Dp Slides Vf6 Usc

7/21/2019 Dp Slides Vf6 Usc

http://slidepdf.com/reader/full/dp-slides-vf6-usc 1/70

!"#$%#&'( *+,-&.&#&"% "/

0$'1 2$13$4.5 !"#$%& (")* +,-,. /0,#)"&* 1"2 3,.,$

6'+-(#7 *89&."45 45.6" 7.%88$

9,:#5"#; <=* <>?@

!"#$"%&'( *+$,-.'. $+/ 0$,1$"'2+

<

AB C2,D586E, /5))"#; F

AAB !%)G"&; HE,#E6,I J

AAAB A&K5$8#; HE,#E6,I L

AMB CD%&%)6D HE,#E6,I ?<

MB +,.6E,#":., ?N /G#6&O(%O62 M".5"86%& ?P

MAB +,.6E,#":., <N 3#"&$Q,# 7#6D6&O @P

MAAB !%&D.5$6%& J@

MAAAB RGG,&K62 J=

*:$%8'

F

;< =>$+-#&9$ ?-11'47

@

=>$+-#&9$ ?-11'47

*##4'+#&9$ *+,-&.&#&"% @AA"4#-%&#7 "/ ?A4&%:B":&>

!21#(%3 4$+$&%5%+" 6#27%("'2+.

• SpringLogix’s ,S568; 6$ G#6D,K "8 "& "..T86), .%I U@>V K#%G 6& $8%D- G#6D,W

• X#%I80 %Q 06O0T)"#O6& $%Q8I"#,T"$T"T$,#E6D, U/""/W $,D8%# "&K %GG%#85&68; Q%# %G,#"86%&". 6)G#%E,),&8$ Q%#/G#6&O(%O62

• 7#6E"8, ,S568; Q6#) 0"$ "88#"D86E, Q6&"&D6&O %G86%&$ K5, 8% .%I 6&8,#,$8 #"8,$ "&K 6&D#,"$6&O .,E,.$ %Q .,E,#"O, 6&YB/B ,D%&%);

C'(-'#&"% "/ ?A4&%:B":&> /4"1 ?$(($4 '%8 D-7$4 !$4.A$+#&9$.

• /5OO,$8,K ,&8,#G#6$, E".5"86%& #"&O, %Q Z?BJ[ T Z[ :"$,K %& K6$D%5&8,K D"$0 Q.%I* G5:.6D D%)G"#":.,$*G#,D,K,&8 8#"&$"D86%&$* "&K .,E,#"O, :5;%58 "&".;$,$

• E$+"11$%8$8 3&8 /"4 ?A4&%:B":&> "/ FGH<IJ A$4 .K'4$L 4$A4$.$%#&%: ' MIN A4$1&-1 "9$4 +-44$%#

.K'4$ A4&+$L &1A(7&%: '% $%#$4A4&.$ 9'(-$ "/ FO<MD

04'%./$4 !4&+&%: ;1A(&+'#&"%. "% ?A4&%:B":&> C'(-'#&"%

• A)G.,),&8"86%& %Q 8#"&$Q,# G#6D6&O :%%$8$ SpringLogix’s E".5"86%&

• (%I,# D%#G%#"8, 8"2 #"8, 6& A#,."&K .,"K$ 8% " 06O0,# C5#%G,"& "&K %E,#".. \H7(R3

• 0K$4$ &. '% &%+4$'.$ &% "-4 9'(-'#&"% -.&%: ' PQ6 "/ FROM2 S&#K ' #4'%./$4 A4&+&%: 4'#$ "/ R<TN

J

;;< Q"1A'%7 @9$49&$S

P

?A4&%:B":&> @9$49&$S

?-11'47

D'+U:4"-%85 9%5&K,K 6& ?]]F :; D%)G58,# G#%O#"))6&O O#"K5"8, $85K,&8$ Q#%) 80,

X,%#O6" A&$86858, %Q 3,D0&%.%O;^ 0,"KS5"#8,#,K 6& R8."&8"* XR

!4"8-+#.5 C&8,#G#6$, $%Q8I"#, "&K 8,D0&%.%O; $,#E6D,$^ .A$+&'(#7 &% A('%%&%: '%8

/&%'%+&'( 4$A"4#&%: ."/#S'4$ $%.586%&$ 80#%5O0 " .6D,&$,* )"6&8,&"&D,* "&K

$,#E6D, $".,$ )%K,.

V$":4'AK75 A&8,#&"86%&". %G,#"86%&$ I680 ('4:$ A4$.$%+$ &% W<?< '%8 =-4"A$

W<?< 9.< =-4"A$ ?'($. E$9$%-$ 2&> X&% F11L B02Y

!21#(%3 4$+$&%5%+" 6#27%("'2+.

=

?A4&%:B":&> @9$49&$S

Z&.#"4&+'( 6&%'%+&'( @9$49&$S

!"#$"%&'()*' ,-.

!"# %&''(

!""#$ !"%"$ !"%%$ !"%!$ !"%&$

'()*+,* %-. )*+,- %#! ))+.- %#/ )/+0- %/. ),+0- %-. /.+*-

01(+2*+1+)* &"! 1.+,- &&& 12+2- &3. 3,+/- &-. 3/+*- &-# 3*+,-

4*56()* &3 0+,- .% 0+/- .& 0+4- .% 3+2- &# 3+3-

/")(% 0*1*#2* 345 4,,+,- 366 4,,+,- 673 4,,+,- 388 4,,+,- 385 4,,+,-

78219 ;<=*+,*, >&?! 532+2- >&/3 532+/- >.%% 530+.- >.%/ 53.+2- >.!/ 50/+)-

9:;/<= 467 )4+)- 4>7 )4+2- 48? )/+4- 4>4 ),+/- 46? /0+0-

@*=5*)(12(8+ >? 54+,- >? 5,+.- >? 5,+2- >? 5,+2- >? 5,+2-

9:;/ 433 ),+)- 4@3 ),+.- 4>8 )4+/- 4@6 /.+*- 438 /3+.-

A1=*< . ,+2- ? ,+.- 3 4+,- - 4+/- - 4+/-

• /G#6&O(%O62 0"$ $,,& 4$9$%-$ 8$+(&%$. &% #K$ A4$+$8&%: 7$'4. K5, 8% 68$ 6&":6.68; #" +"1A$#$ S&#K ?''? '%8 +("-8 .$49&+$ A4"9&8$4.

• !5$8%),# D%&D,&8#"86%&* K,$G68, 06O0 )"#O6&$* G%$,$ #6$- "$ &%8-.#47 1"9$. 'S'7 /4"1

#4'8&#&"%'( (&+$%.&%: 1"8$(

• 1"#-,8 D"G 0"$ 8$+4$'.$8 /4"1 FO<[D #" FO<TD .&%+$ HTOH K5, 8% G%%# G,#Q%#)"&D,

L

;;;< ;%8-.#47 @9$49&$S

]

;%8-.#47 @9$49&$S

!21#(%3 89:; :$#"+%#; !<6 9$='"$,>?

=%#$4A4&.$ ?"/#S'4$ E$9$%-$ 6"4$+'.# Q("-8 Q"1A-#&%: E$9$%-$ 6"4$+'.#

• FRGH<MD 1'4U$# O#%I6&O "8 " Q*VE

"/ M<RN Q#%) <>?< 8% <>?=

• 1"85#, )"#-,8 D0"#"D8,#6_,K :; " $8,"K;

$8"8, O#%I80 #"8,* Q,I ,$8":.6$0,K

G.";,#$* "&K 6&K5$8#; D%&$%.6K"86%&

• FOOHD 1'4U$# O#%I6&O "8 " Q*VE "/

O[N Q#%) <>?< 8% <>?=

• /""/ 6$ " Z?J[ )"#-,8 I680 "&

"&&5".6_,K O#%I80 #"8, %Q ?JT<>V

• /""/ 6$ ,2G,D8,K 8% "DD%5&8 /"4 HJN "/

#K$ "9$4'(( ."/#S'4$ 1'4U$# &% J 7$'4.

=%#$4A4&.$ ?"/#S'4$ ;%8-.#47 Q("-8 Q"1A-#&%: ;%8-.#47



?>

• V4"S&%: A"A-('4&#7 "/ #K$ ;%#$4%$# "D#%$$ %#O"&6_"86%&$ %Q ".. $6_,$ 0"$ ,&":.,K

1"9$1$%# 'S'7 /4"1 A4"A4&$#'47 ."/#S'4$ '%8 #"S'48. %"%\#4'8&#&"%'( ."/#S'4$

• C&8,#G#6$, D5$8%),#$ "#, 6&D#,"$6&O.; 4$+":%&]&%: #K$ 3$%$/&#. "/ '8"A#&%: +("-8\

+"1A-#&%: 1"8$(.* 6&D.5K6&O 6&D#,"$,K Q.,26:., $5:$D#6G86%& G#6D6&O* E,&K%# "DD%5&8":6.68;*

"&K .%I,# K,G.%;),&8 "&K $5GG%#8 D%$8$

;%8-.#47 04$%8.

!21#(%3 @64: :,2A$, 9,21/ >+/1."#- B%=2#" CDEC

D-8:$# /"4 Q("-8 '. !$4+$%#':$ "/ *%%-'( ;0 ?A$%8&%:

2"9$1$%# 0"S'48. ?''? ?"(-#&"%.

^$7 2'4U$# 04$%8.

[MN ,&8,#G#6$,$ 0"E, "

Q%#)". D.%5K $8#"8,O;

_GN %Q &,8 &,I $%Q8I"#, 6$

&%I /""/

ITN D.%5K K,D6$6%&$ "&K

%G,#"86%&$ 6&E%.E, A3

??

;%8-.#47 0'U$'S'7.

!21#(%3 !2F"G$#%HI1'"- >+/1."#- B%=2#"

• /""/ D%))"&K$ "& =D;0P* 1'4:&% "/ RJ\GTN I06., .6D,&$, $%Q8I"#, =D;0P* 1'4:&%.

4'%:$ 3$#S$$% HJ\RTN

• 30, 06O0,# )"#O6&$ 6& /""/ G#,$,&8 E".5, Q%# " G%8,&86". "DS56#,# 6& " :5$6&,$$ .6-,

/G#6&O(%O62* I06D0 #4'8&#&"%'((7 K'8 ("S 1'4:&%. 3-# %"S K'. #K$ "AA"4#-%&#7 #"

&%+4$'.$ #K$1 37 $%#$4&%: #K$ ?''? .A'+$

• /""/ D%)G"&6,$ 0"E, )5D0 K&:K$4 =C`E$9$%-$ $>&# 1-(#&A($. U`@B>2W 80"& 80%$, %Q 80,%E,#".. ,&8,#G#6$, $%Q8I"#, )"#-,8 U`2W

?''? &. ' 2"4$ *##4'+#&9$ ?$+#"4 #K'% B&+$%.$ ?"/#S'4$

2$8&'% =C`E$9$%-$ =>&# 2-(#&A($.

?<

;C< =+"%"1&+ @9$49&$S

?F

• BD@ ($9$4':$ K'. .#$'8&(7 3$$% &%+4$'.&%: $6&D, 80, Q6&"&D6". D#6$6$ 6& <>>L

• (,E,#"O, .,E,.$ G,"-,K 6& <>>= "8 LB@2 +,:8aC[A3+R

• +5#6&O <>?F* ($9$4':$ 3"-%+$8 3'+U #" #K$ K&:K$.# ($9$(. .$$% &% 7$'4.L &,"#6&O =B<2+,:8aC[A3+R Q%# 80, 8%G <>V %Q .,E,#,K 8#"&$"D86%&$

=+"%"1&+ @9$49&$S

!21#(%3 !<6 9$='"$,>?; 6'"(J822K

E$+$%# B$9$4':$8 D-7"-# 04$%8.

P$3#`=D;0P* 2-(#&A($ @9$49&$S =C`=D;0P* 2-(#&A($ D4$'U8"S%

?@

=+"%"1&+ @9$49&$S

!21#(%3 6G9 L%(J+2,2&- 4<* B%=2#"

!4&9'#$ =,-&#7 *+#&9&#7 &% ?"/#S'4$ ;%8-.#47

• [#%"K $06Q8 6& #$+K%"(":7 2a* 'S'7 /4"1 K'48S'4$\/"+-.$8 #4'%.'+#&"%. 8% D.%5KT

:"$,K 8,D0&%.%O6,$ 0"$ .,K 8% 6&D#,"$,K "D86E68; 6& $%Q8I"#,

• ?"/#S'4$ 4$A4$.$%#. #K$ 1".# '+#&9$ 9$4#&+'( 6& G#6E"8, ,S568; K,". E%.5), "&K K,". E".5,

UFJV "&K FPV #,$G,D86E,.;W

• !.%5K G%I,#,K* $%Q8I"#,TK,Q6&,K :5$6&,$$,$ I6.. :, .6-,.; K,". )"-,#$ %# 8"#O,8$ 6& &,"#TQ585#,



?J

=+"%"1&+ Q"%+(-.&"%.

!21#(%3 8,225A%#& M%G.

*+,-&.&#&"% @AA"4#-%&#7 "/ ?A4&%:B":&>

• +5, 8% 6&D#,"$6&O .,E,.$ %Q .,E,#"O,* G#6E"8, ,S568; Q6#)$ K'9$ 1"4$ "AA"4#-%&#7 #"

+"%#4&3-#$ ("S$4 ($9$(. "/ $,-&#7 6&8% D%)G"&6,$ "D#%$$ 80,6# Q5&K$

• +,:8 6$ $86.. 6$$5,K "8 .%I G#6D,$ #,."86E, 8% 06$8%#6D". "E,#"O,$* ),"&6&O 80, +'.K /("S. "/ '

+"1A'%7 '4$ 1"4$ (&U$(7 #" +"9$4 3"#K &%#$4$.# '%8 A4&%+&A'( A'71$%#.

• RE,#"O, G#,)65) %Q b5$8 %E,# RTN /"4 #K$ A'.# #K4$$ 7$'4. /"4 ($9$4':$8 3-7"-# 8$'(.

• E$'(&]$ #K$ '3&(&#7 #" #-4% SpringLogix’s A$4/"41'%+$ '4"-%8 37 &1A($1$%#&%: '%

'::4$..&9$ ?''? :4"S#K .#4'#$:7 '%8 '+K&$9&%: +".#\.'9&%: .7%$4:&$.

R88#"D86E,

A&E,$8),&8U/7(cW

+,G#,$$,K /8%D-

7#6D,

(,E,#"O,

35#&"#%5&K

/8#"8,O; E6" /""/

?P

C< P$(&9$4'3($ O5 ?A4&%:B":&> C'(-'#&"%

?=

C'(-'#&"% ?-11'47

• 3% K,8,#)6&, 80, )%$8 "GG#%G#6"8, E".5"86%& %Q /7(c* I, D%&$6K,#,K :%80 80, :5;T$6K,

"&K $,..T$6K, E".5, G,#$G,D86E,$

• The buyer’s perspective was considered through a leveraged buyout methodology

• The seller’s perspective was considered through a precedent transactions, public

D%)G"#":.,$* "&K K6$D%5&8,K D"$0 Q.%I ),80%K%.%O6,$

•

Y$6&O %5# "&".;$,$* I, K,8,#)6&,K "& "GG#%26)"8, E".5"86%& %Q FO<MD

C'(-'#&"% 64"1 D"#K D-7$4 '%8 ?$(($4 !$4.A$+#&9$.

$500 $1,000 $1,500 $2,000 $2,500 $3,000

Discounted Cash Flow

Public Comparables

Precedent Transactions

Leveraged Buyout

B02 =D;0P*2-(#&A($

?>B?2 – ?@B?2

PB>2 – ?>B=2

LB?2 – ??BL2

]B>2 – ?<B<2

I<_>

?L

C'(-'#&"% *..-1A#&"%.

!4"b$+#$8 ;%+"1$ ?#'#$1$%#. \ W<?<

!21#(%3 4$+$&%5%+" 6#27%("'2+.

A#&)*' B)()*$ ,-.

!"# %&''(

!"%.; !"%?; !"%3; !"%-; !"%/; !"%#;

'()*+,* %". /0+0- #/ /1+4- #. /,+0- #3 /,+0- #/ /,+0- %"% /,+0-

01(+2*+1+)* !!" 12+2- !%3 11+/- !%! *3+2- !"/ **+2- !". */+.- !"% *4+/-

4*56()* !? 3+0- !. 3+4- !. 1+)- !& 1+,- !& *+2- !& *+0-

4114 4BC,)5(=2(8+ %/ *+.- &/ .+0- // 4.+1- #/ /4+4- %"/ //+3- %%- /)+.-

4114 4*56()* - /+,- %? )+.- &? 0+2- &# 2+1- .& .+,- .- .+3-

/")(% 0*1*#2* C@? 4,,+,- C84 4,,+,- ?3C 4,,+,- ?6? 4,,+,- ?@6 4,,+,- ?>> 4,,+,-

!"! $%"&'( ?D65E 43D@@E 5D37E 5D37E 5D37E

4114>5*912*D ;<=*+,*, E%/F E&/F E/#F E##F E%"#F E%%/F

G1,* ;<=*+,*, E!.-F 533+,- E!.!F 534+2- E!&-F 51/+)- E!!&F 5*2+,- E!!"F 5*3+/- E!%.F 5*)+.-

/")(% 9FG*#$*$ H563I H5>7I HC56I HC55I HC58I HCC5I

H*2 I5*>71< 4J+*5K(*, > %/ *+3- %/ *+,- %/ )+.- %/ )+2- %/ )+0-

9:;/<= 478 /.+,- 458 )/+.- 4?3 )/+,- 467 )*+1- 463 )*+0- 4@? )1+0-

@*=5*)(12(8+ E&F 7 E&F 5,+2- E&F 5,+0- E&F 5,+3- E&F 5,+3- E&F 5,+3-

9:;/ 476 /2+/- 456 )/+/- 4?5 )4+)- 43@ ))+.- 465 )*+4- 4@4 )1+4-

4114 $)LB(,(2(8+ !/ 0+1- !/ 0+/- !/ 3+/-G1,* A1=*< & ,+2- & ,+2- . ,+.- & ,+3- & ,+3- & ,+3-

!"&&6:".6_"86%& %Q .6D,&$, $".,$K5, 8% /""/ $06Q8 UJVT?>V %QQ

)O)8B G#%b,D86%&$W

/""/ /5:$D#6G86%& "&K /,#E6D,$ "$V %Q 3%8". d,E,&5, 6&D#,"$, <PV

%E,# $62 ;,"#$

d,E,&5, I,6O08$ $62 ;,"#$ %58#,Q.,D8 D0"&O6&O G#%K5D8 $8#"8,O;

?]

C'(-'#&"% *..-1A#&"%.

!4"b$+#$8 ;%+"1$ ?#'#$1$%#. \ U.S. (cont’d)

!21#(%3 4$+$&%5%+" 6#27%("'2+.

A#&)*' B)()*$ ,-.

!"# %&''(

!"%.; !"%?; !"%3; !"%-; !"%/; !"%#;

'()*+,* %". /0+0- #/ /1+4- #. /,+0- #3 /,+0- #/ /,+0- %"% /,+0-

01(+2*+1+)* !!" 12+2- !%3 11+/- !%! *3+2- !"/ **+2- !". */+.- !"% *4+/-

4*56()* !? 3+0- !. 3+4- !. 1+)- !& 1+,- !& *+2- !& *+0-

4114 4BC,)5(=2(8+ %/ *+.- &/ .+0- // 4.+1- #/ /4+4- %"/ //+3- %%- /)+.-

4114 4*56()* - /+,- %? )+.- &? 0+2- &# 2+1- .& .+,- .- .+3-

/")(% 0*1*#2* C@? 4,,+,- C84 4,,+,- ?3C 4,,+,- ?6? 4,,+,- ?@6 4,,+,- ?>> 4,,+,-

!"! $%"&'( ?D65E 43D@@E 5D37E 5D37E 5D37E

4114>5*912*D ;<=*+,*, E%/F E&/F E/#F E##F E%"#F E%%/F

G1,* ;<=*+,*, E!.-F 533+,- E!.!F 534+2- E!&-F 51/+)- E!!&F 5*2+,- E!!"F 5*3+/- E!%.F 5*)+.-

/")(% 9FG*#$*$ H563I H5>7I HC56I HC55I HC58I HCC5I

H*2 I5*>71< 4J+*5K(*, > %/ *+3- %/ *+,- %/ )+.- %/ )+2- %/ )+0-

9:;/<= 478 /.+,- 458 )/+.- 4?3 )/+,- 467 )*+1- 463 )*+0- 4@? )1+0-

@*=5*)(12(8+ E&F 7 E&F 5,+2- E&F 5,+0- E&F 5,+3- E&F 5,+3- E&F 5,+3-

9:;/ 476 /2+/- 456 )/+/- 4?5 )4+)- 43@ ))+.- 465 )*+4- 4@4 )1+4-

4114 $)LB(,(2(8+ !/ 0+1- !/ 0+/- !/ 3+/-G1,* A1=*< & ,+2- & ,+2- . ,+.- & ,+3- & ,+3- & ,+3-

/""/T#,."8,K #,E,&5,$ O,&,#"8,

FJV C[A3+R )"#O6&$<BJ>V .%&O 8,#) O#%I80 #"8,

#,".6_,K 6& <>?=C

<>

C'(-'#&"% *..-1A#&"%.

!4"b$+#$8 ;%+"1$ ?#'#$1$%#. \ =-4"A$

!21#(%3 4$+$&%5%+" 6#27%("'2+.

92J"G* ,-.

!"# %&''(

!"%.; !"%?; !"%3; !"%-; !"%/; !"%#;

'()*+,* ?? /)+1- ?! /4+)- .# 40+/- ?" 40+/- ?% 40+/- ?! 40+/-

01(+2*+1+)* %.# 3)+3- %.. 1.+/- %&# *.+)- %&. *3+3- %!# **+,- %!? *4+2-

4*56()* %& 1+3- %! *+.- %! *+)- %% )+2- %% )+2- %% )+0-

4114 4BC,)5(=2(8+ %! 1+/- !? 4,+*- ?# /,+.- 33 /)+4- -& /1+,- /" /3+3-

4114 4*56()* ? /+4- %" *+/- !. 2+)- !- .+/- !# 4,+,- &! 4,+0-

/")(% 0*1*#2* 5C? )**+*, 5?C )**+*, 5>5 )**+*, 5>> )**+*, 58C )**+*, 588 )**+*,

!"! $%"&'( CD8?E 43D>3E 5D77E 5D77E 5D77E

4114>5*912*D ;<=*+,*, E%!F E!3F E?#F E3-F E-.F E/"F

G1,* ;<=*+,*, E%3?F 50,+1- E%?#F 531+)- E%?&F 51*+)- E%.&F 5*.+0- E%&#F 5*0+*- E%&.F 5**+2-

/")(% 9FG*#$*$ H4@@I H4>3I H545I H547I H54CI H54?I

H*2 I5*>71< 4J+*5K(*, > %! *+.- %! *+)- %! *+/- %! *+4- %! *+,-

9:;/<= 3@ /*+)- @4 /.+4- >5 /2+.- >8 )4+4- 85 )4+*- 8@ )/+)-

@*=5*)(12(8+ E!F 7 E!F 5,+2- E!F 5,+0- E!F 5,+0- E!F 5,+0- E!F 5,+0-

9:;/ 33 -.+/, 68 -0+-, >7 -0+-, >@ .*+/, 87 .*+1, 83 .)+2,

4114 $)LB(,(2(8+ %# %# %# G1,* A1=*< ! ,+.- ! ,+2- ! ,+0- ! ,+0- ! ,+0- ! ,+0-

!"&&6:".6_"86%& %Q .6D,&$,

$".,$ K5, 8% /""/ $06Q8 UJVT

?>V %QQ )O)8B G#%b,D86%&$W

/""/ /5:$D#6G86%& "&K /,#E6D,$

"$ V %Q 3%8". d,E,&5, 6&D#,"$,

F>V %E,# $62 ;,"#$

d,E,&5, I,6O08$ $62 ;,"#$ %58

#,Q.,D8 D0"&O6&O G#%K5D8$8#"8,O;

<?

C'(-'#&"% *..-1A#&"%.

!4"b$+#$8 ;%+"1$ ?#'#$1$%#. \ Europe (cont’d)

!21#(%3 4$+$&%5%+" 6#27%("'2+.

92J"G* ,-.

!"# %&''(

!"%.; !"%?; !"%3; !"%-; !"%/; !"%#;

'()*+,* ?? /)+1- ?! /4+)- .# 40+/- ?" 40+/- ?% 40+/- ?! 40+/-

01(+2*+1+)* %.# 3)+3- %.. 1.+/- %&# *.+)- %&. *3+3- %!# **+,- %!? *4+2-

4*56()* %& 1+3- %! *+.- %! *+)- %% )+2- %% )+2- %% )+0-

4114 4BC,)5(=2(8+ %! 1+/- !? 4,+*- ?# /,+.- 33 /)+4- -& /1+,- /" /3+3-

4114 4*56()* ? /+4- %" *+/- !. 2+)- !- .+/- !# 4,+,- &! 4,+0-

/")(% 0*1*#2* 5C? )**+*, 5?C )**+*, 5>5 )**+*, 5>> )**+*, 58C )**+*, 588 )**+*,

!"! $%"&'( CD8?E 43D>3E 5D77E 5D77E 5D77E

4114>5*912*D ;<=*+,*, E%!F E!3F E?#F E3-F E-.F E/"F

G1,* ;<=*+,*, E%3?F 50,+1- E%?#F 531+)- E%?&F 51*+)- E%.&F 5*.+0- E%&#F 5*0+*- E%&.F 5**+2-

/")(% 9FG*#$*$ H4@@I H4>3I H545I H547I H54CI H54?I

H*2 I5*>71< 4J+*5K(*, > %! *+.- %! *+)- %! *+/- %! *+4- %! *+,-

9:;/<= 3@ /*+)- @4 /.+4- >5 /2+.- >8 )4+4- 85 )4+*- 8@ )/+)-

@*=5*)(12(8+ E!F 7 E!F 5,+2- E!F 5,+0- E!F 5,+0- E!F 5,+0- E!F 5,+0-

9:;/ 33 -.+/, 68 -0+-, >7 -0+-, >@ .*+/, 87 .*+1, 83 .)+2,

4114 $)LB(,(2(8+ %# %# %# G1,* A1=*< ! ,+.- ! ,+2- ! ,+0- ! ,+0- ! ,+0- ! ,+0-

/""/T#,."8,K #,E,&5,$ O,&,#"8,

FJV C[A3+R )"#O6&$>V .%&O 8,#) O#%I80 #"8,

#,".6_,K 6& <>?=C

<F

C'(-'#&"% *..-1A#&"%.

!4"b$+#$8 c$# d"4U&%: Q'A&#'(

!21#(%3 4$+$&%5%+" 6#27%("'2+.

P*) Q"JR&#S !(G&)(% =$$2TG)&"#$

Z\; !"%& Z\; !"%. Z\; !"%? Z\; !"%3 Z\; !"%- Z\; !"%/ Z\; !"%#

@1J, 419*, UB2,21+D(+K ?&R"! ?&R"! ?&R"! ?&R"! ?&R"! ?&R"! ?&R"!

I5*=1(D ;<=*+,*,]78219 ;<=*+,*, 3R?.T 3R?.T 3R?.T 3R?.T 3R?.T 3R?.T 3R?.T

UA$]419*, .R#"T .R#"T .R#"T .R#"T .R#"T .R#"T .R#"T

@1J, I1J1C9*, UB2,21+D(+K %%R#. %%R#. %%R#. %%R#. %%R#. %%R#. %%R#.

$))5B*D ;<=*+,*,]78219 ;<=*+,*, %!R%?T %!R%?T %!R%?T %!R%?T %!R%?T %!R%?T %!R%?T@*^*55*D O*6*+B*]419*, !-R!"T !-R!"T !-R!"T !-R!"T !-R!"T !-R!"T !-R!"T

UA']78219 ;<=*+,*, /R%/T -R#.T -R#.T -R#.T -R#.T -R#.T -R#.T

• 9e <>?F \f! #"86%$ U+/H* +7H* ,8DBW 0,.K D%&$8"&8 Q%# G#%b,D86%& G,#6%K

• 3#"&$686%& 8% /""/ :5$6&,$$ $0%5.K 0"E, &,O.6O6:., 6)G"D8 %& D"$0 D;D.,* "$ 80, ,26$86&O

#,E,&5, $%5#D,$ I6.. $86.. "DD%5&8 Q%# %E,# PJV %Q 3%8". d,E,&5, 6& <>?]• e,"# %E,# ;,"# K#6E,#$ %Q I%#-6&O D"G68". 68,)$ .,"K 8% K,D#,"$,$ 6& \f!^ #,G#,$,&8$ " D"$0 '+F,2G

6& 80, +!9

<@

C'(-'#&"% *..-1A#&"%.

!4"b$+#$8 D'('%+$ ?K$$#

!21#(%3 4$+$&%5%+" 6#27%("'2+.

!"#$"%&'()*' :(%(#K* BL**)

!"# %&''(

Z\; !"%& Z\; !"%. Z\; !"%? Z\; !"%3 Z\; !"%- Z\; !"%/ Z\; !"%#

A1,W #! !" !" !" !" !" !"

$))8B+2, O*)*(61C9* /3 // #! %"- %"# %%! %%.

I5*=1(D ;<=*+,*, !/ !# &" &? &? &? &3

U2W*5 AB55*+2 $,,*2, !# &" &% &3 &- &/ &#

78219 AB55*+2 $,,*2, !&? %3- %-. %#/ !"% !"? !"#

@*^*55*D Z(+1+)(+K Z**, ?% .3 .% &3 &% !3 !"

H*2 II_; .3 .3 .3 .- .- .- .-

P+21+K(C9*, %# 33 %%! %?# %?# %?# %?#

`88D[(99 %a?#/ %a?#/ %a?#/ %a?#/ %a?#/ %a?#/ %a?#/

U2W*5 $,,*2, 3! 3! 3! 3! 3! 3! 3! 78219 '7 $,,*2, %a--3 %a/%- %a/?# %a#"! %a/#3 %a/#% %a//3

/")(% =$$*)$ 5U744 4U8>3 5U7CC 5U477 5U78@ 5U786 5U783

$))8B+2, I1J1C9* %. %. %? %/ %- %/ %/

$))5B*D ;<=*+,*, ?! ?. ?- 3? 3? 33 33

@*^*55*D O*6*+B* %3% %3? %-& !"" !"? !"# !%.

AB55*+2 I852(8+ 8^ '7 @*C2 > > > > > > >

U2W*5 AB55*+2 '(1C(9(2(*, &? &? &- .& .! .& .&

78219 AB55*+2 '(1C(9(2(*, !3! !3# !/% &!3 &!# &&3 &.!

O*6896(+K '(+* 8^ A5*D(2 .!- &-# &-# &?% !/! !!? %?#

7*5M '81+ $ .!- &/. &.! !## !?3 %#! %!/ 7*5M '81+ G .!- .!& .%/ .%. .%" ."3 ."%

'7 @*C2 b AB55*+2 > > > > > > >

U2W*5 '7 '(1C(9(2(*, &. &. &. &. &. &. &.

78219 '(1C(9(2(*, %a?-- %a./# %a.?? %a.!. %a&%% %a%#& %a"3.

;LB(2J .&. .#3 ?-/ 3-? -/- #"& %a"&"

/")(% .&(V&%&)&*$ - 9W2&)X 5U744 4U8>3 5U7CC 5U477 5U78@ 5U786 5U783

67 > > > > > > >

!"$0 :"."&D, #,)"6&$ "8

)6&6)5) "$ K,:8 6$ G"6K

K%I& I680 Q#,, D"$0 Q.%I

77gC "&K A&8"&O6:.,$

"DD%5&8 Q%# !"G,2a+,G#B"&K dg+ G5#D0"$,$*

#,$G,D86E,.;

+,:8 G"6K K%I& 6& ([H 8%

:56.K ,S568;

<J

P&.+"-%#$8 Q'.K 6("S

d*QQ Q'(+-('#&"%

Source: Moody’s Baa Y Charts

Q=!! :J*(R'"N#

c* %%R?"T

;]N -%R.?T

cD ?R&/T

@]N !/R??T

2 ."R""T

Q=!! 8D4?E

Y* :J*(R'"N#

O(,d>Z5** O12* &R".T

G*21 '*6*5*D "R/?

015d*2 O(,d I5*M(BM -R#&T

4(e* I5*M(BM %R-&T

Y* 44D37E

• !%$8 %Q +,:8 8#6"&O5."8,K 5$6&O K,:8 D%)G$

• B"%: #$41 +4$8&# 4'#&%: %Q [[[ U/g7W* D%##,$G%&K$

I680 ["" (Moody’s)

• ["" D%#G%#"8, :%&K$ ;6,.K,K JBFLV "8 ?<aF?a?F

:*)( - <*V) :J*(R'"N#

!"TG(#X :*)( .*1D <Z9 :*)( A#%*1 B-, 0()&#S <Z[

$AP X859D[(D*a P+)R EH1,D1L`4V$APXF "R?? -!R&"T "R&/ GG .!T

$B28M12() @121 I58)*,,(+Ka P+)R EH1,D1L`4V$@IF "R-3 .R!"T "R-. $$$ .T

@47 4J,2*M, P+)R EH\4;V@47F %R%. #&R#"T "R-& ./T

Z(D*9(2J H12(8+19 P+^85M12(8+ 4*56()*,a P+)R EH\4;VZP4F "R?- 3.R-"T "R.% GGG &#T

`98C19 I1JM*+2, P+)R EH\4;V`IHF "R#% /#R?"T "R?# .-T

f*[9*22>I1)d15D A8M=1+J EH\4;VfIgF %R.% /!R%"T "R#. GGGb .?T

P+2B(2 P+)R E H1,D1L`4VPH7YF "R?/ %.R%"T "R?& GGGb %!T

0()58,8^2 A85=8512(8+ EH1,D1L`4V04Z7F "R#- !"R3"T "R/3 $$$ %-TU51)9* A85=8512(8+ EH\4;VUOA'F %R%- .%R""T "R#. $b !#T

I1J)W*<a P+)R EH1,D1L`4VI$\hF "R#? "R""T "R#? >

4$I $` E@GV4$IF "R?% !/R""T "R.. !!T

B,.\ 7D>3 C8D83E 7D6> ::: 58E

89:; #9<='>=?@:@=A BC #9<='>=?@:@=A

Z5** O12* &R".T

G*21 '*6*5*D "R/?

015d*2 O(,d I5*M(BM -R#&T

4(e* I5*M(BM %R-&T

Y* 44D37E

• +,:8 I,6O08 8#6"&O5."8,K 5$6&O K,:8 D%)G$

• B"%: #$41 P$3#\#"\C'(-$ %Q <LBJJV

• @>V 8"2 K,K5D86:6.68; %Q 6&8,#,$8 G";),&8$

:*)( - <*V) :J*(R'"N#

!"TG(#X :*)( .*1D <Z9 :*)( A#%*1 B-, 0()&#S <Z[



@47 4J,2*M, P+)R EH\4;V@47F %R%. #&R#"T "R-& ./T







4$I $` E@GV4$IF "R?% !/R""T "R.. !!T

B,.\ 7D>3 C8D83E 7D6> ::: 58E

89:; #9<='>=?@:@=A BC #9<='>=?@:@=A

<=

P&.+"-%#$8 Q'.K 6("S

d*QQ Q'(+-('#&"%

!21#(%3 9$='"$,>?

Q=!! :J*(R'"N#

c* %%R?"T

;]N -%R.?T

cD ?R&/T

@]N !/R??T

2 ."R""T

Q=!! 8D4?E

Y* :J*(R'"N#

O(,d>Z5** O12* &R".T

G*21 '*6*5*D "R/?

015d*2 O(,d I5*M(BM -R#&T

4(e* I5*M(BM %R-&T

Y* 44D37E

:*)( - <*V) :J*(R'"N#

!"TG(#X :*)( .*1D <Z9 :*)( A#%*1 B-, 0()&#S <Z[



@47 4J,2*M, P+)R EH\4;V@47F %R%. #&R#"T "R-& ./T







4$I $` E@GV4$IF "R?% !/R""T "R.. !!T

B,.\ 7D>3 C8D83E 7D6> ::: 58E

89:; #9<='>=?@:@=A BC #9<='>=?@:@=A

)

• [,8" 6$ 5&.,E,#,K "&K #,.,E,#,K 5$6&O D%)G$ 8% :,88,#

6K,&86Q; 8,D0&%.%O; 6&K5$8#; #6$-$ I680 #,$G,D8 8%

:,&D0)"#- 6&K6D,$

• RE,#"O, D%)G"#":., "$$,8 :,8" 6$ >BPL

• d,.,E,#,K 8% 80, 8"#O,8 +,:8T8%TCS568;* .,E,#,K :,8" 6$ >BLJ

<L

P&.+"-%#$8 Q'.K 6("S

d*QQ Q'(+-('#&"%

Source: Ibbotson’s Research, 9$='"$,>?

Q=!! :J*(R'"N#

c* %%R?"T

;]N -%R.?T

cD ?R&/T

@]N !/R??T

2 ."R""T

Q=!! 8D4?E

Y* :J*(R'"N#

O(,d>Z5** O12* &R".T

G*21 '*6*5*D "R/?

015d*2 O(,d I5*M(BM -R#&T

4(e* I5*M(BM %R-&T

Y* 44D37E

)

)

)

:*)( - <*V) :J*(R'"N#

!"TG(#X :*)( .*1D <Z9 :*)( A#%*1 B-, 0()&#S <Z[



@47 4J,2*M, P+)R EH\4;V@47F %R%. #&R#"T "R-& ./T







4$I $` E@GV4$IF "R?% !/R""T "R.. !!T

B,.\ 7D>3 C8D83E 7D6> ::: 58E

89:; #9<='>=?@:@=A BC #9<='>=?@:@=A

• ?>Te,"# 3#,"$5#; e6,.K "8 ?<aF?a?F

• +")%K"#"&* 06$8%#6D". "E,#"O, G#,)65) %E,# 3T[6.. U?]<LT

<>?FW

• /6_, G#,)65) "GG.6,K 8% "DD%5&8 Q%# ,28#" #6$- %Q $)"..

D%)G"&;B /6_, G#,)65) :"$,K %& A::%8$%& \e/C +,D6.,T/6_, 7#,)65) +"8"

<]

P&.+"-%#$8 Q'.K 6("S

P&.+"-%#$8 Q'.K 6("S 2"8$(

!21#(%3 4$+$&%5%+" 6#27%("'2+.

<&$K"2#)*' !($L M%"N O"'*%

!"# %&''(

7*5M(+19

!"%.; !"%?; !"%3; !"%-; !"%/; !"%#; N19B*

78219 O*6*+B* 3"/ 3&? -&? -?! -3# -/-

78219 ;<=*+,*, E..&F E.3?F E?&/F E?&!F E?.!F E?.3F

78219 4J+*5K(*, > &" &" &" &" &"

;GP7@$ %33 !"" !!- !?" !?- !-%

@*=5*)(12(8+ E?F E?F E?F E?F E?F E?F

;GP7 %3% %#? !!! !.? !?! !33

$DQR 71<*, S ."T E3.F E-/F E/#F E#/F E%"%F E%"3F

HUI'$7 #3 %%- %&& %.- %?% %3"

I9B,V H8+)1,W AW15K*, ? ? ? ? ? ?

'*,,V P+)5*1,* (+ HXA & 3 !" " & !

'*,,V 78219 A1=*< E?!F E?!F E?&F E?F E?F E?F

Y+9*6*5*D Z5** A1,W Z98[ ?! -3 %"? %.- %?. %3!

@(,)8B+2 Z1)285 %R"#% %R%#% %R&"" %R.%# %R?./ %R3#"

@(,)8B+2*D ZAZ ./ 3. /% %". %"" #3 %.!%

/*JT&#(% [(%2* :J*(R'"N#

!"# %&''(

ZAZ E!"%#;F %3!

X$AA #R%.T

7*5M(+19 ̀ 58[2W O12* !R!?T

PM=9 (*D 7*5M(+19 N 19B* !."%

@(,)8B+2*D 7*5M(+19 N19B* %.!"R/

PM=9(*D ;GP7@$ 0B92(=9* /R33<

7N ] ;N -.R!/T

["$, !"GC2 h !"GC2 #,."8,K

8% /""/ "DS56$686%&$

[.,&K %Q V C5#%G,"&

O#%I80 "&K <BJV YB/B O#%I80

6&8% G,#G,8568;

F>

P&.+"-%#$8 Q'.K 6("S

P&.+"-%#$8 Q'.K 6("S ?$%.&#&9&#7

X$AA

-R%.T /R%.T #R%.T %"R%.T %%R%.T

%R-?T -#T -3T -&T -"T 3/T

!R""T -#T -3T -.T -%T 3/T

!R!?T /"T --T -.T -!T 3#T

!R?"T /%T -/T -?T -!T -"T

!R-?T /!T -#T -3T -&T -"T

7*5M(+19

`58[2W

O12*

=%#$4A4&.$ C'(-$ 0$41&%'( C'(-$ ` =%#$4A4&.$ C'(-$

• C&8,#G#6$, E".5, $,&$686E68; 6$ :"$,K %& %5# 8"#O,8 fR!! "&K 8,#)6&". O#%I80 #"8,$* I680

D%##,$G%&K6&O D0"&O,$ %Q ?B>V "&K B<JV

• 9#%) %5# "&".;$6$* fR!! 0"$ " ."#O,# 6)G"D8 %& C&8,#G#6$, M".5, 80"& K%,$ 80, 8,#)6&".

O#%I80 #"8,

• R <B<JV 8,#)6&". O#%I80 #"8, 6)G.6,$ "& ,268 )5.86G., %Q LB=2 <>?]C C[A3+R

• R$ " #,$5.8* %5# +!9 6)G.6,$ " E".5"86%& #"&O, %Q FO<JD #" FH<[D

X$AA

-R%.T /R%.T #R%.T %"R%.T %%R%.T

%R-?T !a!## !a"%3 %a/%" %a3?& %a?!#

!R""T !a&#! !a"/! %a/?# %a3#% %a?3"

!R!?T !a.#. !a%?. %a#%& %a-&! %a?#&

!R?"T !a3"- !a!&! %a#-" %a--3 %a3!-

!R-?T !a-&& !a&%- !a"&% %a/!& %a33.

7*5M(+19

`58[2W

O12*

F?

!-3(&+ Q"1A'4'3($.

?$($+#&"% Q4&#$4&' /"4 Q"1A'4'3($ Q"1A'%&$.

;%8-.#47 .$+#"4

6&%'%+&'( A4"/&($

D-.&%$.. 1"8$(

V$":4'AK7

Q-.#"1$4.

• 7,,# O#%5G D%&$6$8$ %Q 8I% )"b%# )"#-,8 $,O),&8$ 6& 80, $%Q8I"#, 6&K5$8#;N 'AA(&+'#&"%.."/#S'4$ '%8 .7.#$1. ."/#S'4$

• RGG.6D"86%&$ $%Q8I"#, D%)G#6$,$ G#%O#")$ 80"8 G,#Q%#) $G,D6Q6D Q5&D86%&$

• /;$8,)$ $%Q8I"#, D%)G#6$,$ %G,#"86&O $;$8,)$ "&K K"8" D,&8,# )"&"O,),&8

• /G#6&O(%O62 6$ D%)G"#":., 8% 'AA(&+'#&"% ."/#S'4$ +"1A'%&$. :,D"5$, 68 $G,D6".6_,$ 6&

G."&&6&O* :5KO,86&O* "&K Q6&"&D6". #,G%#86&O $%Q8I"#, $%.586%&$

• 1"&"O,),&8 $8"8,$ 80"8 SpringLogix’s G#6)"#; D%)G,8686%& D%),$ Q#%) ."#O, $%Q8I"#,

G#%E6K,#$ 80"8 %QQ,# $6)6."# G#%K5D8$* I06D0 Q".. 6& .6&, I680 .7.#$1. ."/#S'4$ +"1A'%&$.

!21#(%3 !<6 9$='"$,>? !2F"G$#% >+/1."#- B%=2#"

0" 8$#$41&%$ #K$ 1".# +"1A'4'3($ 1$#4&+.L S$ -.$8 8&//$4$%# S$&:K#. /"4 $'+K 1'4U$#

.$:1$%#5 RTN /"4 *AA(&+'#&"%. ?"/#S'4$ '%8 [TN /"4 ?7.#$1. ?"/#S'4$

F<

!-3(&+ Q"1A'4'3($.

!-3(&+ Q"1A'4'3($. *%'(7.&.

1"#-,8 $,O),&8 I,6O08$ 8%K,8,#)6&, )%$8 D%)G"#":.,

)5.86G.,$

["$,K E".5"86%& G#6)"#6.; %& \31C[A3+R )5.86G.,$ :,D"5$, I, ,2G,D8$6O&6Q6D"&8 D0"&O,$ 8% :, )"K, 6& 80,&,28 8I,.E, )%&80$ Q%# /G#6&O(%O62

!%)G"#":.,$ &,,K 8% :,&%#)".6_,K 8% "Kb5$8 Q%#

)5.86G., %58.6,#$

!21#(%3 9$='"$,>?

!()*S"JX Q*&SL)$&"T

-"T

$==9()12(8+, 48^2[15*

4J,2*M, 48^2[15*

Z(+1+)(19 0*25() ;N 1, 1 MB92(=9* 8^

A8M=1+J

H1M*

I5()* 4W15*,

UB2,21+D(+K

015d*2

N19B* 8^

;LB(2J

;+2*5=5(,*

N19B* H70

419*,

H70

;GP7@$

H70

419*,

H70

;GP7@$

Y4@ EiMMF

=GG%&K()&"#$ B"])N(J*

$AP X859D[(D*a P+)R EH1,D1L`4V$APXF 3"R//i &/R? !a&.3R-i !a#..R?i %a"?.R&i &%3R/i !R/< #R&<

$B28M12() @121 I58)*,,(+Ka P+)R EH1,D1L 4̀V$@IF -3R#-i ./%R. &-a"??R& &/a&""R% %!a&"3R& !a?.&R% &R%< %?R%<

@47 4J,2*M, P+)R EH\4;V@47F //R-3i .!R! &a-.&R" .a%#3R% %a#/&R% .-.R? !R%< /R/<

Z(D*9(2J H12(8+19 P+^85M12(8+ 4*56()*,a P+)R EH\4;VZP4F ?"R/.i !#%R% %.a/"%R! %/a#-%R# 3a!/!R" %a#!!R# &R"< #R#<

9̀8C19 I1JM*+2, P+)R EH\4;V`IHF 33R#%i -%R# .a/%!R! ?a&"%R. !a3&!R- ??3R% !R"< #R?<

P+2B(2 P+)R EH1,D1L`4VPH7YF -&R!.i !/.R# !"a/33R& !"a!.#R& .a??-R& %a/%!R" .R.< %%R!<I1J)W*<a P+)R EH1,D1L`4VI$\hF .!R"/i &3.R! %?a&!3R" %.a/3!R3 !a?&/R. %a%%"R# ?R#< %&R.<

BX$)*T$ B"])N(J*

f*[9*22>I1)d15D A8M=1+J EH\4;VfIgF !/R.#i %a#"/R/ ?.a&/%R%i 3?a!##R%i %"#a%??R?i %&a.3#R?i "R3< .R/<

0()58,8̂ 2 A85=8512(8+ EH1,D1L 4̀V04Z7F &3R/%i /a&""R- &"?a?"/R% !.3a!%%R% //a?#3R- &%a/?"R? !R/< -R-<

U51)9* A85=8512(8+ EH\4;VUOA'F &-R%%i .a.#-R. %33a/#/R/ %?.a?3/R/ &#a&%%R& %#a?"/R! &R#< -R#<

4$I $` E@GV4$IF --R?-i %a%#&R? #!a?/%R& #.a3??R# !.a?"!R# /a#%%R/ &R#< %"R3<

4IOPH`'U`Ph AUOIUO$7PUH !?R& ."R" %"%&R3 3"?R% %3!R?



FF

!-3(&+ Q"1A'4'3($.

2".# Q"1A'4'3($ Q"1A'%&$.

!21#(%3 9$='"$,>?

!"TG(#X 0*($"#$ ]"J !"TG(J(V&%&)X

42152*D 8^^ [(2W 251D(2(8+19 9()*+,(+K M8D*9 ^85 ^(+1+)(19 =91++(+K 1+D

CBDK*2(+K ,8^2[15*R O*)*+29J C*K1+ 28 D*6*98= ,8^2[15* 8+ 4114

I5(M15(9J d+8[+ ^85 ^(+1+)(19 M1+1K*M*+2 ,8^2[15*j 19,8 9()*+,*,

D121C1,*a )98BD 1==9()12(8+a 1+D CB,(+*,, =58)*,, 1==9()12(8+,

Z(+1+)(19 0*25() ;N 1, 1 MB92(=9* 8^

A8M=1+J

H1M*

I5()* 4W15*,

UB2,21+D(+K

015d*2

N19B* 8^

;LB(2J

;+2*5=5(,*

N19B* H70

419*,

H70

;GP7@$

H70

419*,

H70

;GP7@$

Y4@ EiMMF

=GG%&K()&"#$ B"])N(J*







BX$)*T$ B"])N(J*






F@

!-3(&+ Q"1A'4'3($.

2'4U$# C'(-'#&"% "/ ?A4&%:B":&>

!21#(%3 9$='"$,>?

P"JT(%&`*' =1*J(S*' Q*&SL)*' O2%)&G%*$

^&SL .R%< %"R/<

=1*J(S* !R/< /R.<

O*'&(# &R!< /R&<

."N %R"< 3R"<

;TG%&*' 9[ 2$&#S _^&SL_ T2%)&G%*$ !.-!R% %-?&R?

;TG%&*' 9[ 2$&#S _=1*J(S*_ T2%)&G%*$ %-"?R. %&3"R.

;TG%&*' 9[ 2$&#S _O*'&(#_ T2%)&G%*$ %#%&R- %&??R.

;TG%&*' 9[ 2$&#S _."N_ T2%)&G%*$ 3%/R# #/!R#

Z(+1+)(19 0*25() ;N 1, 1 MB92(=9* 8^

A8M=1+J

H1M*

I5()* 4W15*,

UB2,21+D(+K

015d*2

N19B* 8^

;LB(2J

;+2*5=5(,*

N19B* H70

419*,

H70

;GP7@$

H70

419*,

H70

;GP7@$

Y4@ EiMMF

=GG%&K()&"#$ B"])N(J*







BX$)*T$ B"])N(J*






=%#$4A4&.$ C'(-$ E'%:$

FO<TD – FO<_D

0*25() 4=5(+K'8K(< 0B92(=9* O1+K* PM=9(*D ;N

H70 419*, 3"?R% %R"< > .R%< i3%/R# > !.-!R%

H70 ;GP7@$ %3!R? 3R"< > %"R/< i#/!R# > %-?&R?

FJ

!4$+$8$%# 04'%.'+#&"%.

?$($+#&"% Q4&#$4&' /"4 !4$+$8$%# 04'%.'+#&"%.

;%8-.#47 .$+#"4

6&%'%+&'( A4"/&($

04'%.'+#&"% .&]$

2'4U$# #&1&%:

P$'( 87%'1&+.

• !%&$6K,#,K :%80 Q6&"&D6". "&K $8#"8,O6D :5;,#$N

• 96&"&D6". :5;,#$ %Q8,& G5#D0"$,K 8"#O,8 D%)G"&6,$ 80#%5O0 .,E,#"O,K :5;%58$* I06D0 .,K

8% 06O0 6)G.6,K E".5"86%& )5.86G.,$

• /8#"8,O6D :5;,#$* I06., 8#"K686%&"..; G"; 06O0,# D%&8#%. G#,)65)$ Q%# "DS56$686%&$* 0"K

.%I,# 6)G.6,K E".5"86%& )5.86G.,$

• RDS56$686%&$ 6&E%.E, 8"#O,8 D%)G"&6,$ 6& 80, "GG.6D"86%& $%Q8I"#, $,D8%#

!21#(%3 !<6 9$='"$,>? !2F"G$#% >+/1."#- B%=2#"

FP

!4$+$8$%# 04'%.'+#&"%. *%'(7.&.

!21#(%3 9$='"$,>?

!4$+$8$%# 04'%.'+#&"%.

!%)G"#":.,$ &,,K 8% :,

&%#)".6_,K 8% "Kb5$8 Q%#)5.86G., %58.6,#$

["$,K E".5"86%& )%$8.; %&

(31 C[A3+R )5.86G.,$ K5,

8% D%)G"#":6.68; "D#%$$8#"&$"D86%&$ "&K G#%26)68; 8%

Q#,, D"$0 Q.%I

+6K &%8 5$, C[A3 )5.86G.,$

K5, 8% 6&D%&$6$8,&8 E".5,$"D#%$$ G#,D,K,&8 8#"&$"D86%&$

Z(+1+)( 19 0*25() ;N 1, 1 MB92(=9* 8^

$)LB(5*5 715K*2 @*19 I91J*5 @12* I*5)*+21K*

$)LB(5*D

;+2*5=5(,*

N19B*

'70

419*,

'70

;GP7@$

'70

;GP7

'70

419*,

'70

;GP7@$

'70

;GP7

N(,21 ;LB(2J I152+*5, 0(,J, =9) Z(+1+)(19 3]%]!"%! %""T !a!!3R?i 33#R/i %!#R-i -#R!i &R&< %-R!< !/R%<

N(,21 ;LB(2J I152+*5, A@A 48^2[15* A85=8512(8+ Z(+1+)(19 .]%%]!"%! /-T !?"R? !%/R# !%R/ %R? %R%< %%R?< %3-R"<

`89D*+ ̀ 12* A1=(219 '1[,8+ 48^2[15*a P+)R Z(+1+)(19 -]?]!"%% %""T !"/%R? -??R! %&!R? -3R- !R/< %?R-< !-R%<

$=1< I152+*5, ''I ;=()85 48^2[15* A85=8512(8+ Z(+1+)(19 ?]%&]!"%% %""T %".%R# .?&R& ?.R. !"R& !R&< %#R!< ?%R&<

I8915(, A1=(219 X85d, $==9()12(8+, A8Ra '2DR Z(+1+)(19 &]%?]!"%% %""T !.#R- !!?R! !!R% %3R3 %R%< %%R&< %?R"<

$ 5)W *5 A1=( 219 I2J '2D Ra f15C 8B5N *, 2 I152+ *5, a ''A 0\UG f89 D( +K, I2J '( M( 2* D Z( +1+)( 19 %]%!]!""# %""T &#&R" %/3R& -%R# !/R! !R%< ?R?< %&R #<

`89D* + ̀ 12* A1=(219 `* 1) A8M=B2*5 A85=8512( 8+ '(M(2*D Z(+1+)(19 &]%.]!""3 %""T #-"R! ..&R. //R" -&R# !R!< %%R"< %&R%<

$D61+)*D A8M=B2*5 48^2[15* =9) AU$ 489B2(8+, '2DR 42512*K() !]%%]!"%" %""T %3?R/ ##R! !"R. > %R-< /R%< >

Y+(2 . $K5*,,8 HRNR AU@$ '2DR 42512*K() &]?]!""/ %""T !3"R3 #%R3 !!R" %?R& !R/< %%R/< %-R"<

4IOPH`'U`Ph AUOIUO$7PUH ?#!R" %3.R"

F=

2".# Q"1A'4'3($ 04'%.'+#&"%.

!21#(%3 9$='"$,>?

Z(+1+)( 19 0*25() ;N 1, 1 MB92(=9* 8^

$)LB(5*5 715K*2 @*19 I91J*5 @12* I*5)*+21K*

$)LB(5*D

;+2*5=5(,*

N19B*

'70

419*,

'70

;GP7@$

'70

;GP7

'70

419*,

'70

;GP7@$

'70

;GP7



`89D*+ ̀ 12* A1=(219 '1[,8+ 48^2[15*a P+)R Z(+1+)(19 -]?]!"%% %""T !"/%R? -??R! %&!R? -3R- !R/< %?R-< !-R%<

$=1< I152+*5, ''I ;=()85 48^2[15* A85=8512(8+ Z(+1+)(19 ?]%&]!"%% %""T %".%R# .?&R& ?.R. !"R& !R&< %#R!< ?%R&<







!4$+$8$%# 04'%.'+#&"%.

=KW2&J*J /(JS*) 0*($"#$ ]"J !"TG(J(V&%&)X

U+* 8^ 2W* M8,2 5*)*+2 251+,1)2(8+, E!"%!Fj 215K*2 ^8)B,*,

8+ ;OI ,8^2[15*

08,2 ,(M(915 ̂ (+1+)(19 =58^(9* E1C8B2 i."" M(99(8+ (+ ,19*, 1+D

i%"" M(99(8+ (+ ;GP7@$F

FL

Z(+1+)( 19 0*25() ;N 1, 1 MB92(=9* 8^

$)LB(5*5 715K*2 @*19 I91J*5 @12* I*5)*+21K*

$)LB(5*D

;+2*5=5(,*

N19B*

'70

419*,

'70

;GP7@$

'70

;GP7

'70

419*,

'70

;GP7@$

'70

;GP7



`89D*+ ̀ 12* A1=(219 '1[,8+ 48^2[15*a P+)R Z(+1+)(19 -]?]!"%% %""T !"/%R? -??R! %&!R? -3R- !R/< %?R-< !-R%<

$=1< I152+*5, ''I ;=()85 48^2[15* A85=8512(8+ Z(+1+)(19 ?]%&]!"%% %""T %".%R# .?&R& ?.R. !"R& !R&< %#R!< ?%R&<







2'4U$# C'(-'#&"% "/ ?A4&%:B":&>

!21#(%3 9$='"$,>?

!4$+$8$%# 04'%.'+#&"%.

P"JT(%&`*' =1*J(S* Q*& SL)*' O2%)&G%*$

^&SL !R/< %%R/<

=1*J(S* %R/< %"R/<

O*'&(# %R-< %%R&<

."N %R%< /R%<

%3/&R# %a#.!R&

%"3"R? %a-3.R%

#/#R3 %a/?!R/

3?3R. %a&&&R%

;TG%&*' 9[ 2$&#S _^&SL_ T2%)&G%*$

;TG%&*' 9[ 2$&#S _=1*J(S*_ T2%)&G%*$

;TG%&*' 9[ 2$&#S _O*'&(#_ T2%)&G%*$

;TG%&*' 9[ 2$&#S _."N_ T2%)&G%*$

0*25() 4=5(+K'8K(< 0B92(=9* O1+K* PM=9(*D ;N

'70 419*, ?#!R" %a%< > !R/< i3?3R. > %3/&R#

'70 ;GP7@$ %3.R" /R%< > %%R/< i%&&&R% > %#.!R&

=%#$4A4&.$ C'(-$ E'%:$

FO<RD – FO<ID

96&". 7#,D,K,&8 3#"&$"D86%&$N• F Q6&"&D6". :5;,# K,".$• < $8#"8,O6D :5;,# K,".$



F]

P&.+"-%#$8 Q'.K 6("S E".5"86%& #,.6,$ %& %G86)6$86D )"&"O,),&8 G#%b,D86%&$ I680 " E%."86.,

D"G68". $8#5D85#, 6& 80, &,28 JT= ;,"#$

• /7(c I6.. :, ,2G,#6,&D6&O $6O&6Q6D"&8 D0"&O,$ 6& 80,6# :5$6&,$$ .6&, 8% 8#"&$686%& 8% /""/ "&K

"K"G8 8% D5##,&8 )"#-,8 D%&K686%&$

!-3(&+ Q"1A'4'3($. E".5"86%& :,&D0)"#-$ /G#6&O(%O62 I6806& 80, $%Q8I"#, 6&K5$8#;• !%)G"#":., D%)G"&6,$ :"$,K %& 6&K5$8#;* Q6&"&D6". G#%Q6.,* :5$6&,$$ )%K,.* O,%O#"G0;* "&K

D5$8%),# "..%I,K Q%# D%)G"#":., Q6&"&D6". ),8#6D$• f,6O06&O $;$8,) :,8I,,& "GG.6D"86%& $%Q8I"#, "&K $;$8,)$ $%Q8I"#, "..%I$ Q%# )%$8

D%)G"#":., )5.86G.,$

!4$+$8$%# 04'%.'+#&"%. E".5"86%& D%&$6K,#$ :%80 $8#"8,O6D "&K Q6&"&D6". :5;,#$ Q#%) G#,E6%5$1gR K,".$

• R..%I$ 5$ 8% 5&K,#$8"&K K,". K;&")6D$ :,06&K ,"D0 1gR 8#"&$"D86%&

• High multiples paid for financial sponsors’ acquisitions of software companies

?$((\.&8$ C'(-'#&"% !$4.A$+#&9$

Q"1A'4&%: ;%+"1$ '%8 2'4U$# *AA4"'+K$.

@>

B$9$4':$8 D-7"-#

@9$49&$S

!21#(%3 4$+$&%5%+" 6#27%("'2+.

/"SS%*$,2JKL($* ,J&K* BK*#(J&" ? 30- DE9'@F'

M&#(#K&#S BK*#(J&" C 0,- #GD

.:a M&#(#K&#S B)J2K)2J*

!"# %&''( ?"T @]I 3"T @]I -"T @]I

% ! &

"=FE<9?H

O*6896(+K '(+* 8^ A5*D(2 &"! &3. .!-

7*5M '81+ $ &"! &3. .!-

7*5M '81+ G &"! &3. .!-

A1,W 8+ f1+D /" /" /"

4=8+,85 ;LB(2J A8+25(CB2(8+ /!- 3.# .3#

/")(% B"2JK*$ b4U>43 b4U>55 b4U>C7

!?9?H

IB5)W1,* 4=5(+K'8K(< ;LB(2J %3#" %3#" %3#"

O*2(5* ;<(,2(+K @*C2 ?. ?. ?.

751+,1)2(8+ Z**, &? &? &?

Z(+1+)(+K Z**, &3 .. ?%

/")(% A$*$ b4U>43 b4U>55 b4U>C7

67 > > >

,2JKL($* ,J&K* BK*#(J&"

,J& K* 9W2& )X [(%2* 9#)*JGJ& $* [(%2*

!2JJ*#) BL(J* ,J&K* i!?R&. i%a"%. i/#3 %

53E ,J*T&2T i&%R3/ i%a!3- i%a%.# !

37E ,J*T&2T i&/R"% i%a?!" i%a."! &

6@E ,J*T&2T i.!R!. i%a3#" i%a?-! .

)

E'% OH 8&//$4$%#

A-4+K'.$ A4&+$`($9$4':$

.+$%'4&".

P$3# ("'8 .A(&# $9$%(7

3$#S$$% #K4$$ #4'%+K$.

FJG11 &% $>&.#&%: 8$3#

&. 4$/&%'%+$8 A$4 #7A&+'(

2a* #4'%.'+#&"%

?K'4$. S&(( 3$ #$%8$4$8

3$#S$$% +-44$%# A4&+$

'%8 JH S$$U K&:K XA4&"4

#" GTN 84"AY)

@?

B$9$4':$8 D-7"-#

P$3# ?+K$8-($

!"#$"%&'()*' <*V) BKL*'2%*!"# %&''(

!"%.; !"%?; !"%3; !"%-; !"%/; !"%#;

Z85[15D 75*1,B5J \(*9D "R%&T "R&/T "R-/T %R!"T %R-?T !R%"T

A1,W Z98[ ̂58M U=*512(8+, -? #/ %!/ %!! %&" %&#

A1,W Z98[ ̂58M P+6*,2(+K $)2(6(2(*, E?!F E?!F E?&F E?F E?F E?F

!($L =1(&%(V%* ]"J <*V) B*J1&K* 5C ?@ @3 44@ 453 4C?

01+D1285J I1JM*+2, A1,W 0(+R E.-F E.-F E.-F E.-F E3/F E3/F

A1,W ^58M G191+)* 4W**2 57 -! > " " E"F " !($L =1(&%(V%* ]"J aG)&"#(% ,(XT*#)$ ?> H7I 5> @7 36 66

• 3#"&$"D86%& $8#5D85#, 6&D.5K,$ F 8#"&D0,$ %Q $,&6%# K,:8 U#,E%.E,#* 3("* 3(:W

• d,E%.E,# Q%# Q.,26:6.68;^ 3(" g 3(: 8% #,K5D, ,S568; D%&8#6:586%&

• /,&6%# K,:8* G,# 8;G6D". D%E,&"&8$* G#6D,K "8 ["$, h /G#,"K

•

[,&D0)"#-,K 8% 3#,"$5#; e6,.K• e6,.K Q%5&K Q#%) ?>Te,"# 3#,"$5#; e6,.K !5#E, "8 ?<aF?a?F

• C2G,D8,K 8% #6$, 6& today’s ,#" %Q #,D%#K .%I 6&8,#,$8 #"8,$

• !"$0 )6&6)5) $,8 8% Z<>))* G#%E6K6&O " D%&$,#E"86E, D5$06%& Q%# 5&,2G,D8,K ,2G,&$,$

• +,:8 G#6D,K 5$6&O %&.6&, #,$,"#D0* K,:8 D%)G$* "&K 1,#O,#$ g A&S56$686%&$ O56K,$

@<

B$9$4':$8 D-7"-#

Q4$8&# E'#&%:.

!J*'&) 0()&#S$

kUB2 8^ 2W* G8<k Z\; !"%. Z\; !"%? Z\; !"%3 Z\; !"%- Z\; !"%/ Z\; !"%#

I9J9E;K9 L;:@=?H

@*C2];GP7@$ 0+24M 0+43M 1+04M *+0,M )+2,M )+/,M /+1*M

@*C2]E;GP7@$>A1=*<F 2+43M 4,+*/M 0+0,M 3+4/M )+20M )+/3M /+1.M

H*2 @*C2];GP7@$ 0+/1M 0+,*M 1+34M *+34M )+0/M )+4/M /+*0M

@*C2 28 A1=(219 0*+0- 0,+1- 33+)- 34+/- 1*+3- *0+0- *,+4-

6=J9E;K9 L;:@=?HA1,W A86*51K* )+43M )+24M *+4.M *+34M *+2*M 1+1*M

P+2*5*,2 A86*51K* /+.3M )+3/M *+,,M *+*/M *+31M 1+)*M

E;GP7@$>A1=*<F]P+2R /+40M /+2/M )+/4M *+1/M *+0*M 1+**M

E;GP7>A1=*<F]P+2R 4+.2M /+3)M )+,)M *+))M *+11M 1+/)M

• d"86&O$ "#, 5$,Q5. Q%# G%8,&86". D#,K68%#$ 8% Q5&K "&K G#6D, K,:8 5$,K 6& 80, ([H

• “Out %Q 80, Box” .,E,#"O, 6$ #,."86E,.; 06O0* :58 $8#%&O Q#,, D"$0 Q.%I G#%b,D86%&$ "..%I

/G#6&O(%O62 8% S56D-.; G"; K%I& 80, K,:8 .%"K

• !"$0 D%E,#"O, #"86%$ "#, $8#%&O K5, 8% 80, /""/ :5$6&,$$ 6)G#%E,),&8$

@F

B$9$4':$8 D-7"-#

BG"#$"J 0*)2J#$ BKL*'2%*!"# %&''(

Z\; !"%. Z\; !"%? Z\; !"%3 Z\; !"%- Z\; !"%/ Z\; !"%#

IB5)W1,* 0B92(=9* 8D3>F

;<(2 0B92(=9* 8D37F

;GP7@$ %33 !"" !!- !?" !?- !-%

PM=9(*D ;+2*5=5(,* N19B* 12 ;<(2 %a?-! %a/#3 !a%?! !a&-! !a..3 !a?-&

I9B,V A1,W !" !" !" !" !" !"

'*,,V @*C2 %a%/3 %a%&# %a"3. #./ /!& 3/#

PM=9(*D ;LB(2J N19B* 12 ;<(2 ."3 --- %a%"/ %a... %a3.& %a#"?

!($Lc"#c!($L 0*)2J# 7D>@F 4D66F 5DC6F CD7>F CD37F ?D76F

P+(2(19 ;LB(2J A8+25(CB2(8+ E.3#F E.3#F E.3#F E.3#F E.3#F E.3#F

$KK5*K12* O*2B5+V ."3 > > > > >

> --- > > > >

> > %a%"/ > > >

> > > %a... > >

> > > > %a3.& >

> > > > > %a#"?

;#)*J#(% 0()* "] 0*)2J# c4CE 58E CCE C5E 58E 56E

!c"c! 2̂J'%* ;00 ̂ 2J'%*

P+6*,2M*+2 A5(2*5(1 5D7F 53D7E

;#1*$)T*#) <*K&$&"# 3" 3" !45 !45 !45 d*$

?A"%."4 E$#-4%. ?+K$8-($

• !%&$,#E"86E, ,268 )5.86G., %Q ]BJ>2 O6E,& 6&K5$8#; 8#,&K$ "&K %5# %80,# E".5"86%& "&".;$,$

• /5GG%#86&O ,D%&%)6D$ )"-, /G#6&O(%O62 "& "88#"D86E, 6&E,$8),&8 Q%# #,S56#,K !"$0T%&T!"$0"&K Add #,85#&$

@@

B$9$4':$8 D-7"-#

?$%.&#&9&#7 *%'(7.&.

• /,&$686_,K G5#D0"$, G#6D, 8% Add i5#K., d"8,$ g (,E,#"O,

• f680 06O0,$8 .,E,#"O, "&K G#,)65)* 6)G.6,K ([H M".5"86%& 6$ FH<TD

• f680 .%I,$8 .,E,#"O, "&K G#,)65)* 6)G.6,K ([H M".5"86%& 6$ FO<RD

• d6$-$ 8% ([H 6&D.5K,N

•

/,D5#6&O Q6&"&D6&O "8 .%I #"8,$ O6E,& .,E,#"O, .,E,.$• Y&"&86D6G"8,K K,D.6&,$ 6& 80, /""/ %# 8#"K686%&". .6D,&$6&O $%5#D,$ %Q #,E,&5,

• +,D.6&,$ 6& $%Q8I"#, D%)G"&; E".5"86%&$ 6& JT= ;,"#$ U,268 )5.86G., "QQ,D8,KW

• A&":6.68; 8% #,".6_, $;&,#O6,$ 6& )"&"O,),&8 G#%b,D86%&$

• X6E,& 80, 6&0,#,&8 #6$-$ "&K 5G$6K,* %5# "&".;$6$ 6)G.6,$ "& ,&8,#G#6$, E".5, %Q FO<MD

NE;A?;<:@=A O;PF9? Q=E /1- DE@<9 DE9'@F' NE;A?;<:@=A O;PF9? Q=E 1,- DE@<9 DE9'@F' NE;A?;<:@=A O;PF9? Q=E 30- DE@<9 DE9'@F'

37E 67E @7E 37E 67E @7E 37E 67E @7E

C7D77E %a&"-R- %a.%&R- %a?!"R/ C7D77E %a."3R# %a?&&R? %a33%R. C7D77E %a.-&R& %a3%&R- %a-??R.

;00 5@D37E %a&-.R. %a.-3R! %a?-/R# ;00 5@D37E %a.3#R3 %a?#%R% %a-%&R# ;00 5@D37E %a?&&R& %a33/R% %a/".R!

Â0<.9 53D77E %a.?%R" 4U3?@D> %a3.?R3 Â0<.9 53D77E %a?.%R3 4U63@D5 %a--.R! Â0<.9 53D77E %a3"!R! 4U@C7D3 %a/3"R%

0=/9 55D37E %a?&#R% %a3&"R! %a-!!R& 0=/9 55D37E %a3!.R. %a-&&R! %a/.&R. 0=/9 55D37E %a3/%R. %a/"!R& %a#!.R?

57D77E %a3."R- %a-!?R& %a/%"R/ 57D77E %a-%#R/ %a/!%R" %a#!&R. 57D77E %a--!R/ %a//?R% %a##/R-

<*V)c)"c,2JKL($* ,J&K*<*V)c)"c,2JKL($* ,J&K* <*V)c)"c,2JKL($* ,J&K*

@J

C'(-'#&"% Q"%+(-.&"%

Buyer vs. Seller’s Perspective

E$+"11$%8$8 D&8 /"4 ?A4&%:B":&>

?#4'#$:&+ 9.< 6&%'%+&'( D-7$4

C'(-'#&"%

• !%)G$* 7#,D,K,&8$* "&K +!9 $5GG%#8 I0"8SPLX’s owners expect

• LBO Valuation analyzes a financial sponsor’s

G,#$G,D86E,

• X6E,& 80, D%&$,#E"86E, ([H "$$5)G86%&$ "&K

$6)6."# E".5"86%& %58G58$* :%80 G"#86,$ $0%5.K"O#,, I680 80, Z?BP[ E".5"86%&

• HGG%#85&68; 8% #,".6_, $;&,#O6,$ "$ :%80 "Q6&"&D6". %# $8#"8,O6D :5;,#

• i%I,E,#* " /""/ :5;,# I%5.K ,2G,#6,&D, )%#,D"&&6:".6_"86%& Q#%) .6D,&$6&O

• 96&"&D6". :5;,# D%5.K :,$8 D%):6&, /""/ "&K

&%&T/""/ G%#8Q%.6% D%)G"&6,$• 30,#,Q%#,* $8#"8,O6D :5;,#$ I%5.K &%8 %58:6K

Q6&"&D6". :5;,#$ Q%# /7(c

O*)L"'"%"SX

High Low High Low

<&$K"2#)*' !($L M%"N 2,299$ 1,664$ 14.0x 10.1x

,2V%&K !"TG(J(V%*$ 1,754$ 983$ 10.7x 6.0x

,J*K*'*#) /J(#$(K)&"#$ 1,942$ 1,333$ 11.8x 8.1x

.*1*J(S*' :2X"2) R 1,999$ 1,473$ 12.2x 9.0x

Enterprise Value EBITDA Mult iple

UB5 5*)8MM*+D*D 619B12(8+ (, b4D6: 12 #R-3< '70 ;GP7@$a 1+ 12251)2(6* =5()* 28

C82W 4=5(+K'8K(< 1+D 1 =82*+2(19 ^(+1+)(19 CBJ*5

@P

C;< P$(&9$4'3($ H5 04'%./$4 !4&+&%:

@=

04'%./$4 !4&+&%:

@9$49&$S

• RQ8,# 4"D-,8 3,D0 "DS56#,K /G#6&O(%O62 6& <>><* 68 :#"&K,K ".. G#%K5D8$ 5&K,# 80, C5#%G,"&/G#6&O(%O62 8#"K,)"#-

• 1"&"O,),&8 0"$ #,D,&8.; K6$D%E,#,K "& 6$$5, "&K $,,-$ 8% K,8,#)6&, 80, #,.,E"&8 8#"&$Q,#

G#6D6&O 8% 80, C5#%G,"& %G,#"86%& Q%# 8#"K,)"#- #6O08$

• R&".;$6$ %Q D%)G"#":., D%)G"&6,$* :"$,K %& 6&K5$8#;* #%;".8; :"$,* "&K 6&K,G,&K,&8 .6D,&$,,$*

0"$ ;6,.K,K " ),K6"& #%;".8; #"8, %Q FB>>V %Q #,E,&5,$ 80"8 I, :,.6,E, D"& :, "GG.6,K 8%/G#6&O(%O62 G";),&8$ Q#%) 80, Y/ 8% C5#%G,

@L

04'%./$4 !4&+&%:

Q"1A'4'3($ !4&+&%: *%'(7.&.

6789:7;4< =">?9%9@:45'()*+,85 '()*+,** P+DB,25J O8J192J O12* G1,* O8J192J O12*

G;7f;4@$ 4UZ7XUOc4 ''A PH7;OI'$\ ;H7;O7$PH0;H7 AUOIR A8M=B2*5,V 48^2[15* O*6*+B* &R?"T

G'P@;Ua PHAR ;4IO; 4U'Y7PUH4 PHA A8M=B2*5,V 48^2[15* O*6*+B* %R""T0;@P$ PH7;OH$7PUH$' PHA PIYG'P4fPH`a PHAR A8M=B2*5,V A98BD A8M=B2(+K O*6*+B* &R?"T0;7$0UOIfPh PHA NP@O;N 7;AfHU'U`P;4a PHAR A8M=B2*5,V 4*56()*, O*6*+B* !R-"T

7O$l;O 7;AfHU'U`P;4a PHAR A\G;h PH7;OH$7PUH$'a PHAR A8M=B2*5,V 48^2[15* O* 6*+B* &R""T

A?%78BC"B7D ="%?+ EFGH I9JK4' L4J( EA?%78BC"B7D GAMH =">?N'4%5O A"P'&9%4 Q4R48N4 &R""T

• X6E,& " .6$8 %Q G%8,&86". D%)G"#":., #%;".8; #"8,$* I, K,8,#)6&,K Q6E, %Q 80, "O#,,),&8$ 8% :,

)%$8 D%)G"#":.,

• f0,& $,.,D86&O D%)G$* I, K,D6K,K 8% 6&D.5K, %&.; 80%$, I680 " #,E,&5, #%;".8; :"$,* 80%$, 6& "

$6)6."# 6&K5$8#; 8% /G#6&O(%O62* "&K ,&$5#,K 80"8 80, (6D,&$%# "&K (6D,&$,, I,#, 6&K,G,&K,&8

G"#86,$

• H5# ,$86)"8,K #%;".8; #"8, Q%# /G#6&O(%O62 6$ 80, ),K6"& %Q %5# Q6&".6_,K .6$8 %Q D%)G"#":.,8#"&$"D86%&$

@]

04'%./$4 !4&+&%:

!4"b$+#$8 ;%+"1$ ?#'#$1$%#. \ W<?<

A#&)*' B)()*$ ,-.!"# %&''(

!"%.; !"%?; !"%3; !"%-; !"%/; !"%#;

'()*+,* %". /0+0- #/ /1+4- #. /,+0- #3 /,+0- #/ /,+0- %"% /,+0-

01(+2*+1+)* !!" 12+2- !%3 11+/- !%! *3+2- !"/ **+2- !". */+.- !"% *4+/-

4*56()* !? 3+0- !. 3+4- !. 1+)- !& 1+,- !& *+2- !& *+0-

4114 4BC,)5(=2(8+ %/ *+.- &/ .+0- // 4.+1- #/ /4+4- %"/ //+3- %%- /)+.-

4114 4*56()* - /+,- %? )+.- &? 0+2- &# 2+1- .& .+,- .- .+3-

/")(% 0*1*#2* C@? 4,,+,- C84 4,,+,- ?3C 4,,+,- ?6? 4,,+,- ?@6 4,,+,- ?>> 4,,+,-

!"! $%"&'( ?D65E 43D@@E 5D37E 5D37E 5D37E

O8J192J ;<=*+,*, E%%F E%!F E%.F E%.F E%.F E%?F

4114>5*912*D ;<=*+,*, E%/F E&/F E/#F E##F E%"#F E%%/F

G1,* ;<=*+,*, E!.-F 533+,- E!.!F 534+2- E!&-F 51/+)- E!!&F 5*2+,- E!!"F 5*3+/- E!%.F 5*)+.-

/")(% 9FG*#$*$ H5@@I H585I HC?7I HCC6I HC?CI HC?6I

H*2 I5*>71< 4J+*5K(*, > %/ *+3- %/ *+,- %/ )+.- %/ )+2- %/ )+0-

9:;/<= 8@ /3+,- 44@ /.+.- 4C4 /.+,- 4?6 )4+1- 434 )4+0- 467 )/+0-

@*=5*)(12(8+ E&F 5,+2- E&F 5,+2- E&F 5,+0- E&F 5,+3- E&F 5,+3- E&F 5,+3-

9:;/ 8? /1+/- 44? /.+/- 45> /2+)- 4?C ),+.- 4?> )4+4- 43@ )/+4-

71<*, ."T E&-R-/F E.?R33F E?%R&3F E?-R&!F E?#R!%F E3!R3.F

Pa,.=/ 3@ 6> @@ >6 >8 8?

4114 $)LB(,(2(8+ !/ 0+1- !/ 0+/- !/ 3+/-

G1,* A1=*< & ,+2- & ,+2- . ,+.- & ,+3- & ,+3- & ,+3-

• d%;".8; ,2G,&$,$ G#%b,D8,K "8 FB>V %Q 8%8". YB/B #,E,&5,$

• +%),$86D D%#G%#"8, 8"2 #"8, "$$5),K 8% :, @>V

• \H7(R3 D".D5."8,K 6&K,G,&K,&8 %Q C5#%G, 8% #,Q.,D8 5&6S5, 8"2 #"8,

J>

04'%./$4 !4&+&%:

!4"b$+#$8 ;%+"1$ ?#'#$1$%#. \ =-4"A$

!21#(%3 >#'.J L$N%. < 91."25. >+F2#5$"'2+; #%O%+1%P'%

92J"G* ,-.!"# %&''(

!"%.; !"%?; !"%3; !"%-; !"%/; !"%#;

'()*+,* ?? //+1- ?! /,+)- .# 43+*- ?" 43+*- ?% 43+*- ?! 43+*-

01(+2*+1+)* %.# 3,+0- %.. 13+1- %&# *0+,- %&. **+*- %!# *4+.- %!? ).+2-

4*56()* %& 1+)- %! *+0- %! *+4- %% )+3- %% )+3- %% )+1-

4114 4BC,)5(=2(8+ %! 1+,- !? 4,+,- ?# 4.+.- 33 //+,- -& /)+.- /" /1+*-

4114 4*56()* ? /+,- %" *+,- !. 2+,- !- 2+2- !# .+1- &! 4,+/-

O8J192J P+)8M* %% *+3- %! *+3- %. *+3- %. *+3- %. *+3- %? *+0-

/")(% 0*1*#2* 5?3 )**+*, 533 )**+*, 586 )**+*, C74 )**+*, C7> )**+*, C4? )**+*,

!"! $%"&'( CD8@E 43D>3E 5D75E 5D75E 5D75E

4114>5*912*D ;<=*+,*, E%!F E!3F E?#F E3-F E-.F E/"F

G1,* ;<=*+,*, E%3?F 530+/- E%?#F 53/+)- E%?&F 514+2- E%.&F 5*0+*- E%&#F 5*1+/- E%&.F 5*/+0-/")(% 9FG*#$*$ H4@@I H4>3I H545I H547I H54CI H54?I

H*2 I5*>71< 4J+*5K(*, > %! *+0- %! *+4- %! *+,- %! )+.- %! )+2-

9:;/<= 6> /0+0- >5 )/+)- 83 )/+/- 47C )*+)- 476 )*+3- 444 )1+1-

@*=5*)(12(8+ E!F 5,+2- E!F 5,+2- E!F 5,+0- E!F 5,+0- E!F 5,+0- E!F 5,+3-

9:;/ 66 -2+S, >7 .)+T, 8C .)+T, 474 ..+2, 47? ./+*, 478 ./+0,

71<*, %!R?"T E/R!3F E%"R"3F E%%R3.F E%!R3/F E%&R"3F E%&R33F

Pa,.=/ 3> @7 >4 >8 84 86

4114 $)LB(,(2(8+ %# %# %#

G1,* A1=*< ! ,+.- ! ,+2- ! ,+0- ! ,+0- ! ,+0- ! ,+0-

• d%;".8; 6&D%), :"$,K %& FB>V %Q 8%8". YB/B #,E,&5,$

• R$$5),K A#6$0 D%#G%#"8, 8"2 #"8, %Q ?<BJV

• \H7(R3 D".D5."8,K 6&K,G,&K,&8.; %Q Y/ 6& %#K,# 8% #,Q.,D8 5&6S5, 8"2 #"8,

J?

04'%./$4 !4&+&%:

PQ6 C'(-'#&"% S&#K E"7'(#&$.

<&$K"2#)*' !($L M%"N O"'*%

!"# %&''(

7*5M(+19

!"%.; !"%?; !"%3; !"%-; !"%/; !"%#; N19B*

78219 O*6*+B* 3%# 3.3 -.# -33 -/. /"!

78219 ;<=*+,*, E.?.F E.--F E??!F E?.3F E??3F E?3%F

78219 4J+*5K(*, > &" &" &" &" &"

;GP7@$ %33 !"" !!- !?" !?- !-%

@*=5*)(12(8+ E?F E?F E?F E?F E?F E?F

;GP7 %3% %#? !!! !.? !?! !33

!"#$"%&'()*' Pa,.=/ 44? 4C8 438 4@3 4>7 487

I9B,V H8+)1,W AW15K*, ? ? ? ? ? ?

'*,,V P+)5*1,* (+ HXA & 3 !" " & !

'*,,V 78219 A1=*< E?!F E?!F E?&F E?F E?F E?F

Y+9*6*5*D Z5** A1,W Z98[ -% #/ %&% %-? %/& %#!

@(,)8B+2 Z1)285 %R"#& %R%#? %R&"3 %R.!- %R?3" %R-"?

@(,)8B+2*D ZAZ 3? /! %"" %!& %%- %%! %3!#

• RKb5$8,K +!9 D".D5."8,$ D%):6&,$ \H7(R3 %Q Y/ g C5#%G,• /6)6."# fR!! "$$5)G86%&$* 80%5O0 80, 8"2 #"8, .%I,#,K 8% #,Q.,D8 P>a@> $G.68 %Q Y/aC5#%G,"&

#"8,$ O%6&O Q%#I"#K U8 j <]B>VW

• A&D#,"$,$ fR!!* $6&D, 80, 8"2 $06,.K %& K,:8 K,D#,"$,K

• 3,#)6&". E".5, "$$5)G86%&$ "#, 80, $"), "$ 80, %#6O6&". +!9* I680 80, &,I fR!! 6&D%#G%#"8,K

J<

04'%./$4 !4&+&%: ;1A'+# "% C'(-'#&"%

?A4&%:B":&> PQ6 C'(-'#&"% S&#K E"7'(#&$.

;TG(K) "] /J(#$]*J ,J&K&#S "# [(%2()&"#

421+D>$98+* X$AA #R%.T

H*[ X$AA #R&"T

421+D>$98+* ;+2*5=5(,* N19B* %#%&

H*[ ;+2*5=5(,* N19B* !a!!#

;#KJ*($* &# 9#)*JGJ&$* [(%2* C46

O8J192J O12*

"R/?T %R/?T !R/?T &R/?T .R/?T

-R!#T &a%.& &a%33 &a%#" &a!%& &a!&-

/R!#T !a?#% !a3%% !a3&% !a3?" !a3-"

X$AA #R!#T !a%#/ !a!%. !a!&% !a!./ !a!3?

%"R!#T %a#"! %a#%- %a#&! %a#.3 %a#3%

%%R!#T %a3-& %a3/3 %a3## %a-%! %a-!?

• RQ8,# .";,#6&O 6& #%;".86,$* %5# #'4:$# 9'(-'#&"% &%+4$'.$8 37 FROM11 #" FH<HD /4"1

FO<ID

• 30, )"#O6&". 6&D#,"$, 6& fR!! I"$ &%8 ,&%5O0 8% %QQ$,8 80, 6&D#,"$, 6& \H7(R3

K5, 8% 80, .%I,# D%#G%#"8, 8"2 #"8, 6& A#,."&K* .,"K6&O 8% "& 6&D#,"$, 6& %5# %E,#".. E".5"86%&

0K$ .$%.&#&9&#7 '%'(7.&. 4$9$'(. #K'#

&%+4$1$%#'( +K'%:$. &% 4"7'(#7 4'#$. K'9$

1&%&1'( &1A'+# "% #K$ 9'(-'#&"%L SK&($

d*QQ +4$'#$. ' 1-+K ('4:$4 9'4&'#&"%



JF

04'%./$4 !4&+&%: Q"%.&8$4'#&"%.

?#4'#$:&+ *(#$4%'#&9$.

• /G#6&O(%O62 !%#G )5$8 D%&$6K,# :%80 80, :,&,Q68$ "&K #6$-$ %Q 6)G.,),&86&O " 06O0 "&K .%I#%;".8; #"8,

• i6O0,# #%;".8; #"8, $,&K$ )%#, #,E,&5,

8% C5#%G,* I06D0 0"$ " .%I,# ,QQ,D86E,8"2 #"8,

• A&8#6&$6D E".5"86%& %Q Q6#) 6&D#,"$,$

)"6&.; K5, 8% $"E,K 8"2,$

• !%)G"&; D#,"8,$ G#,D,K,&8 Q%# 06O0,#

#%;".8; D0"#O, 6& 80, Q585#,

• May not be deemed “arm’s length” and

80,#,Q%#, :,D%), 6&E".6K"8,K :; 8"2"580%#686,$

• X%E,#&),&8 "580%#68; 8% "Kb5$8 G#6D6&O

"&K G%$$6:.; 6)G%$, G,&".86,$

• +%5:., 8"2"86%& )"; %DD5# 6Q %&,

D%5&8#; K%,$ &%8 "DD,G8 8"2,$ 6)G%$,K:; 80, %80,#

D$%$/&#. "/ ' Z&:K E"7'(#7 E'#$ E&.U. "/ ' Z&:K E"7'(#7 E'#$

J@

C;;< Q"%+(-.&"%

JJ

E$+"11$%8'#&"%.

i%I "88#"D86E, 6$ /G#6&O(%O62 "$ " G%8,&86". "DS56$686%& 8"#O,8k

f0"8 6$ " Q"6# G#6D, 8% G"; Q%# /G#6&O(%O62ki%I I6.. 8#"&$Q,# G#6D6&O 6)G"D8 80, E".5"86%& %Q /G#6&O(%O62k

*%'(7.&.

Company’s equity is

G#6D,K "8 "& "..T86), .%I

A&K5$8#; D0"&O,$ 6&,&8,#G#6$, $%Q8I"#, .,K

:; /""/ O#%I80

i6O0 .,E,#"O, .,E,.$ "&K.%I 6&8,#,$8 #"8,$ D#,"8,

"88#"D86E, Q6&"&D6&O

%G86%&$

;%#$4%'( a =>#$4%'(

*%'(7.&.

^$7 e-$.#&"%.

?A4&%:B":&>

C'(-'#&"%

04'%./$4 !4&+&%:

*%'(7.&.

M".5"86%& Q#%) :%80

:5;,# "&K $,..,#G,#$G,D86E,$

!%&$6K,#,K :%80$8#"8,O6D g Q6&"&D6".:5;,#$ "$ G%8,&86".

:6KK,#$

(%I,# D%#G%#"8, 8"2

#"8,$ 6& A#,."&K I6.. .,"K8% 06O0,# E".5"86%&

A)G.,),&8"86%& %Q8#"&$Q,# G#6D6&O :%%$8$/G#6&O(%O62 E".5"86%&

E$+"11$%8'#&"%

*+,-&4$ ?A4&%:B":&> /"4 FGH<IJ A$4 .K'4$ '%8 &1A($1$%# #-4%'4"-%8 A('% S&#K

1'%':$1$%# +K'%:$. '%8 ?''? :4"S#K .#4'#$:7

04'%./$4 A4&+&%: S&(( &%+4$'.$ 9'(-'#&"% 37 FROM2

!"#$%#&'( *+,-&.&#&"% "/

0$'1 2$13$4.5 !"#$%& (")* +,-,. /0,#)"&* 1"2 3,.,$

6'+-(#7 *89&."45 45.6" 7.%88$

9,:#5"#; <=* <>?@

!"#$"%&'( *+$,-.'. $+/ 0$,1$"'2+

J=

C;;;< *AA$%8&>



JL

*AA$%8&>

!4$.$%#'#&"% ?(&8$.5 C2,D586E, /5))"#;

!%)G"&; HE,#E6,I A&K5$8#; HE,#E6,I CD%&%)6D HE,#E6,I

Q%,'O%#$A,% E3 !=#'+&R2&'N 0$,1$"'2+

M".5"86%& /5))"#; M".5"86%& R$$5)G86%&$ – YB/B M".5"86%& R$$5)G86%&$ – C5#%G, M".5"86%& R$$5)G86%&$ – \f! M".5"86%& R$$5)G86%&$ – [a/ +6$D%5&8,K !"$0 9.%I +6$D%5&8,K !"$0 9.%I – fR!! +6$D%5&8,K !"$0 9.%I – 1%K,. 75:.6D !%)G"#":.,$ 75:.6D !%)G"#":.,$ – R&".;$6$

7#,D,K,&8 3#"&$"D86%&$ 7#,D,K,&8 3#"&$"D86%&$ – R&".;$6$ /,..T$6K, M".5"86%& HE,#E6,I (,E,#"O,K [5;%58 (,E,#"O,K [5;%58 – +,:8 /D0,K5., (,E,#"O,K [5;%58 – d,85#&$ /D0,K5., [5;T$6K, E$B /,..T$6K,

Q%,'O%#$A,% C3 L#$+.F%# 6#'('+&

3#"&$Q,# 7#6D6&O HE,#E6,I

!%)G"#":., 7#6D6&O R&".;$6$ 3#"&$Q,# 7#6D6&O R$$5)G86%&$ – YB/B 3#"&$Q,# 7#6D6&O R$$5)G86%&$ – C5#%G, 3#"&$Q,# 7#6D6&O A)G"D8 %& +!9 3#"&$Q,# 7#6D6&O A)G"D8 !%&$6K,#"86%&$

92+(,1.'2+

d,D%)),&K"86%& HE,#E6,I

*AA$%8&>5 :%+%#$,

/""/ E$B 3#"K686%&". (6D,&$6&O 35#&"#%5&K /8#"8,O;

>+(25% 0$,1$"'2+ 7#%b,D8,K !"$0 9.%I$ /8"8,),&8

4$#K%" 0$,1$"'2+ \%#)".6_6&O 75:.6D !%)G$ \%#)".6_6&O 7#,D,K,&8$

R8S 0$,1$"'2+

d,E%.E6&O (6&, %Q !#,K68 3,#) (%"& R 3,#) (%"& [ +,Q,##,K 96&"&D6&O 9,, /D0,K5.,

J]

!-3(&+ Q"1A'4'3($.

c"41'(&]&%: Q"1A'4'3($ Q"1A'%&$.

!21#(%3 9$='"$,>?

!"TG(#X B)J()*S&K 0*($"#$ M&#(#K&(% 0*($"#$

GB,(+*,, 8B2,8B5)(+K ,89B2(8+, ^85 WBM1+

5*,8B5)*, 1+D 1DM(+(,2512(8+ ^B+)2(8+,'8[ ;GP7@$ M15K(+ E!%TF

GB,(+*,, =58)*,, 8B2,8B5)(+K ^85 =1J5899 1+D

21< ,*56()*,f(KW*,2 ;GP7@$ M15K(+ E..TF

Z(+1+)(19 0*25() ;N 1, 1 MB92(=9* 8^

A8M=1+J

H1M*

I5()* 4W15*,

UB2,21+D(+K

015d*2

N19B* 8^

;LB(2J

;+2*5=5(,*

N19B* H70

419*,

H70

;GP7@$

H70

419*,

H70

;GP7@$

Y4@ EiMMF

=GG%&K()&"#$ B"])N(J*






P+2B(2 P+)R EH1,D1L`4VPH7YF -&R!.i !/.R# !"a/33R& !"a!.#R& .a??-R& %a/%!R" .R.< %%R!<

I1J)W*<a P+)R EH1,D1L`4VI$\hF .!R"/i &3.R! %?a&!3R" %.a/3!R3 !a?&/R. %a%%"R# ?R#< %&R.<

BX$)*T$ B"])N(J*

P>

c"41'(&]&%: Q"1A'4'3($ 04'%.'+#&"%.

!21#(%3 9$='"$,>?

Z(+1+)(19 0* 25() ;N 1, 1 MB92(=9* 8^

$)LB(5*5 715K*2 @*19 I91J*5 @12* I*5)*+21K*

$)LB(5*D

;+2*5=5(,*

N19B*

'70

419*,

'70

;GP7@$

'70

;GP7

'70

419*,

'70

;GP7@$

'70

;GP7



`89D*+ ̀ 12* A1=(219 '1[,8+ 48^2[15*a P+)R Z(+1+)(19 -]?]!"%% %""T !"/%R? -??R! %&!R? -3R- !R/< %?R-< !-R%<

$=1< I152+*5, ''I ;=()85 48^2[15* A85=8512(8+ Z(+1+)(19 ?]%&]!"%% %""T %".%R# .?&R& ?.R. !"R& !R&< %#R!< ?%R&<


$5)W* 5 A1= (219 I2J '2DRa f15C8B5N *,2 I152+ *5, a ''A 0\UG f89 D( +K, I2J '( M( 2* D Z (+1+)( 19 %]%!]!""# %""T &#&R" %/3R & -%R# !/R! !R%< ?R?< %&R#<

`89D*+ ̀ 12* A1=(219 `*1) A8M=B2*5 A85=8512(8+ '(M(2*D Z(+1+)(19 &]%.]!""3 %""T #-"R! ..&R. //R" -&R# !R!< %%R"< %&R%<



4IOPH`'U`Ph AUOIUO$7PUH ?#!R " %3.R"

!4$+$8$%# 04'%.'+#&"%.

=KW2&J*J /(JS*) B)J()*S&K 0*($"# M&#(#K&(% 0*($"#$

715K*2 8^^*5, C581D 51+K* 8^ *+2*5=5(,*

,8^2[15*j D8*, +82 ,=*)(19(e* (+ ^(+1+)*'8[ ,19*, 1+D ;GP7@$

715K*2 8^^*5, C581D 51+K* 8^ *+2*5=5(,*

,8^2[15*j D8*, +82 ,=*)(19(e* (+ ^(+1+)*

'8[ ;GP7@$

715K*2 ,*56*D M8,29J C1+d, [(2W

[W89*,19* 1+D 5*21(9 C1+d(+K'8[ ;GP7@$ 015K(+ E%#TF

715K*2 ^8)B,*D (+ 1))8B+2(+K ,8^2[15* f(KW ;GP7@$ 015K(+ E&#TF

P?

*AA$%8&>5 !4"b$+#$8 Q'.K 6("S ?#'#$1$%#.

!4"b$+#$8 Q'.K 6("S. ?#'#$1$%#

!"#$"%&'()*' !($L M%"N$!"# %&''(

!"%.; !"%?; !"%3; !"%-; !"%/; !"%#;

R>9E;:@AK S<:@J@:@9?H

H*2 P+)8M* 3! /! #- %%% %%3 %!-

@*=5*)(12(8+ ? ? ? ? ? ?

$M852( e12( 8+ 8^ @* ^* 55* D Z( +1+)( +K Z ** , ? ? ? ? ? ?

EP+)5*1,*F]@*)5*1,* (+ O*)*(61C9*, E!F E.F E%?F E!F E&F E&F

EP+)5*1,*F]@*)5*1,* (+ I5*=1(D, E%F E%F E?F " E%F E"F

EP+)5*1,*F]@*)5*1,* (+ UA$ E%F E%F E?F E%F E%F E%F

P+)5*1,*]E@*)5*1,*F (+ I1J1C9*, " % ! E"F " "

P+)5*1,*]E@*)5*1,*F (+ $))5B19, ! & # E%F % %

P+)5*1,*]E@*)5*1,*F (+ @*^*55*D O*6R . - !- ? ? ?

P+)5*1,*]E@*)5*1,*F (+ UA' " ! 3 E"F % "

!($L M%"N ]J"T aG*J()&#S =K)& 1&)&* $ @3 8> 45> 455 4C7 4C8

TAJ9?:@AK S<:@J@:@9?H

G1,* A1=(219 ;<=*+D(2B5*, E?F E?F E3F E?F E?F E?F

O_@ P+6*,2M*+2, E.-F E.-F E.-F > > >

A1=(219 $,,*2 @(6*,2M*+2, > > > > > >

!($L M%"N ]J"T ;#1*$)&#S =K)&1&)&*$ H35I H35I H3CI H3I H3I H3I

U@A;A<@AK S<:@J@:@9?H

I5(+)(=19 I1J>D8[+ E#?F E.-F E-?F E%%-F E%!?F E%&.F

@*C2 P,,B*D > > > > > >

;LB(2J P,,B*D > > > > > >

@(6(D*+D, > > > > > >

!($L M%"N ]J"T M&#(#K&#S =K)&1&)&*$ H83I H?@I H@3I H44@I H453I H4C?I

P*) !L(#S* &# !($L H@5I 7 c H7I 7 c

G*K(++(+K A1,W G191+)* #! !" !" !" !" !"

9#'&#S !($L :(%(#K* 57 57 57 57 57 57

P<

*AA$%8&>5 E$9"(9&%: B&%$ Q4$8&#

E$9"(9&%: B&%$ Q4$8&#

0*1"%1&#S .&#* "] !J*'&)$998[1+)* ?""

4(e* .!-

4=5*1D &R""T

7*5M /

A8MM(2M*+2 Z** 8+ Y+B,*D "R!?T

0(D>\*15 P+2*5*,2m E\]HF \*,

G*K(++(+K G191+)* .!- &-# &-# &?% !/! !!?

@51[D8[+]EO*=1JM*+2F E./F " E!/F E-"F E?3F E33F

9#'&#S :(%(#K* C@8 C@8 C34 5>5 553 438

;^^*)2(6* P+2*5*,2 O12* &R%&T &R&/T &R-/T .R!"T .R-?T ?R%"T

P+2*5*,2 ;<=*+,* %& %& %. %& %! %"

A8MM(2M*+2 ;<=*+,* "R&" "R&" "R&- "R?? "R3# "R/?

• d,E%.E,# "..%I$ 80, $G%&$%# 8% :%80N• RW 16&6)6_, ,S568; D%&8#6:586%&

• [W 7#%E6K, Q.,26:., Q6&"&D6&O 80"8 D"& :, K#"I& %# G"6K K%I& ,"$6.;

• 7#6D,K "8 3 h F>> :G$* I680 <J :G$ D%))68),&8 Q,, Q%# 5&Q5&K,K G%#86%&

• RE,#"O, 6&8,#,$8 #"8, ,&O"O,K

PF

*AA$%8&>5 0$41 B"'% *

0$41 B"'% *

/*JT ."(# =4(e* .!-

4=5*1D .R?"T

7*5M /

0(D>\*15 P+2*5*,2m E\]HF \*,

$M852(e12(8+ 4)W*DB9* %"T %"T %"T %"T %?T %?T

G*K(++(+K G191+)* .!- &/. &.! !## !?3 %#!

01+D1285J $M852(e12(8+ E.&F E.&F E.&F E.&F E3.F E3.F

U=2(8+19 4[**= > > > > > >

9#'&#S :(%(#K* C>? C?5 588 536 485 45>

;^^*)2(6* P+2*5*,2 O12* .R3&T .R//T ?R!/T ?R-"T 3R!?T 3R3"T

P+2*5*,2 ;<=*+,* %# %/ %- %3 %. %%

• d%5O0.; ,E,& ")%#86_"86%& $D0,K5., U8;G6D". %Q 3("W* I680 .%"& .6Q, %Q L D".,&K"# ;,"#$

• 7#6D,K "8 3 h @J> :G$

• RE,#"O, 6&8,#,$8 #"8, ,&O"O,K

P@

*AA$%8&>5 0$41 B"'% D

0$41 B"'% D

/*JT ."(# :4(e* .!-

4=5*1D .R-?T

7*5M %"

0(D>\*15 P+2*5*,2m E\]HF \*,

$M852(e12(8+ 4)W*DB9* %T %T %T %T %T %T

G*K(++(+K G191+)* .!- .!& .%/ .%. .%" ."3

01+D1285J $M852(e12(8+ E.F E.F E.F E.F E.F E.F

U=2(8+19 4[**= > > > > > >

9#'&#S :(%(#K* ?5C ?4> ?4? ?47 ?76 ?74

;^^*)2(6* P+2*5*,2 O12* .R//T ?R%&T ?R?&T ?R#?T 3R?"T 3R/?T

P+2*5*,2 ;<=*+,* !% !! !& !? !- !/

• \%)6&". ")%#86_"86%& $D0,K5., U8;G6D". %Q 3(:W* I680 .%"& .6Q, %Q ?> D".,&K"# ;,"#$

• 7#6D,K "8 3 h @=J :G$

•

RE,#"O, 6&8,#,$8 #"8, ,&O"O,K

PJ

*AA$%8&>5 P$/$44$8 6&%'%+&%: 6$$ ?+K$8-($

P$/$44$8 6&%'%+&%: 6$$ ?+K$8-($

<*]*JJ*' M&#(#K&#S M** BKL*'2%*!"# %&''(

Z\; !"%. Z\; !"%? Z\; !"%3 Z\; !"%- Z\; !"%/ Z\; !"%#

@*^* 55* D Z( +1+)( +K $M852( e12( 8+ %"R""T

G*K(++(+K A1=(219(e*D Z**, ?% .3 .% &3 &% !3

$M852(e12(8+ ? ? ? ? ? ?

9#'&#S !(G&)(%&`*' M** :(%(#K* ?6 ?4 C6 C4 56 57

• 96&"&D6&O Q,,$ U@V %Q K,:8 6$$5,K 6& 8#"&$"D86%&W D"G68".6_,K %& 80, :"."&D, $0,,8

• R)%#86_,K "&K #,D%O&6_,K "$ &%&TD"$0 6&8,#,$8 ,2G,&$, "8 " #"8, %Q U?a(W^ I0,#, ( j (6Q, %Q

.%&O,$8 .%"& 8,#) Q6&"&D,K

PP

*AA$%8&>5 ?''? 9.< 04'8&#&"%'( B&+$%.&%:

?''? 9.< 04'8&#&"%'( ?"/#S'4$ B&+$%.&%: 2"8$(

!21#(%3 :T> !2F"G$#% UJ'"% 6$=%#

*89'%#':$. "/ ?''? *89'%#':$. "/ 04'8&#&"%'( 2"8$(

• (%I,# 6&686". D%$8$

• 7"6&.,$$ 5GO#"K,$

• 9.,26:., D%&Q6O5#"86%&

• 9"$8,# 8% K,G.%;

• ["D-5G$* K"8" #,D%E,#;* "&K $,D5#68; G#%E6K,K

• !%&8#%. %E,# ".. $;$8,)$aK"8"

• !%#G%#"8, K"8" 6$ $8%#,K "&K 0"&K.,K 6&8,#&"..;

• +,K6D"8,K A3 $8"QQ Q%# )"6&8,&"&D, "&K $5GG%#8

P&.'89'%#':$. "/ ?''? P&.'89'%#':$. "/ 04'8&#&"%'( 2"8$(

• 306#K G"#86,$ "#, 0"&K.6&O D%&Q6K,&86". K"8"

• ("D- %Q Q5.. D%&8#%. %E,# K"8" "&K G#%D,$$,$

• /5:$D#6G86%& $,#E6D, D%5.K :, ,2G,&$6E, %E,#86), "&K "$ :5$6&,$$ O#%I$

• !5$8%)6_"86%& "&K 6&8,O#"86%& I680 D5$8%)$;$8,)$ D%5.K :, "& 6$$5,

• ("D- %Q #,$%5#D,$ 8% :56.K "& 6&Q#"$8#5D85#,

• (6D,&$6&O D%$8$ 8%% ,2G,&$6E, Q%# /1[$

• ("D- %Q 8,D0&6D". -&%IT0%I 8% )"26)6_,:,&,Q68$ Q%# " $8"#8T5G

! 3(& Q 3(

P=

Z(+1+)(19 0*25() ;N 1, 1 MB92(=9* 8^

A8M=1+J

H1M*

I5()* 4W15*,

UB2,21+D(+K

015d*2

N19B* 8^

;LB(2J

;+2*5=5(,*

N19B* '70

419*,

'70

;GP7@$

H70

419*,

H70

;GP7@$

'70

419*,

'70

;GP7@$

H70

419*,

H70

;GP7@$

Y4@ EiMMF

=GG%&K()&"#$ B"])N(J*

$AP X859D[(D*a P+)R EH1,D1L 4̀ V$APXF 3"R//i &/R? !a&.3R-i !a#..R?i /"?R#i %#3R"i %a"?.R&i &%3R/i &R-< %?R"< !R/< #R&<

$B28M12() @121 I58)*,,(+Ka P+)R EH1,D1L 4̀V$@IF -3R#-i ./%R. &-a"??R& &/a&""R% %%a?%!R! !a.%%R- %!a&"3R& !a?.&R% &R&< %?R#< &R%< %?R%<

@47 4J,2*M, P+)R EH\4;V@47F //R-3i .!R! &a-.&R" .a%#3R% !a3.#R# ."#R? %a#/&R% .-.R? %R3< %"R!< !R%< /R/<

Z(D*9(2J H12(8+19 P+^85M12(8+ 4*56()*,a P+)R EH\4;VZP4F ?"R/.i !#%R% %.a/"%R! %/a#-%R# ?a##!R& %a?!#R% 3a!/!R" %a#!!R# &R!< %!R.< &R"< #R#<

9̀8C19 I1JM*+2, P+)R EH\4;V`IHF 33R#%i -%R# .a/%!R! ?a&"%R. !a.3"R# ?%3R/ !a3&!R- ??3R% !R!< %"R&< !R"< #R?<

P+2B(2 P+)R EH1,D1L`4VPH7YF -&R!.i !/.R# !"a/33R& !"a!.#R& .a!&%R" %a.&-R" .a??-R& %a/%!R" .R/< %.R%< .R.< %%R!<

I1J)W*<a P+)R EH1,D1L`4VI$\hF .!R"/i &3.R! %?a&!3R" %.a/3!R3 !a&#-R" %a"."R/ !a?&/R. %a%%"R# 3R!< %.R&< ?R#< %&R.<

BX$)*T$ B"])N(J*

f*[9*22>I1)d15D A8M=1+J EH\4;VfIgF !/R.#i %a#"/R/ ?.a&/%R%i 3?a!##R%i %%!a!#/R"i %&a"!#R"i %"#a%??R?i %&a.3#R?i "R3< ?R"< "R3< .R/<

0()58,8̂ 2 A85=8512(8+ EH1,D1L 4̀V04Z7F &3R/%i /a&""R- &"?a?"/R% !.3a!%%R% /&a.&&R" &%a/!/R" //a?#3R- &%a/?"R? &R"< -R-< !R/< -R-<

U51)9* A85=8512(8+ EH\4;VUOA'F &-R%%i .a.#-R. %33a/#/R/ %?.a?3/R/ &-a??!R" %3a!/#R" &#a&%%R& %#a?"/R! .R%< #R?< &R#< -R#<

4$I $` E@GV4$IF --R?-i %a%#&R? #!a?/%R& #.a3??R# !&a"%&R& -a?!#R& !.a?"!R# /a#%%R/ .R%< %!R3< &R#< %"R3<

4IOPH`'U`Ph AUOIUO$7PUH !?R& ."R" %"%&R3 ?#!R" %3.R" 3"?R% %3!R?

!-3(&+ Q"1A'4'3($.

!-3(&+ Q"1A'4'3($. *%'(7.&.

1"#-,8 $,O),&8 I,6O08$ 8%

K,8,#)6&, :,$8 D%)G"#":.,

)5.86G.,$

["$,K E".5"86%& G#6)"#6.; %&\31 C[A3+R )5.86G.,$

:,D"5$, I, ,2G,D8 $6O&6Q6D"&8

D0"&O,$ 8% :, )"K, 6& 80, &,28

8I,.E, )%&80$ Q%# /G#6&O(%O62

!%)G"#":.,$ &,,K 8% :,

&%#)".6_,K 8% "Kb5$8 Q%#

)5.86G., %58.6,#$

!21#(%3 9$='"$,>?

!()*S"JX Q*&SL)$

&"T

-"T

$==9()12(8+, 48^2[15*

4J,2*M, 48^2[15*

! 3(& Q 3(

PL

Z(+1+)(19 0*25() ;N 1, 1 MB92(=9* 8^

A8M=1+J

H1M*

I5()* 4W15*,

UB2,21+D(+K

015d*2N19B* 8^

;LB(2J

;+2*5=5(,*

N19B* '70

419*,

'70

;GP7@$

H70

419*,

H70

;GP7@$

'70

419*,

'70

;GP7@$

H70

419*,

H70

;GP7@$

Y4@ EiMMF

=GG%&K()&"#$ B"])N(J*

$AP X859D[(D*a P+)R EH1,D1L 4̀ V$APXF 3"R//i &/R? !a&.3R-i !a#..R?i /"?R#i %#3R"i %a"?.R&i &%3R/i &R-< %?R"< !R/< #R&<

$B28M12() @121 I58)*,,(+Ka P+)R EH1,D1L 4̀V$@IF -3R#-i ./%R. &-a"??R& &/a&""R% %%a?%!R! !a.%%R- %!a&"3R& !a?.&R% &R&< %?R#< &R%< %?R%<

@47 4J,2*M, P+)R EH\4;V@47F //R-3i .!R! &a-.&R" .a%#3R% !a3.#R# ."#R? %a#/&R% .-.R? %R3< %"R!< !R%< /R/<

Z(D*9(2J H12(8+19 P+^85M12(8+ 4*56()*,a P+)R EH\4;VZP4F ?"R/.i !#%R% %.a/"%R! %/a#-%R# ?a##!R& %a?!#R% 3a!/!R" %a#!!R# &R!< %!R.< &R"< #R#<

9̀8C19 I1JM*+2, P+)R EH\4;V`IHF 33R#%i -%R# .a/%!R! ?a&"%R. !a.3"R# ?%3R/ !a3&!R- ??3R% !R!< %"R&< !R"< #R?<

P+2B(2 P+)R EH1,D1L`4VPH7YF -&R!.i !/.R# !"a/33R& !"a!.#R& .a!&%R" %a.&-R" .a??-R& %a/%!R" .R/< %.R%< .R.< %%R!<

I1J)W*<a P+)R EH1,D1L`4VI$\hF .!R"/i &3.R! %?a&!3R" %.a/3!R3 !a&#-R" %a"."R/ !a?&/R. %a%%"R# 3R!< %.R&< ?R#< %&R.<

BX$)*T$ B"])N(J*

f*[9*22>I1)d15D A8M=1+J EH\4;VfIgF !/R.#i %a#"/R/ ?.a&/%R%i 3?a!##R%i %%!a!#/R"i %&a"!#R"i %"#a%??R?i %&a.3#R?i "R3< ?R"< "R3< .R/<

0()58,8̂ 2 A85=8512(8+ EH1,D1L 4̀V04Z7F &3R/%i /a&""R- &"?a?"/R% !.3a!%%R% /&a.&&R" &%a/!/R" //a?#3R- &%a/?"R? &R"< -R-< !R/< -R-<

U51)9* A85=8512(8+ EH\4;VUOA'F &-R%%i .a.#-R. %33a/#/R/ %?.a?3/R/ &-a??!R" %3a!/#R" &#a&%%R& %#a?"/R! .R%< #R?< &R#< -R#<

4$I $` E@GV4$IF --R?-i %a%#&R? #!a?/%R& #.a3??R# !&a"%&R& -a?!#R& !.a?"!R# /a#%%R/ .R%< %!R3< &R#< %"R3<


!-3(&+ Q"1A'4'3($.

!-3(&+ Q"1A'4'3($. *%'(7.&.

!21#(%3 9$='"$,>?

!()*S"JX Q*&SL)$

&"T

-"T

$==9()12(8+, 48^2[15*

4J,2*M, 48^2[15*

!"TG(#X B)J()*S&K 0*($"# M&#(#K&(% 0*($"#$

GB,(+*,, 8B2,8B5)(+K ,89B2(8+, ^85 WBM1+

5*,8B5)*, 1+D 1DM(+(,2512(8+ ^B+)2(8+,f(KW*,2 ;GP7@$ MB92(=9*, (+ )8M=, 9(,2

GB,(+*,, =58)*,, 8B2,8B5)(+K ^85 =1J5899

1+D 21< ,*56()*,f(KW*,2 ,19*, MB92(=9*, (+ )8M=, 9(,2

! 3(& Q 3(

P]

!-3(&+ Q"1A'4'3($.

!-3(&+ Q"1A'4'3($. *%'(7.&.

=%#$4A4&.$ C'(-$ E'%:$

FT<I_D – FO<[JD

!21#(%3 9$='"$,>?

;N 1, 1 MB92(=9* 8^

'70

419*,

'70

;GP7@$

H70

419*,

H70

;GP7@$

&R-< %?R"< !R/< #R&<

%R3< %"R!< !R%< /R/<

&R!< %!R.< &R"< #R#<

!R!< %"R&< !R"< #R?<

.R/< %.R%< .R.< %%R!<

"R3< ?R"< "R3< .R/<

&R"< -R-< !R/< -R-<

.R%< #R?< &R#< -R#<

.R%< %!R3< &R#< %"R3<

P"JT(%&`*' =1*J(S*' Q*& SL)*' O2%)&G%*$

^&SL .R&< %&R&< .R%< %"R/<

=1*J(S* &R"< #R/< !R/< /R.<

O*'&(# &R.< #R/< &R!< /R&<

."N "R#< 3R3< %R"< 3R"<

;TG%&*' 9[ 2$&#S _^&SL_ T2%)&G%*$ !???R- !%/!R. !.-!R% %-?&R ?

;TG%&*' 9[ 2$&#S _=1*J(S*_ T2%)&G%*$ %-3&R? %3"#R& %-"?R. %&3"R .

;TG%&*' 9[ 2$&#S _O*'&(#_ T2%)&G%*$ !"!3R" %?##R% %#%&R- %&??R .

;TG%&*' 9[ 2$&#S _."N_ T2%)&G%*$ ?!!R! %"-#R? 3%/R# #/!R#

Z(+1+)(19 0*25()

A8M=1+J

H1M*

I5()* 4W15*,

UB2,21+D(+K

015d*2N19B* 8^

;LB(2J

;+2*5=5(,*

N19B* '70

419*,

'70

;GP7@$

H70

419*,

H70

;GP7@$

Y4@ EiMMF

=GG%&K()&"#$ B"])N(J*

$AP X859D[(D*a P+)R EH1,D1L 4̀ V$APXF 3"R//i &/R? !a&.3R-i !a#..R?i /"?R#i %#3R"i %a"?.R&i &%3R/i

$B28M12() @121 I58)*,,(+Ka P+)R EH1,D1L 4̀V$@IF -3R#-i ./%R. &-a"??R& &/a&""R% %%a?%!R! !a.%%R- %!a&"3R& !a?.&R%

@47 4J,2*M, P+)R EH\4;V@47F //R-3i .!R! &a-.&R" .a%#3R% !a3.#R# ."#R? %a#/&R% .-.R?

Z(D*9(2J H12(8+19 P+^85M12(8+ 4*56()*,a P+)R EH\4;VZP4F ?"R/.i !#%R% %.a/"%R! %/a#-%R# ?a##!R& %a?!#R% 3a!/!R" %a#!!R#

9̀8C19 I1JM*+2, P+)R EH\4;V`IHF 33R#%i -%R# .a/%!R! ?a&"%R. !a.3"R# ?%3R/ !a3&!R- ??3R%

P+2B(2 P+)R EH1,D1L`4VPH7YF -&R!.i !/.R# !"a/33R& !"a!.#R& .a!&%R" %a.&-R" .a??-R& %a/%!R"

I1J)W*<a P+)R EH1,D1L`4VI$\hF .!R"/i &3.R! %?a&!3R" %.a/3!R3 !a&#-R" %a"."R/ !a?&/R. %a%%"R#

BX$)*T$ B"])N(J*

f*[9*22>I1)d15D A8M=1+J EH\4;VfIgF !/R.#i %a#"/R/ ?.a&/%R%i 3?a!##R%i %%!a!#/R"i %&a"!#R"i %"#a%??R?i %&a.3#R?i

0()58,8̂ 2 A85=8512(8+ EH1,D1L 4̀V04Z7F &3R/%i /a&""R- &"?a?"/R% !.3a!%%R% /&a.&&R" &%a/!/R" //a?#3R- &%a/?"R?

U51)9* A85=8512(8+ EH\4;VUOA'F &-R%%i .a.#-R. %33a/#/R/ %?.a?3/R/ &-a??!R" %3a!/#R" &#a&%%R& %#a?"/R!

4$I $` E@GV4$IF --R?-i %a%#&R? #!a?/%R& #.a3??R# !&a"%&R& -a?!#R& !.a?"!R# /a#%%R/


!()*S"JX Q*&SL)$

&"T

-"T

$==9()12(8+, 48^2[15*

4J,2*M, 48^2[15*

0*25() 4=5(+K'8K(< 0B92(=9* O1+K* PM=9(*D ;N

'70 419*, ?#!R" "R#< > .R&< i?!!R! > !???R-

'70 ;GP7@$ %3.R" 3R3< > %&R&< i%"-#R? > !%/!R.

H70 419*, 3"?R% %R"< > .R%< i3%/R# > !.-!R%

H70 ;GP7@$ %3!R? 3R"< > %"R/< i#/!R# > %-?&R?

96&". 75:.6D !%)G"#":.,$• J "GG.6D"86%& $%Q8I"#, D%)G"&6,$• @ $;$8,) $%Q8I"#, D%)G"&6,$

0 8 ?



0-4%'4"-%8 ?#4'#$:7

Investment Committee’s Turnaround Plan for ?A4&%:B":&>

Dp Slides Vf6 Usc

Documents

Transcript of Dp Slides Vf6 Usc