0001437749-13-007411.txt : 20130611 0001437749-13-007411.hdr.sgml : 20130611 20130611160400 ACCESSION NUMBER: 0001437749-13-007411 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20130611 ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20130611 DATE AS OF CHANGE: 20130611 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PDL BIOPHARMA, INC. CENTRAL INDEX KEY: 0000882104 STANDARD INDUSTRIAL CLASSIFICATION: BIOLOGICAL PRODUCTS (NO DIAGNOSTIC SUBSTANCES) [2836] IRS NUMBER: 943023969 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-19756 FILM NUMBER: 13906148 BUSINESS ADDRESS: STREET 1: 932 SOUTHWOOD BLVD CITY: INCLINE VILLAGE STATE: NV ZIP: 89451 BUSINESS PHONE: 775-832-8500 MAIL ADDRESS: STREET 1: 932 SOUTHWOOD BLVD CITY: INCLINE VILLAGE STATE: NV ZIP: 89451 FORMER COMPANY: FORMER CONFORMED NAME: PROTEIN DESIGN LABS INC/DE DATE OF NAME CHANGE: 19930328 8-K 1 pdli20130610_8k.htm FORM 8-K pdli20130610_8k.htm

 


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


 

FORM 8-K


 

CURRENT REPORT


Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


Date of Report (Date of Earliest Event Reported): June 11, 2013

 

PDL BioPharma, Inc.


(Exact name of Company as specified in its charter)


000-19756
(Commission File Number)


 

 

 

Delaware

 

94-3023969

(State or Other Jurisdiction of

 

(I.R.S. Employer Identification No.)

Incorporation)

 

 


932 Southwood Boulevard
Incline Village, Nevada 89451

(Address of principal executive offices, with zip code)


(775) 832-8500
(Company’s telephone number, including area code)



Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the Company under any of the following provisions:

 

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

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

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

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

 


 

 
 

 

 

Item 7.01 Regulation FD Disclosure.


Press Release


On June 11, 2013, PDL BioPharma, Inc. (the Company) issued a press release with revenue guidance for the second quarter ending June 30, 2013. A copy of the press release is attached hereto as Exhibit 99.1.


Detailed Product Sales, Royalties and Manufacturing


On June 11, 2013, the Company distributed to analysts covering the Company’s securities and posted to its website a summary of certain information underlying the Company’s receipt of royalty payments (the Information Sheet) to assist those analysts and its stockholders in valuing the Company’s securities. The Information Sheet is based on information provided to the Company by its licensees and includes reported net sales revenues by licensed product, royalty revenue by licensed product and where certain licensed products are manufactured and sold. A copy of the Information Sheet is attached hereto as Exhibit 99.2


Limitation of Incorporation by Reference


In accordance with General Instruction B.2. of Current Report on Form 8-K, the information in Item 7.01 of this report, including Exhibits 99.1 and 99.2, is furnished and shall not be deemed to be “filed” for the purpose of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. Such information will not be deemed an admission as to the materiality of any such information that is required to be disclosed solely by Regulation FD 


Cautionary Statements


This filing, the press release, the Information Sheet and the Company’s statements herein and in the attached press release include and constitute “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. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. Important factors that could impair the Company’s royalty assets or business and limit the Company’s ability to pay dividends, purchase income generating assets and take other corporate actions are disclosed in the “Risk Factors” contained in the Company’s 2012 Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 1, 2013. All forward-looking statements are expressly qualified in their entirety by such factors. We do not undertake any duty to update any forward-looking statement except as required by law.

 

 

 
 

 

 

Item 9.01 Financial Statements and Exhibits.


Exhibit No.

 

Description

99.1

 

Press Release

99.2

Information Sheet

 


 

 
 

 

 

 

SIGNATURES


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


 

  PDL BIOPHARMA, INC.  
  (Company)  
        
  By: /s/ Peter S. Garcia  
    Peter S. Garcia  
    Vice President, Chief Financial Officer and  
Chief Accounting Officer


 


Dated: June 11, 2013

 

 
 

 

 

EXHIBIT INDEX

 

 

Exhibit No.

 

Description

99.1

 

Press Release

99.2

Information Sheet

 


 


EX-99 2 pdli20130610_8kex99-1.htm EXHIBIT 99.1 pdli20130610_8kex99-1.htm

Exhibit 99.1

 


 

Contacts:

 

John McLaughlin

Jennifer Williams

PDL BioPharma, Inc.

Cook Williams Communications, Inc.

775-832-8500 360-668-3701
John.McLaughlin@pdl.com Jennifer@cwcomm.org

               

 

PDL BioPharma Provides Second Quarter 2013 Royalty Revenue Guidance of $143 Million


INCLINE VILLAGE, NV, June 11, 2013PDL BioPharma, Inc. (PDL) (NASDAQ: PDLI) today announced royalty revenue guidance for the second quarter ending June 30, 2013, of approximately $143 million, as compared with actual royalty revenue of $126 million for the second quarter of 2012, an approximate 14 percent increase.

 

The forecasted growth in royalty revenues is driven by increased first quarter 2013 sales for all licensed products for which PDL receives royalties in the second quarter of 2013. Sales of Avastin®, Herceptin®, Lucentis®, Xolair®, Perjeta®, and KadcylaTM (the Genentech Products) are subject to a tiered royalty rate for product that is made or sold in the United States and a flat royalty rate of three percent for product that is manufactured and sold outside of the United States (ex-US manufactured and sold). The net sales thresholds and the applicable royalty rates for the Genentech Products are outlined below:  


Genentech Products Made or Sold in US

Royalty Rate

Net sales up to $1.5 billion

3.0%

Net sales between $1.5 billion and up to $2.5 billion

2.5%

Net sales between $2.5 billion and up to $4.0 billion

2.0%

Net sales exceeding $4.0 billion

1.0%

   

Genentech Products Made and Sold ex-US

 

Net sales

3.0%

 

The second quarter royalty payment received from Genentech included royalties based on worldwide sales.

 

Revenue guidance for the second quarter of 2013 is net of an estimated payment due under our February 2011 settlement agreement with Novartis AG (Novartis). PDL pays to Novartis certain amounts based on net sales of Lucentis, made by Novartis, during calendar year 2011 and beyond. The amount paid is less than we receive in royalties on such sales.

 

Reported worldwide sales for Avastin sales increased approximately 8 percent in the first quarter of 2013 when compared to the same period in 2012. Ex-U.S. manufactured and sold Avastin sales represented 46 percent of total Avastin sales in the first quarter of 2013 as compared with 20 percent in the first quarter of 2012.

 

Reported worldwide sales for Herceptin increased approximately 7 percent in the first quarter of 2013 when compared to the same period in 2012. Ex-U.S. manufactured and sold Herceptin sales represented 34 percent of total Herceptin sales in the first quarter of 2013 as compared with 41 percent in the first quarter of 2012.

 

Reported worldwide sales for Lucentis increased approximately 8 percent in the first quarter of 2013 when compared to the same period in 2012. All sales of Lucentis were from inventory produced in the United States.

 

 

 
 

 

 

Reported worldwide sales for Tysabri®, a Biogen Idec product, increased approximately 12 percent for the first quarter of 2013 compared to the same period in 2012. Tysabri royalties are determined at a flat rate as a percentage of sales regardless of location of manufacture or sale.

 

The sales information presented above is based on information provided by PDL’s licensees in their quarterly reports to the Company as well as from public disclosures made by PDL’s licensees.

 

About PDL BioPharma

PDL pioneered the humanization of monoclonal antibodies and, by doing so, enabled the discovery of a new generation of targeted treatments for cancer and immunologic diseases. Today, PDL is focused on intellectual property asset management, investing in new income generating assets and maximizing value for its shareholders. For more information, please visit www.pdl.com.


NOTE: PDL BioPharma and the PDL BioPharma logo are considered trademarks of PDL BioPharma, Inc.


 

Forward-looking Statements

This press release contains forward-looking statements. Each of these forward-looking statements involves risks and uncertainties. Actual results may differ materially from those, express or implied, in these forward-looking statements. Factors that may cause differences between current expectations and actual results include, but are not limited to, the following:

 

 

The expected rate of growth in royalty-bearing product sales by PDL’s existing licensees;

 

The relative mix of royalty-bearing Genentech products manufactured and sold outside the U.S. versus made or sold in the U.S.;

 

The ability of our licensees to receive regulatory approvals to market and launch new royalty-bearing products and whether such products, if launched, will be commercially successful;

 

The productivity of acquired income generating assets may not fulfill our revenue forecasts and, if secured by collateral, we may be undersecured and unable to recuperate our capital expenditures in the transaction;

 

Changes in any of the other assumptions on which PDL’s projected royalty revenues are based;

 

The outcome of pending litigation or disputes, including PDL’s current dispute with Genentech related to ex-U.S. sales of Genentech licensed products;

 

The change in foreign currency exchange rate;

 

Positive or negative results in PDL’s attempt to acquire income generating assets; and

 

The failure of licensees to comply with existing license agreements, including any failure to pay royalties due.

 

Other factors that may cause PDL's actual results to differ materially from those expressed or implied in the forward-looking statements in this press release are discussed in PDL's filings with the SEC, including the "Risk Factors" sections of its annual report filed with the SEC. Copies of PDL's filings with the SEC may be obtained at the "Investors" section of PDL's website at www.pdl.com. PDL expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in PDL's expectations with regard thereto or any change in events, conditions or circumstances on which any such statements are based for any reason, except as required by law, even as new information becomes available or other events occur in the future. All forward-looking statements in this press release are qualified in their entirety by this cautionary statement.

EX-99 3 pdli20130610_8kex99-2.htm EXHIBIT 99.2 pdli20130610_8kex99-2.htm

Exhibit 99.2

 

Royalty Revenue by Product ($ in 000's) *

                                         

Avastin

Q1

Q2

Q3

Q4

Total

2013

    33,234     46,720     -     -     79,953

2012

    23,215     41,670     25,955     30,041     120,882

2011

    22,283     41,967     23,870     22,886     111,006

2010

    16,870     44,765     29,989     24,922     116,547

2009

    13,605     35,161     21,060     15,141     84,966

2008

    9,957     30,480     19,574     12,394     72,405

2007

    8,990     21,842     17,478     9,549     57,859

2006

    10,438     15,572     15,405     12,536     53,952
                                         

Herceptin

Q1

Q2

Q3

Q4

Total

2013

    30,287     47,353     -     -     77,640

2012

    25,702     44,628     30,433     28,307     129,070

2011

    25,089     42,209     31,933     21,812     121,042

2010

    23,402     38,555     27,952     25,441     115,350

2009

    16,003     32,331     26,830     18,615     93,779

2008

    14,092     34,383     28,122     20,282     96,880

2007

    19,035     28,188     22,582     14,802     84,608

2006

    15,142     19,716     21,557     20,354     76,769
                                         

Lucentis

Q1

Q2

Q3

Q4

Total

2013

    12,032     30,066     -     -     42,097

2012

    10,791     27,938     12,552     11,097     62,377

2011

    8,878     24,313     12,157     10,750     56,099

2010

    7,220     19,091     10,841     8,047     45,198

2009

    4,621     12,863     8,123     6,152     31,759

2008

    3,636     11,060     7,631     4,549     26,876

2007

    2,931     6,543     6,579     3,517     19,570

2006

    -     -     289     3,335     3,624
                                         

Xolair

Q1

Q2

Q3

Q4

Total

2013

    5,930     10,025     -     -     15,955

2012

    5,447     8,609     6,504     6,145     26,705

2011

    4,590     7,621     5,916     5,823     23,949

2010

    3,723     6,386     4,980     4,652     19,741

2009

    2,665     5,082     4,085     3,722     15,553

2008

    1,488     4,866     3,569     2,927     12,850

2007

    1,684     3,942     3,332     2,184     11,142

2006

    2,263     2,969     3,041     2,495     10,768
                                         

Perjeta

Q1

Q2

Q3

Q4

Total

2013

    340     1,414     -     -     1,754

2012

    -     -     58     250     308

2011

    -     -     -     -     -

2010

    -     -     -     -     -

2009

    -     -     -     -     -

2008

    -     -     -     -     -

2007

    -     -     -     -     -

2006

    -     -     -     -     -
                                         

Kadcyla

Q1

Q2

Q3

Q4

Total

2013

    -     551     -     -     551

2012

    -     -     -     -     -

2011

    -     -     -     -     -

2010

    -     -     -     -     -

2009

    -     -     -     -     -

2008

    -     -     -     -     -

2007

    -     -     -     -     -

2006

    -     -     -     -     -
                                         

Tysabri

Q1

Q2

Q3

Q4

Total

2013

    12,965     13,616     -     -     26,581

2012

    11,233     12,202     11,749     12,255     47,439

2011

    9,891     10,796     11,588     11,450     43,725

2010

    8,791     8,788     8,735     9,440     35,754

2009

    6,656     7,050     7,642     8,564     29,912

2008

    3,883     5,042     5,949     6,992     21,866

2007

    839     1,611     2,084     2,836     7,370

2006

    -     -     -     237     237
                                         

Actemra

Q1

Q2

Q3

Q4

Total

2013

    2,631     2,816     -     -     5,447

2012

    1,705     2,074     2,145     2,462     8,385

2011

    913     1,136     1,401     1,460     4,910

2010

    1,587     237     315     688     2,827

2009

    585     537     909     1,197     3,228

2008

    44     -     146     369     559

2007

    32     -     -     17     49

2006

    -     -     -     -     -

 

* As reported to PDL by its licensees

Totals may not sum due to rounding

 
 

 

 

Reported Net Sales Revenue by Product ($ in 000's) *

                                         

Avastin

Q1

Q2

Q3

Q4

Total

2013

    1,653,108     1,694,678     -     -     3,347,786

2012

    1,502,757     1,573,727     1,551,327     1,662,977     6,290,788

2011

    1,597,461     1,582,705     1,581,095     1,469,994     6,231,255

2010

    1,506,788     1,596,892     1,594,707     1,646,218     6,344,605

2009

    1,345,487     1,295,536     1,439,730     1,514,053     5,594,806

2008

    980,715     1,084,930     1,180,427     1,239,382     4,485,454

2007

    678,068     746,587     797,013     875,084     3,096,752

2006

    439,318     516,052     570,551     592,897     2,118,817
                                         

Herceptin

Q1

Q2

Q3

Q4

Total

2013

    1,681,574     1,744,145     -     -     3,425,718

2012

    1,515,255     1,625,313     1,663,695     1,650,495     6,454,759

2011

    1,391,568     1,559,975     1,642,898     1,432,771     6,027,211

2010

    1,270,846     1,349,512     1,300,934     1,409,310     5,330,602

2009

    1,210,268     1,133,993     1,226,435     1,278,626     4,849,323

2008

    1,105,426     1,195,215     1,211,982     1,186,806     4,699,428

2007

    891,761     949,556     979,602     1,015,033     3,835,952

2006

    529,585     659,719     761,099     803,576     2,753,979
                                         

Lucentis

Q1

Q2

Q3

Q4

Total

2013

    1,203,179     1,171,423     -     -     2,374,602

2012

    1,079,092     1,086,543     1,097,541     1,109,695     4,372,871

2011

    887,757     943,418     1,052,809     1,075,015     3,958,999

2010

    721,967     698,890     745,376     804,684     2,970,917

2009

    462,103     469,736     555,296     615,212     2,102,347

2008

    363,615     393,682     460,167     454,922     1,672,386

2007

    224,820     219,579     299,995     322,300     1,066,695

2006

    -     -     10,689     157,742     168,431
                                         

Xolair

Q1

Q2

Q3

Q4

Total

2013

    341,309     365,778     -     -     707,088

2012

    310,234     314,638     347,796     340,431     1,313,100

2011

    267,754     277,642     310,874     314,911     1,171,182

2010

    228,859     225,878     251,055     263,389     969,179

2009

    184,669     181,086     211,006     219,693     796,454

2008

    137,875     169,521     177,179     183,753     668,329

2007

    129,172     130,700     144,250     147,754     551,876

2006

    95,241     99,354     112,608     118,002     425,204
                                         

Perjeta

Q1

Q2

Q3

Q4

Total

2013

    34,008     55,076     -     -     89,084

2012

    -     -     5,080     25,000     30,079

2011

    -     -     -     -     -

2010

    -     -     -     -     -

2009

    -     -     -     -     -

2008

    -     -     -     -     -

2007

    -     -     -     -     -

2006

    -     -     -     -     -
                                         

Kadcyla

Q1

Q2

Q3

Q4

Total

2013

    -     21,459     -     -     21,459

2012

    -     -     -     -     -

2011

    -     -     -     -     -

2010

    -     -     -     -     -

2009

    -     -     -     -     -

2008

    -     -     -     -     -

2007

    -     -     -     -     -

2006

    -     -     -     -     -
                                         

Tysabri

Q1

Q2

Q3

Q4

Total

2013

    434,677     451,358     -     -     886,035

2012

    374,430     401,743     391,623     408,711     1,576,508

2011

    329,696     356,876     388,758     381,618     1,456,948

2010

    293,047     287,925     293,664     316,657     1,191,292

2009

    221,854     229,993     257,240     285,481     994,569

2008

    129,430     163,076     200,783     233,070     726,359

2007

    30,468     48,715     71,972     94,521     245,675

2006

    -     -     -     7,890     7,890
                                         

Actemra

Q1

Q2

Q3

Q4

Total

2013

    87,703     91,374     -     -     179,077

2012

    56,662     66,624     71,505     82,053     276,843

2011

    30,433     35,370     46,709     48,671     161,183

2010

    52,908     5,405     10,493     22,919     91,725

2009

    19,504     17,920     30,313     39,888     107,625

2008

    1,452     1,377     5,981     12,305     21,115

2007

    -     -     -     1,137     1,137

2006

    -     -     -     -     -

 

* As reported to PDL by its licensees

Totals may not sum due to rounding

 
 

 

 

Manufacturing Location & Sales - Genentech / Roche & Novartis ($ in 000's) *

                                                 

Avastin Sales

2012 - Q1

2012 - Q2

2012 - Q3

2012 - Q4

2013 - Q1

2013 - Q2

US Made & Sold

    652,824     724,483     679,914     710,501     664,109     750,491

US Made & ex-US Sold

    448,037     532,979     428,976     281,905     161,369     165,651

ex-US Made & Sold

    401,896     316,265     442,437     670,572     827,629     778,536

Total

    1,502,757     1,573,727     1,551,327     1,662,977     1,653,108     1,694,678

US Made & Sold

    43 %     46 %     44 %     43 %     40 %     44 %

US Made & ex-US Sold

    30 %     34 %     28 %     17 %     10 %     10 %

ex-US Made & Sold

    27 %     20 %     29 %     40 %     50 %     46 %
                                                 

Herceptin Sales

2012 - Q1

2012 - Q2

2012 - Q3

2012 - Q4

2013 - Q1

2013 - Q2

US Made & Sold

    456,920     497,109     503,612     515,790     514,113     583,677

US Made & ex-US Sold

    523,353     466,477     545,625     552,127     486,400     563,243

ex-US Made & Sold

    534,982     661,727     614,459     582,578     681,060     597,225

Total

    1,515,255     1,625,313     1,663,695     1,650,495     1,681,574     1,744,145

US Made & Sold

    30 %     31 %     30 %     31 %     31 %     33 %

US Made & ex-US Sold

    35 %     29 %     33 %     33 %     29 %     32 %

ex-US Made & Sold

    35 %     41 %     37 %     35 %     41 %     34 %
                                                 

Lucentis Sales

2012 - Q1

2012 - Q2

2012 - Q3

2012 - Q4

2013 - Q1

2013 - Q2

US Made & Sold

    433,428     412,131     385,746     381,592     392,207     419,030

US Made & ex-US Sold

    645,665     674,411     711,795     728,103     810,972     752,393

ex-US Made & Sold

    -     -     -     -     -     -

Total

    1,079,092     1,086,543     1,097,541     1,109,695     1,203,179     1,171,423

US Made & Sold

    40 %     38 %     35 %     34 %     33 %     36 %

US Made & ex-US Sold

    60 %     62 %     65 %     66 %     67 %     64 %

ex-US Made & Sold

    0 %     0 %     0 %     0 %     0 %     0 %
                                                 

Xolair Sales

2012 - Q1

2012 - Q2

2012 - Q3

2012 - Q4

2013 - Q1

2013 - Q2

US Made & Sold

    185,505     193,600     211,702     210,892     207,976     218,860

US Made & ex-US Sold

    -     -     -     -     -     -

ex-US Made & Sold

    124,729     121,039     136,094     129,540     133,333     146,918

Total

    310,234     314,638     347,796     340,431     341,309     365,778

US Made & Sold

    60 %     62 %     61 %     62 %     61 %     60 %

US Made & ex-US Sold

    0 %     0 %     0 %     0 %     0 %     0 %

ex-US Made & Sold

    40 %     38 %     39 %     38 %     39 %     40 %
                                                 

Perjeta Sales

2012 - Q1

2012 - Q2

2012 - Q3

2012 - Q4

2013 - Q1

2013 - Q2

US Made & Sold

    -     -     5,080     24,571     32,377     48,979

US Made & ex-US Sold

    -     -     -     428     1,632     6,096

ex-US Made & Sold

    -     -     -     -     -     -

Total

    -     -     5,080     25,000     34,008     55,076

US Made & Sold

    0 %     0 %     100 %     98 %     95 %     89 %

US Made & ex-US Sold

    0 %     0 %     0 %     2 %     5 %     11 %

ex-US Made & Sold

    0 %     0 %     0 %     0 %     0 %     0 %
                                                 

Kadcyla Sales

2012 - Q1

2012 - Q2

2012 - Q3

2012 - Q4

2013 - Q1

2013 - Q2

US Made & Sold

    -     -     -     -     -     21,459

US Made & ex-US Sold

    -     -     -     -     -     -

ex-US Made & Sold

    -     -     -     -     -     -

Total

    -     -     -     -     -     21,459

US Made & Sold

    0 %     0 %     0 %     0 %     0 %     100 %

US Made & ex-US Sold

    0 %     0 %     0 %     0 %     0 %     0 %

ex-US Made & Sold

    0 %     0 %     0 %     0 %     0 %     0 %
                                                 

Total Sales

2012 - Q1

2012 - Q2

2012 - Q3

2012 - Q4

2013 - Q1

2013 - Q2

US Made & Sold

    1,728,678     1,827,323     1,786,053     1,843,345     1,810,783     2,021,038

US Made & ex-US Sold

    1,617,054     1,673,867     1,686,395     1,562,564     1,460,373     1,487,383

ex-US Made & Sold

    1,061,607     1,099,031     1,192,990     1,382,690     1,642,023     1,522,679

Total

    4,407,339     4,600,221     4,665,438     4,788,598     4,913,178     5,031,100

US Made & Sold

    39 %     40 %     38 %     38 %     37 %     40 %

US Made & ex-US Sold

    37 %     36 %     36 %     33 %     30 %     30 %

ex-US Made & Sold

    24 %     24 %     26 %     29 %     33 %     30 %

* As reported to PDL by its licensees

Totals may not sum due to rounding

 

GRAPHIC 4 image.jpg begin 644 image.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_X0`L17AI9@``34T`*@````@``0$Q``(` M```*````&@````!''EZ@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>XN;K"P\3% MQL?(R;GZ.GJ\?+S]/7V]_CY^O_$`!\!``,!`0$! M`0$!`0$````````!`@,$!08'"`D*"__$`+41``(!`@0$`P0'!00$``$"=P`! M`@,1!`4A,08205$'87$3(C*!"!1"D:&QP0DC,U+P%6)RT0H6)#3A)?$7&!D: M)BH*# MA(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7&Q\C)RM+3 MU-76U]C9VN+CY.7FY^CIZO+S]/7V]_CY^O_:``P#`0`"$0,1`#\`^D:R?$GB M2P\+Z0]]J,F`.(X@?FE;LH'^<4>)/$EAX7TE[[49,`<1Q+]Z5NR@5\Z^)O$U M_P"*=6:^U!\`<10J?EB7T']3WKHHT74=WL)L^A/"GBNP\6:4+NR.R1>)H&.6 MB;T/MZ&JOB;Q)=Z+>PPVL4+JZ;B9`2)+9_#RM)=NVWR1] MV4=PP]/?M7MOB[1[V_M8+]8P9(HL30HW"7J,ZI&&4!L6ZI9?V?J<]J'WB-L!O45U^GWLE[\/KOSF+-%$\>X]P!Q18#-_X3W4_P#G MWM/^^6_^*H_X3W4_^?>T_P"^6_\`BJYF-0\J*>C,`:]"A\%Z2\$;E9![DTGQ`_X\[+_KHW\JQ/!O_(S0_P"X MW\J.@'I5%%%(`HHHH`\M^+/@S4-38:Y832W*P1[7M2<^6HZL@_G7C-?7!&1@ MUY!\2/AJ4\[6_#\7R_>N+51T]67^HKNP]?[$B6CEOASXLM/"VNLVH6Z-!<@( MUQMR\/N/;UKWC4-:L]/TT7DL@9'7,87K)GIBO)_AO\-VOWCUG7X2MLIW06[C M!D/]YAZ>U=5X\`74K1%&%6'A1T'-9XAQ<]-QHR[3Q#<6&J7-[:0PH;CK'CY1 MSGBK[>.=39"`D*DC@A>E1>$=*M-5OKB.]0NJ1AE`8CG/M76?\(=HO_/LW_?Q MO\:YAGG/^D:A>\!Y[B9N@&2QKOSI9TCP/=6[D&0PNTA'3<16K8:+I^FG-G;( MC?W^K?F:9X@_Y%V^_P"N#?RHN!Y7#_Q\1_[X_G7L-M_QZQ?[@_E7C@)!!!P1 MR#6JOB?5E4*+ML`8%-@=OXNN8K?P[.DA&Z7"HOJI/K1L!/X^&VPL0>SG^58O@ MW_D9H?\`<;^5;?Q`_P"/.R_ZZ-_*N+MKJ:SG6>UE:*5>C+U%'0#V.BO*_P#A M)=8_Z"$OZ?X4A\2ZQC_D(R_I_A2L!ZK1573)7FTRWDE8L[("2>YJU2`*"`1@ M\BBB@```&!P*Y_Q!K7AC3;N./Q#/:QS,FY!,N3MS_C705YGXR:[7XLZ*=.L8 MKZX%F^V&9@JGDY.3TK2G%2=F!V6AZAX?OH);KP]):S*HQ(;8#/K@BK>C:S:Z M]IRWUAYODLQ4>;&4.1['FN$\%`VOBWQ%)J$2:?J[Q[S8QI^["=0P/\55[/QQ MJMM\+[6_+I+J5[>FTBD90%0EL!B/:M'2UM'R$>I5@ZOXN\.:9=2:?K&HV\,N MT;XI/0^MWNL?VI:WEPL%Q#)$%VENA0YX%9NHWDEG\8]2:'1 M9-89[!%\B,+\HP.3GH.U*-)/S0'6:EJ'A73?#K:V;>VN;%2!YEM&KYR<<5L1 M:1I,T*2II]OM=0PS$.A%>4:GX?OM#^%>NS:C;K:?;KR.:.T1LB%=W3Z_X5NW MM[XC\,MX?O;G5ENH[UTAFM/*"HH*C&T^OO5.DG\+"YZ%!IUG;'-O:Q1G_90" MK-<5XKU8)K2647B&YM)1'N^R6-H99/\`>8CH/:L>#QEJTWPKU34VGQ?V$YB6 MJ>+-*BT"^_ME)Y=4*QM;M M`!&F0,'W/--4F^H7/0_[#TO_`*!]O_W[%']AZ7_T#[?_`+]BN3TG4-9TOXC_ M`-A:CJ?]I6UQ:F<.\80HP],=JR/$/B6Y@&H7VD^);JYEMF)6*&Q)MUQC*%^A M/J:%2;=DPN>HHBQH$C4*HX``X%+6+I4MYJNF6&HB?RO/CC>6,<@]"P'IG!_. MMJLFK.PPHHHI`%7FH7FHW&I:C>1^6]S,`,+C```JO;?#RQ3P3_`,(Y>7,D\8E,J7"J M$=&)R".O2NOHI^TEW`XV+P)FU6*P8/!`8!&-PZ%N3N/Y5JV_AA M(/&UUXB%TS/<6ZP PN.^<^WI6[10ZDF!C>*_#R^*/#TVE/*Z"BDIR6P'*WG@VX/B2XU?1]:E MTY[Q`ER@A$F\#NI)&T^_-5HOAW%#X1U301J#WT!KEHE>%8O."9(VXYQGVJMJG@^/4[;1H6O&C&E.KJ1 M'GS,`#GGCI7244E.2V`PIO"\:+2KK1X/ M$-Q%I,Y9EME@&Y2?5\\C/;`S7=44U4DNH%/2-/&E:1;6(E,HMXP@