0001193125-16-794447.txt : 20161215 0001193125-16-794447.hdr.sgml : 20161215 20161215161203 ACCESSION NUMBER: 0001193125-16-794447 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20161215 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20161215 DATE AS OF CHANGE: 20161215 FILER: COMPANY DATA: COMPANY CONFORMED NAME: JABIL CIRCUIT INC CENTRAL INDEX KEY: 0000898293 STANDARD INDUSTRIAL CLASSIFICATION: PRINTED CIRCUIT BOARDS [3672] IRS NUMBER: 381886260 STATE OF INCORPORATION: DE FISCAL YEAR END: 0831 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-14063 FILM NUMBER: 162053786 BUSINESS ADDRESS: STREET 1: 10560 DR. MARTIN LUTHER KING JR. ST. N. CITY: ST PETERSBURG STATE: FL ZIP: 33716 BUSINESS PHONE: 7275779749 MAIL ADDRESS: STREET 1: 10560 DR. MARTIN LUTHER KING JR. ST. N. CITY: ST PETERSBURG STATE: FL ZIP: 33716 8-K 1 d314860d8k.htm FORM 8-K Form 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

Date of Report (Date of earliest event reported) December 15, 2016

 

 

Jabil Circuit, Inc.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-14063   38-1886260

(State or other jurisdiction

of incorporation)

  (Commission File Number)  

(IRS Employer

Identification No.)

10560 Dr. Martin Luther King, Jr. Street North, St. Petersburg, Florida 33716

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code (727) 577-9749

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:

 

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 2.02 Results of Operations and Financial Condition.

On December 15, 2016, Jabil Circuit, Inc. (the “Company”) issued a press release announcing its results of operations for the first fiscal quarter ended November 30, 2016. A copy of the press release is furnished as Exhibit 99.1 hereto and is incorporated herein by reference.

The information furnished herewith pursuant to Item 2.02 of this Current Report, including Exhibit 99.1, shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section. The information in this Current Report shall not be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date of this Current Report, regardless of any general incorporation language in the filing.

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits

The following exhibit is furnished herewith:

 

Exhibit No.

  

Description

99.1    Press Release dated December 15, 2016.

 

2


SIGNATURES

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

   

JABIL CIRCUIT, INC.

(Registrant)

December 15, 2016     By:   /s/ FORBES I.J. ALEXANDER
       

Forbes I.J. Alexander

Chief Financial Officer


EXHIBIT INDEX

 

Exhibit No.

  

Description

99.1    Press Release dated December 15, 2016.
EX-99.1 2 d314860dex991.htm PRESS RELEASE Press Release

LOGO

Jabil Posts First Quarter Results

St. Petersburg, FL – December 15, 2016. Today Jabil Circuit, Inc. (NYSE: JBL), reported preliminary, unaudited financial results for its first quarter of fiscal year 2017, including first quarter net revenue of $5.1 billion.

For the first quarter of fiscal year 2017, U.S. GAAP (as defined below) operating income was $165.6 million and U.S. GAAP net diluted earnings per share was $0.47. Core operating income ((Non-U.S. GAAP) as defined below) was $209.5 million and core diluted earnings per share ((Non-U.S. GAAP) as defined below) was $0.69.

“I’m really pleased with our strong first quarter results,” said CEO Mark Mondello. “In particular, we saw strength in our healthcare, packaging and consumer lifestyles businesses within our DMS segment, combined with yet another solid quarter of execution from our EMS segment, allowing us to deliver excellent results,” he added.

Fiscal Year 2017 Second Quarter Guidance:

 

•    Net revenue

  

$4.2 billion to $4.5 billion

•    U.S. GAAP operating income

  

$39 million to $101 million

•    U.S. GAAP net diluted (loss) earnings per share

  

$(0.18) to $0.18 per diluted share

•    Core operating income (Non-U.S. GAAP)

  

$125 million to $165 million

•    Core diluted earnings per share (Non-U.S. GAAP)

  

$0.35 to $0.57 per diluted share

•    Diversified Manufacturing Services

  

Decrease revenue 2 percent year-on-year

•    Electronics Manufacturing Services

  

Consistent revenue year-on-year

•    Total company

  

Decrease revenue 1 percent year-on-year

“Looking ahead, we’ll remain focused on our multi-year financial objectives and longer-term enterprise goals, while following through on our commitment to return capital to shareholders, as previously communicated under our two-year capital allocation framework,” added Mondello.

(U.S. GAAP net diluted earnings per share for the second quarter of fiscal year 2017 are currently estimated to include $0.05 per share for amortization of intangibles, $0.08 per share for stock-based compensation expense and related charges and $0.26 to $0.40 per share for restructuring and related charges.)

(Definitions used: “U.S. GAAP” means U.S. generally accepted accounting principles. Jabil defines core operating income as U.S. GAAP operating income before amortization of intangibles, stock-based compensation expense and related charges, restructuring and related charges, distressed customer charges, acquisition costs and certain purchase accounting adjustments, loss on disposal of subsidiaries, settlement of receivables and related charges, impairment of notes receivable and related charges and goodwill impairment charges. Jabil defines core earnings as U.S. GAAP net income before amortization of intangibles, stock-based compensation expense and related charges, restructuring and related charges, distressed customer charges, acquisition costs and certain purchase accounting adjustments, loss on disposal of subsidiaries, settlement of receivables and related charges, impairment of notes receivable and related charges, goodwill impairment charges, income (loss) from discontinued operations, gain (loss) on sale of discontinued operations and certain other expenses, net of tax and certain deferred tax valuation allowance charges. Jabil defines core diluted earnings per share as core earnings divided by the weighted average number of outstanding diluted shares as determined under U.S. GAAP. Jabil calculates its quarterly core return on invested capital by annualizing its after-tax core operating income for its most recently ended quarter and dividing that by a two quarter average of its net invested capital


base. Jabil calculates its annual core return on invested capital by taking its after-tax core operating income for its most recently ended fiscal year and dividing that by a two year average of its net invested capital base. Jabil reports core operating income, core earnings, core diluted and basic earnings per share and core return on invested capital to provide investors an additional method for assessing operating income, earnings, diluted earnings per share and return on invested capital from what it believes are its core manufacturing operations. See the accompanying reconciliation of Jabil’s core operating income to its U.S. GAAP operating income, its calculation of core earnings and core diluted earnings per share to its U.S. GAAP net income and U.S. GAAP earnings per share, its calculation of core return on invested capital and additional information in the supplemental information.)

FORWARD LOOKING STATEMENTS: This news release contains forward-looking statements, including those regarding our anticipated financial results for our first quarter of fiscal year 2017; and our positioning for future financial performance in our second quarter of fiscal year 2017 (including, net revenue, segment net revenue, U.S. GAAP operating income, U.S. GAAP net diluted earnings per share, core operating income, and core diluted earnings per share results and the components thereof, in each case for our second quarter of fiscal year 2017); and statements that relate the Company’s capital allocation framework, including our share repurchase program thereunder, the amount of shares to be repurchased and the timing of such repurchase). The statements in this presentation are based on current expectations, forecasts and assumptions involving risks and uncertainties that could cause actual outcomes and results to differ materially from our current expectations. Such factors include, but are not limited to: our determination as we finalize our financial results for our first quarter of fiscal year 2017 that our financial results and conditions differ from our current preliminary unaudited numbers set forth herein; unexpected, adverse seasonal impacts on demand; performance in the markets in which we operate; changes in macroeconomic conditions; the occurrence of, success and expected financial results from, product ramps; our ability to maintain and improve costs, quality and delivery for our customers; whether our restructuring activities and the realignment of our capacity will adversely affect our cost structure, ability to service customers and labor relations; changes in technology; competition; anticipated growth for us and our industry that may not occur; managing rapid growth; managing rapid declines in customer demand and other related customer challenges that may occur; our ability to successfully consummate acquisitions and divestitures; managing the integration of businesses we acquire; risks associated with international sales and operations; retaining key personnel; and our dependence on a limited number of large customers. Additional factors that could cause such differences can be found in our Annual Report on Form 10-K for the fiscal year ended August 31, 2016, subsequent Reports on Form 8-K and our other securities filings. We assume no obligation to update these forward-looking statements.

Supplemental Information: The financial results disclosed in this release include certain measures calculated and presented in accordance with U.S. GAAP. In addition to the U.S. GAAP financial measures, Jabil provides supplemental, non-U.S. GAAP financial measures to facilitate evaluation of Jabil’s core operating performance. The non-U.S. GAAP financial measures disclosed in this release exclude certain amounts that are included in the most directly comparable U.S. GAAP measures. The non-U.S. GAAP or core financial measures disclosed in this release do not have standard meanings and may vary from the non-U.S. GAAP financial measures used by other companies. Management believes core financial measures (which exclude the effects of the amortization of intangibles, stock-based compensation expense and related charges, restructuring and related charges, distressed customer charges, acquisition costs and certain purchase accounting adjustments, loss on disposal of subsidiaries, settlement of receivables and related charges, impairment of notes receivable and related charges, goodwill impairment charges, income (loss) from discontinued operations, gain (loss) on sale of discontinued operations and certain other expenses, net of tax and certain deferred tax valuation allowance charges) are a useful measure that facilitates evaluating the past and future performance of Jabil’s ongoing operations on a comparable basis. The Company determines the tax effect of the items excluded from core earnings and core basic and diluted earnings per share based upon evaluation of the statutory tax treatment and the applicable tax rate of the jurisdiction in which the pre-tax items were incurred, and for which realization of the resulting tax benefit, if any, is expected. In certain jurisdictions where the Company does not expect to realize a tax benefit (due to a history of operating losses or other factors resulting in a valuation allowance related to deferred tax assets), a 0% tax rate is applied.

Jabil reports core operating income, core return on invested capital, core earnings and core diluted and basic earnings per share to provide investors an additional method for assessing operating income, return on invested capital, earnings and earnings per share from what it believes are its core manufacturing operations. Among other uses, management uses non-U.S. GAAP financial measures to make operating decisions, assess business performance and as a factor in determining certain employee performance when determining incentive compensation. Included in this release are Condensed Consolidated Statements of Operations as well as a reconciliation of the disclosed core financial measures to the most directly comparable U.S. GAAP financial measures.


Company Conference Call Information: Jabil will hold a conference call to discuss its first quarter results and fiscal 2017 outlook today at 4:30 p.m. ET live on the Internet at http://www.jabil.com. The call will be recorded and archived on the web at http://www.jabil.com. A taped replay of the conference call will also be available December 15, 2016 at approximately 7:30 p.m. ET through midnight on December 22, 2016. To access the replay, call (855) 859-2056 from within the United States, or (404) 537-3406 outside the United States. The pass code is: 18064883. An archived webcast of the conference call will be available at http://www.jabil.com/investors/.

About Jabil

Jabil (NYSE: JBL) is a product solutions company providing comprehensive electronics design, production and product management services. Offering complete product supply chain management from facilities in 28 countries, Jabil provides comprehensive, individualized-focused solutions to customers in a broad range of industries. Further information is available on Jabil’s website: jabil.com.

Company Contacts:

Beth Walters

Senior Vice President, Investor Relations & Communications

(727) 803-3511    

beth_walters@jabil.com    

Adam Berry

Senior Director, Investor Relations    

(727) 803-5772

adam_berry@jabil.com


JABIL CIRCUIT, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

 

     November 30,        
     2016     August 31,  
     (Unaudited)     2016  
ASSETS             

Current assets:

    

Cash and cash equivalents

   $ 747,415      $ 912,059   

Accounts receivable, net

     1,519,651        1,359,610   

Inventories

     2,506,199        2,456,612   

Prepaid expenses and other current assets

     1,310,151        1,120,100   
  

 

 

   

 

 

 

Total current assets

     6,083,416        5,848,381   

Property, plant and equipment, net

     3,279,844        3,331,879   

Goodwill and intangible assets, net

     878,203        891,727   

Deferred income taxes

     165,102        148,859   

Other assets

     137,281        101,831   
  

 

 

   

 

 

 

Total assets

   $ 10,543,846      $ 10,322,677   
  

 

 

   

 

 

 
LIABILITIES AND EQUITY             

Current liabilities:

    

Current installments of notes payable, long-term debt and capital lease obligations

   $ 43,198      $ 45,810   

Accounts payable

     3,867,345        3,593,195   

Accrued expenses

     1,946,554        1,929,051   
  

 

 

   

 

 

 

Total current liabilities

     5,857,097        5,568,056   

Notes payable, long-term debt and capital lease obligations, less current installments

     2,067,712        2,074,012   

Other liabilities

     85,054        78,018   

Income tax liabilities

     89,174        90,804   

Deferred income taxes

     52,847        54,290   
  

 

 

   

 

 

 

Total liabilities

     8,151,884        7,865,180   
  

 

 

   

 

 

 

Commitments and contingencies

    

Equity:

    

Jabil Circuit, Inc. stockholders’ equity:

    

Preferred stock

              

Common stock

     252        250   

Additional paid-in capital

     2,034,232        2,034,525   

Retained earnings

     1,733,208        1,660,820   

Accumulated other comprehensive loss

     (52,915     (39,877

Treasury stock, at cost

     (1,340,832     (1,217,547
  

 

 

   

 

 

 

Total Jabil Circuit, Inc. stockholders’ equity

     2,373,945        2,438,171   

Noncontrolling interests

     18,017        19,326   
  

 

 

   

 

 

 

Total equity

     2,391,962        2,457,497   
  

 

 

   

 

 

 

Total liabilities and equity

   $ 10,543,846      $ 10,322,677   
  

 

 

   

 

 

 


JABIL CIRCUIT, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except for per share data)

(Unaudited)

 

     Three months ended  
     November 30,     November 30,  
     2016     2015  

Net revenue

   $ 5,104,898      $ 5,207,977   

Cost of revenue

     4,673,392        4,724,442   
  

 

 

   

 

 

 

Gross profit

     431,506        483,535   

Operating expenses:

    

Selling, general and administrative

     214,052        251,547   

Research and development

     7,623        8,292   

Amortization of intangibles

     8,322        7,840   

Restructuring and related charges

     35,902        1,353   
  

 

 

   

 

 

 

Operating income

     165,607        214,503   

Interest and other, net

     35,069        32,736   
  

 

 

   

 

 

 

Income before income tax

     130,538        181,767   

Income tax expense

     43,837        49,852   
  

 

 

   

 

 

 

Net income

     86,701        131,915   

Net (loss) income attributable to noncontrolling interests, net of tax

     (1,326     30   
  

 

 

   

 

 

 

Net income attributable to Jabil Circuit, Inc.

   $ 88,027      $ 131,885   
  

 

 

   

 

 

 

Earnings per share attributable to the stockholders of Jabil Circuit, Inc.:

    

Basic

   $ 0.48      $ 0.69   
  

 

 

   

 

 

 

Diluted

   $ 0.47      $ 0.68   
  

 

 

   

 

 

 

Weighted average shares outstanding:

    

Basic

     185,292        190,355   
  

 

 

   

 

 

 

Diluted

     187,856        193,243   
  

 

 

   

 

 

 


JABIL CIRCUIT, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(Unaudited)

 

     Three months ended  
     November 30,     November 30,  
     2016     2015  

Cash flows from operating activities:

    

Net income

   $ 86,701      $ 131,915   

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

    

Depreciation and amortization

     188,901        161,363   

Restructuring and related charges

     12,640          

Recognition of stock-based compensation expense and related charges

     (291     24,792   

Deferred income taxes

     (16,495     (13,533

Other, net

     4,421        4,307   

Change in operating assets and liabilities, exclusive of net assets acquired:

    

Accounts receivable

     (170,932     (205,916

Inventories

     (32,520     11,719   

Prepaid expenses and other current assets

     (218,379     (84,182

Other assets

     (34,987     2,434   

Accounts payable, accrued expenses and other liabilities

     332,881        112,592   
  

 

 

   

 

 

 

Net cash provided by operating activities

     151,940        145,491   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Acquisition of property, plant and equipment

     (163,866     (252,098

Proceeds from sale of property, plant and equipment

     1,472        3,027   

Cash paid for business and intangible asset acquisitions, net of cash

            (67,311

Issuance of notes receivable

            (27,500

Other, net

     (2,033     (250
  

 

 

   

 

 

 

Net cash used in investing activities

     (164,427     (344,132
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Borrowings under debt agreements

     1,676,000        1,975,231   

Payments toward debt agreements

     (1,685,151     (1,478,213

Payments to acquire treasury stock

     (114,165     (54,567

Dividends paid to stockholders

     (16,059     (16,541

Treasury stock minimum tax withholding related to vesting of restricted stock

     (9,119     (10,282

Other, net

            (1,500
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (148,494     414,128   
  

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     (3,663     894   
  

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

     (164,644     216,381   

Cash and cash equivalents at beginning of period

     912,059        913,963   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 747,415      $ 1,130,344   
  

 

 

   

 

 

 


JABIL CIRCUIT, INC. AND SUBSIDIARIES

SUPPLEMENTAL DATA

RECONCILIATION OF U.S. GAAP FINANCIAL RESULTS TO NON-U.S. GAAP MEASURES

(in thousands, except for per share data)

(Unaudited)

 

     Three months ended  
     November 30,     November 30,  
     2016     2015  

Operating income (U.S. GAAP)

   $ 165,607      $ 214,503   

Amortization of intangibles

     8,322        7,840   

Stock-based compensation expense and related charges

     (291     24,792   

Restructuring and related charges

     35,902        1,353   
  

 

 

   

 

 

 

Core operating income (Non-U.S. GAAP)

   $ 209,540      $ 248,488   
  

 

 

   

 

 

 

Net income attributable to Jabil Circuit, Inc. (U.S. GAAP)

   $ 88,027      $ 131,885   

Amortization of intangibles

     8,322        7,840   

Stock-based compensation expense and related charges

     (291     24,792   

Restructuring and related charges

     35,902        1,353   

Adjustments for taxes

     (2,325     (987
  

 

 

   

 

 

 

Core earnings (Non-U.S. GAAP)

   $ 129,635      $ 164,883   
  

 

 

   

 

 

 

Net earnings per share (U.S. GAAP):

    

Basic

   $ 0.48      $ 0.69   
  

 

 

   

 

 

 

Diluted

   $ 0.47      $ 0.68   
  

 

 

   

 

 

 

Core earnings per share (Non-U.S. GAAP):

    

Basic

   $ 0.70      $ 0.87   
  

 

 

   

 

 

 

Diluted

   $ 0.69      $ 0.85   
  

 

 

   

 

 

 

Weighted average shares outstanding used in the calculations of
earnings per share (U.S. GAAP and Non-U.S. GAAP):

    

Basic

     185,292        190,355   
  

 

 

   

 

 

 

Diluted

     187,856        193,243   
  

 

 

   

 

 

 


JABIL CIRCUIT, INC. AND SUBSIDIARIES

SUPPLEMENTAL DATA

RECONCILIATION OF U.S. GAAP FINANCIAL RESULTS TO NON-U.S. GAAP MEASURES

(in thousands)

(Unaudited)

CALCULATION OF RETURN ON INVESTED CAPITAL

AND CORE RETURN ON INVESTED CAPITAL

The Company calculates: (1) its “Return on Invested Capital” by annualizing its “after-tax U.S. GAAP operating income” for its most recently-ended quarter and dividing that by the average of its “net invested capital asset base” and (2) its “Core Return on Invested Capital” by annualizing its “after-tax non-U.S. GAAP core operating income” for its most recently-ended quarter and dividing that by the “average net invested capital asset base.”

The Company calculates: (1) its “after-tax U.S. GAAP operating income” by subtracting a certain tax effect (the calculation of which is explained below) from its U.S. GAAP operating income and (2) its “after-tax non-U.S. GAAP core operating income” as its non-U.S. GAAP core operating income less a certain tax effect (the calculation of which is explained below). See elsewhere in this earnings release for a reconciliation of the Company’s non-U.S. GAAP core operating income to its U.S. GAAP operating income.

The Company calculates its “average net invested capital asset base” as the sum of the averages (the calculations of which are explained below) of its stockholders’ equity, current and non-current portions of its notes payable, long-term debt and capital lease obligations less the average (the calculation of which is explained below) of its cash and cash equivalents.

The following table reconciles (1) “Return on Invested Capital,” as calculated using “after-tax U.S. GAAP operating income” to (2) “Core Return on Invested Capital,” as calculated using “after-tax non-U.S. GAAP core operating income”:

 

     Three months ended  
     November 30,     November 30,  
     2016     2015  

Numerator:

    

Operating income (U.S. GAAP)

   $ 165,607      $ 214,503   

Tax effect(1)

     (44,584     (49,770
  

 

 

   

 

 

 

After-tax operating income

     121,023        164,733   
     x4        x4   
  

 

 

   

 

 

 

Annualized after-tax operating income

   $ 484,092      $ 658,932   
  

 

 

   

 

 

 

Core operating income (Non-U.S. GAAP)

   $ 209,540      $ 248,488   

Tax effect(2)

     (46,751     (50,770
  

 

 

   

 

 

 

After-tax core operating income

     162,789        197,718   
     x4        x4   
  

 

 

   

 

 

 

Annualized after-tax core operating income

   $ 651,156      $ 790,872   
  

 

 

   

 

 

 

Denominator:

    

Average total Jabil Circuit, Inc. stockholders’ equity(3)

   $ 2,406,058      $ 2,348,730   

Average notes payable, long-term debt and capital lease obligations, less current installments(3)

     2,070,862        1,582,503   

Average current installments of notes payable, long-term debt and capital lease obligations(3)

     44,504        336,072   

Average cash and cash equivalents(3)

     (829,737     (1,022,153
  

 

 

   

 

 

 

Net invested capital asset base

   $ 3,691,687      $ 3,245,152   
  

 

 

   

 

 

 

Return on Invested Capital (U.S. GAAP)

     13.1     20.3

Adjustments noted above

     4.5     4.1

Core Return on Invested Capital (Non-U.S. GAAP)

     17.6     24.4

 

  (1) This amount is calculated by adding the amount of income taxes attributable to its operating income (U.S. GAAP) and its interest expense.
  (2) This amount is calculated by adding the amount of income taxes attributable to its core operating income (Non-U.S. GAAP) and its interest expense.
  (3) The average is based on the addition of the account balance at the end of the most recently-ended quarter to the account balance at the end of the prior quarter and dividing by two.
GRAPHIC 3 g314860g1216001905971.jpg GRAPHIC begin 644 g314860g1216001905971.jpg M_]C_X 02D9)1@ ! 0$ 8 !@ #_VP!# @&!@<&!0@'!P<)"0@*#!0-# L+ M#!D2$P\4'1H?'AT:'!P@)"XG("(L(QP<*#7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0 'P$ P$! 0$! M 0$! 0 $" P0%!@<("0H+_\0 M1$ @$"! 0#! <%! 0 0)W $" M Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O 58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H # ,! (1 Q$ /P#KO%OBS6]- M\47EI:7QB@CV;4\M#C**3R1GJ36)_P )UXD_Z"9_[]1__$UZ_/H^G74[33V4 M,DK?>9DR3VJ+^P-(_P"@=;?]^Q3NK_/\ F>2_\)UXD_Z"9_[\ MQ_\ Q-'_ G7B3_H)G_OS'_\37K7]@:1_P! ZV_[]BD.@:1G_D'6W_?L4[A] M7J_S_F>3?\)UXD_Z"9_[]1__ !-'_"=>)/\ H)G_ +\Q_P#Q->L?V#I/_0.M MO^_8I#H.D_\ 0.MO^_8IW#ZO5_G_ #/*/^$Z\2?]!,_]^8__ (FD_P"$Z\2_ M]!,_]^8__B:]6.A:3_T#K;_OV*3^PM)_Z!UM_P!^Q3NNP>PJ_P _YGE7_"=> M)?\ H)G_ +\Q_P#Q-)_PG?B7_H)G_OS'_P#$UZH=#TK_ *!UM_WP*8=#TK/_ M "#K;_OV*=UV#V%7^<\M_P"$\\2_]!,_]^8__B:3_A//$W_04/\ WYC_ /B: M]1.B:5_T#K;_ +X%,.B:5_T#K?\ [X%4FNPO85?YSS#_ (3SQ-_T%#_WYC_^ M)I/^$]\3?]!0_P#?F/\ ^)KTTZ+I?_0/M_\ O@5&VC:7_P! ^W_[X%-./8/8 MU?YSS7_A/?$W_04/_?F/_P")H_X3[Q/_ -!0_P#?F/\ ^)KT8Z/IG_0/M_\ MO@5"VDZ:/^7"W_[X%4N7L+V53^8\^_X3[Q/_ -!0_P#?F/\ ^)IO_"?^*/\ MH*G_ +\Q_P#Q-=^VE:;_ ,^$'_? J)M,TX?\N$'_ 'P*IPN6I_,R"\ M^YEGXC^+/^@NW_?B/_XFFGXD>+?^@NW_ 'XC_P#B:T6BL\_\>47Y5$R6G_/E M%^5/V4.R#FGW*)^)/BW_ *"[?]^(O_B:;_PLKQ=_T&&_[\1?_$U>*VG_ #XQ M?E3?]#_Y\(OR%'LH=D/GGW*)^)?B_P#Z#+#_ +81?_$TW_A9?B\#_D,M_P!^ M(O\ XFKY-G_T#XOR%1DV?_0/B_(4O9P[(?-/N4C\3?%X_P"8RW_?B+_XFH?^ M%H>,?^@TW_?B+_XBK=P]FJ#_ (E\7)]!4326>?\ D'P_I1[*/9![22(O^%H^ M,>?^)TW_ 'XB_P#B*B;XI^,P>-;;_P !XO\ XBIVDL\-_P 2^+]*J%[4G/V& M+\A35&'D+VTEW'_\+3\9_P#0;;_P'B_^(I/^%J>,_P#H-M_X#Q?_ !%1E[4? M\N,7Y"DS;=[*/\J?L(>7W"]O+L_O)?\ A:OC/_H--_X#Q?\ Q-*/BGXTQG^V MFQ_U[Q?_ !-1H+9S_P >,>/7%2@6:Y'V)#FE[&'E]P_:S?\ PY(/BCXQ(S_; M+?\ ?B+_ .)I?^%H^,?^@TW_ (#Q?_$U%NM0,"RCI"]K_P ^4='LH=D+GGYD MI^*'C+'_ "&F_P# >+_XFH3\4_&F[_D-M_X#Q?\ Q%,DDMA&2+*.J;W%MD@6 M45'L8/L'M)KN7S\5?&7_ $&W_P# >+_XBD/Q5\:9XUMO_ >+_P"(K,+VW_/J MG2D\V #FSCI^QAY?<'M9]G]YI_\ "U?&G_0;;_P'B_\ B*/^%J^-/^@VW_@/ M%_\ $5F&6V/_ "Z)2>;;]/LB?I1[&'E]P>VGV?WFI_PM7QI_T&V_\!XO_B*/ M^%J^-/\ H-M_X#Q?_$5E":WQ_P >B4>?!_SYI^E'L8>7W![:?9_>:O\ PM7Q MI_T&V_\ >+_ .(H_P"%J^-/^@VW_@/%_P#$5D^?!_SZ)1Y\'_/HE'L8>7W! M[:?9_>:X^*GC3/.MM_X#Q?\ Q%2#XI^,B/\ D-M_X#Q?_$5B>?!_SZ)3UGA5 M2?LD9_*CV,/+[A>UGY_>;"_%+QGGYM:?_P !XO\ XBGK\4/&)_YC3?WFS_PL[QGN_Y#38_Z]XO_ M (FG?\+/\8_]!IO_ 'B_P#B:R$GAV#_ $5:=Y\/_/JE'LH=D2ZL_,U?^%G> M,?\ H,M_WXB_^)I?^%G>,?\ H,M_X#Q?_$UD?:(?^?5*/M$/_/HE/V4.R#VL M_/[S7_X6=XQ_Z#+?^ \7_P 32_\ "SO&'_09;_P'B_\ B:Q_M$/_ #Z)1]IA M_P"?1*/8P[+[A>UGY_>;'_"SO&'_ $&6_P# >+_XFC_A9OC#_H,M_P" \7_Q M-8WVF'_GT2C[5#_SZ+1[*GV7W![6IW?WFS_PLWQA_P!!EO\ OQ%_\31_PLWQ MA_T&6_[\1?\ Q-8WVJ'_ )]$I/M,/_/JM/V5/LON%[6IW?WFU_PLWQC_ -!E MO_ >+_XFC_A9OC'_ *#+?^ \7_Q-8OVJ+_GT6D^U0_\ /JM'LH=E]P>UJ=W] MYLGXG^,<_P#(9;_P'B_^)I/^%G^,?^@TW_@/%_\ $UBFZAS_ ,>BTGVJ+_GT M6I]E#LON*]K/S-O_ (6?XR_Z#3?^ \7_ ,37I/PF\4:SXD.K_P!K7IN?(\GR MLQJNW=OS]T#T%>-?:HO^?5:]7^"LJ2'7-D0CQY&<=_\ 65C7IQ5-M&U&I)U$ MF>L4445YYWA144]Q#:PM-/*D42#+.YP!427=O>V#3VLR30LIVNAR#0!+%#-=M/ OBS[+ M#J'VS1;J-?-E /[M\=%5\)O)J!\1V=_&/J>*R_@]_R3>Q_P"NDO\ Z&:RY?=N M:7UL=OY\+2M$LL9D'5 PR/PIU>0^'?\ DX/7O^N4G\DKUW-.4;"3N(:C/6GD MBHR0*0Q#3#2EQ3"XIH!#3&Q0SK4;R+ZU1+&MBHF(I7D7UJ!I5]:M$L5B,=J@ M8BAYDQUJ!YTQUJD2Q6(]J@8KZBFO<1^I_*J[W$8[G\JT1+'L5]14+%/45$]S M'ZG\JKO=1>I_*K1#)7*>HJ!RGJ*@>[A]3^55I+R'U/Y5:(999H_45"S1^JU3 M>]@]3^55WOH/4_E5)DLOLT?JM1,T7]Y:SGU"W_O'\JKMJ-OG[Q_*JN(UB\/] MY:3?#W9*Q7U.V_O'\JB;5+7^\?RI-CL;QD@_O)49DM_[Z5@MJUI_>;_OFHSJ MMK_>;\JFX[&U.\!3AD-5O.@+8#)P/\]JR6U2T/5F_*J;:E;*Y(9N2?X::FA. M%V="TD.",IS_ )]*J,\0_B2LD:I;&3YF;'TIDNHVQ!V!NOI351$NE/Y4G]HV_P#>/Y4N#^^E89U"W]3^5-;48,$Y/'M M1S(7*;,DL(4@,N3TJDTD(9#_>2CS(?[R5DBYC(/ _*HS/'ZG\J/:![%=S9\R#^\E) MYD']Y*QQ.A]?RI#<)GJ?RI>T'[%=S9$L /+(:DW0[>&0"L,2H>Y_*I?M" =3 M^5'M!.EYFNS0\?,F.A%28@#9$BX]*Q//5@,9Z^E3^>GK3YQ9AD1QKDFL'S5KL_A;(/\ A.[3'_/.3_T$U,ZEHME1IWDD9?(/\ Z#67UAVVZ&GU=7WZG!W'AS5;.!I[G2[F*)?O M.\1 %5+NPGL98XKJV>&24 HKK@L#TQ71>+-/\66MM?W%YJXDT_S#^Y%T&X)X M&VMF]M1XB_X0B^ W&3$?Z4_;NR;L+V"O9'#7VF7.E^7]OM)+;S!E/-3 M;N^E$NF74$T$4MG(DDXW1(4Y<>H'>N_\9.OBK3;.6)06M]5-IQ_=)Q3I=?T^ MQ^+B17KK'#;6HMHY&Z(^!26(DUMJ-X=7W.#O_#NJZ;;?:KW3)X(.\DD> *R? M,@_O)76^.-+\5V"7,]QJ,U_H]P^X2))N3&>,CM7GV15PJ.2N1*FHNQJ>9!_> M2O5?@PT;'6]A4_ZC./\ MI7BN:]?^!G77O\ MW_]J5GB)7ILTH1M41[!1117 MFGHG/>-]&N=?\':CIEGM^T31X0,< D'.*\]T$?$SP]H,&D6WAVS>&%2H9YAD MY/U]Z]CHJXSLK$N-W<\U^%_A;6_#<.L7FK6R1SWYZ_C619?#74_% M7B&_UKQ6TEH7DQ!!$X8[.W/:O8:*'-N_F2Z<6N5['FOB#X3:3)X:N+?1X634 M -T4K.26(['ZUL^"+36;?PA]AUG3TMKV%#$I4J?,&.#QWKL:*E/2P1I0B[Q5 MCPWPMHGC[PB]\MIX/IS4OB70_'WC2.TLKS0;"PBBEWF:.0^!;[3+5?-NGM?*09QN/'>J/PWT:_T#P3: MZ?J4/DW4;R%DW X!8DE1S.UBK:W/'+W0?&>D_$W5?$6C:3#DGI3:OGONB>6VS(XRYA0R !RH+ = MCWIK5(>E1M4%$1IC4\TQJH1$>M125*U0R4T(A;&*@?%3M5=ZM$,ADQBJSD5. M_2JSU:)9 Y'K59ROK4TG2JLE:)$,BM+)522JL38)'3^]59WC_O4DE59*8K#W>/^\*@9X_[U M1/5=ZE@B9I%[$?G41=?[PJ$TPU)=R8LO]X4TLGJ*@---*P[CBP5N".*!*O7. M#GD5$0">14;(.N,"D.]RRYB/.X TU9(T7[PS57MUILA[?TI#\B[Y\?=A3O,3 M^\/SK,S3E8YQVHN#1H[T_O#\Z:TB;3\P_.JE-IW()6=3SN'YTSS$_O#\ZKL- MI[?E3,*3U_2IN:(M^8G]X?G1YB?WA^=4F X--IOYTPR1D_? M'YU291@BHL>WT-#D-(TQ*@_C'YTOG1]I%_.LQC\HSUI@Z4N<:5S;2>(C_6+^ M="7$70R+GZUD# 44OO5J?G6+11SBY3;^T0_\]4_. ME^T0?\]4_.L*FFGSL7*;_P!HA_YZI^===\-M5T^P\:6UQ=WL$$*QR O(X &5 M/>O,J*4I75AQT=SVKP3XHTF'Q-JFG:E>P+I]U<--'*T@"JZL2#GWK2L?$.BK M\8[V^;5;1;1X2%G,HV$[?6O Z*S<;MLT4]$CU?7_ _IZ"^U&/Q=I4XW-*L" M399LGH.>M=/X \4Z';^#G34-1MHKJP>1[=)) &.5["O L#THH=Y1LP32E='N MGPT\2Z*(=2@U?4+:%?M(NHO-D"Y;GIFN0+67BOQ??F?5[6R69W=)IF^4\\"O M.J*:T;:Z@W=)/H>Z2:CI7A3X?:EI%SXBM-3NKOB&&"3>L8X_*O*OM,/_ #V3 M\ZP**<7RBE[QO_:(?^>J?G7L7P(D20Z_L<-C[/G!_P"NE?/U>X_L[=?$G_;M M_P"U:FK*\&52C::/1]9^(6C:'JT^G70G\^';NVIDR6&;9M$CL&&$53G"GN*Q?^%1>(/^?K3O\ OX__ ,37 M#J'O[MS_W[H_X6QX>_NW/_?NN/_X5%X@_Y^M._P"_ MC_\ Q-'_ J+Q!_S]:=_W\?_ .)HU(]OCOY/P.P_X6QX>_NW/_?NC_A;'A[^ M[<_]^ZX__A47B#_GZT[_ +^/_P#$TG_"HO$'_/UIW_?Q_P#XFC4/;X[^3\#L M?^%L>'O[MS_W[H_X6QX>_NW/_?NN-_X5#X@_Y^M/_P"_C_\ Q-+_ ,*A\0?\ M_6G?]_'_ /B:-0]OCOY/P.O_ .%K^'O2Z_[]T?\ "U_#WI=?]^ZX_P#X5#X@ M_P"?K3O^_C__ !-'_"H/$'_/UIW_ '\?_P")IA[?'?R'8_\ "UO#I'/VD?\ M;.FGXJ>'?6Y_[]UR'_"H/$'_ #]:=_W\?_XFC_A4'B#_ )^M._[^/_\ $TQJ MOCOY#K3\4O#OK<_]^Z0_%/P[_P!//_?NN3_X5!X@_P"?K3O^_C__ !-(?@_X M@/\ R]:=_P!_'_\ B:8>VQO\AU1^*/AX][G_ +]TP_$_P_\ ]//_ '[KE_\ MA3_B'_GZT[_OX_\ \31_PI_Q#_S]:=_W]?\ ^)IZ#]MC?Y3IC\3O#_\ T\_] M^ZC;XF:!ZW/_ '[KG/\ A3WB'_GZT[_OX_\ \32?\*=\0_\ /UIW_?Q__B:: ML'M<9_*= WQ*T$_\_'_?%1-\1]"/>X_[XK$_X4[XA_Y^M._[^O\ _$4?\*=\ M0_\ /UIW_?U__B*I.(_:8O\ E-9_B)H9Z&X_[XJ)OB#HI_Y[_P#?%9O_ IS MQ%C_ (^M-_[^O_\ $4G_ IOQ%_S]:;_ -_7_P#B*M./UAW#DJ]CEWUBU/0O^55WU2W/0M^5==_PI/Q+_P _>F?]_7_^(I#\$O$W M_/WI?_?U_P#XBCVT.X>SJ=CBGOX3W;\J@>\B/0G\J[L_!'Q,?^7O2_\ O\__ M ,13?^%(>)_^?O2_^_S_ /Q%'MH=Q^SJ=CS]KA#W-0M,IZ$UZ+_PH_Q/_P _ M>E_]_G_^(I/^%'>*/^?O2O\ O\__ ,11[:'E?]_G_ /B*/^%&>*/^?O2O^_S_ /Q%3[6'M,=AM-> MF_\ "BO%/_/WI7_?Y_\ XBD/P)\5$?\ 'YI7_?Y__B*/:0[C5.?8\PW<5&YY MS7J/_"B/%7_/WI/_ '^D_P#B*#\!_%1_Y>])_P"_TG_Q%3[2/H_\*$\5_P#/YI/_ '^D_P#B*3_A0GBO_G\TC_O])_\ $4O:1[E;S2?^_TG_Q%/_X4/XJ_Y_-)_P"_TG_Q%-5(]R)0E?8\N(!. MI?\ "A_%7_/YI/\ W^D_^(I/^%#^*O\ G\TG_O\ 2?\ Q%'M(=Q< MD^QY5(,#O49KU9_@+XK(XO-(_P"_TG_Q%,_X4%XL_P"?S2/^_P#)_P#&ZESC MW-(PE;8\KI_TKU#_ (4#XM_Y_-(_[_R?_&Z8 8H->I?\ "A?%?_/YI/\ W^D_^(H_X4)XK_Y_-)_[_2?_ !%5[2/< MCDEV/+:1AD8KU+_A0OBO_G\TC_O])_\ $4?\*$\5_P#/YI'_ '^D_P#B*.>/ M<.278\J(R,$9-1X.>M>L?\*$\5_\_FD?]_Y/_B*8?@#XM[7FC_\ ?^3_ .-T MG./:/_W_ )/_ (W0/@#XM'_+YI'_ '_D M_P#C=+GCW&X.VQY=NP:7(->H'X!>+3_R^:1_W_D_^-T?\*"\7?\ /YH__?\ MD_\ C=/VD>Y/LY=CR^FFO4U^ 7BP=;S2/^_\G_QNE_X4%XL_Y_-(_P"_\G_Q MNFJD>XG3EV/*Z*]3_P"%!>+/^?S2/^_\G_QNC_A07BS_ )_-(_[_ ,G_ ,;H M]I'N3[.78\LH%>I_\*"\6?\ /YI'_?\ D_\ C=+_ ,*"\6?\_FD?]_Y/_C=' MM(]QJG+L>645ZG_PH/Q9_P _FD?]_P"3_P"-T?\ "@_%G_/YI'_?^3_XW1SQ M[CY)=CRRBO4_^%!^+/\ G\TC_O\ R?\ QNC_ (4'XL_Y_-(_[_R?_&Z.>/<. M278\LHKU/_A0?BS_ )_-(_[_ ,G_ ,;H_P"%!^+/^?S2/^_\G_QNCGCW#DEV M/+*]Q_9VZ^)/^W;_ -JU@_\ "@_%G_/YI'_?^3_XW7I'PH\ :MX'.K_VI-9R