0001193125-14-277954.txt : 20140724 0001193125-14-277954.hdr.sgml : 20140724 20140724080154 ACCESSION NUMBER: 0001193125-14-277954 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20140724 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20140724 DATE AS OF CHANGE: 20140724 FILER: COMPANY DATA: COMPANY CONFORMED NAME: IMAX CORP CENTRAL INDEX KEY: 0000921582 STANDARD INDUSTRIAL CLASSIFICATION: PHOTOGRAPHIC EQUIPMENT & SUPPLIES [3861] IRS NUMBER: 980140269 STATE OF INCORPORATION: A6 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35066 FILM NUMBER: 14990109 BUSINESS ADDRESS: STREET 1: 2525 SPEAKMAN DRIVE STREET 2: MISSISSAUGA CITY: ONTARIO CANADA STATE: A6 ZIP: L5K 1B1 BUSINESS PHONE: 9054036500 MAIL ADDRESS: STREET 1: 2525 SPEAKMAN DRIVE STREET 2: MISSISSAUGA CITY: ONTARIO CANADA STATE: A6 ZIP: L5K 1B1 8-K 1 d763261d8k.htm 8-K 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

July 24, 2014

Date of report (Date of earliest event reported)

 

 

IMAX Corporation

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

Canada   1-35066   98-0140269

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification Number)

 

2525 Speakman Drive

Mississauga, Ontario, Canada L5K 1B1

(905) 403-6500

 

110 E. 59th Street, Suite 2100

New York, New York, USA 10022

(212) 821-0100

(Address of principal executive offices, zip code, telephone numbers)

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 (see General Instruction A.2. below):

 

¨ Written communication 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 communication pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communication 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 July 24, 2014, IMAX Corporation (the “Company”) issued a press release announcing the Company’s financial and operating results for the quarter ended June 30, 2014, a copy of which is attached as Exhibit 99.1.

The information in this current report on Form 8-K, including the Exhibit attached hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, except as shall be expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits

 

(c) Exhibits

 

Exhibit No.

  

Description

99.1    Press Release dated July 24, 2014.


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.

 

        IMAX Corporation
    (Registrant)
Date: July 24, 2014     By:  

/s/ Richard L. Gelfond

    Name:   Richard L. Gelfond
    Title:   Chief Executive Officer
EX-99.1 2 d763261dex991.htm EX-99.1 EX-99.1

IMAX CORPORATION

Exhibit 99.1

 

LOGO

IMAX CORPORATION

2525 Speakman Drive

Mississauga, Ontario, Canada L5K 1B1

Tel: (905) 403-6500 Fax: (905) 403-6450

www.imax.com

IMAX CORPORATION REPORTS SECOND QUARTER 2014 FINANCIAL RESULTS

HIGHLIGHTS

 

    Operating leverage drives approximately 15% growth in adjusted net income in the second quarter compared to Q2 2013, contributing to $21.3 million in cash flow from operations in the quarter

 

    IMAX installs 30 new theaters across 13 countries in Q2, including 12 new theaters in China

 

    Company signs deals for 24 theater systems in the second quarter, bringing backlog to 419 theaters

NEW YORK, NY – July 24, 2014 – IMAX Corporation (NYSE:IMAX; TSX:IMX) today reported second quarter 2014 revenues of $79.1 million, adjusted EBITDA as calculated in accordance with the Company’s credit facility of $32.8 million, adjusted net income, after non-controlling interest, of $17.2 million, or $0.25 per diluted share, and reported net income, after non-controlling interest, of $13.3 million, or $0.19 per diluted share.

“During the second quarter, we showed operating leverage, delivering strong growth in net earnings, which translated to operating cash flow growth in the period. Our bottom line financials reflected expanding margins and continued cost controls,” stated Richard L. Gelfond, Chief Executive Officer of IMAX Corporation. “We also made strides in the quarter with respect to key 2014 initiatives, including expanding the network, developing our world-class laser projection system and testing new marketing strategies, which we believe will help further position us to take full advantage of the potentially very strong film slates in 2015 and 2016.”

Network Growth Update

The total IMAX® theater network consisted of 868 systems as of June 30, 2014, of which 735 were in commercial multiplexes. There were 419 theaters in backlog as of June 30, 2014, compared to 284 in backlog as of June 30, 2013. In the second quarter of 2014, the Company signed contracts for 24 theaters, of which 20 were for new locations and 4 were for upgrades. In the quarter, the Company installed 34 IMAX theater systems, 30 of which were for new theater locations and 12 of which were installed in China. For a breakdown of theater system signings, installations, network and backlog by type, please see the end of this press release.

“The IMAX network has grown significantly in China over the past several years, from just 9 theaters in 2008 to over 160 today, and just this week we announced another deal for 19 theaters in China with Shanghai Film Company,” Gelfond continued. “Couple this with stellar box office performances from films such as Transformers 4, which has become our biggest grossing film ever in China, and I believe it is clear how strong our business and brand have become in China. It is with this in mind that we announced earlier in the quarter the strategic investment by two Chinese investors for 20% of our IMAX China business, which we believe can help us further grow that business and unlock significant value for our IMAX shareholders.”

Second-Quarter Segment Results

 

    Revenue from sales and sales-type leases was $14.5 million in the second quarter of 2014, compared to $17.1 million in the second quarter of 2013, in connection with the installation of 11 full, new theater systems under sales and sales-type lease arrangements in the most recent second quarter, compared to the 11 sales and sales-type theaters the Company installed in the second quarter of 2013. In addition, there were 4 digital system upgrades, of which two were under a short term operating lease, in existing locations in the second quarter of 2014, compared to one upgrade in the second quarter of 2013.

 

1


    Revenue from joint revenue-sharing arrangements was $19.4 million in the quarter, compared to $18.3 million in the prior-year period. During the quarter, the Company installed 19 new theaters under joint revenue-sharing arrangements, compared to 18 in the year-ago period. The Company had 408 theaters operating under joint revenue-sharing arrangements as of June 30, 2014, as compared to 336 theaters one year prior.

 

    Production and IMAX DMR® (Digital Re-Mastering) revenues were $24.1 million in the second quarter of 2014, compared to $26.0 million in the second quarter of 2013. Gross box office from DMR titles was $216.0 million in the second quarter of 2014, compared to $219.7 million in the prior-year period. The average global DMR box office per screen in the second quarter of 2014 was $299,800 compared to $353,300 in the prior-year period.

Conference Call

The Company will host a conference call today at 8:30 AM ET to discuss its second quarter 2014 financial results. To access the call via telephone, interested parties in the US and Canada should dial (800) 524-8950 approximately 5 to 10 minutes before it begins. International callers should dial (416) 260-0113. The participant passcode for the call is 1883257. This call is also being webcast by Thomson Financial and can be accessed on the ‘Investor Relations’ section of www.imax.com. A replay of the call will be available via webcast on the ‘Investor Relations’ section of www.imax.com or via telephone by dialing (888) 203-1112 (US and Canada), or (647) 436-0148 (international). The Conference ID for the telephone replay is 1883257

About IMAX Corporation

IMAX, an innovator in entertainment technology, combines proprietary software, architecture and equipment to create experiences that take you beyond the edge of your seat to a world you’ve never imagined. Top filmmakers and studios are utilizing IMAX theaters to connect with audiences in extraordinary ways, and, as such, IMAX’s network is among the most important and successful theatrical distribution platforms for major event films around the globe.

IMAX is headquartered in New York, Toronto and Los Angeles, with offices in London, Tokyo, Shanghai and Beijing. As of June 30, 2014, there were 868 IMAX theaters (735 commercial multiplexes, 19 commercial destinations and 114 institutions) in 59 countries.

IMAX®, IMAX® 3D, IMAX DMR®, Experience It In IMAX®, An IMAX 3D Experience®, The IMAX Experience®, IMAX Is Believing® and IMAX nXos® are trademarks of IMAX Corporation. More information about the Company can be found at www.imax.com. You may also connect with IMAX on Facebook (www.facebook.com/imax), Twitter (www.twitter.com/imax) and YouTube (www.youtube.com/imaxmovies).

###

This press release contains forward looking statements that are based on IMAX management’s assumptions and existing information and involve certain risks and uncertainties which could cause actual results to differ materially from future results expressed or implied by such forward looking statements. Important factors that could affect these statements include, but are not limited to, general economic, market or business conditions; the opportunities (or lack thereof) that may be presented to and pursued by the Company; the performance of IMAX DMR films; competitive actions by other companies; conditions in the in-home and out-of-home entertainment industries; the signing of theater system agreements; changes in laws or regulations; conditions, changes and developments in the commercial exhibition industry; the failure to convert theater system backlog into revenue; risks associated with investments and operations in foreign jurisdictions and any future international expansion, including those related to economic, political and regulatory policies of local governments and laws and policies of the United States and Canada; risks related to the Company’s growth and operations in China; the failure to respond to change and advancements in digital technology; risks related to the acquisition of AMC Entertainment Holdings, Inc. by Dalian Wanda Group Co., Ltd.; risks related to new business initiatives; the potential impact of increased competition in the markets within which the Company operates; risks related to the Company’s inability to protect the Company’s intellectual property; risks related to Eastman Kodak bankruptcy and the possibility of constrained film supply; risks related to the Company’s implementation of a new enterprise resource planning system; risks related to the Company’s prior restatements and the related litigation; and other factors, many of which are beyond the control of the Company. These factors, other risks and uncertainties and financial details are discussed in IMAX’s most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q.

 

2


For additional information please contact:

 

Investors:

IMAX Corporation, New York

Teri Loxam

212-821-0100

tloxam@imax.com

 

Business Media:

Sloane & Company, New York

Whit Clay

212-446-1864

wclay@sloanepr.com

    

Media:

IMAX Corporation, New York

Ann Sommerlath

212-821-0155

asommerlath@imax.com

 

Entertainment Media:

Principal Communications Group, Los Angeles

Melissa Zuckerman/Paul Pflug

323-658-1555

melissa@pcommgroup.com

paul@pcommgroup.com

 

 

3


Additional Information

Signings and Installations

 

June 30, 2014

     Three Months
Ended June 30,
 
     2014     2013  

Theater Signings:

    

Full new sales and sales-type lease arrangements

     17        18 (1) 

New joint revenue sharing arrangements

     3        7   
  

 

 

   

 

 

 

Total new theaters

     20        25   

Upgrades of IMAX theater systems

     4 (2)(3)      9 (2)(3) 
  

 

 

   

 

 

 

Total Theater Signings

     24        34   
  

 

 

   

 

 

 
     Three Months
Ended June 30,
 
     2014     2013  

Theater Installations:

    

Full new sales and sales-type lease arrangements

     11        11   

New joint revenue sharing arrangements

     19        18   
  

 

 

   

 

 

 

Total new theaters

     30        29   

Upgrades of IMAX theater systems

     4 (3)      1   
  

 

 

   

 

 

 

Total Theater Installations

     34        30   
  

 

 

   

 

 

 
     As of June 30,  
     2014     2013  

Theater Backlog:

    

New sales and sales-type lease arrangements

     155        140   

New joint revenue sharing arrangements

     242        124   
  

 

 

   

 

 

 

Total new theaters

     397        264   

Upgrades of IMAX theater systems

     22        20   
  

 

 

   

 

 

 

Total Theaters in Backlog

     419 (4)      284 (5) 
  

 

 

   

 

 

 
     As of June 30,  
     2014     2013  

Theater Network:

    

Commercial Multiplex Theaters:

    

Sales and sales-type lease arrangements

     327        298   

Joint revenue sharing arrangements

     408        336   
  

 

 

   

 

 

 

Total Commercial Multiplex Theaters

     735        634   

Commercial Destination Theaters

     19        19   

Institutional Theaters

     114        114   
  

 

 

   

 

 

 

Total IMAX Theater Network

     868        767   
  

 

 

   

 

 

 

 

(1) Includes one signing which replaced theaters under an existing arrangement in backlog.
(2) Includes two signings for the installation of laser-based digital systems in existing theater locations (2013 – five).
(3) Includes one signing and two installations of upgrades to xenon-based digital systems under short-term operating lease arrangements (2013 – 3 signings).
(4) Includes 22 upgrades to a digital theater system, in existing IMAX theater locations (22 laser, of which 4 are under joint revenue sharing arrangements).
(5) Includes 20 upgrades to a digital theater system, in existing IMAX theater locations (8 xenon and 12 laser, of which 3 are under joint revenue sharing arrangements).

 

4


Additional Information (continued)

2014 DMR Films:

To date, IMAX has announced 26 titles so far to be released in 2014. The Company released 38 titles in 2013. The Company remains in discussions with virtually every major studio regarding future titles and expects the total number of titles in 2014 to be similar to that in 2013.

 

    Jack Ryan: Shadow Recruit: The IMAX Experience (Paramount Pictures, January 2014);

 

    I, Frankenstein: An IMAX 3D Experience (Lionsgate, January 2014);

 

    The Monkey King: The IMAX Experience (Global Star Productions, January 2014, China only);

 

    Robocop: The IMAX Experience (Metro-Goldwyn-Mayer Studios, Inc., February 2014);

 

    300: Rise of an Empire: An IMAX 3D Experience (Warner Bros. Pictures, March 2014);

 

    Need for Speed: An IMAX 3D Experience (Walt Disney Studios, March 2014, select international markets);

 

    Divergent: The IMAX Experience (Summit Entertainment, March 2014);

 

    Noah: The IMAX Experience (Paramount Pictures, March 2014);

 

    Captain America: The Winter Soldier: An IMAX 3D Experience (Marvel Entertainment, April 2014);

 

    Transcendence: The IMAX Experience (Warner Bros. Pictures, April 2014);

 

    The Amazing Spider-Man 2: An IMAX 3D Experience (Sony Pictures, May 2014);

 

    Godzilla: An IMAX 3D Experience (Warner Bros. Pictures, May 2014);

 

    Coming Home: The IMAX Experience (Le Vision Pictures, May 2014, China Only);

 

    Maleficent: An IMAX 3D Experience (Walt Disney Studios, May 2014);

 

    Edge of Tomorrow: An IMAX 3D Experience (Warner Bros. Pictures, June 2014);

 

    How to Train Your Dragon 2: An IMAX 3D Experience (DreamWorks Animation, June 2014);

 

    Transformers: Age of Extinction: An IMAX 3D Experience (Paramount Pictures, June 2014);

 

    Hercules: An IMAX 3D Experience (Paramount Pictures, July 2014);

 

    Guardians of the Galaxy: An IMAX 3D Experience (Walt Disney Studios, August 2014);

 

    Teenage Mutant Ninja Turtles: An IMAX 3D Experience (Paramount Pictures, August 2014, select international markets);

 

    Lucy: The IMAX Experience (Universal Pictures, August 2014, select international markets);

 

    Forest Gump: The IMAX Experience (Paramount Pictures, September 2014);

 

    The Equalizer: An IMAX 3D Experience (Sony Pictures, September 2014);

 

    Dracula Untold: The IMAX Experience (Universal Studios, October 2014);

 

    Interstellar: The IMAX Experience (Paramount Pictures and Warner Bros. Pictures, November 2014); and

 

    The Hobbit: The Battle of the Five Armies: An IMAX 3D Experience (Warner Bros. Pictures, December 2014).

 

5


IMAX CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

In accordance with United States Generally Accepted Accounting Principles

(In thousands of U.S. dollars, except per share amounts)

(Unaudited)

 

     Three Months
Ended June 30,
    Six Months
Ended June 30,
 
     2014     2013     2014     2013  

Revenues

        

Equipment and product sales

   $ 19,502     $ 20,347     $ 25,856      $ 31,026  

Services

     39,742       41,519       68,614        68,175  

Rentals

     17,841       17,823       28,632        27,795  

Finance income

     2,060       2,024       4,240        4,008  

Other

     —         —         —          375  
  

 

 

   

 

 

   

 

 

   

 

 

 
     79,145       81,713       127,342        131,379  
  

 

 

   

 

 

   

 

 

   

 

 

 

Costs and expenses applicable to revenues

        

Equipment and product sales

     9,366       11,416       13,085        16,475  

Services

     17,180       22,487       31,530        37,451  

Rentals

     4,805       4,175       8,525        7,628  
  

 

 

   

 

 

   

 

 

   

 

 

 
     31,351       38,078       53,140        61,554  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross margin

     47,794       43,635       74,202        69,825  

Selling, general and administrative expenses

     23,498       22,110       44,810        41,771  

(including share-based compensation expense of $4.7 million and $7.9 million for the three and six months ended June 30, 2014, respectively (2013- expense of $3.1 million and $5.9 million, respectively))

        

Gain on curtailment of postretirement benefit plan

     —         —         —          (2,185

Research and development

     3,309       3,659       6,908        7,293  

Amortization of intangibles

     416       373       818        737  

Receivable provisions, net of recoveries

     329       55       616        55  

Impairment of available-for-sale investment

     650       —         650        —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations

     19,592       17,438       20,400        22,154  

Interest income

     24       12       40        25  

Interest expense

     (268     (348     (534     (693
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations before income taxes

     19,348       17,102       19,906        21,486  

Provision for income taxes

     (5,407     (4,813     (5,479     (6,016

Loss from equity-accounted investments, net of tax

     (162     (434     (424     (654
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations

     13,779       11,855       14,003        14,816  

Net (loss) income from discontinued operations, net of tax

     —         (39     355        (139
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     13,779       11,816       14,358        14,677  

Less: Net income attributable to non-controlling interests

     (472     —         (472     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Common Shareholders

   $ 13,307     $ 11,816     $ 13,886      $ 14,677  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share - basic:

        

Net income per share from continuing operations

   $ 0.19 (1)    $ 0.18     $ 0.20 (1)    $ 0.22  

Net income per share from discontinued operations

     —         —          0.01        —    
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 0.19 (1)    $ 0.18     $ 0.21 (1)    $ 0.22  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per share - diluted:

        

Net income per share from continuing operations

   $ 0.19 (1)    $ 0.17     $ 0.19 (1)    $ 0.21  

Net income per share from discontinued operations

     —         —          0.01        —    
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 0.19 (1)    $ 0.17     $ 0.20 (1)    $ 0.21  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares outstanding (000’s):

        

Basic

     68,228       66,952       68,068        66,799  

Fully diluted

     69,452       68,893       69,448        68,769  

Additional Disclosure:

        

Depreciation and amortization(2)

   $ 8,390      $ 11,610     $ 15,945      $ 20,201  

 

(1) Includes impact of $0.1 million of accretion charges associated with redeemable common stock.
(2) Includes $0.1 million and $0.3 million of amortization of deferred financing costs charged to interest expense for the three and six months ended June 30, 2014, respectively (2013 - $0.1 million and $0.2 million, respectively).

 

6


IMAX CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

In accordance with United States Generally Accepted Accounting Principles

(in thousands of U.S. dollars)

(Unaudited)

 

     As at
June 30,
2014
    As at
December 31,
2013
 

Assets

    

Cash and cash equivalents

   $ 75,087      $ 29,546   

Accounts receivable, net of allowance for doubtful accounts of $837 (December 31, 2013 — $887)

     73,023        73,074   

Financing receivables

     104,869        107,110   

Inventories

     16,764        9,825   

Prepaid expenses

     4,444        3,602   

Film assets

     6,994        7,076   

Property, plant and equipment

     150,819        132,847   

Other assets

     19,068        27,034   

Deferred income taxes

     21,158        24,259   

Other intangible assets

     26,979        27,745   

Goodwill

     39,027        39,027   
  

 

 

   

 

 

 

Total assets

   $ 538,232      $ 481,145   
  

 

 

   

 

 

 

Liabilities

    

Accounts payable

   $ 12,488      $ 19,396  

Accrued and other liabilities

     56,192        65,232  

Deferred revenue

     88,134        76,932  
  

 

 

   

 

 

 

Total liabilities

     156,814        161,560  
  

 

 

   

 

 

 

Commitments and contingencies

    

Non-controlling interests

     37,546       —    
  

 

 

   

 

 

 

Shareholders’ equity

    

Capital stock, common shares — no par value. Authorized — unlimited number.

    

Issued and outstanding — 68,423,128 (December 31, 2013 — 67,841,233)

     332,611       327,313  

Other equity

     41,056       36,452  

Accumulated deficit

     (29,307     (43,051

Accumulated other comprehensive loss

     (488     (1,129
  

 

 

   

 

 

 

Total shareholders’ equity

     343,872       319,585  
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 538,232     $ 481,145  
  

 

 

   

 

 

 

 

7


IMAX CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

In accordance with United States Generally Accepted Accounting Principles

(in thousands of U.S. dollars)

(Unaudited)

 

     Six Months Ended June 30,  
     2014     2013  

Cash provided by (used in):

    

Operating Activities

    

Net income

   $ 14,358     $ 14,677  

Net (income) loss from discontinued operations

     (355     139  

Adjustments to reconcile net income to cash from operations:

    

Depreciation and amortization

     15,945       20,201  

Write-downs, net of recoveries

     1,579       55  

Change in deferred income taxes

     2,789       4,481  

Stock and other non-cash compensation

     8,090       6,317  

Gain on curtailment of postretirement benefit plan

     —         (2,185

Unrealized foreign currency exchange loss

     64       874  

Loss from equity-accounted investments

     574       654  

Investment in film assets

     (5,147     (12,033

Changes in other non-cash operating assets and liabilities

     (3,219     (25,001

Net cash provided by (used in) operating activities from discontinued operations

     572       (139
  

 

 

   

 

 

 

Net cash provided by operating activities

     35,250       8,040  
  

 

 

   

 

 

 

Investing Activities

    

Purchase of property, plant and equipment

     (16,581     (5,054

Investment in joint revenue sharing equipment

     (10,801     (10,393

Investment in new business ventures

     —         (1,000

Acquisition of other intangible assets

     (970     (1,142
  

 

 

   

 

 

 

Net cash used in investing activities

     (28,352     (17,589
  

 

 

   

 

 

 

Financing Activities

    

Issuance of subsidiary shares to non-controlling interests

     40,491       —    

Share issuance costs from the issuance of subsidiary shares to non-controlling interests

     (3,556     —    

Common shares issued—stock options exercised

     2,657       3,992  

Settlement of restricted share units

     (790     —    

Increase in bank indebtedness

     —         12,000  

Repayment of bank indebtedness

     —         (5,000

Credit facility amendment fees paid

     —         (2,088
  

 

 

   

 

 

 

Net cash provided by financing activities

     38,802       8,904  
  

 

 

   

 

 

 

Effects of exchange rate changes on cash

     (159     83  
  

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents during the period

     45,541       (562

Cash and cash equivalents, beginning of period

     29,546       21,336  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 75,087     $ 20,774  
  

 

 

   

 

 

 

 

8


IMAX CORPORATION

SELECTED FINANCIAL DATA

In accordance with United States Generally Accepted Accounting Principles

(in thousands of U.S. dollars)

The Company has seven reportable segments identified by category of product sold or service provided: IMAX systems; theater system maintenance; joint revenue sharing arrangements; film production and IMAX DMR; film distribution; film post-production; and other. The IMAX systems segment designs, manufactures, sells or leases IMAX theater projection system equipment. The theater system maintenance segment maintains IMAX theater projection system equipment in the IMAX theater network. The joint revenue sharing arrangements segment provides IMAX theater projection system equipment to an exhibitor in exchange for a share of box-office and concession revenues. The film production and IMAX DMR segment produces films and performs film re-mastering services. The film distribution segment distributes films for which the Company has distribution rights. The film post-production segment provides film post-production and film print services. The other segment includes certain IMAX theaters that the Company owns and operates, camera rentals and other miscellaneous items.

 

     Three Months      Six Months  
     Ended June 30,      Ended June 30,  
     2014      2013      2014      2013  

Revenue

           

IMAX Theater Systems

           

IMAX Systems

           

Sales and sales-type leases

   $ 14,478      $ 17,105      $ 18,985      $ 26,902  

Ongoing rent, fees, and finance income

     3,518        3,687        6,771        6,628  

Other

     3,730        3,569        5,242        5,349  
  

 

 

    

 

 

    

 

 

    

 

 

 
     21,726        24,361        30,998        38,879  
  

 

 

    

 

 

    

 

 

    

 

 

 

Theater system maintenance

     8,673        7,952        16,868        15,741  
  

 

 

    

 

 

    

 

 

    

 

 

 

Joint revenue sharing arrangements

     19,363        18,336        30,219        27,712  
  

 

 

    

 

 

    

 

 

    

 

 

 

Film

           

Production and IMAX DMR

     24,050        25,952        39,235        40,307  

Film distribution and post-production

     5,333        5,112        10,022        8,740  
  

 

 

    

 

 

    

 

 

    

 

 

 
     29,383        31,064        49,257        49,047  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 79,145      $ 81,713      $ 127,342      $ 131,379  
  

 

 

    

 

 

    

 

 

    

 

 

 

Gross margins

           

IMAX Theater Systems

           

IMAX systems(1)

           

Sales and sales-type leases

   $ 8,255      $ 7,154      $ 9,914      $ 12,462  

Ongoing rent, fees, and finance income

     3,334        3,575        6,448        6,481  

Other

     454        681        16        483  
  

 

 

    

 

 

    

 

 

    

 

 

 
     12,043        11,410        16,378        19,426  
  

 

 

    

 

 

    

 

 

    

 

 

 

Theater system maintenance

     2,781        3,160        5,782        6,214  
  

 

 

    

 

 

    

 

 

    

 

 

 

Joint revenue sharing arrangements(1)

     13,378        13,507        20,661        19,643  
  

 

 

    

 

 

    

 

 

    

 

 

 

Film

           

Production and IMAX DMR(1)

     18,634        14,936        29,708        24,149  

Film distribution and post-production

     958        622        1,673        393  
  

 

 

    

 

 

    

 

 

    

 

 

 
     19,592        15,558        31,381         24,542  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 47,794      $ 43,635      $ 74,202      $ 69,825  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) IMAX systems include marketing and commission costs of $0.7 million and $0.9 million for the three and six months ended June 30, 2014, respectively (2013 — $0.4 million and $0.7 million, respectively). Joint revenue sharing arrangements segment margins include advertising, marketing and commission costs of $1.0 million and $1.2 million for the three and six months ended June 30, 2014, respectively (2013 — $0.9 million and $1.1 million, respectively). Production and DMR segment margins include marketing costs of $2.0 million and $3.2 million for the three and six months ended June 30, 2014, respectively (2013 — $1.4 million and $2.3 million, respectively). Distribution segment margins include marketing costs of $0.2 million and $0.4 million for the three and six months ended June 30, 2014, respectively (2013 — less than $0.1 million and $0.1 million, respectively).

 

9


IMAX CORPORATION

OTHER INFORMATION

(in thousands of U.S. dollars)

Non-GAAP Financial Measures:

In this release, the Company presents adjusted EBITDA attributable to Common Shareholders, adjusted net income attributable to Common Shareholders and adjusted net income attributable to Common Shareholders per diluted share as supplemental measures of performance of the Company, which are not recognized under United States generally accepted accounting principles (“GAAP”). The Company presents adjusted EBITDA attributable to Common Shareholders, adjusted net income attributable to Common Shareholders and adjusted net income attributable to Common Shareholders per diluted share because it believes that they are important supplemental measures of its comparable controllable operating performance and it wants to ensure that its investors fully understand the impact of its variable share-based compensation, provision for arbitration award and deferred taxes on its net income. Management uses these measures to review operating performance on a comparable basis from period to period. However, these non-GAAP measures may not be comparable to similarly titled amounts reported by other companies. Adjusted EBITDA attributable to Common Shareholders, adjusted net income attributable to Common Shareholders and adjusted net income attributable to Common Shareholders per diluted share should be considered in addition to, and not as a substitute for, net income and other measures of financial performance reported in accordance with GAAP.

The Credit Facility provides that the Company will be required to maintain a Fixed Charge Coverage Ratio (as defined in the Credit Agreement) of not less than 1.1:1. The Company will also be required to maintain minimum EBITDA (as defined in the Credit Agreement) of $90.0 million on December 31, 2014, which requirement increases to $100.0 million on December 31, 2015. The Company must also maintain a Maximum Total Leverage Ratio (as defined in the Credit Agreement) of 2.00:1 on December 31, 2014, which requirement decreases to 1.75:1 on December 31, 2015. The ratio of total debt to EBITDA was nil:1 as at June 30, 2014, where Total Debt (as defined in the Credit Agreement) is the sum of all obligations evidenced by notes, bonds, debentures or similar instruments and was $nil. EBITDA is calculated as follows:

 

     3 months ended     12 months ended  
     June 30, 2014     June 30, 2014(1)  
(In thousands of U.S Dollars)             

Net income

   $ 13,779      $ 43,796  

Add (subtract):

    

Loss from equity accounted investments

     162       2,527  

Provision for income taxes

     5,407       16,221  

Interest expense, net of interest income

     244       1,116  

Depreciation and amortization, including film asset amortization

     8,258       32,392  

Write-downs net of recoveries including asset impairments and receivable provisions

     1,061        2,860  

Stock and other non-cash compensation

     4,809       14,458  

EBITDA attributable to non-controlling interests (2)

     (889     (889
  

 

 

   

 

 

 
   $ 32,831     $ 112,481  
  

 

 

   

 

 

 

 

(1) Ratio of funded debt calculated using twelve months ended EBITDA.
(2) The EBITDA calculation specified for purposes of the minimum EBITDA covenant excludes the reduction in EBITDA from the Company’s non-controlling interests.

 

10


IMAX CORPORATION

OTHER INFORMATION

(in thousands of U.S. dollars)

 

Adjusted Net Income and Adjusted Diluted Per Share Calculations – Quarter Ended June 30, 2014 vs. 2013:

The Company reported net income attributable to Common Shareholders of $13.3 million or $0.19 per basic and diluted share for the second quarter of 2014, as compared to $11.8 million or $0.18 per basic share and $0.17 per diluted share for the second quarter of 2013. Net income attributable to Common Shareholders for the second quarter of 2014 includes a $4.7 million charge, or $0.07 per diluted share, for stock-based compensation (2013—$3.1 million or $0.05 per diluted share). Adjusted net income attributable to Common Shareholders, which consists of net income attributable to Common Shareholders excluding stock-based compensation expense and the related tax impact, was $17.2 million, or $0.25 per diluted share, in the second quarter of 2014, as compared to adjusted net income attributable to Common Shareholders of $15.0 million, or $0.22 per diluted share, for the second quarter of 2013. A reconciliation of net income attributable to Common Shareholders, the most directly comparable U.S. GAAP measure, to adjusted net income attributable to Common Shareholders and adjusted net income attributable to Common Shareholders per diluted share is presented in the table below:

 

     Three Months Ended
June 30, 2014
    Three Months Ended
June 30, 2013
 
     Net Income     Diluted EPS     Net Income      Diluted EPS  

Reported net income attributable to Common Shareholders

   $ 13,307     $ 0.19  (1)    $ 11,816      $ 0.17  

Adjustments:

         

Stock-based compensation

     4,715       0.07       3,125        0.05  

Tax impact on items listed above

     (828     (0.01     31        —    
  

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted net income attributable to Common Shareholders

   $ 17,194     $ 0.25  (1)    $ 14,972      $ 0.22  
  

 

 

   

 

 

   

 

 

    

 

 

 

Weighted average diluted shares outstanding

       69,452          68,893  
    

 

 

      

 

 

 

 

  (1) Includes impact of $0.1 million of accretion charges associated with redeemable common stock.

Adjusted Net Income and Adjusted Diluted Per Share Calculations – Six Months Ended June 30, 2014 vs. 2013:

The Company reported net income attributable to Common Shareholders of $13.9 million or $0.21 per basic share and $0.20 per diluted share for the six months ended June 30, 2014, as compared to $14.7 million or $0.22 per basic share and $0.21 per diluted share for the six months ended June 30, 2013. Net income attributable to Common Shareholders for the six months ended June 30, 2014 includes a $7.9 million charge, or $0.11 per diluted share, for stock-based compensation (2013 – $5.9 million or $0.09 per diluted share). Adjusted net income attributable to Common Shareholders, which consists of net income attributable to Common Shareholders excluding stock-based compensation expense and the related tax expense, was $20.4 million, or $0.29 per diluted share, in the six months ended June 30, 2014, as compared to adjusted net income attributable to Common Shareholders of $20.5 million, or $0.30 per diluted share, for the six months ended June 30, 2013. A reconciliation of net income attributable to Common Shareholders, the most directly comparable U.S. GAAP measure, to adjusted net income attributable to Common Shareholders and adjusted net income attributable to Common Shareholders per diluted share is presented in the table below:

 

     Six Months Ended
June 30, 2014
    Six Months Ended
June 30, 2013
 
     Net
Income
    Diluted
EPS
    Net
Income
    Diluted
EPS
 

Reported net income attributable to Common Shareholders

   $ 13,886      $ 0.20  (1)    $ 14,677     $ 0.21  

Adjustments:

        

Stock-based compensation

     7,903       0.11       5,933       0.09  

Tax expense of items listed above

     (1,343     (0.02     (74     —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income attributable to Common Shareholders

   $ 20,446     $ 0.29  (1)    $ 20,536     $ 0.30  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average diluted shares outstanding

  

    69,448         68,769  
    

 

 

     

 

 

 

 

  (1) Includes impact of $0.1 million of accretion charges associated with redeemable common stock.

 

11


Free Cash Flow:

Free cash flow is defined as cash provided by operating activities minus cash used in investing activities (from the consolidated statements of cash flows). Cash provided by operating activities consist of net income, plus depreciation and amortization, plus the change in deferred income taxes, plus other non-cash items, plus changes in working capital, less investment in film assets, plus other changes in operating assets and liabilities. Cash used in investing activities includes capital expenditures, acquisitions and other cash used in investing activities. Management views free cash flow, a non-GAAP measure, as a measure of the Company’s after-tax cash flow available to reduce debt, add to cash balances, and fund other financing activities. A reconciliation of cash provided by operating activities to free cash flow is presented in the table below:

 

     For the
6 months ended
June 30, 2014
 
(In thousands of U.S. Dollars)       

Net cash provided by operating activities

   $ 35,250  

Net cash used in investing activities

     (28,352
  

 

 

 

Free cash flow

   $ 6,898  
  

 

 

 

 

12

GRAPHIC 3 g763261gra01.jpg GRAPHIC begin 644 g763261gra01.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`(@"B`P$1``(1`0,1`?_$`-D``0$``00#`0`````` M``````H)"`0%!@<``PL!`0$!``("`P$!```````````)"`8'`@4!`P0*`!`` M``4"`P0#"@@*!@L``````0(#!`4&!P`1""$Q$@D3-C=!(C(S%#0U93@Y46%B M8U1D%19Q0E(C)%4FMA<8D5-F=B&.CX^NZM8LFC.N9M!!JS;3TDDU:HI).2D(BW2*!"E#8!0#+"?4Y0% M"O9'`Q<;+H5[%O8)V>'B=]@6K/6?5*`JJ/@Y;.9@ZA'4<_0[1WF`[S##T64G MRI*SJ^XVBN@*KN!5$W6=3/*DKI%Y/5-(N)>5>)-JJ>(M$W#YVK-4A\]2EZ]H"4!"X50")&;;K[8 MBZUMU60>[7/Y@DJ.U34EEX!])LN?ECZH%-46F2F9Z>D0?7&H40H&XYE%`,Z= MS<,BD6/J%=,1!0H5-"B@ZXA*`&6Z4`\$<'WK!0_[D5I$0L.G)*7_`-I#@8!V MHM(&]ALQG+9JF-5-,H691CQ*Z@@_L(H?3SI%RE#V@+4!F'K.-BY"1D7"3-A' MM%WKUVOL0:-&J9EW+I MW;B;7C*'IZEZIE(**1IF$`8Z.DA8LETDROITB`O%C&#C$R^6XH822@='J6DM M'0;BSI@4^*[RU=_S`G"P@:O5!7DQCJ:F\7"R-,0IW#.G18GNDE@ M-WHO-L>_YR-6O_LG>K9_W"J#_F\9Q_#2@_\`ZV7?T/\`3;6?\:-6V>_8_P#X MALM;E1UG6-PM%-MZJKNJ)RL:D?S%=D>S]1R"\I+.DT*MDT6Q'+YRIZ5T9#+J.$AG\[B`'KTO4M4DJ'52-P"6?+88>8/F*K"H]3(U[1\RC( M2F891<.`Y44I6':B%*+,3G!'R6Q1)K&U8J"/^9.]"G"80$I;A5$([\@`WZ9W MHF'/(!R$0#\.6RT:;4(E:4_LF`6%'8EF48D_-;2/\:]54I4/V],TH-Q)62`. MFRFRI\GNKT5 MJ10BI//8GOZJEJOM%+9G7#J+$*Z6*RM/HM80X9D,'PE,'](#C0@(!:<+5\H- M21?>-F-ITC4,(;,TGJRG:9JD0E603B,DL9<5O!PFD=8%F`VMV M7W,OGOF'H"J:JHI430,QC8&HX`=Z$NWA_P`2R_NV;R<&>BQ*?YO-7$))#T^H M>]+.4BI%1-9H_K:H#N(^4BW9BJ-Y*+>+'+QM7;<2K(JER`0,4P;!PA+S3?3Z M;0ZEPTKA42Y^X!0]3N4D$'YB+$'_`!EUAE29^U;AZP,"3>0W>"WYFV8#EZUNDVLM M&B+='+4D,E+N,<$M+!U0M�L`*PN42+8P.RNF7' M5RGLO5CK#I(%S;[S=L-M8\U?,-_#B1&D:,B':*VC$E+6`JAW).7,HWY5D7I! MV7[;'HMS??6Y=JNJ9MM;Z^%\*DJ^L9AO$PT0C<&HQ`XKY@X6=K>5AY(P9-P, MJY7,)2I(E,8PAEBQ:EHW3*G9&_GLP@(&$@X8-SJ#268!F\X#?A8[*8KK6RMY MY#4M(YS-7\RB7H=IR+O[Q7:>,%_=H2U3>BRF4=-M\+?6#MW0=-W0K*X-%CI[JR*`*;B M'#@#H'=DV`ZO_.LT5M$>_(]/>8^FR]^3B`#H*MGF`#G55>YY@&W]K7V_!S

3U2E:"R8DDGOHC]:\L43503/5%J,$PE$#7UNL)MQC%+ M]]YHH[#@)1,`;0`=F+]H9)-!2="W92#`.,JP>U]FG^8ML1.K"WR=2JB?D$(3 M.(S%((4V(>8%C6_+;,6_NCNGZ;T#Z6=65OX99L]GHI2*O2**[URF_=3DK(HT MQ5QT%UUTXTA'3$&"I$2II9K)CEGF.-4T+J)'3'5"EIMOK4O1*40&@M-:G4K"/7,0\9^-&=2TJ:HY7I:T)8S*S!E]MQY1FIC M^`6IV,H^O*DDWE)(P;:U_.0U.C9;3>XMC`2)V=>WS<+THU%LY.F M[CZ';%3<5E+9IJE.F5RW.G'$'+(PNS@`]Z.)HY=J(B*JK1,VC'8,ME24O;PU M*WF"4D8$I)S!NX&UR\Y&J+J@M./W?E[S_P`@G9+I(!(*8<$%ZJX@C-<@;TJ( MP:TU6BS3L^U0:D;;VI(1P>FG\H:9KI^B!D084+`D2>U"<5"^;KO""1DV,`@( M+.2`&0[K7U1K.&H:E8^;E23,F)3#A5^9:^J,<,Z04_+;;M8]OJ2M5JEOI;BAHA."H^BZ_>P=-Q*;ET M]"/BV[-BHFV,Z?*+.W!BK*G'B4,8P@(`.['V:/GVGLIFTR(?39_#*)(ZN M8YQ>6;;?#K?3DGIO5V?4K3CDN)+"1*P[=GM`!+NX$W[R+]ILJ;D[^P5:OXYB MX6>6X?VTEMN(-Y@4J3J_,TJ#%!#AHW'NDM'R66#D\`3H-)V!C5Q/ZU6/3;SF MP:GCZ<],,]%T[()L;AW@!U;JD#)*E(^CFLFT4&K:B01`P''[+@3F334_$=.$ MA[F/7HA0SRMZV=H>.PJ6P(#]9(!!4DM2@@W7L;\AWVY\UNJ1TRTK>NI:M*9_ M-6P[H`Y5I0H?:/$D,((:;QOWV'[:JVM1WDN;0UJZ.1.O45>U)%TY$E*0RP-? M*U2INGJY0XC%CXEB"CI8=A033$1'?A$*CG<+2TF?S^)4@0L*[+P`L85!#,C- MHV`;[#71U*3FKJJ@:3A.\>Q<9$!!*6EB5J:I?IO))M>+FTZ#::M38>Q]S;1P M#-E&V6A8BTU=ECV1$%IBGG(D&!K.9.U2XEWB52G63=K*"(B60*`F`"!E*?+W MJS,YU5TRD\_>J4]CWJWT/G45!*@>&D*)"4E&"0P-;=:_N;C026TQIU**CI.& M0'$GA4PL8'3M""]01QWN1(+Q>>XJ6TL8TVE7H#U)N=+FIZ@;@O'RR-%RKG[F M7$:@H)4#TG43A!JZ?J=&H!5#4ZZ31?)B839="8`WCC>VK5$)K:@W\(Z`[]RD MOG+>TE\CK%(VA*DY@P7$&TJ\O&I"M+=2Y?/G2B99$O4PT4";NX>]0%EPZBRE M33@RSJ(]XD]:MW:*R2S9V1-RW<(JBHW^SD*'JLN8S9TV=I)AGT,B)A%YH1YE6%-:U*@T7[B66W42%'+,I M1RW9@`Y?@V;,?Q0E7:`-N65+06!HL:OG!V(8QU`*8I9DI"B8QCT5T0=L2+@1=(0.4Z3A,IRF#; MG5UJA\DI>`#.FX%0"F-"DL^%4T6_0'Z7 M12]=+;E6A36*4G!5UX;V<+=;5?6%97+K2=K.K9F6JRMJSGUI>6DG!57TI*RL MBL4I"-T2B=50I#"1!LU)F5,A4TR!P@7'W2R0RZG91<^CW[X,.GTS)XV3%>VU*/2$61I9N<>DZ"H)$HE4E52CQ`;A; MAWJ9N(^-:]5GE>SEY*)6I0IJ'>$,S7/'@N:H`L*1BD%H;?BRS`\K'+XYTKI] M-75"Z"JXF3I*R5`$PKI0:'3LD-23](I(:&IP)M8DI"\(9D(!A*`&`I0RS[H! MLVAGC1V%PV6K;(D!@`9;\Z!'^I2_W9/]6/+3O-O'=N_53\PM\[B[G:S=+_R+ M6?[Q26%\D'N*`_N8?]6;?G0U`\Z37_OG_P"LLOCDX^P5;+^]5>_O:_PZ_5(LR')Y\!)-_>Q'ZUY8H&JDQ@U0:C\AR_QUNQ^^LUB_:$;^Y$F423 ME@(=E]P^R3LPL0>K*UO-3:B=+4HNDS:,(#2P'\0\V866+HYM33E[^5U:6U%5 MMRKP==67E:=W5//54D'``;(4@J:6(QYFJQ=SRJ'=*PZ M\\!+P<[+@IXK>1>3\=1/0+:TX`8>&CN01B5?9I_RZ;*/R=I6O064!2PE/>176 M+&)'>J+=WSV/-S2-30ZC]4=4!#ROE]O[5@K;BBN`R:C9VK%NC?>N>;]`4J?! M+U`50A5!XC&;MD@SX=F*]T%HU[1M(NXU\G),(X=Z\)O):3D3T!*&7#:TG&QR M#DX>+;TZXEQ$D[-.598B@F>K,$2-D#)AWA%%,_"#+OM M5:"G6I-/NY#(XMS!NTO<[T+2I17MN((8,/FMT'+WJU2>CE6/:RGT#$S&)=N% M)J'CX5X[4E3Y#$A8/6;DO+6,-QW6.(J M#8ZZP(@H=OQ#T/3B4BJB(*B!!<`EF0JYT`#C`@\('$(RO"704F%6]6$I(+7:+RDE0(!R7*O!:RS$N49J<" M_.F*.HBI)('MPK%.V-$3'2+<3N0I8R`KT/,@3,JBH#%IBQ5,(#FLS$1$1-@V M]?J%>456BGT$[RRJ9?:I8T@%K5!I;MO^M9H.4?5;[5F\I*`AF?>(@``&8B("`#ED&TI=@,44YB#L%C6\W7F'BN:H-)EE)\#(G%PPO96,6Z(J4!`P@I;:$= MMQ*?CR'_`*NL4W"4/T4,_P`[BQ.7S2,!ZZU!JIR4PC@MAD',#F-X>8@WW%(/ MIW,-;G&YC7#E#S3"A8@K>DLCHA!!!`N+@8@!):%96-.+3:#-J+5U[>ZNZ?MK M;.G'M4UE4:RJ<="QXD3,*;9`[EX]=/%S4'-1+P$U4S M`4Y'#*08O42B!BB`@6)F#MBY5$HR(6%%CU*A>DL-S6[+ M=;'PL=395#*Q;AZZ5N(P!%RCUBG;9;O*TYA*>IBD@M1="813 MOK04,D)W[HZ*)KF4JT(5,E3-$\@!2H(T.%.61(`B)N%P7O5#`2`-<]'GU`3M MDXBF$1`,BALR'(/!`<3Z%][E4EJ4C_`&KOY-]K M!7E:Q-Q%QZ3;4X]EN-OG;79*4UV+I"8W#G<6L^$=X#^T4F&6P?A#"U4[&O'E M-RY\[&9)A'*B[!V[!S';@\M?WH?ZJ3%22`%]V;P0;G2,!NLQ_)V6Z"2AI# M`^B&,O;]JNQ1M4Y"CJ@U&B<>`5+Z78Z/:`](;[ZS8"!L`QL0\WXD=%F*X!$:(N"=%/A30J^ M%:&/3DR[,0O1E//0:9FYC&'OE612[S!BF.5>L#&PL50LP+(ETU\Y):6NVA)3 MCL);=:*>>_2Y,#/H34V6)'X6*`AXD.QUD/DC,'AN[)2EA)O;:/.G&RLYJ(O; M;:SM/D4.ZKBHFK!^Y3()PBZ=;&%Y4TVJ*9C=$C$P:*JG%M#I0`-XABCZUJ>6 M4)2D543SK.T(4E"0E0:\5U$WDW=90-HXTRH:*U/U$E]&REJW[]ZE2U!@0AT[ M'>/26@W]VE0W$D#;9\]%TK#4%2-,T52[)O'4Y2<)%4_"1Z)`(FSBX5HDR9-B M@7(,TVR!>(=YC9CO'!01D4]CIL^F4`,LS91\6.0 M#N`P"?;G\6$XT>>O'.E\F'=/5N1"J:I(;]X-GR6"KF4+Q.N51%KL!,&VLND MM3G.F');#1[A03-HXQ4-#A1OS+>+"UIRL(9?EZ&-;?8]=(TM-U_6=.4/2[12 M8J:LJBC:<@V20B95]*33Y)HU$1,)CB4QU^D.<=Q`$P]W%D5!%P5/2MY%/'F6 M"@':ED%)O0ANT7-NV6.>6R"9U/.H222Q)7&1K]T[O4%J4]6$YB M;*?/'R7KJ32\K",I^U?%HWWK-_HM[E_^OBEWCU*USZ*"1B2Z=X`;&`,/IM@; MKUY7C[1I;VF[GTU<24NA3#J?+3]7K2%,-J?6IE>21,>GWX>12,B5PQD7:*C= M0Q^C!)44]H\8!C96C^N#[4.=O:8FD&Z@X@-6[[I:E%83>H,42UB6E@8;FX6T M#S!\JG\(Z9AJFIV8Q<=)'KW(^"P$]T#<%%@``)+`T8W6Z3Y;6IDNF75-1$[+ MO_):"KU1*WEP4SJ@FT3B9]XB6(J%P)C`D`4M/$0<&./@MS*]P1QEVN=%_OE2 M,0[@FKFD(U\ZS(.;*[25*2W8U((]++8!RN:G/---5X2)C%J5(I@I,+$)2H90 M%J"'2U#;D>$*/0UEKW42;1=-;^&=*2!1*,\ MLH41!*HYA+B)&)&#B(7B(J2>.UHIF'4$M4DG.]]0CU< M&D>C?9$^;/F$A=-I"JE:96'E9Q[D#,DEL,Y7<%M2;EK^[V;2VQ+8^-FZJF&L M3$L9&?J:?EDFS)@U!:1F)V:EG)2-V3,@](Z?2$B]6$(C)D< MP"^6)P"\>!W2)IA@T=8=3EZD3E3F`4M-*0ZBAT[+1WA%REO`W$*S!#`&)8V] MMFQY;-!H+1VEW<7,0EY6T6@&(>$)/=H))2Y=EC0D)RE9)*L^9A8P6Q0YNO+Q M)<>->:G+,0IE+BTY&F(:GC6R2>:]5T^V2$5RE[]^T`0V MJD)Q;%Y?=7OW8BG5(5*\[RGWJV.%+:2Y>&Y(3>`$ENT&_;;4_-QRY&KX%_J5 M1;IVZJ%RZ(BG:4ACYV+R\8+\X2,K=HOO+;&8H*O:JMC6%.W!H"==T[6%*2;: M8I^:9+BBX9/6YPV'*`E!PVPLY@G@*5))2IJ3U@\WI-X#&%I'HLV;0 M-KV?.->6W?8J]<=<:K]S_UKJ;K)UD]+.?3WK7Z5\_QXK^& MX,-\0?!.^%P?J]&ZQ@S?BJ^$/C7_`(OC\0^AOKGTSZSQ8G74_S?$>.[`\?XOAH_EW=#+7+H=Y#1[D[:O=7@.(K@='K6BW M>7MBNC[I#M"J_K]U\]./NN7]J_IGUGBQ071U[-]H^S#JF'8KV5^DY#J5ZI_P"+QXF"I?-< MQ\9QQXOC]D=K^MTVMW3CR++O=7A__CO"X_<>Q^5MNNM??LYSWL_=8::]I[LL M\^#SGUY]#^*_P"5OZ66QG6CR1$^7NT/>OAL#VOTN[V6 MVGSR]/:*;>[EZBU3[,G:GX;+T?ZC^F_)RQL'4[R=_P#KN/\`]?X3;VO;]7VF M6GWE[\\K^'_"5[H\7V3V?9_M/8S6NNGXE3Q>X=_@?[7ROAQ.GTH?#ZW:PV6M MJ![!['%5PL,-G3^6QQ=4WM"7;]UAUUDNU[M,\0SZ[>O?ZWY/!BM:!\KP'GK@ M*\#P.)]#HL=NJ7Q.FWPO\4GWCX_A_?\`3OMO5S/9ETQ^[,]*79ZV]C'IUKV5 M^M/UO\YECKY5YTG7G#!UP_'=G[WV=W0VV0U%Y`IGX?<1_P`;W7VCP?;WVTND M;VC[2^ZZ]./.Q/M2]#2W4KUO^3\CBQXK/R;%>=O#//$\'MJ[?L^M[3;8MI7\ M5)5\+_$J]W^(Q^Z_2;K(P1\67PMW^@-^)1A/".\>S][VO]5D;1Q7O8XAM[!W MEW[^[^#N8^@8CLXCL_EZ+>Q?"5AA]'\O1;%36?[-]T>QOT?$^T!V3>G(SK9\ M7T7ZYT6,VTO^(CGWEV%^[O%\-7#_`*_Z/-;5VK?D"9>Y>RY]Z>!XSOB_U?:9 M8]2O=]S+N'P?`\$-WR<5;$QZWLMM"(\<[^#W$3POSAVO:] M7VF6[@OEVJU;[JWQD5VN=?.K\5Z>^5]$^H=#C$J0\LO/.WB_^B\/C_O_`);9 M+5?G-Y\)?"N_>OB-G:]G^RMSC2%[1=N/=<^?R?8[VK>AWW47UM^1\UQ8Z^O/ M)\7YZP5XGA8_>]'K?+;T:*_$!Q\+..OP/B^T>#T[K(L:>;I[]QO"W^$;$K0G M`';Q/;[6)QZ;(_\`T/J]GY+>A_XM3Q7B3>.\5^-X_P"8_*^+'JC<7'%XZ>'V MMG9Z=UOAC."_X'AE<7L;>W['K=#;%AK#KG67N<>M,_Y_YSZ6>>?^LOI'SN>+ M1@?+KOXC]E/9X6&SHW=%C6FOG-Y\'<5>+])[7M?EMG!RX>W23]@KJ+*>RMUW M\^9^G?[+?!]9X<:TU3]U0_F+$>\L/J=-MT0\#[D\1A]/]':YV-#VL $^W__V3\_ ` end