures reported by other companies. Neither should they be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. A reconciliation of EBITDA and Adjusted EBITDA, as compared to the most directly comparable GAAP financial measure, net income, is presented in a reconciliation table that follows our presentation of Consolidated Operating Results in the attached press release.

 

Item 9.01  Financial Statements and Exhibits.

 

(d) Exhibits

 

Exhibit No.

 

Exhibit Description

99.1

 

Press Release issued by New Frontier Media, Inc. dated August 7, 2009 furnished herewith.

 

2



 

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.

 

Date: August 7, 2009

NEW FRONTIER MEDIA, INC.

 

 

 

 

 

By:

/s/ Michael Weiner

 

Name: Michael Weiner

 

Title: Chief Executive Officer

 

3



 

EXHIBIT INDEX

 

Exhibit No.

 

Exhibit Description

99.1

 

Press Release issued by New Frontier Media, Inc. dated August 7, 2009 furnished herewith.

 

4


EX-99.1 2 a09-16385_2ex99d1.htm EX-99.1

Exhibit 99.1

 

For Immediate Release

Company Contact:

Grant Williams

Chief Financial Officer

(303) 444-0900 x 2185

gwilliams@noof.com

 

GRAPHIC

 

New Frontier Media Reports Fiscal 2010 First Quarter Results

 

BOULDER, COLORADO, August 7, 2009 — New Frontier Media, Inc. (Nasdaq: NOOF), a leading provider of transactional television and the international distribution of independent general motion picture entertainment, reported its results for the fiscal 2010 first quarter ended June 30, 2009.

 

“The first quarter results of New Frontier Media reflect meaningful progress towards our fiscal year 2010 objectives.  Our Transactional TV segment generated $0.6 million in international revenue, and we are continuing to increase our market share in the U.S.  We are currently distributing content to approximately 224 million network homes, including almost 32 million new, international network homes,” said Michael Weiner, chief executive officer of New Frontier Media, Inc. “Our domestic Transactional TV business has experienced pressure caused by a general decline in the adult category revenue related to the recent economic downturn.  Notwithstanding, our content continues to outperform the competition, and we expect to begin distributing additional hours of content on existing VOD platforms and replace our competitors’ pay-per-view channels throughout fiscal year 2010.  This should position our Transactional TV segment for an improvement in revenue as the economy recovers.  For the Film Production segment, we are pleased with the return to profitability in the first quarter of fiscal year 2010.  This segment benefited during the quarter from the completion and remaining delivery of our third installment of an episodic series to a premium cable channel customer and from our cost reduction efforts.  Our production of the episodic series continues to be well received by our customer, and we believe our prospects are good for a fourth installment of the series.”

 

“We continue to identify opportunities to enhance our revenue growth within our existing cost structure and at the same time, we are taking advantage of the competitive landscape to reduce our operating expenses.  Through the restructuring of our Direct-to-Consumer segment and renewed focus on Film Production and Corporate Administration segment costs, we reduced our operating expenses by approximately $0.7 million as compared to the same prior year quarter.  Our cash flows and balance sheet also continue to be very strong.  We generated cash flow from operations of $1.4 million during the quarter after spending $1.0 million of cash for the Film Production segment’s producer-for-hire services which we expect to recover later in the fiscal year. We ended the quarter with $17.3 million in cash, and we recently extended our line of credit through

 



 

December 2009.  Overall, the Company’s fundamentals continue to be very strong and provide us with a solid foundation.”

 

First Fiscal Quarter Financial Highlights: June 30, 2009 Compared to June 30, 2008

 

·                  Revenue was $12.5 million as compared to $13.1 million and reflected the following results:

 

·                  Transactional TV segment revenue was $9.6 million as compared to $10.6 million in the same prior year quarter.  Pay-per-view (“PPV”) revenue was $4.4 million as compared to $5.0 million in the same prior year quarter, and we believe the decline is due to the continued economic downturn and corresponding reduction in consumer buys. Video-on-demand (“VOD”) revenue was $5.1 million as compared to $5.3 million in the same prior year quarter and declined as a result of lower domestic revenue also believed to be due to the deterioration in the economic environment.  The decline in domestic VOD revenue was partially offset by incremental international VOD revenue of $0.5 million.

 

·                  Film Production segment revenue increased to $2.5 million as compared to $2.0 million primarily due to the delivery of additional owned content to premium cable channel customers including the remaining delivery of titles from the third installment of an episodic series.

 

·                  Direct-to-Consumer segment revenue declined to $0.3 million due to a reduction in website traffic which we also believe is primarily related to the economic downturn.

 

·                  Cost of sales increased to $4.6 million from $3.9 million primarily due to:

 

·                  an increase of $0.4 million from the Transactional TV segment primarily due to higher transport costs to support additional VOD distribution, higher transponder and uplink costs to support additional PPV channel offerings and higher amortization costs from distributing higher quality content;

 

·                  an increase in the Film Production segment’s film cost amortization related to the increase in owned content revenue; and

 

·                  an increase of $0.2 million in Direct-to-Consumer segment costs primarily associated with internet traffic purchases incurred to improve our website membership revenue.

 

·                  Operating expenses declined to $6.5 million as compared to $7.1 million and were impacted by:

 

·                  a $0.5 million reduction in Direct-to-Consumer segment expenses from the restructuring of new product initiative operations in the fourth quarter of fiscal year 2009;

 

·                  a $0.3 million decline in Corporate Administration costs primarily due to a decline in auditing and accounting fees from our ongoing cost reduction efforts and from lower employee costs due to the departure of our former Chief Operating Officer during the fourth quarter of fiscal year 2009;

 

·                  a $0.2 million decline in Film Production segment expenses from lower tradeshow and travel costs associated with further cost reduction efforts in response to the economic downturn; and

 

2



 

·                  an increase in Transactional TV segment advertising and promotion costs incurred in connection with our efforts to increase domestic revenue.

 

·                  Net income for the quarter was $0.8 million, or $0.04 per share, as compared to $1.2 million, or $0.05 per share, in the same prior year quarter.

 

Non-GAAP Financial Measures

 

This press release contains a presentation of EBITDA and Adjusted EBITDA on a consolidated basis for the quarters ended June 30, 2009 and 2008, which are non-GAAP financial measures.  The Company believes these measures provide useful information to management and to investors; however, these non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company’s reported results prepared in accordance with GAAP.  A reconciliation of EBITDA and Adjusted EBITDA to their most directly comparable GAAP financial measure, net income, is presented in a reconciliation table that follows our presentation of Consolidated Operating Results below.  EBITDA is calculated as net income plus depreciation, amortization, and income taxes, plus or minus other income (expense); and Adjusted EBITDA is calculated as EBITDA less cash paid for content, plus asset impairment charges.

 

Conference Call Information

 

New Frontier Media, Inc. will be conducting its conference call and web cast to discuss earnings today at 11 a.m. Eastern Time.  The participant phone number for the conference call is (888) 561-1721. To participate in the web cast please log onto www.noof.com and click on “Investor Relations” and then “Calendar of Events”.  A replay of the conference call will be available for seven days beginning after 1 p.m. Eastern Time on August 7, 2009 at (800) 406-7325, access code 4132354.  The replay will also be archived for twelve months on the corporate web site at www.noof.com. This press release can be found on the company’s corporate web site, www.noof.com, under “Investor Relations/News Releases”.

 

Cautionary Statements

 

This news release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The forward-looking statements are based on current expectations, estimates and projections made by management. These forward-looking statements are covered by the safe harbor provisions for forward-looking statements. Words such as “anticipates”, “expects”, “intends”, “plans”, “believes’’, “seeks”, “estimates”, or variations of such words are intended to identify such forward-looking statements.  The forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those set forth or implied by any forward-looking statements.  All forward-looking statements made in this press release are made as of the date hereof, and the Company assumes no obligation to update the forward-looking statements included in this news release whether as a result of new information, future events, or otherwise. Please refer to the Company’s most recent Form 10-K and other filings with the Securities and Exchange Commission (“SEC”) for additional information regarding

 

3



 

risks and uncertainties, including, but not limited to, the risk factors listed from time to time in such SEC reports.  Copies of these filings are available through the SEC’s electronic data gathering analysis and retrieval (EDGAR) system at www.sec.gov.

 

ABOUT NEW FRONTIER MEDIA, INC.

 

New Frontier Media, Inc. is a leading producer and distributor of branded television networks and on-demand programming. The Company delivers nine full-time transactional adult-themed pay-per-view networks to cable and satellite operators across the United States. These services reach over 190 million network homes. Additionally, the Company is a leading provider of content to video-on-demand platforms on cable and satellite. The Company’s programming originates at New Frontier Media’s state of the art digital broadcast center in Boulder, Colorado. The Company owns thousands of hours of digital content and partners with movie studios to bring together a variety of transactional adult entertainment available today.

 

New Frontier Media’s Film Production segment produces original motion pictures that are distributed in the U.S. on premium movie channels, such as Cinemax® and Showtime®, and internationally on similar services. The Film Production segment also develops and produces original event programming that is widely distributed on satellite and cable pay-per-view. This segment also represents the work of a full range of independent film producers in markets around the globe.

 

For more information about New Frontier Media, Inc. contact Grant Williams, Chief Financial Officer, at (303) 444-0900, extension 2185, and please visit our web site at www.noof.com.

 

4



 

Consolidated Operating Results

(in thousands, except per share amounts)

 

 

 

(Unaudited)

 

 

 

Quarter Ended June 30,

 

 

 

2009

 

2008

 

 

 

 

 

 

 

Net sales

 

$

12,504

 

$

13,061

 

 

 

 

 

 

 

Cost of sales

 

4,626

 

3,929

 

 

 

 

 

 

 

Gross margin

 

7,878

 

9,132

 

 

 

 

 

 

 

Operating expenses excluding impairment charges

 

6,467

 

7,146

 

Asset impairment charges

 

28

 

 

Total operating expenses

 

6,495

 

7,146

 

 

 

 

 

 

 

Operating income

 

1,383

 

1,986

 

 

 

 

 

 

 

Other income (expense)

 

(69

)

22

 

 

 

 

 

 

 

Income before provision for income taxes

 

1,314

 

2,008

 

 

 

 

 

 

 

Provision for income taxes

 

(487

)

(829

)

 

 

 

 

 

 

Net income

 

$

827

 

$

1,179

 

 

 

 

 

 

 

Basic income per share

 

$

0.04

 

$

0.05

 

 

 

 

 

 

 

Diluted income per share

 

$

0.04

 

$

0.05

 

 

 

 

 

 

 

Average outstanding shares of common stock

 

19,494

 

23,692

 

 

 

 

 

 

 

Common stock and common stock equivalents

 

19,498

 

23,735

 

 

 

 

 

 

 

EBITDA and Adjusted EBITDA

 

 

 

 

 

 

 

 

(Unaudited)

 

 

 

Quarter Ended June 30,

 

 

 

2009

 

2008

 

 

 

 

 

 

 

Net Income

 

$

827

 

$

1,179

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

Other income (expense)

 

69

 

(22

)

Provision for income taxes

 

487

 

829

 

Depreciation and amortization

 

2,464

 

2,179

 

EBITDA

 

3,847

 

4,165

 

Cash paid for content(1)

 

(1,085

)

(1,389

)

Asset impairment charges

 

28

 

 

Adjusted EBITDA

 

$

2,790

 

$

2,776

 

 


(1) Amount includes total cash paid for prepaid distribution rights and capitalized film costs.

 

5



 

Consolidated Balance Sheets

(in thousands)

 

 

 

June 30, 2009

 

March 31, 2009

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

17,269

 

$

16,049

 

Restricted cash

 

21

 

16

 

Marketable securities

 

 

90

 

Accounts receivable, net

 

10,490

 

10,242

 

Deferred producer-for-hire costs

 

1,084

 

60

 

Taxes receivable

 

301

 

683

 

Deferred tax assets

 

386

 

358

 

Prepaid and other assets

 

1,375

 

1,592

 

Total current assets

 

30,926

 

29,090

 

Equipment and furniture, net

 

5,297

 

5,573

 

Prepaid distribution rights, net

 

10,832

 

10,933

 

Recoupable costs and producer advances, net

 

5,280

 

4,999

 

Film costs, net

 

6,032

 

6,672

 

Goodwill

 

8,599

 

8,599

 

Other identifiable intangible assets, net

 

1,445

 

1,630

 

Other assets

 

1,047

 

1,043

 

Total assets

 

$

69,458

 

$

68,539

 

 

 

 

 

 

 

Liabilities and shareholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

2,084

 

$

2,144

 

Producers payable

 

1,192

 

950

 

Deferred revenue

 

824

 

737

 

Accrued compensation

 

1,195

 

1,188

 

Deferred producer liabilities

 

2,355

 

1,970

 

Short-term debt

 

4,000

 

4,000

 

Accrued and other liabilities

 

1,385

 

2,112

 

Total current liabilities

 

13,035

 

13,101

 

Deferred tax liabilities

 

911

 

903

 

Taxes payable

 

242

 

242

 

Other long-term liabilities

 

609

 

718

 

Total liabilities

 

14,797

 

14,964

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

Common stock

 

2

 

2

 

Additional paid-in capital

 

54,890

 

54,702

 

Accumulated deficit

 

(170

)

(997

)

Accumulated other comprehensive loss

 

(61

)

(132

)

Total shareholders’ equity

 

54,661

 

53,575

 

Total liabilities and shareholders’ equity

 

$

69,458

 

$

68,539

 

 

6



 

Consolidated Statements of Cash Flows

(in thousands)

 

 

 

(Unaudited)

 

 

 

Quarter Ended June 30,

 

 

 

2009

 

2008

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

827

 

$

1,179

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

2,464

 

2,179

 

Share-based compensation

 

213

 

257

 

Deferred taxes

 

(10

)

(26

)

Charge for asset impairments

 

28

 

 

Changes in operating assets and liabilities

 

 

 

 

 

Accounts receivable

 

(247

)

2,333

 

Accounts payable

 

16

 

46

 

Prepaid distribution rights, net

 

(833

)

(1,018

)

Film costs, net

 

(252

)

(371

)

Deferred producer-for-hire costs

 

(1,024

)

 

Deferred revenue

 

87

 

758

 

Producers payable

 

242

 

227

 

Taxes receivable and payable, net

 

383

 

716

 

Recoupable costs and producer advances, net

 

(309

)

(591

)

Accrued compensation

 

6

 

(725

)

Other assets and liabilities, net

 

(228

)

(495

)

 

 

 

 

 

 

Net cash provided by operating activities

 

1,363

 

4,469

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

Purchase of marketable securities

 

 

(586

)

Redemption of marketable securities

 

90

 

837

 

Purchases of equipment and furniture

 

(156

)

(1,662

)

Purchase of intangible assets

 

(6

)

(489

)

Payment of related party note arising from business acquisition

 

 

(15

)

 

 

 

 

 

 

Net cash used in investing activities

 

(72

)

(1,915

)

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

Purchases of common stock

 

 

(1,502

)

Payment of dividends

 

 

(2,982

)

Payment of long-term seller financing

 

(75

)

 

 

 

 

 

 

 

Net cash used in financing activities

 

(75

)

(4,484

)

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

1,216

 

(1,930

)

Effect of exchange rate changes on cash and cash equivalents

 

4

 

 

Cash and cash equivalents, beginning of period

 

16,049

 

18,325

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

17,269

 

$

16,395

 

 

7



 

Segment Summary Data (1)

(in millions)

 

 

 

(Unaudited)

 

 

 

 

 

Quarter Ended June 30,

 

 

 

 

 

2009

 

2008

 

% change

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

 

 

 

 

Transactional TV

 

$

9.6

 

$

10.6

 

-9

%

Film Production

 

2.5

 

2.0

 

25

%

Direct-to-Consumer

 

0.3

 

0.5

 

-40

%

Total net sales

 

12.5

 

13.1

 

-5

%

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

 

 

 

 

Transactional TV

 

3.0

 

2.6

 

15

%

Film Production

 

1.1

 

0.9

 

22

%

Direct-to-Consumer

 

0.6

 

0.4

 

50

%

Total cost of sales

 

4.6

 

3.9

 

18

%

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

Transactional TV

 

2.7

 

2.4

 

13

%

Film Production

 

1.1

 

1.3

 

-15

%

Direct-to-Consumer

 

0.1

 

0.6

 

-83

%

Corporate Administration

 

2.6

 

2.9

 

-10

%

Total operating expenses

 

6.5

 

7.1

 

-8

%

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

 

 

 

 

 

Transactional TV

 

4.0

 

5.5

 

-27

%

Film Production

 

0.4

 

(0.1

)

 

#

Direct-to-Consumer

 

(0.4

)

(0.5

)

20

%

Corporate Administration

 

(2.6

)

(2.9

)

10

%

Total operating income

 

$

1.4

 

$

2.0

 

-30

%

 


(1) Amounts in this schedule may not sum due to rounding.

 

# Represents an increase or decrease in excess of 100%.

 

8



 

Supplemental Revenue Data (1)

(in millions)

 

 

 

(Unaudited)

 

 

 

 

 

Quarter Ended June 30,

 

 

 

 

 

2009

 

2008

 

% change

 

 

 

 

 

 

 

 

 

Transactional TV

 

 

 

 

 

 

 

VOD

 

$

5.1

 

$

5.3

 

-4

%

PPV

 

4.4

 

5.0

 

-12

%

Other

 

0.1

 

0.2

 

-50

%

Total

 

$

9.6

 

$

10.6

 

-9

%

 

 

 

 

 

 

 

 

Film Production

 

 

 

 

 

 

 

Owned content

 

$

2.0

 

$

1.7

 

18

%

Repped content

 

0.4

 

0.3

 

33

%

Other

 

0.1

 

0.1

 

0

%

Total

 

$

2.5

 

$

2.0

 

25

%

 

 

 

 

 

 

 

 

Direct-to-Consumer

 

 

 

 

 

 

 

Net membership

 

$

0.3

 

$

0.4

 

-25

%

Other

 

0.1

 

0.1

 

0

%

Total

 

$

0.3

 

$

0.5

 

-40

%

 


(1) Amounts in this schedule may not sum due to rounding.

 

9


GRAPHIC 3 g163852mm01i001.jpg GRAPHIC begin 644 g163852mm01i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#V6BJ&JWTM MK;LMHT!NL92.5\9KG-/\:WR2RV^K:9YX.:`'44 MU)$D&4=6`.,JQ1S8GMU(+^9SL'J#VKT#4-.COXP&(5P"H)7<"#U4CN#Q^0KF-;TQ M-#TAS`BABK-B-2`O09Y))Z]2>U=U&NO9>Q:U>WS/*Q.%E[?ZRI625VN]O\R? M[=;Z=K-K+8WR"RN/D:%LA,YY(/9@?6J/Q8ENH="TZ2RE:*Y&H1^4ZM@AL-C] M:YK3674W?2"^#<`F$_W9`./S&17:>(?#5_XA\/Z3:+-'%/:S132F7/.T<_C6 M>-I*'NIW9OE>(=5\[5E_6AQVO>*WUS2]*LK]#:ZQ9:K$EW;],]1N'L:HZU#I MUQX_UX:CI6JZB%D38+!B-GRC.['K7?>+?`MOXAU"RU2V9+>_MI4+.1Q*@(.# MCN.QJA<>%?%EIXGU35M#U2PMX]092RS1ESA1@=OK7GN,KZGM1J0MIH837=KX M/UG0M=BMKJTTZ[L)()(+@DR*5R5#>^<5B6GBO5-.T'6[/4!(MSK<8N;/)//F M-M;'IQ_*O1O$'A&^\4>%K+3]3NX#?PS+)+.BX4C)#8'^Z?SJ37_!-MK&I:'= M1[(DTN0!D(^_$.0H_$#\S0XRZ`JL/M?U;8NV>FC1_`RZ>,Y@L&5O][82?US7 ME_@"UTMI]+GDT'5Y+SS/.TY8GO]:IQNT91J6B^[/$=/^Q7-J]KI]MJ.M?NVCDGT47P2\"\^26^ZX'X?C^5=+:>$-=U76;74O%NJ07*63; M[>TM4*Q[_P"\V>M:.C^%6L]7\07-\T%Q;:O(&$6"<+@Y#9^M5ROIH3SQ2][5 MG':9I>F>*9O&$D\CS6\=U]I@>*0J"=CX/';FL0:)9VOPF76HO-%Y=S(DK&0D M$"0XP.W2O0_#G@<>&X];MK6X5K;4!_HZL#NC&TC#>O)JG+X#OW^'-OX9%W;B MYBF$AEPVPC>6^O>ERNP_:QOH]+HY/Q+!8W'Q$U%+_2M1U)!;0E8[%B&0[5Y. M.U5O$8T6S_X1H7>G:C:Z6(IR]K(Y$X^<]R?7GZ5V^H>$_$\?BJ[UK0]5LK7[ M3#'$RS1ESA0!Z8ZBGS^#=4U?4M'O-=N[.\^R131W:JA`E#YQ@8XP"*3BQJI% M6UZ?H5OA=#>)#J4R17<.C32*VGQW;9?'.2/;I6?\0M>NM'\>:1=6BO(NGVQF MN%7_`)YLVUL_@!^E=7X1T#4_#27&GRWL=UI@$S=>+M0 MU>]ECEM;NQ^R+!@[@.^3^=59\MC/GC[1R>QQWQ`\7_:]8TN#3',EG92PW=Q* MGW>#O$R^(I-9TC6[6TEEM8X)-\)?.T#/7U M(S2<9/ER:3=6%E,+G=:7$A$B\YR3UY(S6PVE#P M#XRT>+2;JS#/U%7=2\'^*;^;2;_\`MVT&IZ>)09S!\K;C MQA>G`XJWH_@S4!KL6N>)-9_M.[MU*VZ)'LCBSWQZT*+["=16U>FNAD>!M7AT M'P!J^IS_`';>]F8+_>;C`_$XK)^%_B>1?$5Q87M['.=7S<@JV=DW.5/N1_(5 MMQ?#B_;3K;2KG48&L%U![RY1%;,H.,+_`#_.MO7O!=I?+9W&D06FGWUC
-----END PRIVACY-ENHANCED MESSAGE-----