(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
The NASDAQ Stock Market LLC | ||
Exhibit No. | Description | |
99.1 | ||
99.2 |
LAUREATE EDUCATION, INC. | ||
By: | /s/ Jean-Jacques Charhon | |
Name: | Jean-Jacques Charhon | |
Title: | Executive Vice President and Chief Financial Officer |
• | Revenue of $1,001.8 million was up 3% on an organic constant currency basis1. On a reported basis, revenue decreased 2% and was affected by the weakening of foreign currencies against the US Dollar. |
• | Operating income decreased by $4.5 million to $213.7 million. |
• | Net income (including discontinued operations) for the second quarter of 2019 was $779.6 million, as compared to $224.0 million for the second quarter of 2018, largely attributable to gains from asset sales. |
• | Adjusted EBITDA was $297.3 million, an improvement of 4% on an organic constant currency basis. |
• | New enrollments increased 11%. |
• | Total enrollments increased 3%. |
• | Revenue of $1,623.6 million was up 4% on an organic constant currency basis1. On a reported basis, revenue decreased 2% and was affected by the weakening of foreign currencies against the US Dollar. |
• | Operating income increased by $3.6 million to $129.2 million. |
• | Net income (including discontinued operations) for the six months ended June 30, 2019 was $973.9 million, as compared to $395.5 million for the six months ended June 30, 2018, largely attributable to gains from asset sales. |
• | Adjusted EBITDA increased by $1.8 million to $275.7 million, an improvement of 5% on an organic constant currency basis. |
New Enrollments | Total Enrollments | ||||||||||||||||||
YTD 2Q 2019 | YTD 2Q 2018 | Change | As of 6/30/2019 | As of 6/30/2018 | Change | ||||||||||||||
Total | Organic | Total | Organic | ||||||||||||||||
Brazil | 125,500 | 102,900 | 22% | 22% | 309,000 | 293,700 | 5% | 5% | |||||||||||
Mexico | 42,800 | 43,600 | (2)% | (2)% | 179,200 | 187,600 | (4)% | (4)% | |||||||||||
Andean | 104,400 | 95,300 | 10% | 10% | 340,900 | 321,300 | 6% | 6% | |||||||||||
Rest of World | 8,100 | 7,400 | 9% | 9% | 20,200 | 17,300 | 17% | 17% | |||||||||||
Online & Partnerships (1) | 15,300 | 17,100 | (11)% | (11)% | 59,400 | 58,900 | 1% | 1% | |||||||||||
Laureate (2) | 296,100 | 266,300 | 11% | 11% | 908,700 | 878,800 | 3% | 3% |
For the three months ended June 30, | For the six months ended June 30, | ||||||||||||||||||||||
IN MILLIONS | 2019 | 2018 | Change | 2019 | 2018 | Change | |||||||||||||||||
Revenues | $ | 1,001.8 | $ | 1,017.2 | $ | (15.4 | ) | $ | 1,623.6 | $ | 1,649.4 | $ | (25.8 | ) | |||||||||
Costs and expenses: | |||||||||||||||||||||||
Direct costs | 720.2 | 725.8 | (5.6 | ) | 1,372.6 | 1,403.3 | (30.7 | ) | |||||||||||||||
General and administrative expenses | 67.4 | 73.2 | (5.8 | ) | 121.3 | 120.5 | 0.8 | ||||||||||||||||
Loss on impairment of assets | 0.5 | — | 0.5 | 0.5 | — | 0.5 | |||||||||||||||||
Operating income | 213.7 | 218.2 | (4.5 | ) | 129.2 | 125.6 | 3.6 | ||||||||||||||||
Interest income | 2.8 | 2.6 | 0.2 | 6.4 | 5.9 | 0.5 | |||||||||||||||||
Interest expense | (41.5 | ) | (60.1 | ) | 18.6 | (96.1 | ) | (123.4 | ) | 27.3 | |||||||||||||
Loss on debt extinguishment | (15.6 | ) | — | (15.6 | ) | (26.2 | ) | (7.5 | ) | (18.7 | ) | ||||||||||||
Gain on derivatives | 2.6 | 111.6 | (109.0 | ) | 7.8 | 92.3 | (84.5 | ) | |||||||||||||||
Other income (expense), net | 7.7 | (0.1 | ) | 7.8 | 8.1 | 2.5 | 5.6 | ||||||||||||||||
Foreign currency exchange gain (loss), net | 8.8 | (5.7 | ) | 14.5 | 4.2 | (17.5 | ) | 21.7 | |||||||||||||||
Income from continuing operations before income taxes and equity in net income of affiliates | 178.6 | 266.5 | (87.9 | ) | 33.3 | 77.8 | (44.5 | ) | |||||||||||||||
Income tax expense | (74.3 | ) | (92.7 | ) | 18.4 | (39.3 | ) | (69.6 | ) | 30.3 | |||||||||||||
Equity in net income of affiliates, net of tax | 0.2 | — | 0.2 | 0.2 | — | 0.2 | |||||||||||||||||
Income (loss) from continuing operations | 104.5 | 173.9 | (69.4 | ) | (5.8 | ) | 8.2 | (14.0 | ) | ||||||||||||||
Income from discontinued operations, net of tax | 33.6 | 38.1 | (4.5 | ) | 90.2 | 56.9 | 33.3 | ||||||||||||||||
Gain on sales of discontinued operations, net of tax | 641.5 | 12.0 | 629.5 | 889.5 | 330.3 | 559.2 | |||||||||||||||||
Net income | 779.6 | 224.0 | 555.6 | 973.9 | 395.5 | 578.4 | |||||||||||||||||
Net loss (income) attributable to noncontrolling interests | 2.0 | 0.5 | 1.5 | (1.0 | ) | (2.2 | ) | 1.2 | |||||||||||||||
Net income attributable to Laureate Education, Inc. | $ | 781.6 | $ | 224.4 | $ | 557.2 | $ | 972.8 | $ | 393.3 | $ | 579.5 | |||||||||||
Accretion of other redeemable noncontrolling interests and equity and Series A convertible redeemable preferred stock | $ | 0.2 | $ | 69.8 | $ | (69.6 | ) | $ | 0.5 | $ | 12.4 | $ | (11.9 | ) | |||||||||
Net income available to common stockholders | $ | 781.8 | $ | 294.2 | $ | 487.6 | $ | 973.3 | $ | 405.7 | $ | 567.6 |
Basic and diluted earnings per share: | |||||||||||||||||||||||
Basic weighted average shares outstanding | 224.7 | 214.9 | 9.8 | 224.7 | 201.5 | 23.2 | |||||||||||||||||
Diluted weighted average shares outstanding | 224.9 | 224.4 | 0.5 | 224.7 | 224.5 | 0.2 | |||||||||||||||||
Basic earnings per share | $ | 3.48 | $ | 1.37 | $ | 2.11 | $ | 4.33 | $ | 2.01 | $ | 2.32 | |||||||||||
Diluted earnings per share | $ | 3.48 | $ | 1.00 | $ | 2.48 | $ | 4.33 | $ | 1.75 | $ | 2.58 |
IN MILLIONS | |||||||||||||||||||||||||||||||
% Change | $ Variance Components | ||||||||||||||||||||||||||||||
For the three months ended June 30, | 2019 | 2018 | Reported | Organic Constant Currency(2) | Total | Organic Constant Currency | Other | Acq/Div. | FX | ||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||
Brazil | $ | 197.1 | $ | 225.6 | (13)% | (4)% | $ | (28.5 | ) | $ | (9.0 | ) | $ | — | $ | — | $ | (19.5 | ) | ||||||||||||
Mexico | 162.5 | 159.6 | 2% | 1% | 2.9 | 2.0 | — | — | 0.9 | ||||||||||||||||||||||
Andean | 423.0 | 409.5 | 3% | 10% | 13.5 | 39.9 | — | — | (26.4 | ) | |||||||||||||||||||||
Rest of World | 60.6 | 61.3 | (1)% | 6% | (0.7 | ) | 3.5 | — | — | (4.2 | ) | ||||||||||||||||||||
Online & Partnerships | 159.7 | 165.0 | (3)% | (3)% | (5.3 | ) | (5.3 | ) | — | — | — | ||||||||||||||||||||
Corporate & Eliminations | (1.1 | ) | (3.9 | ) | 72% | 72% | 2.8 | 2.8 | — | — | — | ||||||||||||||||||||
Total Revenues | $ | 1,001.8 | $ | 1,017.2 | (2)% | 3% | $ | (15.4 | ) | $ | 33.8 | $ | — | $ | — | $ | (49.2 | ) | |||||||||||||
Adjusted EBITDA | |||||||||||||||||||||||||||||||
Brazil | $ | 58.9 | $ | 77.9 | (24)% | (16)% | $ | (19.0 | ) | $ | (12.6 | ) | $ | (0.4 | ) | $ | — | $ | (6.0 | ) | |||||||||||
Mexico | 31.6 | 27.8 | 14% | 14% | 3.8 | 4.0 | 0.1 | — | (0.3 | ) | |||||||||||||||||||||
Andean | 186.7 | 184.2 | 1% | 7% | 2.5 | 13.3 | — | — | (10.8 | ) | |||||||||||||||||||||
Rest of World | 10.5 | 7.6 | 38% | 51% | 2.9 | 3.9 | — | — | (1.0 | ) | |||||||||||||||||||||
Online & Partnerships | 49.9 | 45.4 | 10% | 10% | 4.5 | 4.5 | — | — | — | ||||||||||||||||||||||
Corporate & Eliminations | (40.2 | ) | (39.4 | ) | (2)% | (2)% | (0.8 | ) | (0.8 | ) | — | — | — | ||||||||||||||||||
Total Adjusted EBITDA | $ | 297.3 | $ | 303.6 | (2)% | 4% | $ | (6.3 | ) | $ | 12.1 | $ | (0.3 | ) | $ | — | $ | (18.1 | ) |
(2) | Organic Constant Currency results exclude the period-over-period impact from currency fluctuations, acquisitions and divestitures, and other items. Other items include the impact of acquisition-related contingent liabilities for taxes other-than-income tax, net of changes in recorded indemnification assets. Organic Constant Currency is calculated using the change from prior-period average foreign exchange rates to current-period average foreign exchange rates, as applied to local-currency operating results for the current period. The “Organic Constant Currency” % changes are calculated by dividing the Organic Constant Currency amounts by the 2018 Revenues and Adjusted EBITDA amounts, excluding the impact of the divestitures. |
IN MILLIONS | |||||||||||||||||||||||||||||||
% Change | $ Variance Components | ||||||||||||||||||||||||||||||
For the six months ended June 30, | 2019 | 2018 | Reported | Organic Constant Currency(3) | Total | Organic Constant Currency | Other | Acq/Div. | FX | ||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||
Brazil | $ | 307.1 | $ | 348.4 | (12)% | (1)% | $ | (41.3 | ) | $ | (4.2 | ) | $ | — | $ | — | $ | (37.1 | ) | ||||||||||||
Mexico | 318.9 | 315.5 | 1% | 2% | 3.4 | 6.6 | — | — | (3.2 | ) | |||||||||||||||||||||
Andean | 561.9 | 544.6 | 3% | 10% | 17.3 | 54.1 | — | — | (36.8 | ) | |||||||||||||||||||||
Rest of World | 114.7 | 113.6 | 1% | 7% | 1.1 | 8.5 | — | — | (7.4 | ) | |||||||||||||||||||||
Online & Partnerships | 321.5 | 333.0 | (3)% | (3)% | (11.5 | ) | (11.5 | ) | — | — | — | ||||||||||||||||||||
Corporate & Eliminations | (0.6 | ) | (5.7 | ) | 89% | 89% | 5.1 | 5.1 | — | — | — | ||||||||||||||||||||
Total Revenues | $ | 1,623.6 | $ | 1,649.4 | (2)% | 4% | $ | (25.8 | ) | $ | 58.7 | $ | — | $ | — | $ | (84.5 | ) | |||||||||||||
Adjusted EBITDA | |||||||||||||||||||||||||||||||
Brazil | $ | 28.2 | $ | 51.9 | (46)% | (41)% | $ | (23.7 | ) | $ | (21.3 | ) | $ | (1.2 | ) | $ | — | $ | (1.2 | ) | |||||||||||
Mexico | 57.4 | 58.3 | (2)% | 2% | (0.9 | ) | 1.4 | (1.1 | ) | — | (1.2 | ) | |||||||||||||||||||
Andean | 153.5 | 144.8 | 6% | 12% | 8.7 | 16.7 | — | — | (8.0 | ) | |||||||||||||||||||||
Rest of World | 15.0 | 10.6 | 42% | 46% | 4.4 | 4.9 | — | — | (0.5 | ) | |||||||||||||||||||||
Online & Partnerships | 98.4 | 90.4 | 9% | 9% | 8.0 | 8.0 | — | — | — | ||||||||||||||||||||||
Corporate & Eliminations | (76.8 | ) | (82.0 | ) | 6% | 6% | 5.2 | 5.2 | — | — | — | ||||||||||||||||||||
Total Adjusted EBITDA | $ | 275.7 | $ | 273.9 | 1% | 5% | $ | 1.8 | $ | 15.0 | $ | (2.3 | ) | $ | — | $ | (10.9 | ) |
(3) | Organic Constant Currency results exclude the period-over-period impact from currency fluctuations, acquisitions and divestitures, and other items. Other items include the impact of acquisition-related contingent liabilities for taxes other-than-income tax, net of changes in recorded indemnification assets. Organic Constant Currency is calculated using the change from prior-period average foreign exchange rates to current-period average foreign exchange rates, as applied to local-currency operating results for the current period. The “Organic Constant Currency” % changes are calculated by dividing the Organic Constant Currency amounts by the 2018 Revenues and Adjusted EBITDA amounts, excluding the impact of the divestitures. |
IN MILLIONS | June 30, 2019 | December 31, 2018 | Change | ||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 236.4 | $ | 388.5 | $ | (152.1 | ) | ||||
Receivables (current), net | 368.2 | 249.3 | 118.9 | ||||||||
Other current assets | 329.1 | 273.0 | 56.1 | ||||||||
Current assets held for sale | 187.2 | 306.4 | (119.2 | ) | |||||||
Property and equipment, net | 1,238.5 | 1,278.9 | (40.4 | ) | |||||||
Operating lease right-of-use assets, net | 937.9 | — | 937.9 | ||||||||
Goodwill and other intangible assets | 2,874.2 | 2,858.8 | 15.4 | ||||||||
Other long-term assets | 426.5 | 383.3 | 43.2 | ||||||||
Long-term assets held for sale | 493.9 | 1,031.5 | (537.6 | ) | |||||||
Total assets | $ | 7,091.8 | $ | 6,769.6 | $ | 322.2 | |||||
Liabilities and stockholders' equity | |||||||||||
Accounts payable and accrued expenses | $ | 475.5 | $ | 491.2 | $ | (15.7 | ) | ||||
Deferred revenue and student deposits | 283.8 | 193.2 | 90.6 | ||||||||
Total operating leases, including current portion | 958.1 | — | 958.1 | ||||||||
Total long-term debt, including current portion | 1,358.3 | 2,695.5 | (1,337.2 | ) | |||||||
Total due to shareholders of acquired companies, including current portion | 35.9 | 45.4 | (9.5 | ) | |||||||
Other liabilities | 557.7 | 616.3 | (58.6 | ) | |||||||
Current and long-term liabilities held for sale | 303.0 | 662.7 | (359.7 | ) | |||||||
Total liabilities | 3,972.2 | 4,704.3 | (732.1 | ) | |||||||
Redeemable noncontrolling interests and equity | 12.5 | 14.4 | (1.9 | ) | |||||||
Total stockholders' equity | 3,107.1 | 2,050.9 | 1,056.2 | ||||||||
Total liabilities and stockholders' equity | $ | 7,091.8 | $ | 6,769.6 | $ | 322.2 |
For the six months ended June 30, | |||||||||||
IN MILLIONS | 2019 | 2018 | Change | ||||||||
Cash flows from operating activities | |||||||||||
Net income | $ | 973.9 | $ | 395.5 | $ | 578.4 | |||||
Depreciation and amortization | 97.4 | 130.2 | (32.8 | ) | |||||||
Loss on impairment of assets | 0.5 | — | 0.5 | ||||||||
Amortization of operating lease right-of-use assets | 62.8 | — | 62.8 | ||||||||
Gain on sales of subsidiaries and disposal of property and equipment, net | (852.3 | ) | (309.9 | ) | (542.4 | ) | |||||
Gain on derivative instruments | (8.0 | ) | (92.7 | ) | 84.7 | ||||||
Payments for settlement of derivative contracts | (8.2 | ) | — | (8.2 | ) | ||||||
Loss on debt extinguishment | 26.2 | 7.5 | 18.7 | ||||||||
Unrealized foreign currency exchange (gain) loss | (5.2 | ) | 18.7 | (23.9 | ) | ||||||
Income tax receivable/payable, net | (53.2 | ) | 12.0 | (65.2 | ) | ||||||
Working capital, excluding tax accounts | (276.5 | ) | (221.0 | ) | (55.5 | ) | |||||
Other non-cash adjustments | 75.3 | 61.6 | 13.7 | ||||||||
Net cash provided by operating activities | 32.5 | 1.8 | 30.7 | ||||||||
Cash flows from investing activities | |||||||||||
Purchase of property and equipment | (62.8 | ) | (93.7 | ) | 30.9 | ||||||
Expenditures for deferred costs | (8.0 | ) | (7.7 | ) | (0.3 | ) | |||||
Receipts from sales of discontinued operations, net of cash sold, property and equipment and other | 1,161.4 | 374.7 | 786.7 | ||||||||
Settlement of derivatives related to sale of discontinued operations and net investment hedge | 12.9 | (10.0 | ) | 22.9 | |||||||
Investing other, net | (1.1 | ) | 1.0 | (2.1 | ) | ||||||
Net cash provided by investing activities | 1,102.4 | 264.3 | 838.1 | ||||||||
Cash flows from financing activities | |||||||||||
Decrease in long-term debt, net | (1,369.6 | ) | (373.0 | ) | (996.6 | ) | |||||
Payments of deferred purchase price for acquisitions | (12.1 | ) | (5.9 | ) | (6.2 | ) | |||||
Payment of dividends on Series A Preferred Stock | — | (11.1 | ) | 11.1 | |||||||
Payments of debt issuance costs and redemption premiums | (5.9 | ) | (0.3 | ) | (5.6 | ) | |||||
Financing other, net | (8.4 | ) | (2.8 | ) | (5.6 | ) | |||||
Net cash used in financing activities | (1,396.1 | ) | (393.1 | ) | (1,003.0 | ) | |||||
Effects of exchange rate changes on Cash and cash equivalents and Restricted cash | 8.7 | 3.8 | 4.9 | ||||||||
Change in cash included in current assets held for sale | 88.1 | 14.1 | 74.0 | ||||||||
Net change in Cash and cash equivalents and Restricted cash | (164.4 | ) | (109.1 | ) | (55.3 | ) | |||||
Cash and cash equivalents and Restricted cash at beginning of period | 589.8 | 532.8 | 57.0 | ||||||||
Cash and cash equivalents and Restricted cash at end of period | $ | 425.4 | $ | 423.7 | $ | 1.7 |
For the three months ended June 30, | For the six months ended June 30, | ||||||||||||||||||||||
IN MILLIONS | 2019 | 2018 | Change | 2019 | 2018 | Change | |||||||||||||||||
Income (loss) from continuing operations | $ | 104.5 | $ | 173.9 | $ | (69.4 | ) | $ | (5.8 | ) | $ | 8.2 | $ | (14.0 | ) | ||||||||
Plus: | |||||||||||||||||||||||
Equity in net income of affiliates, net of tax | (0.2 | ) | — | (0.2 | ) | (0.2 | ) | — | (0.2 | ) | |||||||||||||
Income tax expense | 74.3 | 92.7 | (18.4 | ) | 39.3 | 69.6 | (30.3 | ) | |||||||||||||||
Income from continuing operations before income taxes and equity in net income of affiliates | 178.6 | 266.5 | (87.9 | ) | 33.3 | 77.8 | (44.5 | ) | |||||||||||||||
Plus: | |||||||||||||||||||||||
Foreign currency exchange (gain) loss, net | (8.8 | ) | 5.7 | (14.5 | ) | (4.2 | ) | 17.5 | (21.7 | ) | |||||||||||||
Other (income) expense, net | (7.7 | ) | 0.1 | (7.8 | ) | (8.1 | ) | (2.5 | ) | (5.6 | ) | ||||||||||||
Gain on derivatives | (2.6 | ) | (111.6 | ) | 109.0 | (7.8 | ) | (92.3 | ) | 84.5 | |||||||||||||
Loss on debt extinguishment | 15.6 | — | 15.6 | 26.2 | 7.5 | 18.7 | |||||||||||||||||
Interest expense | 41.5 | 60.1 | (18.6 | ) | 96.1 | 123.4 | (27.3 | ) | |||||||||||||||
Interest income | (2.8 | ) | (2.6 | ) | (0.2 | ) | (6.4 | ) | (5.9 | ) | (0.5 | ) | |||||||||||
Operating income | 213.7 | 218.2 | (4.5 | ) | 129.2 | 125.6 | 3.6 | ||||||||||||||||
Plus: | |||||||||||||||||||||||
Depreciation and amortization | 49.7 | 52.9 | (3.2 | ) | 97.4 | 109.9 | (12.5 | ) | |||||||||||||||
EBITDA | 263.4 | 271.1 | (7.7 | ) | 226.6 | 235.5 | (8.9 | ) | |||||||||||||||
Plus: | |||||||||||||||||||||||
Share-based compensation expense (4) | 4.7 | 7.3 | (2.6 | ) | 7.7 | 3.2 | 4.5 | ||||||||||||||||
Loss on impairment of assets (5) | 0.5 | — | 0.5 | 0.5 | — | 0.5 | |||||||||||||||||
EiP implementation expenses (6) | 28.6 | 25.2 | 3.4 | 40.9 | 35.3 | 5.6 | |||||||||||||||||
Adjusted EBITDA | $ | 297.3 | $ | 303.6 | $ | (6.3 | ) | $ | 275.7 | $ | 273.9 | $ | 1.8 |
Laureate Education | ||
Adam Smith | ||
adam.smith@laureate.net | ||
U.S.: +1 (443) 255 0724 | ||
Source: Laureate Education, Inc. |
Q58F88?H5.:OV6CZY+;.B6S[ V2C1_,I
M/0CVIW]BZQ>/'8NNV1G.T. QQSS0!EZ>L5I>PS7(W*O.WJ&/I5]KK3WNHPJ
M[EDF) 39C-L$@MR 73CGH*O01Q803IM4G ;M5CP3I%EJNHRS:I(@A!PJLV"S
M5V?BKP_H]WI4BZ SB\J.%41>@V8
MQ51@D]3GE7ENMSDO^$&OM(C98[B.4(=T>#AB/IZUTGASQ2)0+#4FV3K\JR-Q
MN]CZ&I8M2)E:>4!I2<*&'"@=ZP/%%N99%OTC&6XDVC\C6 %;
M>VBA086- H^@&*\S\3_\C9=?]=$_]!%>GCI3PR_>3]2<>_W-%>7Z(6O+_$W_
M "-US_UT3_T%:]0KR_Q-_P C=<_]=$_]!6GC?@7J+*OXLO3_ "/3QTKS3QK<
M--XDF0GB%%0?EG^M>ECI7F'C&(Q>)KHDXVC^H-&-O[->H95;V[OV.BL
M?&>C65A!:K%<@11A>$'8?6K'_">Z1_SSNO\ O@?XU);>$_#]S:Q3I:$K*@
MO7[C/K4O_"&:%_SYM_W]?_&FEB+:-$RE@;NZE?Y''^*]8L=:N;>>T2161"K^
M8H&1G([_ %KM/"5PUQX;M&8Y* I^ ) _3%59_#/A>V=4N$CB9_NA[EE)^F36
MQIMG9V-FL-B (,DC#EAS[T4: )JU9$']VL#6];&DSI";8R%UW YZ5@U8VCJ2M&:B9<=36-)XJD/W;11]6JK)
MXFN]V%@B%1=&RILWG7*]*J70(CK&D\0W[+UC7Z+56?6+^0 &88)[+05[-FU&
M#FI@K>] ;B0_C3'[-G6$'N::2!U=1]37)^9*>LKG_@
M5,))?!8G\: ]F=6TT*_>G3_OJHVO;5>MRGYUR@4<_6E8 <P'SXB
M7%]=KLC:29\>8&7G'
AKGK7Q!JSQ?8U2(G&P28^;_P#772ES*Z/GJD/83<6M#JM-;3M"U22[2V\_
M[8?)C:7^ @?>-=)I$\(T\F5X76#'ELB &<$UV%[>Z?;V5S?2V01O*RS<;L=,?6O)-)N[
M^SU.)XTR['E2.&KV+3]'FUBQSJ5N!'(N!$!V]:PJ*S.RE-.-CR_PWKEOINOM
M<1PNL,I/[OO[5VNJZ^=6LQ9PZ?,K%T8LQ& ?K4&N?"NV@C^U:==20CCW1_L\K'O"QN-N>OH/PKTCX7RO<:;?W$A_>2S@OQCG%>4Z5?W%Q
M=0/%I^PO(I\UF^4>YKUSX?"5&U>.4Q%A<*E[^TO1YGFJ2DJKT88X-1*Z'
M!*;L>>RZ=);W95HSOQD@#O7L?P;LGL]%O_,<,TLRL0/X?EZ5S&NI9VNJ?:V0
MF.[3<4 Y0CKTKMOAC-;S:??M;_=\Y>/3BKBVS.<5%V.WHHHJR HHHH ****
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M5Z#6/J'A;2=2D,LMOY
!6SK\
MTQT>1FG.&*@J1UYIWUL