Elia group 2020 Half-year financial report

(OLD *URXS KDOI \HDU ILQDQFLDO UHSRUW

%UXVVHOV -XO\

(OLD *URXS _ KDOI \HDU UHVXOWV

&RQWHQW

%XVLQHVV SHUIRUPDQFH UHYLHZ 6HJPHQW UHSRUWLQJ (OLD 7UDQVPLVVLRQ %HOJLXP 6HJPHQW UHSRUWLQJ +HUW] *HUPDQ\ 6HJPHQW UHSRUWLQJ QRQ UHJXODWHG DFWLYLWLHV 1HPR /LQN

6WDWHPHQW RQ WKH WUXH DQG IDLU YLHZ RI WKH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV DQG WKH IDLU RYHUYLHZ RI WKH LQWHULP PDQDJHPHQW UHSRUW

&RQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV 1RWHV WR WKH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV

7KH UHSRUW RI WKH MRLQW VWDWXWRU\ DXGLWRUV DQG WKHLU UHYLHZ RI WKH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO LQIRUPDWLRQ

*ORVVDU\

(OLD *URXS _ KDOI \HDU UHVXOWV

%XVLQHVV SHUIRUPDQFH UHYLHZ

.H\ ILJXUHV ± (OLD *URXS

LQ ¼ PLOOLRQ 5HYHQXH RWKHU LQFRPH DQG QHW LQFRPH H[SHQVHV IURP VHWWOHPHQW PHFKDQLVP

+

+

'LIIHUHQFH

(%,7'$

(%,7

1HW ILQDQFH FRVWV

1HW SURILW

(TXLW\ DFFRXQWHG LQYHVWHHV

Non-controlling interests 1HW SURILW DWWULEXWDEOH WR WKH *URXS Hybrid securities 1HW SURILW DWWULEXWDEOH WR RZQHUV RI RUGLQDU\ VKDUHV 7RWDO DVVHWV

18.9

16.4

Q U

9.6

9.6

Q U

120.1

126.2

(4.8%)

(TXLW\ DWWULEXWDEOH WR WKH RZQHUV RI WKH FRPSDQ\

1HW ILQDQFLDO GHEW

+

+

'LIIHUHQFH

.H\ ILJXUHV SHU VKDUH 5HSRUWHG HDUQLQJV SHU VKDUH (85 (OLD VKDUH 5HWXUQ RQ (TXLW\ DGM (OLD VKDUH

(TXLW\ DWWULEXWDEOH WR RZQHUV RI WKH FRPSDQ\ SHU VKDUH (85

6HH WKH JORVVDU\ IRU WKH GHILQLWLRQV &RPSDUDWLYH ILJXUHV IRU 7RWDO DVVHWV (TXLW\ DQG 1HW ILQDQFLDO GHEW DV DW

3XUVXDQW WR ,)56 WKH *URXS LGHQWLILHG WKH IROORZLQJ RSHUDWLQJ VHJPHQWV ² (OLD 7UDQVPLVVLRQ %HOJLXP ZKLFK FRPSULVHV WKH UHJXODWHG DFWLYLWLHV LQ %HOJLXP L H WKH UHJXODWHG DFWLYLWLHV RI (OLD 7UDQVPLVVLRQ %HOJLXP ² +HUW] 7UDQVPLVVLRQ *HUPDQ\ ZKLFK FRPSULVHV WKH UHJXODWHG DFWLYLWLHV LQ *HUPDQ\ ² 1RQ UHJXODWHG VHJPHQW 1HPR /LQN ZKLFK FRPSULVHV QRQ UHJXODWHG DFWLYLWLHV ZLWKLQ (OLD *URXS 1HPR /LQN (OLD *ULG ,QWHUQDWLRQDO (XURJULG ,QWHUQDWLRQDO 5H DOWR DQG WKH ILQDQFLQJ FRVW OLQNHG WR WKH DFTXLVLWLRQ RI (XURJULG *PE+ LQ

7KH SHUIRUPDQFH RI HDFK VHJPHQW LV GHVFULEHG LQ WKH IROORZLQJ FKDSWHU

:H DOVR UHIHU WR KWWSV ZZZ HOLDJURXS HX HQ LQYHVWRU UHODWLRQV UHSRUWV DQG UHVXOWV IRU IXUWKHU LQIRUPDWLRQ

(OLD *URXS _ KDOI \HDU UHVXOWV

6HJPHQW UHSRUWLQJ (OLD 7UDQVPLVVLRQ %HOJLXP

+LJKOLJKWV

² 6WDUW RI QHZ UHJXODWRU\ SHULRG ² +LJKHU IDLU UHPXQHUDWLRQ GULYHQ E\ D KLJKHU HTXLW\ UHWXUQ DQG JHDULQJ UDWLR ² 6ROLG RSHUDWLRQDO SHUIRUPDQFH DQG KLJKHU LQFHQWLYHV ² 7KH GHYHORSPHQW RI WKH QDWLRQDO JULG FRQWLQXHV GXULQJ FRURQDYLUXV SDQGHPLF ZLWK SURJUHVV PDGH RQ DOO PDMRU LQYHVWPHQW SURMHFWV EXW EHKLQG WKH LQLWLDO SODQ GXH WR ORFNGRZQ PHDVXUHV ² ,PSURYHG OLTXLGLW\ SRVLWLRQ ZLWK WKH VXFFHVVIXO ODXQFK RI DQ ¼ PLOOLRQ (XURERQG

5HJXODWRU\ IUDPHZRUN

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

.H\ UHVXOWV

(OLD 7UDQVPLVVLRQ NH\ ILJXUHV LQ ¼ PLOOLRQ 5HYHQXH RWKHU LQFRPH DQG QHW LQFRPH H[SHQVH IURP VHWWOHPHQW PHFKDQLVP

+

+

'LIIHUHQFH

419.1

460.3

(9.0%)

Other income

27.4

25.7

6.7%

Net Income (expense) from settlement mechanism

24.6

13.0

89.2%

(%,7'$

(%,7

1HW ILQDQFH FRVWV

,QFRPH WD[ H[SHQVHV

Revenue

(TXLW\ DFFRXQWHG LQYHVWHHV

1HW SURILW

7RWDO DVVHWV

7RWDO HTXLW\

1HW ILQDQFLDO GHEW

)UHH FDVK IORZ

6HH WKH JORVVDU\ IRU WKH GHILQLWLRQV &RPSDUDWLYH ILJXUHV IRU 7RWDO DVVHWV (TXLW\ DQG 1HW ILQDQFLDO GHEW DV DW

(OLD *URXS _ KDOI \HDU UHVXOWV

)LQDQFLDOV

(OLD 7UDQVPLVVLRQ V UHYHQXH IHOO E\ FRPSDUHG ZLWK WKH VDPH SHULRG RI WKH SUHYLRXV \HDU IURP ¼ PLOOLRQ WR ¼ PLOOLRQ 5HYHQXHV ZHUH LPSDFWHG E\ ORZHU ILQDQFLDO FRVWV GULYHQ LQ E\ WKH FDSLWDO LQFUHDVH DQG ORZHU FRVWV IRU DQFLOODU\ VHUYLFHV DQG ZHUH SDUWLDOO\ RIIVHW E\ D KLJKHU UHJXODWHG QHW SURILW ZKLFK DUH DOO SDVVHG WKURXJK LQWR UHYHQXH

'HWDLOHG UHYHQXH DQG RWKHU LQFRPH LQ ¼ PLOOLRQ *ULG UHYHQXH *ULG FRQQHFWLRQ 0DQDJHPHQW DQG GHYHORSPHQW RI JULG LQIUDVWUXFWXUH

+

+

'LIIHUHQFH

0DQDJHPHQW RI WKH HOHFWULFDO V\VWHP

&RPSHQVDWLRQ IRU LPEDODQFHV

0DUNHW LQWHJUDWLRQ

,QWHUQDWLRQDO UHYHQXH

7UDQVIHU RI DVVHWV IURP FXVWRPHUV 2WKHU UHYHQXH

2WKHU LQFRPH

1HW LQFRPH H[SHQVH IURP VHWWOHPHQW PHFKDQLVP

6XEWRWDO UHYHQXH

7RWDO UHYHQXH DQG RWKHU LQFRPH

*ULG FRQQHFWLRQ UHYHQXHV LQFUHDVHG IURP ¼ PLOOLRQ WR ¼ PLOOLRQ XS PDLQO\ GXH WR WKH WDULIIV LQFUHDVH

5HYHQXHV IURP PDQDJHPHQW DQG GHYHORSPHQW RI JULG LQIUDVWUXFWXUH UHPDLQHG VWDEOH DW ¼ PLOOLRQ FRPSDUHG WR ¼ PLOOLRQ PDLQO\ GXH WR D WDULII LQFUHDVH RI WKH \HDUO\ SHDN WDULII FRPSHQVDWHG E\ D GHFUHDVH RI WKH PRQWKO\ SHDN WDULII DQG PRQWKO\ SHDN YROXPH GXH WR WKH &RYLG ORFNGRZQ

5HYHQXHV IURP PDQDJHPHQW RI WKH HOHFWULFDO V\VWHP LQFUHDVHG IURP ¼ PLOOLRQ WR ¼ PLOOLRQ XS GXH WR D WDULII LQFUHDVH WKH LQFUHDVH RI WKH DGGLWLRQDO UHDFWLYH RIIWDNH HQHUJ\ DQG WKH LQWURGXFWLRQ RI WKH WDULII IRU LQMHFWLRQ RI DGGLWLRQDO UHDFWLYH HQHUJ\

6HUYLFHV UHQGHUHG ZLWK UHJDUG WR HQHUJ\ PDQDJHPHQW DQG LQGLYLGXDO EDODQFLQJ RI EDODQFLQJ JURXSV DUH SDLG ZLWKLQ WKH UHYHQXHV IURP FRPSHQVDWLRQ IRU LPEDODQFHV 7KHVH UHYHQXHV GHFUHDVHG IURP ¼ PLOOLRQ WR ¼ PLOOLRQ GRZQ ODUJHO\ GXH WR WKH WDULII GHFUHDVH IRU PDQDJHPHQW RI SRZHU UHVHUYHV DQG EODFN VWDUW EDVHG RQ RIIWDNH GRZQ ¼ PLOOLRQ DQG LQMHFWLRQ GRZQ ¼ PLOOLRQ 7KH UHYHQXHV IURP FRPSHQVDWLRQ RI LPEDODQFHV GHFUHDVHG E\ ¼ PLOOLRQ GXH WR ORZ LPEDODQFH VLWXDWLRQV DQG QR H[FHSWLRQDO LPEDODQFH GD\V LQ FRPSDUHG WR

)LQDOO\ WKH ODVW VHFWLRQ RI WKH WDULII UHYHQXHV HQFRPSDVVHV WKH VHUYLFHV (OLD 7UDQVPLVVLRQ %HOJLXP SURYLGHV ZLWKLQ WKH FRQWH[W RI PDUNHW LQWHJUDWLRQ ZKLFK GHFUHDVHG IURP ¼ PLOOLRQ WR ¼ PLOOLRQ GRZQ GXH WR D WDULII GH FUHDVH DQG DQ HQHUJ\ YROXPH RIIWDNH GHFUHDVH GXH WR &RYLG ORFNGRZQ

,QWHUQDWLRQDO UHYHQXH GHFUHDVHG IURP ¼ PLOOLRQ WR ¼ PLOOLRQ GRZQ PDLQO\ GXH WR ORZHU FRQJHVWLRQ LQFRPH ORQJ WHUP DQG GD\ DKHDG LQFRPH GXULQJ D VRIWHU ZLQWHU SHULRG DQG OHVV RIIWDNH GXH WR &RYLG PHDVXUHV LQ ZLWK KLJK LQMHFWLRQ SRZHU DYDLODELOLW\ LQ ZLQWHU OHDGLQJ WR OHVV SRZHU H[FKDQJH ZLWK WKH &:( UHJLRQ 7KH DEVHQFH RI KLJK SULFH GLIIHUHQFHV ZLWK QHLJKERXULQJ FRXQWULHV LQ HQIRUFHG WKLV GHFUHDVH

7UDQVIHU RI DVVHWV IURP FXVWRPHUV LQFUHDVHG VOLJKWO\ FRPSDUHG WR SULRU \HDU ZKLOH RWKHU UHYHQXH GURSSHG E\ ¼ PLOOLRQ

(OLD *URXS _ KDOI \HDU UHVXOWV

7KH WHPSRUDU\ UHGXFWLRQ LQ HOHFWULFLW\ FRQVXPSWLRQ %HOJLXP UHODWHG WR &RYLG KDV QR LPSDFW RQ WKH SURILWDELOLW\ RI WKH (OLD *URXS DV WKH LPSDFW RI YROXPH YDULDWLRQV LV QHXWUDOLVHG XQGHU WKH %HOJLDQ UHJXODWRU\ IUDPHZRUN

7KH VHWWOHPHQW PHFKDQLVP ¼ PLOOLRQ HQFRPSDVVHV ERWK GHYLDWLRQV LQ WKH FXUUHQW \HDU IURP WKH EXGJHW DSSURYHG E\ WKH UHJXODWRU XS ¼ PLOOLRQ DQG WKH VHWWOHPHQW RI QHW VXUSOXVHV IURP SULRU WDULII SHULRG GRZQ ¼ PLOOLRQ 7KH RSHUDWLQJ VXUSOXV LQ UHODWLRQ WR WKH EXGJHW RI WKH FRVWV DQG UHYHQXHV DXWKRULVHG E\ WKH UHJXODWRU PXVW EH UHWXUQHG WR FRQVXPHUV DQG WKHUHIRUH GRHV QRW IRUP SDUW RI WKH UHYHQXHV 7KH RSHUDWLRQDO VXUSOXV FRPSDUHG WR WKH EXGJHW LV SUL PDULO\ D UHVXOW RI GHFUHDVHG GHSUHFLDWLRQV ¼ PLOOLRQ DQG ORZHU FRVWV IRU DQFLOODU\ VHUYLFHV ¼ PLOOLRQ 7KLV ZDV SDUWO\ RIIVHW E\ ORZHU WDULII VDOHV ¼ PLOOLRQ KLJKHU ILQDQFLDO FRVWV ¼ PLOOLRQ DQG KLJKHU WD[HV ¼ PLOOLRQ FRPSDUHG WR WKH EXGJHW

(%,7'$ URVH VOLJKWO\ L WR ¼ PLOOLRQ XS GXH WR D KLJKHU UHJXODWHG QHW SURILW DQG KLJKHU GHSUHFLDWLRQV OLQNHG WR WKH JURZLQJ DVVHW EDVH DQG RIIVHW E\ ORZHU ILQDQFLDO FRVWV WKDW DUH DOO SDVVHG WKURXJK LQWR UHYHQXHV 7KH GHFUHDVH LQ (%,7 GRZQ LV GULYHQ E\ WKH GHSUHFLDWLRQV RI LQWDQJLEOH DVVHWV XS ¼ PLOOLRQ DFTXLUHG LQ WKH SDVW DQG DFWLYDWHG XQGHU ,)56 ZKLOH GLUHFWO\ H[SHQVHG DQG FRYHUHG WKURXJK WKH WDULIIV XQGHU WKH SUHYLRXV UHJXODWRU\ SHULRG 8QGHU WKH QHZ WDULII PHWKRGRORJ\ LQWDQJLEOH DVVHWV DUH DOVR DFWLYDWHG LQ WKH UHJXODWHG DVVHW EDVH 7KH FRQWULEXWLRQ RI HTXLW\ DFFRXQWHG LQYHVWPHQWV +*57 $PSDFLPRQ DQG &RUHVR URVH VOLJKWO\ WR ¼ PLOOLRQ

1HW ILQDQFH FRVW IHOO E\ ¼ PLOOLRQ GRZQ FRPSDUHG WR WKH VDPH SHULRG RI SUHYLRXV \HDU DQG PDLQO\ GULYHQ E\ WKH SUH UHILQDQFLQJ RI D ¼ PLOOLRQ ERQG HDUO\ DQG PDWXULQJ LQ 0D\ DQG WKH ORZHU DFWLYDWLRQ RI ERUURZLQJ FRVWV VLQFH WKH FRPPLVVLRQLQJ RI WKH 0RGXODU 2IIVKRUH *ULG DQG $/(*U2 LQ WKH VHFRQG KDOI RI 7KLV ZDV SDUWLDOO\ RIIVHW E\ FRVWV IRU XQZLQGLQJ RI DQ LQWHUHVW UDWH VZDS GRZQ ¼ PLOOLRQ OLQNHG WR D VKDUHKROGHU ORDQ UHSDLG HDUO\ -XQH ,Q $SULO (OLD WDSSHG WKH GHEW FDSLWDO PDUNHW ZLWK D ¼ PLOOLRQ (XURERQG IRU WKH ILQDQFLQJ RI LWV LQYHVWPHQW SURJDPPH DQG WR UHILQDQFH D ¼ PLOOLRQ VKDUHKROGHU ORDQ 7KH QHZ LVVXDQFH UHGXFHV WKH DYHUDJH FRVW RI GHEW VLJQLILFDQWO\ WR FRQVXPHU¶ EHQHILW IURP HQG RI YV HQG RI -XQH (OLD 7UDQVPLVVLRQ KDV D ZHOO EDODQFHG GHEW PDWXULW\ SURILOH ZLWK QR XSFRPLQJ QHDU WHUP PDWHULDO PDWXULWLHV

1HW SURILW IHOO E\ WR ¼ PLOOLRQ PDLQO\ GXH WR WKH IROORZLQJ IDFWRUV ² +LJKHU IDLU UHPXQHUDWLRQ XS ¼ PLOOLRQ GXH WR WKH KLJKHU UHWXUQ RQ HTXLW\ IL[HG ULVN IUHH UDWH RI FRP SDUHG WR DQ DYHUDJH 2/2 RI LQ D KLJKHU JHDULQJ UDWLR FRPSDUHG WR DQG WKH IXOO UHPXQHU DWLRQ RI ODVW \HDU¶V FDSLWDO LQFUHDVH ¼ PLOOLRQ ² 7HUPLQDWLRQ RI WKH PDUN XS FRPSHQVDWLRQ GRZQ ¼ PLOOLRQ ² +LJKHU LQFHQWLYHV XS ¼ PLOOLRQ ² 'HSUHFLDWLRQ RI VRIWZDUH DFTXLUHG SULRU WR GRZQ ¼ PLOOLRQ DQG DFWLYDWHG XQGHU ,)56 ZKLOH IXOO\ H[ SHQVHG DQG FRYHUHG XQGHU WKH SUHYLRXV UHJXODWRU\ PHWKRGRORJ\ $V IURP LQWDQJLEOH DVVHWV DUH DOVR FDSLWDO LVHG LQ WKH 5$% ZLWK GHSUHFLDWLRQ FKDUJHV SDVVHG WKURXJK LQWR UHYHQXHV ² 2QH RII WDULII FRPSHQVDWLRQ UHFRJQLVHG LQ IRU WKH ILQDQFLDO FRVWV OLQNHG WR WKH FDSLWDO LQFUHDVH DFFRXQWHG WKURXJK HTXLW\ XQGHU ,)56 GRZQ ¼ PLOOLRQ ² /RZHU ,$6 DQG WD[ SURYLVLRQV XS ¼ PLOOLRQ ² 2WKHU XS ¼ PLOOLRQ 'XH WR KLJKHU GHIHUUHG WD[HV XS ¼ PLOOLRQ DQG ORZHU EDG GHEW SURYLVLRQV XS ¼ PLO OLRQ RIIVHWWLQJ D QHJDWLYH FRQWULEXWLRQ IURP (OLD 5( GRZQ ¼ PLOOLRQ GXH WR VOLJKWO\ KLJKHU GDPDJHV WR WKH HOHF WULF V\VWHP

7RWDO DVVHWV URVH E\ ¼ PLOOLRQ WR ¼ PLOOLRQ PDLQO\ GXH WR WKH LQYHVWPHQW SURJUDPPH DQG D KLJKHU OLTXLGLW\ 1HW ILQDQFLDO GHEW LQFUHDVHG E\ ¼ PLOOLRQ XS DV (OLD¶V FDSH[ SURJUDPPH ZDV PDLQO\ ILQDQFHG E\ FDVK IORZV IURP RSHUDWLQJ DFWLYLWLHV DQG WKH ERQG LVVXDQFH ,Q (OLD UHLPEXUVHG WKH 5&) GUDZQ DW WKH HQG RI ¼ PLOOLRQ $ QHZ FRPPHUFLDO SDSHU SURJUDPPH ZDV SXW LQ SODFH IRU DQ DPRXQW RI ¼ PLOOLRQ DW WKH HQG RI 0D\ IXOO\ XQGUDZQ

(TXLW\ LQFUHDVHG VOLJKWO\ XS ¼ PLOOLRQ PDLQO\ DV D UHVXOW RI WKH KDOI \HDU SURILW ¼ PLOOLRQ PLQXV WKH HIIHFW RI WKH GLYLGHQG SDLG RYHU WKH ILQDQFLDO \HDU ¼ PLOOLRQ DQG WKH DOORFDWLRQ RI HTXLW\ WRZDUGV 1HPR /LQN WR DOLJQ WKH ILQDQFLQJ LQ DFFRUGDQFH ZLWK WKH UHJXODWRU\ IUDPHZRUN HTXLW\ GHEW

(OLD *URXS _ KDOI \HDU UHVXOWV

2SHUDWLRQDO

7RWDO ORDG HVWLPDWLRQ GHFUHDVHG E\ IURP 7:K LQ WR 7:K LQ 7KLV GHFUHDVH LV PDLQO\ GXH WR WKH &RYLG PHDVXUHV LQ SODFH VLQFH 0DUFK WKH RQ DYHUDJH KLJKHU WHPSHUDWXUHV DQG KLJKHU GHFHQWUDOL]HG SURGXFWLRQ LQ FRPSDUHG WR LPSDFWLQJ WKH 'LVWULEXWLRQ *ULG 2SHUDWRUV¶ RIIWDNH $V D FRQVHTXHQFH WKH QHW RIIWDNH IURP WKH (OLD QHWZRUN GHFUHDVHG E\ IURP 7:K LQ WR 7:K LQ

1HW LQMHFWLRQ RQ (OLD 7UDQVPLVVLRQ %HOJLXP¶V QHWZRUN VOLJKWO\ GHFUHDVHG IURP 7:K LQ WR 7:K LQ PDLQO\ GXH WR D ORZHU QXFOHDU DYDLODELOLW\ LQ SDUWLDOO\ FRPSHQVDWHG E\ JDV ILUHG DQG UHQHZDEOH SURGXFWLRQ ,Q WKH ILUVW KDOI RI %HOJLXP ZDV RQ DYHUDJH D QHW H[SRUWHU GXH WR WKH ORZHU RIIWDNH DQG DQ DOPRVW VWDEOH LQMHFWLRQ 1HW LPSRUWV GHFUHDVHG IURP 7:K LQ WR 7:K LQ 7RWDO H[SRUWV VOLJKWO\ LQFUHDVHG IURP 7:K LQ WR LQ ZKHUHDV HQHUJ\ LPSRUWV GHFUHDVHG E\ IURP WR 7:K WR 7:K

7RWDO HOHFWULFLW\ IORZV EHWZHHQ %HOJLXP DQG LWV QHLJKERXULQJ FRXQWULHV GHFUHDVHG IURP 7:K WR 7:K PDLQO\ DV D UHVXOW RI WKH GHFUHDVH LQ QHW LPSRUWV IURP WKH 1HWKHUODQGV DQG )UDQFH

,QYHVWPHQWV

,Q WKH ILUVW KDOI RI (OLD LQYHVWHG ¼ PLOOLRQ LQ %HOJLXP PDLQO\ LQWHQGHG WR LQWHJUDWH LQFUHDVLQJ YROXPHV RI YDULDEOH UHQHZDEOH HOHFWULFLW\ 7KH QHFHVVDU\ LQYHVWPHQWV DUH PDGH WR UHLQIRUFH WKH H[LVWLQJ FRUULGRUV WR DEVRUE WKH KLJKHU LQIHHG RI UHQHZDEOH HQHUJ\ FRPELQHG ZLWK XSJUDGLQJ WKH H[LVWLQJ JULG

2YHU WKH ILUVW KDOI RI LQYHVWPHQWV ZHUH OLQNHG WR %UDER SKDVH SURMHFW DQG WKH FRQQHFWLRQ RI WKH ODVW WZR RIIVKRUH ZLQG IDUPV 0HUPDLG 6HDVWDU WR WKH 02* SODWIRUP ZKLFK PDUNV WKH FRPSOHWLRQ RI WKH LQYHVWPHQW SURJUDPPH )XUWKHUPRUH (OLD FRQWLQXHG ZRUNLQJ RQ UHLQIRUFLQJ WKH H[LVWLQJ %HOJLDQ N9 EDFNERQH RQ WKH +RUWD $YHOJHP D[LV UHLQIRUFHPHQW ZRUNV RI WRZHUV DQG IRXQGDWLRQV ZHUH ILQDOL]HG 7KH QH[W VWHSV ZLOO LQYROYH WKH UHSODFHPHQW RI WKH H[LVW LQJ FRQGXFWRUV

,QFOXGLQJ WKH FDSLWDOL]DWLRQ RI VRIWZDUH DQG ,$6 %RUURZLQJ FRVWV ,)56 5HYHQXH UHFRJQLWLRQ ± 7UDQVIHU RI DVVHWV IURP FXVWRPHUV DQG ,)56 /HDVLQJ WKH WRWDO LV ¼ PLOOLRQ

(OLD *URXS _ KDOI \HDU UHVXOWV

6HJPHQW UHSRUWLQJ +HUW] *HUPDQ\

+LJKOLJKWV

² ,QYHVWPHQWV RQ WUDFN GHVSLWH &RYLG SDQGHPLF ² *URZLQJ KDOI \HDU UHVXOW GHPRQVWUDWHV EXVLQHVV JURZWK ² 6XFFHVVIXO LVVXDQFH RI D ¼ PLOOLRQ *UHHQ %RQG

.H\ UHVXOWV

+HUW] 7UDQVPLVVLRQ NH\ ILJXUHV LQ ¼ PLOOLRQ 5HYHQXH RWKHU LQFRPH DQG QHW LQFRPH H[SHQVH IURP VHWWOHPHQW PHFKDQLVP Revenue Other income Net income (expense) from settlement mechanism

+

+

'LIIHUHQFH

644.3

629.9

2.3%

38.2

34.9

9.5%

14.7

(0.1)

n.r.

(%,7'$

(%,7

1HW ILQDQFH FRVWV

,QFRPH WD[ H[SHQVHV

1HW SURILW

75.6

65.8

7RWDO DVVHWV

7RWDO HTXLW\

1HW ILQDQFLDO GHEW

Of which attributable to Elia Group

)UHH FDVK IORZ

,QFRPH H[SHQVHV DVVHWV DQG OLDELOLWLHV DUH UHSRUWHG LQ WKH WDEOH DW 6HH WKH JORVVDU\ IRU WKH GHILQLWLRQV &RPSDUDWLYH ILJXUHV IRU 7RWDO DVVHWV (TXLW\ DQG 1HW ILQDQFLDO GHEW DV DW

)LQDQFLDO

+HUW] 7UDQVPLVVLRQ¶V WRWDO UHYHQXHV DQG RWKHU LQFRPH URVH FRPSDUHG WR WKH ILUVW KDOI RI ODVW \HDU XS 7RWDO UHYHQXHV DUH GHWDLOHG LQ WKH WDEOH EHORZ

7RWDO UHYHQXH LQ ¼ PLOOLRQ *ULG UHYHQXHV

+

+

'LIIHUHQFH

5HYHQXHV IURP LQFHQWLYH UHJXODWLRQ

5HYHQXHV IURP RIIVKRUH VXUFKDUJH

(QHUJ\ UHYHQXHV

2WKHU UHYHQXHV LQFO WUDQVIHU RI DVVHWV IURP FXVWRPHUV 6XEWRWDO UHYHQXHV

2WKHU LQFRPH

1HW LQFRPH H[SHQVH IURP VHWWOHPHQW PHFKDQLVP

Q U

7RWDO UHYHQXH DQG RWKHU LQFRPH

(OLD *URXS _ KDOI \HDU UHVXOWV

5HYHQXHV IURP LQFHQWLYH UHJXODWLRQ PDLQO\ FRQVLVW RI JULG WDULIIV DQG DUH GULYHQ SULPDULO\ E\ WKH UHJXODWRU\ UHPX QHUDWLRQ IRU RQVKRUH DFWLYLWLHV UHYHQXH FDS

7KH UHYHQXHV IURP LQFHQWLYH UHJXODWLRQ GHFUHDVHG E\ ¼ PLOOLRQ DV WKH RQJRLQJ EXVLQHVV JURZWK IURP RQVKRUH LQ YHVWPHQWV XS ¼ PLOOLRQ ZDV HURGHG E\ ORZHU YROXPH HIIHFWV FRPSDUHG WR WKH ILUVW KDOI RI GRZQ ¼ PLO OLRQ 7KH UHLPEXUVHPHQW IRU SDVV WKURXJK HQHUJ\ FRVWV DQG RWKHU LWHPV LV PRVWO\ LQ OLQH ZLWK WKH SUHYLRXV \HDU

5HYHQXHV IURP RIIVKRUH VXUFKDUJH LQFOXGH DOO UHYHQXHV GHULYHG IURP WKH RIIVKRUH JULG VXUFKDUJH 7KLV LQFOXGHV UHPXQHUDWLRQ IRU +HUW]¶V RZQ FRVWV LPSXWHG UHPXQHUDWLRQ UHODWHG WR WKH FRQQHFWLRQ RI RIIVKRUH ZLQG IDUPV DQG RIIVKRUH FRVWV FKDUJHG WR +HUW] E\ WKLUG SDUWLHV H J RWKHU 762V

5HYHQXHV IURP RIIVKRUH VXUFKDUJH IHOO GRZQ ¼ PLOOLRQ FRPSDUHG WR WKH ILUVW KDOI RI 7KH UHPXQHUDWLRQ RI +HUW]¶V RZQ RIIVKRUH JULG FRQQHFWLRQ FRVWV LQFUHDVHG XS ¼ PLOOLRQ GULYHQ E\ WKH RQJRLQJ RIIVKRUH LQYHVW PHQWV DQG WKH IXOO FRPPLVVLRQLQJ RI 2VWZLQG HQG RI 3DVV WKURXJK RI WKLUG SDUW\ FRVWV IHOO FRPSDUHG WR WKH VDPH SHULRG ODVW \HDU GRZQ ¼ PLOOLRQ

(QHUJ\ UHYHQXHV LQFOXGH DOO RSHUDWLQJ UHYHQXHV UHODWLQJ WR V\VWHP RSHUDWLRQ ZKLFK DUH XVXDOO\ OLQNHG WR FRUUH VSRQGLQJ DQFLOODU\ VHUYLFH FRVWV FKDUJHG RQ WR WKLUG SDUWLHV VXFK DV UHGLVSDWFK PHDVXUHV UHVHUYH SRZHU SODQWV DQG EDODQFLQJ JURXSV EXW DOVR LQFOXGH UHYHQXHV JHQHUDWHG IURP DXFWLRQLQJ LQWHUFRQQHFWRU FDSDFLW\

(QHUJ\ UHYHQXHV URVH E\ ¼ PLOOLRQ FRPSDUHG WR WKH ILUVW KDOI RI PDLQO\ FDXVHG E\ KLJKHU FRVWV IRU UHVHUYH SRZHU SODQWV FKDUJHG RQ WR RWKHU 762V XS ¼ PLOOLRQ )XUWKHUPRUH UHYHQXHV IURP EDODQFLQJ JURXSV XS ¼ PLOOLRQ DQG FRQJHVWLRQ LQFRPH XS ¼ PLOOLRQ LQFUHDVHG SDUWO\ RIIVHW E\ ORZHU FKDUJHV WR RWKHU 762V IRU UHGLV SDWFK PHDVXUHV GRZQ ¼ PLOOLRQ

2YHUDOO WKH WHPSRUDU\ UHGXFWLRQ LQ HOHFWULFLW\ FRQVXPSWLRQ *HUPDQ\ UHODWHG WR &RYLG KDV QR LPSDFW RQ WKH SURILWD ELOLW\ RI WKH (OLD *URXS DV WKH LPSDFW RI YROXPH YDULDWLRQV LV QHXWUDOLVHG XQGHU WKH *HUPDQ UHJXODWRU\ IUDPHZRUN

2WKHU UHYHQXHV LQFOXGLQJ DPRUWLVDWLRQ RI WUDQVIHU RI DVVHWV IURP FXVWRPHUV LQFUHDVHG FRPSDUHG WR WKH ILUVW KDOI RI XS ¼ PLOOLRQ PDLQO\ GXH WR KLJKHU UHYHQXHV JHQHUDWHG IURP WKH (XURSHDQ ,QWHU 762 &RPSHQVDWLRQ PHFKD QLVP

2WKHU LQFRPH URVH XS ¼ PLOOLRQ DV UHVXOW RI KLJKHU RZQ ZRUN FDSLWDOLVHG IROORZLQJ WKH LQFUHDVH LQ SHUVRQQHO FRVWV

7KH QHW UHJXODWRU\ LQFRPH H[SHQVH IURP VHWWOHPHQW PHFKDQLVP FRPSULVHV ERWK WKH DQQXDO RIIVHWWLQJ RI GHILFLWV DQG VXUSOXVHV DFFRXQWHG IRU SULRU WR ¼ PLOOLRQ DQG WKH QHW VXUSOXV JHQHUDWHG LQ WKH ILUVW KDOI RI EH WZHHQ WKH FRVWV DOORZHG WR EH SDVVHG RQ LQ WKH WDULIIV DQG WKH DFWXDO FRVWV ¼ PLOOLRQ

(%,7'$ URVH E\ ¼ PLOOLRQ XS 'ULYHQ E\ WKH RQJRLQJ LQYHVWPHQW SURJUDPPH DQG JURZLQJ DVVHW EDVH WKH LQYHVWPHQW UHPXQHUDWLRQ WRWDOV WR ¼ PLOOLRQ XS ¼ PLOOLRQ 2QVKRUH FRQWULEXWHG IRU ¼ PLOOLRQ XS ¼ PLOOLRQ ZKLOH WKH RIIVKRUH UHPXQHUDWLRQ DPRXQWHG WR ¼ PLOOLRQ XS ¼ PLOOLRQ SULPDULO\ GXH WR WKH FRPPLV VLRQLQJ RI WKH ODVW 2VWZLQG FDEOH DQG SODWIRUP LQ 'HFHPEHU )XUWKHUPRUH GXH WR LQIODWLRQ DGMXVWPHQWV WKH EDVH \HDU UHYHQXHV URVH XS ¼ PLOOLRQ &RPSDUHG WR WKH ILUVW KDOI RI WKH RSHUDWLQJ H[SHQVHV VOLJKWO\ LQ FUHDVHG 3HUVRQQHO FRVWV LQFUHDVHG IROORZLQJ FRQWLQXRXV EXVLQHVV JURZWK GRZQ ¼ PLOOLRQ EXW DUH PRVWO\ RIIVHW E\ RZQ ZRUN FDSLWDOL]HG UHYHQXHV ULVLQJ DV ZHOO XS ¼ PLOOLRQ DQG D UHJXODWRU\ UHLPEXUVHPHQW RI SHUVRQQHO FRVWV UHODWLQJ WR XS ¼ PLOOLRQ ,7 DQG WHOHFRPPXQLFDWLRQ FRVW URVH WR RXU FRQWLQXRXV HIIRUWV WR EHFRPH D GLJLWDO 762 DQG H[SDQVLRQ RI WKH EXVLQHVV GRZQ ¼ PLOOLRQ )LQDOO\ (%,7'$ ZDV DOVR DIIHFWHG E\ WKH UHOHDVH RI D SURYL VLRQ UHODWHG WR DFFHSWDQFH RI KLVWRULF FRVWV E\ WKH UHJXODWRU XS ¼ PLOOLRQ

7KHUH ZDV D OHVV PDUNHG LQFUHDVH LQ (%,7 XS ¼ PLOOLRQ GXH WR KLJKHU GHSUHFLDWLRQV GRZQ ¼ PLOOLRQ IROORZ LQJ WKH FRPPLVVLRQLQJ RI WKH ODVW FDEOHV DQG SODWIRUP RI 2VWZLQG LQ 1R DGMXVWHG LWHPV ZHUH UHFRJQLVHG LQ

7KH QHW SURILW URVH E\ WR ¼ PLOOLRQ DV D UHVXOW RI ² +LJKHU RIIVKRUH UHPXQHUDWLRQ XS ¼ PLOOLRQ GULYHQ E\ UHDOLVDWLRQ RI RIIVKRUH LQYHVWPHQWV DQG FRPPLVVLRQLQJ RI WKH ODVW FDEOHV DQG SODWIRUP RI 2VWZLQG HQG ² +LJKHU RQVKRUH LQYHVWPHQW UHPXQHUDWLRQ XS ¼ PLOOLRQ IROORZLQJ WKH H[HFXWLRQ RI WKH RQVKRUH LQYHVWPHQW SODQ

(OLD *URXS _ KDOI \HDU UHVXOWV

² 7KH UHOHDVH RI D SURYLVLRQ IROORZLQJ DFFHSWDQFH RI FRVWV E\ UHJXODWRU XS ¼ PLOOLRQ ² +LJKHU ILQDQFLDO UHVXOW XS ¼ PLOOLRQ PDLQO\ IURP ORZHU LQWHUHVW H[SHQVH RQ SURYLVLRQV DQG KLJKHU FDSLWDOLVHG ERUURZLQJ FRVWV ² +LJKHU EDVH \HDU UHYHQXHV GXH WR LQIODWLRQ DGMXVWPHQWV XS ¼ PLOOLRQ ² +LJKHU RQVKRUH 2SH[ GRZQ ¼ PLOOLRQ ² ,QFUHDVHG GHSUHFLDWLRQ GRZQ ¼ PLOOLRQ IROORZLQJ WKH FRPPLVVLRQLQJ RI 2VWZLQG

7RWDO DVVHWV ZHUH ¼ PLOOLRQ GRZQ RQ WKH \HDU HQG WRWDO IRU PDLQO\ GXH WR D GURS LQ ((*¶V FDVK GRZQ ¼ PLOOLRQ 7KH KLJK ((* FDVK RXW DOVR DIIHFWHG WKH IUHH FDVK IORZ LQ WKH ILUVW KDOI RI ZKLFK WRWDOOHG ¼ PLOOLRQ $Q DGGLWLRQDO 5HYROYLQJ &UHGLW )DFLOLW\ RI ¼ PLOOLRQ ZDV FRQWUDFWHG WR ILQDQFH WKH ((* SD\PHQWV

)XUWKHUPRUH WR ILQDQFH WKH RIIVKRUH JULG FRQQHFWLRQV 2VWZLQG DQG D ¼ PLOOLRQ *UHHQ %RQG ZLWK D WHUP RI \HDUV DQG D IL[HG LQWHUHVW UDWH RI ZDV VXFFHVVIXOO\ LVVXHG LQ 0D\ 1HW ILQDQFLDO GHEW URVH E\ ¼ PLOOLRQ PDLQO\ GXH WR WKH ILQDQFLQJ RI WKH RQJRLQJ LQYHVWPHQW SURJUDPPH DQG WKH KLJK ((* FDVK RXW 7KH ((* FDVK SHU -XQH ZDV LQ GHILFLW WRWDOOLQJ WR ¼ PLOOLRQ $Q\ GHILFLWV IURP WKH ((* PHFKDQLVP DUH WHPSRUDU\ DQG DUH JRLQJ WR EH VHWWOHG ZLWK WKH VXUFKDUJH UHYHQXHV RI WKH IROORZLQJ \HDU

2SHUDWLRQDO

$ QHW YROXPH RI 7:K ZDV GUDZQ RII IURP WKH +HUW] JULG OHVV WKDQ ODVW \HDU 7:K ,Q WKH ILUVW KDOI RI +HUW] ZDV DJDLQ D QHW H[SRUWHU RI HOHFWULFLW\ ZLWK QHW H[SRUWV RI 7:K 7:K LQ ILUVW KDOI 7:K RI HOHFWULFLW\ ZHUH LPSRUWHG DQG 7:K H[SRUWHG 7:K DQG 7:K LQ ILUVW KDOI $V RI -XQH WKH SHDN ORDG ZDV *: *: DV RI -XQH

,QYHVWPHQWV

7R PHHW JULG XVHUV UHTXLUHPHQWV +HUW] 7UDQVPLVVLRQ LQYHVWHG ¼ PLOOLRQ LQ WKH ILUVW KDOI RI PRUH WKDQ LQ WKH ILUVW KDOI RI WKH SUHYLRXV \HDU ¼ PLOOLRQ ,Q WRWDO ¼ PLOOLRQ ZDV LQYHVWHG LQ RQVKRUH SURMHFWV ZKLOH RIIVKRUH LQYHVWPHQWV DPRXQWHG WR ¼ PLOOLRQ 7KH PRVW VLJQLILFDQW RQVKRUH LQYHVWPHQWV LQYROYHG WKH '& OLQH IRU WKH 6RXWK2VW/LQN ¼ PLOOLRQ WKH XSJUDGLQJ RI KLJK YROWDJH S\ORQV WR ERRVW RSHUDWLRQDO VDIHW\ ¼ PLOOLRQ WKH N9 &DEOH LQ %HUOLQ ¼ PLOOLRQ DQG WKH FRQVWUXF WLRQ RI WKH RYHUKHDG OLQH EHWZHHQ :ROPLUVWHGW DQG * VWURZ ¼ PLOOLRQ 2IIVKRUH LQYHVWPHQWV PDLQO\ UHYROYHG DURXQG WKH 2VWZLQG RIIVKRUH JULG FRQQHFWLRQ ¼ PLOOLRQ

(OLD *URXS _ KDOI \HDU UHVXOWV

6HJPHQW UHSRUWLQJ QRQ UHJXODWHG DFWLYLWLHV 1HPR /LQN

+LJKOLJKWV

² 6WURQJ RSHUDWLRQDO SHUIRUPDQFH IRU WKH ILUVW KDOI RI IRU 1HPR /LQN LQWHUFRQQHFWRU WKRXJK WKH FRQWULEXWLRQ WR WKH *URXS¶V UHVXOW ZDV DIIHFWHG E\ D RQH RII SUHIHUUHG GLYLGHQG WR 1DWLRQDO *ULG ² +LJKHU KROGLQJ FRVWV DV WD[ RQ K\EULG DQG VHQLRU ERQG DUH QRW GHGXFWLEOH JLYHQ WKH DEVHQFH RI WD[DEOH SURILW

.H\ UHVXOWV

1RQ UHJXODWHG DFWLYLWLHV DQG 1HPR /LQN NH\ ILJXUHV LQ ¼ PLOOLRQ 7RWDO UHYHQXH DQG RWKHU LQFRPH

+

+

'LIIHUHQFH

(%,7'$

(%,7

1HW ILQDQFH FRVW

Q U

(TXLW\ DFFRXQWHG LQYHVWHHV

,QFRPH WD[ H[SHQVHV 1HW SURILW

(7.4)

(248.0%)

7RWDO DVVHWV

7RWDO HTXLW\

Of which attributable to Elia Group

1HW ILQDQFLDO GHEW 6HH WKH JORVVDU\ IRU WKH GHILQLWLRQV

&RPSDUDWLYH ILJXUHV IRU 7RWDO DVVHWV (TXLW\ DQG 1HW ILQDQFLDO GHEW DV DW

1RQ UHJXODWHG UHYHQXH LQFUHDVHG FRPSDUHG WR WKH VDPH SHULRG ODVW \HDU DV D UHVXOW RI KLJKHU UHYHQXHV JHQHUDWHG E\ (*, XS ¼ PLOOLRQ GULYHQ E\ RZQHU HQJLQHHULQJ VHUYLFHV ZKLOH WKH LQWHUQDWLRQDO FRQVXOWLQJ EXVLQHVV ZDV DIIHFWHG E\ WKH &RYLG ORFNGRZQ PHDVXUHV DQG LQWHUVHJPHQW WUDQVDFWLRQV EHWZHHQ (OLD *URXS 6$ DQG (OLD 7UDQVPLVVLRQ %HOJLXP DW WKH PRPHQW RI WKH SXVK GRZQ RI WKH UHJXODWHG DFWLYLWLHV WR (7% DW \HDU HQG 7KH HIIHFW RI WKHVH LQWHUVHJPHQW WUDQVDFWLRQV LV GLVFORVHG LQ QRWH 6HJPHQW UHFRQFLOLDWLRQ

$V DQ HTXLW\ DFFRXQWHG LQYHVWPHQW WKH FRQWULEXWLRQ RI 1HPR /LQN RYHU WKH ILUVW KDOI RI ZDV ¼ PLOOLRQ 1HPR /LQN GHOLYHUHG VWURQJ RSHUDWLRQDO SHUIRUPDQFH RYHU WKH ILUVW KDOI RI ZLWK D YHU\ KLJK RYHUDOO DYDLODELOLW\ RI OHDGLQJ WR D QHW SURILW RI ¼ PLOOLRQ +RZHYHU WKH QHW FRQWULEXWLRQ WR WKH (OLD *URXS ZDV LPSDFWHG E\ D RQH RII SUHIHUUHG GLYLGHQG SDLG WR 1DWLRQDO *ULG ¼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

(%,7 IHOO E\ ¼ PLOOLRQ 7KH GHFUHDVH LQ (%,7 FRPSDUHG WR ODVW \HDU LV PDLQO\ GXH WR WKH ORZHU FRQWULEXWLRQ IURP 1HPR /LQN GRZQ ¼ PLOOLRQ RSHUDWLQJ FRVWV OLQNHG WR WKH KROGLQJ DFWLYLW\ GRZQ ¼ PLOOLRQ DQG 5H DOWR GRZQ ¼ PLOOLRQ SDUWLDOO\ RIIVHW D E\ KLJKHU RSHUDWLRQDO UHVXOW IRU (*, XS ¼ PLOOLRQ DQG ORZHU RWKHU QRQ UHJXODWHG FRVWV XS ¼ PLOOLRQ

(OLD *URXS _ KDOI \HDU UHVXOWV

1HW ILQDQFH FRVW URVH WR ¼ PLOOLRQ DQG SULPDULO\ FRPSULVHV WKH LQWHUHVW FRVW OLQNHG WR WKH VHQLRU ERQG ¼ PLOOLRQ UHJXODWRU\ VHWWOHPHQWV IRU ¼ PLOOLRQ DQG WKH FRVW OLQNHG WR 1HPR /LQN SULYDWH SODFHPHQW 3ULRU \HDU ILQDQFLDO UHVXOW EHQHILWHG IURP LQWHUHVW LQFRPH RQ FDVK DGYDQFHV WR 1HPR /LQN GXULQJ WKH FRQVWUXFWLRQ SKDVH ¼ PLOOLRQ ZKLFK ZHUH UHLPEXUVHG HQG RI -XQH 1HPR /LQN LV ILQDQFHG DFFRUGLQJ WR WKH UHJXODWRU\ IUDPHZRUN HTXLW\ GHEW

1HW ORVV IHOO WR ¼ PLOOLRQ PDLQO\ DV UHVXOW RI ² +LJKHU KROGLQJ FRVW GRZQ ¼ PLOOLRQ DV WD[ RQ K\EULG DQG VHQLRU ERQG DUH QRW GHGXFWLEOH JLYHQ WKH DEVHQFH RI WD[DEOH SURILW FRPELQHG ZLWK RSHUDWLQJ FRVWV OLQNHG WR WKH KROGLQJ ² /RZHU FRQWULEXWLRQ IURP 1HPR /LQN GRZQ ¼ PLOOLRQ ² 5HJXODWRU\ VHWWOHPHQWV IRU GRZQ ¼ PLOOLRQ ² UH DOWR GRZQ ¼ PLOOLRQ GXH WR RSHUDWLQJ H[SHQVHV VLQFH LQFRUSRUDWLRQ LQ $XJXVW ² 2WKHU LWHPV GRZQ ¼ PLOOLRQ UHSUHVHQW WKH IXQGLQJ FRVW IRU 1HPR /LQN VOLJKWO\ EHWWHU SHUIRUPDQFH E\ (*, DQG ORZHU QRQ UHJXODWHG FRVWV

7RWDO DVVHWV UHPDLQHG VWDEOH GRZQ DW ¼ PLOOLRQ DQG QHW ILQDQFLDO GHEW GURSSHG VOLJKWO\ E\ ¼ PLO OLRQ

(OLD *URXS _ KDOI \HDU UHVXOWV

6WDWHPHQW RQ WKH WUXH DQG IDLU YLHZ RI WKH FRQGHQVHG FRQ VROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV DQG WKH IDLU RYHU YLHZ RI WKH LQWHULP PDQDJHPHQW UHSRUW

7KH XQGHUVLJQHG &KDLUPDQ RI WKH 0DQDJHPHQW &RPPLWWHH DQG &KLHI ([HFXWLYH 2IILFHU &KULV 3HHWHUV DQG &KLHI )L QDQFLDO 2IILFHU &DWKHULQH 9DQGHQERUUH GHFODUH WKDW WR WKH EHVW RI WKHLU NQRZOHGJH D WKH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV ZKLFK KDYH EHHQ SUHSDUHG LQ DFFRUGDQFH ZLWK ,$6 ,QWHULP )LQDQFLDO 5HSRUWLQJ DV DGRSWHG E\ WKH (XURSHDQ 8QLRQ JLYH D WUXH DQG IDLU YLHZ RI WKH HTXLW\ ILQDQFLDO SRVLWLRQ DQG ILQDQFLDO SHUIRUPDQFH RI WKH FRPSDQ\ DQG WKH HQWLWLHV LQFOXGHG LQ WKH FRQVROLGDWLRQ DV D ZKROH E WKH LQWHULP PDQDJHPHQW UHSRUW LQFOXGHV D IDLU RYHUYLHZ RI WKH LQIRUPDWLRQ UHTXLUHG XQGHU $UWLFOH SDUDJUDSKV DQG RI WKH 5R\DO 'HFUHH RI 1RYHPEHU RQ WKH REOLJDWLRQV RI LVVXHUV RI ILQDQFLDO LQVWUXPHQWV DGPLWWHG WR WUDGLQJ RQ D UHJXODWHG PDUNHW

%UXVVHOV -XO\

&DWKHULQH 9DQGHQERUUH

&KULV 3HHWHUV

&KLHI )LQDQFLDO 2IILFHU

&KDLUPDQ RI WKH 0DQDJHPHQW &RPPLWWHH &KLHI ([HFXWLYH 2IILFHU

(OLD *URXS _ KDOI \HDU UHVXOWV

&RQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV

&RQGHQVHG FRQVROLGDWHG VWDWHPHQW RI ILQDQFLDO SRVLWLRQ LQ ¼ PLOOLRQ

$66(76 121 &855(17 $66(76 3URSHUW\ SODQW DQG HTXLSPHQW *RRGZLOO ,QWDQJLEOH DVVHWV 7UDGH DQG RWKHU UHFHLYDEOHV (TXLW\ DFFRXQWHG LQYHVWHHV 2WKHU ILQDQFLDO DVVHWV LQFOXGLQJ GHULYDWLYHV 'HIHUUHG WD[ DVVHWV &855(17 $66(76 ,QYHQWRULHV 7UDGH DQG RWKHU UHFHLYDEOHV &XUUHQW WD[ DVVHWV &DVK DQG FDVK HTXLYDOHQWV 'HIHUUHG FKDUJHV DQG DFFUXHG UHYHQXHV 7RWDO DVVHWV (48,7< $1' /,$%,/,7,(6 (48,7< (TXLW\ DWWULEXWDEOH WR RZQHUV RI WKH &RPSDQ\ (TXLW\ DWWULEXWDEOH WR RUGLQDU\ VKDUHV 6KDUH FDSLWDO 6KDUH SUHPLXP 5HVHUYHV +HGJLQJ UHVHUYH 5HWDLQHG HDUQLQJV (TXLW\ DWWULEXWDEOH WR +\EULG VHFXULWLHV 1RQ FRQWUROOLQJ LQWHUHVW 121 &855(17 /,$%,/,7,(6 /RDQV DQG ERUURZLQJV (PSOR\HH EHQHILWV 'HULYDWLYHV 3URYLVLRQV 'HIHUUHG WD[ OLDELOLWLHV 2WKHU OLDELOLWLHV &855(17 /,$%,/,7,(6 /RDQV DQG ERUURZLQJV 3URYLVLRQV 7UDGH DQG RWKHU SD\DEOHV &XUUHQW WD[ OLDELOLWLHV $FFUXDOV DQG GHIHUUHG LQFRPH 7RWDO HTXLW\ DQG OLDELOLWLHV

1RWHV

-XQH

'HFHPEHU

7KH DFFRPSDQ\LQJ QRWHV DUH DQ LQWHJUDO SDUW RI WKHVH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV.

(OLD *URXS _ KDOI \HDU UHVXOWV

&RQGHQVHG FRQVROLGDWHG VWDWHPHQW RI SURILW RU ORVV

6L[ PRQWK SHULRG HQGHG -XQH LQ ¼ PLOOLRQ &RQWLQXLQJ RSHUDWLRQV 5HYHQXH 5DZ PDWHULDOV FRQVXPDEOHV DQG JRRGV IRU UHVDOH 2WKHU LQFRPH 1HW LQFRPH H[SHQVH IURP VHWWOHPHQW PHFKDQLVP 6HUYLFHV DQG RWKHU JRRGV 3HUVRQQHO H[SHQVHV 'HSUHFLDWLRQV DPRUWLVDWLRQV DQG LPSDLUPHQWV &KDQJHV LQ SURYLVLRQV 2WKHU H[SHQVHV 5HVXOWV IURP RSHUDWLQJ DFWLYLWLHV 6KDUH RI SURILW RI HTXLW\ DFFRXQWHG LQYHVWHHV QHW RI WD[ (DUQLQJV EHIRUH LQWHUHVW DQG WD[ (%,7

1RWHV

1HW ILQDQFH FRVWV )LQDQFH LQFRPH )LQDQFH FRVWV

3URILW EHIRUH LQFRPH WD[ ,QFRPH WD[ H[SHQVH

3URILW IURP FRQWLQXLQJ RSHUDWLRQV 3URILW IRU WKH SHULRG 3URILW DWWULEXWDEOH WR (TXLW\ KROGHUV RI WKH SDUHQW (TXLW\ KROGHUV RI RUGLQDU\ VKDUHV (TXLW\ KROGHUV RI WKH SDUHQW +\EULG VHFXULWLHV 1RQ FRQWUROOLQJ LQWHUHVW

3URILW IRU WKH SHULRG

(DUQLQJV SHU VKDUH ¼ %DVLF HDUQLQJV SHU VKDUH 'LOXWHG HDUQLQJV SHU VKDUH

)RU D GLVDJJUHJDWLRQ RI WKH UHYHQXH ZH UHIHU WR FKDSWHU %XVLQHVV 3HUIRUPDQFH 5HYLHZ

7KH DFFRPSDQ\LQJ QRWHV DUH DQ LQWHJUDO SDUW RI WKHVH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV

(OLD *URXS _ KDOI \HDU UHVXOWV

&RQGHQVHG FRQVROLGDWHG VWDWHPHQW RI SURILW RU ORVV DQG RWKHU FRPSUHKHQVLYH LQFRPH 6L[ PRQWK SHULRG HQGHG -XQH LQ ¼ PLOOLRQ 3URILW IRU WKH SHULRG

1RWHV

2WKHU FRPSUHKHQVLYH LQFRPH 2&, ,WHPV WKDW DUH RU PD\ EH UHFODVVLILHG VXEVHTXHQWO\ WR SURILW RU ORVV

(IIHFWLYH SRUWLRQ RI FKDQJHV LQ IDLU YDOXH RI FDVK IORZ KHGJHV

5HODWHG WD[

,WHPV WKDW ZLOO QRW EH UHFODVVLILHG WR SURILW RU ORVV

5HPHDVXUHPHQWV RI SRVW HPSOR\PHQW EHQHILW REOLJDWLRQV

5HODWHG WD[

&KDQJHV LQ WKH IDLU YDOXH RI HTXLW\ LQYHVWPHQWV DW IDLU YDOXH WKURXJK 2&,

2WKHU FRPSUHKHQVLYH LQFRPH IRU WKH SHULRG QHW RI WD[ 7RWDO FRPSUHKHQVLYH LQFRPH IRU WKH SHULRG

(TXLW\ KROGHUV RI WKH SDUHQW (TXLW\ KROGHUV RI RUGLQDU\ VKDUHV

(TXLW\ KROGHUV RI WKH SDUHQW +\EULG VHFXULWLHV

1RQ FRQWUROOLQJ LQWHUHVW

7RWDO FRPSUHKHQVLYH LQFRPH DWWULEXWDEOH WR

7RWDO FRPSUHKHQVLYH LQFRPH IRU WKH SHULRG

7KH DFFRPSDQ\LQJ QRWHV DUH DQ LQWHJUDO SDUW RI WKHVH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV

(OLD *URXS _ KDOI \HDU UHVXOWV

3URILW IRU WKH SHULRG

2WKHU FRPSUHKHQVLYH LQFRPH

7RWDO FRPSUHKHQVLYH LQFRPH IRU WKH SHULRG 7UDQVDFWLRQV ZLWK RZQHUV UHFRUGHG GLUHFWO\ LQ HTXLW\

7RWDO HTXLW\

+\EULG VHFXULWLHV

5HWDLQHG HDU QLQJV

5HVHUYHV

(TXLW\ DWWULEXWD EOH WR WKH RZQ HUV RI WKH FRP SDQ\ 1RQ FRQWUROOLQJ LQ WHUHVWV

(TXLW\ DWWULEXWD EOH WR RUGLQDU\ VKDUHV

%DODQFH DW -DQXDU\

+HGJLQJ UHVHUYH

6KDUH SUHPLXP

6KDUH FDSLWDO

LQ ¼ PLOOLRQ

)RUHLJQ FXUUHQF\ WUDQVODWLRQ

&RQGHQVHG FRQVROLGDWHG VWDWHPHQW RI FKDQJHV LQ HTXLW\

6KDUHV LVVXHG

,VVXDQFH FRVWV

+\EULG GLYLGHQG DFFUXDO

+\EULG WD[ HIIHFW RQ GLYLGHQG DFFUXDO

'LYLGHQGV WR QRQ FRQWUROOLQJ LQWHUHVWV

'LYLGHQGV

Contributions by and distributions to Owners

6KDUH EDVHG SD\PHQW H[SHQVHV

7RWDO FRQWULEXWLRQV DQG GLVWULEXWLRQV 7RWDO WUDQVDFWLRQV ZLWK 2ZQHUV %DODQFH DW -XQH

%DODQFH DW -DQXDU\

3URILW IRU WKH SHULRG

2WKHU FRPSUHKHQVLYH LQFRPH

7RWDO FRPSUHKHQVLYH LQFRPH IRU WKH SHULRG

7UDQVDFWLRQV ZLWK RZQHUV UHFRUGHG GLUHFWO\ LQ HTXLW\

Contributions by and distributions to Owners

+\EULG GLYLGHQG DFFUXDO

+\EULG WD[ HIIHFW RQ GLYLGHQG DFFUXDO

'LYLGHQGV WR QRQ FRQWUROOLQJ LQWHUHVWV

'LYLGHQGV

7RWDO FRQWULEXWLRQV DQG GLVWULEXWLRQV

7RWDO WUDQVDFWLRQV ZLWK 2ZQHUV

%DODQFH DW -XQH

7KH DFFRPSDQ\LQJ QRWHV DUH DQ LQWHJUDO SDUW RI WKHVH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV

(OLD *URXS _ KDOI \HDU UHVXOWV

&RQGHQVHG FRQVROLGDWHG VWDWHPHQW RI FDVK IORZV 6L[ PRQWK SHULRG HQGHG -XQH LQ ¼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

1RWHV

&KDQJHV LQ ZRUNLQJ FDSLWDO ,QWHUHVW SDLG ,QWHUHVW UHFHLYHG ,QFRPH WD[ SDLG 1HW FDVK IURP RSHUDWLQJ DFWLYLWLHV

&DVK IORZV IURP LQYHVWLQJ DFWLYLWLHV $FTXLVLWLRQ RI LQWDQJLEOH DVVHWV $FTXLVLWLRQ RI SURSHUW\ SODQW DQG HTXLSPHQW $FTXLVLWLRQ RI HTXLW\ DFFRXQWHG LQYHVWHHV 3URFHHGV IURP VDOH RI SURSHUW\ SODQW DQG HTXLSPHQW 'LYLGHQG UHFHLYHG IURP HTXLW\ DFFRXQWHG LQYHVWHHV /RDQV DQG ORQJ WHUP UHFHLYDEOHV WR MRLQW YHQWXUHV 1HW FDVK XVHG LQ LQYHVWLQJ DFWLYLWLHV

&DVK IORZ IURP ILQDQFLQJ DFWLYLWLHV 3URFHHGV IURP WKH LVVXH RI VKDUH FDSLWDO ([SHQVHV UHODWHG WR WKH LVVXH RI VKDUH FDSLWDO 'LYLGHQGV SDLG

'LYLGHQGV WR QRQ FRQWUROOLQJ LQWHUHVWV 5HSD\PHQW RI ERUURZLQJV

3URFHHGV IURP ZLWKGUDZDO RI ERUURZLQJV

1HW LQFUHDVH GHFUHDVH LQ FDVK DQG FDVK HTXLYDOHQWV

&DVK FDVK HTXLYDOHQWV DW -DQXDU\

&DVK FDVK HTXLYDOHQWV DW -XQH

1HW YDULDWLRQV LQ FDVK FDVK HTXLYDOHQWV

7KH DFFRPSDQ\LQJ QRWHV DUH DQ LQWHJUDO SDUW RI WKHVH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV 2WKHU FDVK IORZV IURP ILQDQFLQJ DFWLYLWLHV 1HW FDVK IORZ IURP XVHG LQ ILQDQFLQJ DFWLYLWLHV

(OLD *URXS _ KDOI \HDU UHVXOWV

1RWHV WR WKH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV

*HQHUDO LQIRUPDWLRQ

(OLD *URXS 19 6$ KHUHLQDIWHU ³WKH FRPSDQ\´ RU ³(OLD´ LV HVWDEOLVKHG LQ %HOJLXP KDYLQJ LWV KHDG RIILFH DW %RXOHYDUG GH O¶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

%DVLV IRU SUHSDUDWLRQ DQG FKDQJHV WR WKH *URXS V DFFRXQWLQJ SRO LFLHV D %DVLV IRU SUHSDUDWLRQ 7KH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV ZHUH SUHSDUHG LQ DFFRUGDQFH ZLWK ,$6 Interim Financial Reporting LVVXHG E\ WKH ,$6% DV DSSURYHG E\ WKH (XURSHDQ 8QLRQ 7KH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV GR QRW LQFOXGH DOO WKH LQIRUPDWLRQ DQG GLVFORVXUHV UHTXLUHG IRU D FRPSOHWH VHW RI ,)56 ILQDQFLDO VWDWHPHQWV DQG VKRXOG EH UHDG LQ FRQMXQFWLRQ ZLWK WKH *URXS¶V ODVW DQQXDO FRQVRO LGDWHG ILQDQFLDO VWDWHPHQWV IRU WKH \HDU HQGHG 'HFHPEHU +RZHYHU VHOHFWHG H[SODQDWRU\ QRWHV DUH LQFOXGHG WR H[SODLQ HYHQWV DQG WUDQVDFWLRQV WKDW DUH VLJQLILFDQW IRU DQ XQGHUVWDQGLQJ RI WKH FKDQJHV LQ WKH *URXS V SRVLWLRQ DQG SHUIRUPDQFH VLQFH WKH ODVW DQQXDO FRQVROLGDWHG ILQDQFLDO VWDWHPHQWV 7KHUH ZHUH QR FKDQJHV LQ WKH DFFRXQWLQJ SROLFLHV IRU WKH *URXS FRPSDUHG WR WKH $QQXDO 5HSRUW :H UHIHU WR WKLV $QQXDO 5HSRUW IRU D GHWDLOHG RYHUYLHZ RI WKH DFFRXQWLQJ SROLFLHV XVHG

E 1HZ VWDQGDUGV LQWHUSUHWDWLRQV DQG DPHQGPHQWV DGRSWHG E\ WKH *URXS 7KH DFFRXQWLQJ SROLFLHV DSSOLHG ZKHQ SUHSDULQJ WKH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV DUH FRQVLVWHQW ZLWK WKRVH XVHG WR SUHSDUH WKH *URXS V DQQXDO FRQVROLGDWHG ILQDQFLDO VWDWHPHQWV IRU WKH \HDU HQGHG 'HFHPEHU

6WDQGDUGV LQWHUSUHWDWLRQV DQG DPHQGPHQWV HIIHFWLYH DV IURP -DQXDU\ FDQ EH VXPPDULVHG DV IROORZV -

$PHQGPHQWV WR ,$6 DQG ,$6 ± 'HILQLWLRQ RI PDWHULDO

-

$PHQGPHQWV WR ,)56 ± %XVLQHVV &RPELQDWLRQV GHILQLWLRQ RI D EXVLQHVV

-

$PHQGPHQWV WR ,)56 ,$6 DQG ,)56 ± ,QWHUHVW 5DWH %HQFKPDUN 5HIRUP

-

$PHQGPHQWV WR UHIHUHQFHV WR WKH &RQFHSWXDO )UDPHZRUN LQ ,)56 VWDQGDUGV

7KHVH QHZ UHYLVHG RU DPHQGHG VWDQGDUGV GLG QRW KDYH D PDWHULDO LPSDFW RQ WKH FRQVROLGDWHG ILQDQFLDO VWDWHPHQWV RI WKH *URXS F 6WDQGDUGV LVVXHG EXW QRW \HW HIIHFWLYH 7KH EHORZ VWDQGDUGV DQG LQWHUSUHWDWLRQV DUH SXEOLVKHG EXW QRW \HW DSSOLFDEOH IRU WKH DQQXDO SHULRG EHJLQQLQJ RQ -DQXDU\ DQG DUH QRW H[SHFWHG WR KDYH D PDWHULDO LPSDFW IRU WKH (OLD *URXS DQG DUH WKHUHIRUH QRW VHW RXW LQ GHWDLO -

,)56 ,QVXUDQFH &RQWUDFWV DSSOLFDEOH IRU DQQXDO SHULRGV EHJLQQLQJ RQ RU DIWHU -DQXDU\ EXW QRW \HW HQGRUVHG LQ WKH (8

(OLD *URXS _ KDOI \HDU UHVXOWV

-

$PHQGPHQWV WR ,$6 3UHVHQWDWLRQ RI )LQDQFLDO 6WDWHPHQWV &ODVVLILFDWLRQ RI OLDELOLWLHV DV &XUUHQW RU 1RQ FXUUHQW DSSOLFDEOH IRU DQQXDO SHULRGV EHJLQQLQJ RQ RU DIWHU -DQXDU\ EXW QRW \HW HQGRUVHG LQ WKH (8

-

$PHQGPHQWV WR ,$6 3URYLVLRQV &RQWLQJHQW /LDELOLWLHV DQG &RQWLQJHQW $VVHWV 2QHURXV &RQWUDFWV ± &RVW RI )XOILOOLQJ D &RQWUDFW DSSOLFDEOH IRU DQQXDO SHULRGV EHJLQQLQJ RQ RU DIWHU -DQXDU\ EXW QRW \HW HQGRUVHG LQ WKH (8

-

$PHQGPHQW WR ,)56 /HDVHV &RYLG UHODWHG 5HQW &RQFHVVLRQV DSSOLFDEOH IRU DQQXDO SHULRGV EHJLQQLQJ RQ RU DIWHU -XQH EXW QRW \HW HQGRUVHG LQ WKH (8

-

$QQXDO LPSURYHPHQWV WR ,)56 6WDQGDUGV DSSOLFDEOH IRU DQQXDO SHULRGV EHJLQQLQJ RQ RU DIWHU -DQXDU\ EXW QRW \HW HQGRUVHG LQ WKH (8

-

$PHQGPHQWV WR ,$6 3URSHUW\ 3ODQW DQG (TXLSPHQW 3URKLELWLQJ D FRPSDQ\ IURP GHGXFWLQJ IURP WKH FRVW RI SURSHUW\ SODQW DQG HTXLSPHQW DPRXQWV UHFHLYHG IURP VHOOLQJ LWHPV SURGXFHG ZKLOH WKH FRPSDQ\ LV SUHSDULQJ WKH DVVHW IRU LWV LQWHQGHG XVH DSSOLFDEOH IRU DQQXDO SHULRGV EHJLQQLQJ RQ RU DIWHU -DQXDU\ EXW QRW \HW HQGRUVHG LQ WKH (8

-

$PHQGPHQWV WR ,)56 %XVLQHVV &RPELQDWLRQV XSGDWLQJ D UHIHUHQFH WR WKH &RQFHSWXDO )UDPHZRUN DSSOLFDEOH IRU DQQXDO SHULRGV EHJLQQLQJ RQ RU DIWHU -DQXDU\ EXW QRW \HW HQGRUVHG LQ WKH (8

-

$PHQGPHQWV WR ,)56 ,QVXUDQFH FRQWUDFWV ± ([SLU\ GDWH RI WKH GHIHUUDO DSSURDFK DSSOLFDEOH IRU DQQXDO SHULRGV EHJLQQLQJ RQ RU DIWHU -DQXDU\ EXW QRW \HW HQGRUVHG LQ WKH (8

8VH RI HVWLPDWHV DQG MXGJHPHQWV 7KH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV IRU WKH ILUVW KDOI RI ZHUH SUHSDUHG XVLQJ HVWLPDWHV DQG MXGJHPHQWV DV LQGLFDWHG LQ QRWH DFFRPSDQ\LQJ WKH *URXS¶V DQQXDO FRQVROLGDWHG ILQDQFLDO VWDWHPHQWV DV RI DQG IRU WKH \HDU HQGHG 'HFHPEHU

7KH IROORZLQJ HVWLPDWHV DQG MXGJHPHQWV KDYH VSHFLILFDOO\ EHHQ UH DVVHVVHG LQ WKH FRQWH[W RI WKH &RYLG SDQ GHPLF

 &UHGLW ULVN UHODWHG WR FXVWRPHUV ,)56 PDQDJHPHQW FORVHO\ UHYLHZV WKH RXWVWDQGLQJ WUDGH UHFHLYDEOHV DQG FRPSDUHG WR SUHYLRXV UHSRUWLQJ SHULRG WKH SD\PHQW EHKDYLRXU RI WKH FOLHQWV UHPDLQHG PDLQO\ XQFKDQJHG +HQFH WKHUH LV QR FKDQJH LQ WKH H[SHFWHG FUHGLW ORVVHV DV DW -XQH

 (PSOR\HH EHQHILWV LQFOXGLQJ UHLPEXUVHPHQW ULJKWV ,$6 7KH HVWLPDWHG IDLU YDOXH RI WKH SODQ DVVHWV KDV DOVR EHHQ DFFRXQWHG EDVHG RQ HYROXWLRQ VWDWHG LQ WKH ILQDQFLDO PDUNHWV DQG WKH LQSXW RI WKH H[WHUQDO H[SHUW

 *RRGZLOO LPSDLUPHQW WHVWLQJ ,$6 WKH PDLQ GULYHUV RI WKH YDOXH LQ XVH RI WKH FDVK JHQHUDWLQJ XQLWV DQG SRWHQ WLDOO\ DIIHFWLQJ WKH UHVXOW RI LPSDLUPHQW WHVW DUH FDVK IORZV UHVXOWLQJ IURP WKH UHJXODWHG EXVLQHVVHV DQG WKH 5HJX ODWHG $VVHW %DVH ³5$%´ DW D FHUWDLQ PRPHQW LQ WLPH o %HFDXVH WKH UHPXQHUDWLRQ DV GHILQHG LQ WKH UHJXODWRU\ VFKHPHV DUH QRW DIIHFWHG E\ WKH SDQGHPLF WKH DVVXPSWLRQV XVHG IRU GHWHUPLQDWLRQ RI WKH FDVK IORZV LQ WKH LPSDLUPHQW WHVW SHU 'HFHPEHU UHPDLQ TXDVL XQFKDQJHG o ,Q UHVSHFW RI WKH 5$% FXUUHQWO\ VRPH GHOD\V DUH REVHUYHG LQ VRPH LQYHVWPHQW SURMHFWV UHVXOWLQJ LQ D VOLJKWO\ ORZHU 5$% SHU \HDU HQG +RZHYHU WKLV GHOD\ LV PHUHO\ D VKLIW LQ WLPLQJ ZKLFK ZLOO EH FDXJKW XS LQ IXWXUH \HDUV DQG WKH 5$% XVHG LQ WKH WHUPLQDO YDOXH RI WKH LPSDLUPHQW WHVW VKRXOG QRUPDOO\ QRW EH LP SDFWHG

(OLD *URXS _ KDOI \HDU UHVXOWV

6XEVLGLDULHV MRLQW YHQWXUHV DQG DVVRFLDWHV D *URXS VWUXFWXUH )RU GHWDLOHG DFFRXQWLQJ SROLFLHV LQ UHVSHFW WR µ%XVLQHVV FRPELQDWLRQV DQG *RRGZLOO¶ ZH UHIHU WR QRWH LQ WKH *URXS¶V ODVW DQQXDO FRQVROLGDWHG ILQDQFLDO VWDWHPHQWV DV DW DQG IRU WKH \HDU HQGHG 'HFHPEHU 7KH EHORZ WDEOH SURYLGHV DQ RYHUYLHZ RI VXEVLGLDULHV MRLQW YHQWXUHV DVVRFLDWHG FRPSDQLHV DQG RWKHU VKDUHKROGLQJV KHOG DFURVV WKH group.

1DPH

&RXQWU\ RI HVWDEOLVK PHQW

+HDGTXDUWHUV

%HOJLXP %HOJLXP %HOJLXP /X[HPERXUJ %HOJLXP *HUPDQ\

%G GH O¶(PSHUHXU %UXVVHOV %G GH O¶(PSHUHXU %UXVVHOV %G GH O¶(PSHUHXU %UXVVHOV 5XH GH 0HUO /X[HPERXUJ %G GH O¶(PSHUHXU %XVVHOV +HLGHVWUD H %HUOLQ 2IILFH WK )ORRU $O )DUGDQ 2IILFH 7RZHU :HVWED\ 'RKD &ROO\HU 4XD\ 6LQJDSRUH %G GH O¶(PSHUHXU %UXVVHOV +HLGHVWUD H %HUOLQ +HLGHVWUD H %HUOLQ +HLGHVWUD H %HUOLQ %G GH O¶(PSHUHXU %UXVVHOV 5DWLQJVWUD H 'XVVHOGRUI

6XEVLGLDULHV (OLD 7UDQVPLVVLRQ %HOJLXP 19 6$ (OLD $VVHW 19 6$ (OLD (QJLQHHULQJ 19 6$ (OLD 5H 6$ (OLD *ULG ,QWHUQDWLRQDO 19 6$ (OLD *ULG ,QWHUQDWLRQDO *P%+ (OLD *ULG ,QWHUQDWLRQDO //&

4DWDU

(OLD *ULG ,QWHUQDWLRQDO 3WH /WG

6LQJDSRUH

(XURJULG ,QWHUQDWLRQDO 19 6$ (XURJULG *PE+ +HUW] 7UDQVPLVVLRQ *PE+ +HUW] 2IIVKRUH *PE+ 5H $OWR (QHUJ\ %9 65/ 5H $OWR (QHUJ\ *PE+

%HOJLXP *HUPDQ\ *HUPDQ\ *HUPDQ\ %HOJLXP *HUPDQ\

,QYHVWPHQWV DFFRXQWHG IRU XVLQJ WKH HTXLW\ PHWKRG ± -RLQW 9HQWXUHV

1HPR /LQN /WG ,QYHVWPHQWV DFFRXQWHG IRU XVLQJ WKH HTXLW\ PHWKRG ± $VVRFLDWHV

8QLWHG .LQJGRP

6WUDQG /RQGRQ :& 1 (+

6WDNH

+ * 5 7 6 $ 6

)UDQFH

7HUUDVVH %HOOLQL /D 'pIHQVH &H GH[

&RUHVR 19 6$

%HOJLXP

$YHQXH GH &RUWHQEHUJK %UXV VHOV

$PSDFLPRQ 6$

%HOJLXP 5XH GH :DOORQLH *UkFH +ROORJQH

(QHUYDOLV 19

%HOJLXP

&HQWUXP =XLG +RXWKDOHQ +HOFKWHUHQ

,QYHVWPHQWV DFFRXQWHG IRU XVLQJ ,)56

RWKHU VKDUHKROGLQJV -$2 6$ (XURSHDQ (QHUJ\ ([FKDQJH ((; 76&1(7 6HUYLFHV *PE+

/X[HPERXUJ *HUPDQ\ *HUPDQ\

5XH GH %LWERXUJ /X[HPERXUJ +DPP $XJXVWXVSODW] /HLS]LJ 'LQJROILQJHU 6WUDVVH 0XQLFK

(OLD *URXS _ KDOI \HDU UHVXOWV

6HJPHQW UHFRQFLOLDWLRQ :H UHIHU WR FKDSWHU IRU D GHWDLOHG GHVFULSWLRQ RI WKH SHUIRUPDQFH SHU VHJPHQW ,Q WKH WDEOH EHORZ WKH VHJPHQW UHF RQFLOLDWLRQ LV SURYLGHG

&RQVROLGDWHG UHVXOWV LQ ¼ PLOOLRQ 3HULRG HQGHG -XQH

(OLD 7UDQVPLVVLRQ

5HYHQXH 2WKHU LQFRPH 1HW LQFRPH H[SHQVH IURP VHWWOHPHQW PHFKDQLVP 'HSUHFLDWLRQ DPRUWLVDWLRQ LPSDLUPHQW DQG FKDQJHV LQ SURYLVLRQV 5HVXOWV IURP RSHUDWLQJ DFWLYLWLHV 6KDUH RI SURILW RI HTXLW\ DFFRXQWHG LQYHV WHHV QHW RI WD[ (DUQLQJV EHIRUH LQWHUHVW DQG WD[ (%,7 (DUQLQJV EHIRUH GHSUHFLDWLRQV DPRUWLVD WLRQV LQWHUHVW DQG WD[ (%,7'$ )LQDQFH LQFRPH )LQDQFH FRVWV ,QFRPH WD[ H[SHQVHV 3URILW DWWULEXWDEOH WR WKH RZQHUV RI WKH FRPSDQ\ &RQVROLGDWHG VWDWHPHQW RI ILQDQFLDO SRVLWLRQ LQ ¼ PLOOLRQ 7RWDO DVVHWV &DSLWDO H[SHQGLWXUHV 1HW ILQDQFLDO GHEW

&RQVROLGDWHG UHVXOWV LQ ¼ PLOOLRQ 3HULRG HQGHG -XQH

5HYHQXH 2WKHU LQFRPH

&RQVROLGDWLRQ HQWULHV LQWHUVHJPHQW WUDQVDFWLRQV

(OLD *URXS

D

E

F

G

D E F G

(OLD 7UDQVPLV VLRQ %HOJLXP

+HUW] 7UDQV PLVVLRQ *HU PDQ\

1RQ UHJXODWHG DFWLYLWLHV DQG 1HPR /LQN

D

E

F

&RQVROLGDWLRQ HQWULHV LQ WHUVHJPHQW WUDQVDFWLRQV G

(OLD *URXS

D E F G

1HW LQFRPH H[SHQVH IURP VHWWOHPHQW PHFKDQLVP 'HSUHFLDWLRQ DPRUWLVDWLRQ LPSDLU PHQW DQG FKDQJHV LQ SURYLVLRQV

5HVXOWV IURP RSHUDWLQJ DFWLYLWLHV

6KDUH RI SURILW RI HTXLW\ DFFRXQWHG LQ YHVWHHV QHW RI WD[

(DUQLQJV EHIRUH LQWHUHVW DQG WD[ (%,7

(DUQLQJV EHIRUH GHSUHFLDWLRQV DPRUWL VDWLRQV LQWHUHVW DQG WD[ (%,7'$

)LQDQFH FRVWV

,QFRPH WD[ H[SHQVHV 3URILW DWWULEXWDEOH WR WKH 2ZQHUV RI WKH &RPSDQ\

)LQDQFH LQFRPH

+HUW] 1RQ UHJXODWHG 7UDQVPLVVLRQ DFWLYLWLHV DQG 1HPR /LQN

(OLD *URXS _ KDOI \HDU UHVXOWV

&RQVROLGDWHG VWDWHPHQW RI ILQDQFLDO SRVLWLRQ LQ ¼ PLOOLRQ 7RWDO DVVHWV &DSLWDO H[SHQGLWXUHV 1HW ILQDQFLDO GHEW

$OO UHYHQXHV DUH HDUQHG IURP H[WHUQDO FXVWRPHUV H[FHSW IRU WKH LQWHUVHJPHQW UHYHQXHV

'LYLGHQGV

2Q 0D\ WKH VKDUHKROGHUV DSSURYHG SD\PHQW RI D JURVV GLYLGHQG RI ¼ SHU VKDUH L H D QHW GLYLGHQG RI ¼ SHU VKDUH FRUUHVSRQGLQJ WR D WRWDO JURVV GLYLGHQG RI ¼ PLOOLRQ

$FTXLVLWLRQV DQG GLVSRVDOV RI 33(

$ QHW VXP RI ¼ PLOOLRQ ZDV LQYHVWHG LQ WKH HQWLUH (OLD *URXS RI ZKLFK ¼ PLOOLRQ LQ WKH %HOJLDQ VHJPHQW ¼ PLOOLRQ LQ WKH *HUPDQ VHJPHQW DQG ¼ PLOOLRQ LQ WKH QRQ UHJXODWHG DFWLYLWLHV DQG 1HPR /LQN LQ WKH ILUVW KDOI RI 6HH VHFWLRQ DQG KHUH DERYH IRU PRUH GHWDLOV

&XUUHQW DVVHWV ± 7UDGH DQG RWKHU UHFHLYDEOHV

7KH LQFUHDVH RI WUDGH DQG RWKHU UHFHLYDEOHV IURP ¼ 0LOOLRQ WR ¼ LV PDLQO\ UHODWHG WR WKH *HUPDQ 6HJPHQW LQ ZKLFK WKH RXWVWDQGLQJ EDODQFH SRVLWLRQ RI WKH ((* OHYLHV VXUFKDUJH ZDV DIIHFWHG E\ ORZ PDUNHW SULFHV DQG GH FUHDVHG HQG XVHU FRQVXPSWLRQ GXH WR &RYLG 7KHVH HIIHFWV DUH QHXWUDO IRU WKH SURILWDELOLW\ RI WKH (OLD JURXS EXW OLTXLGLW\ ULVN PDQDJHPHQW LV FORVHO\ PRQLWRUHG DQG PHDVXUHPHQWV DUH EHLQJ VHW XS WR HQFRXQWHU WKH QHJDWLYH HIIHFW RQ WKH OLTXLGLW\ RI WKH *URXS

/RDQV DQG ERUURZLQJV

,Q WKH VW VHPHVWHU RI WKH IROORZLQJ LQVWUXPHQWV KDV EHHQ LVVXHG  2Q WK RI $SULO (OLD 7UDQVPLVVLRQ %HOJLXP VXFFHVVIXOO\ ODXQFKHG D ¼ PLOOLRQ (XURERQG XQGHU LWV QHZ ¼ %LOOLRQ (071 OLVWHG RQ WKH (XUR 07) RI WKH /X[HPERXUJ 6WRFN ([FKDQJH LQ $SULO 7KH ¼ PLOOLRQ VHQLRU XQVHFXUHG ERQG ZLOO PDWXUH LQ DQG KDV DQ DQQXDO IL[HG FRXSRQ RI 7KH SURFHHGV DUH XVHG WR UHILQDQFH D ¼ PLOOLRQ VKDUHKROGHU ORDQ ZKLFK PDWXUHG LQ DQG WR ILQDQFH WKH JULG LQYHVW PHQW SODQ LQ %HOJLXP  2Q 0D\ (XURJULG *PE+ +HUW] 7UDQVPLVVLRQ VXFFHVVIXOO\ LVVXHG LWV GHEXW *UHHQ %RQG IRU ¼ PLOOLRQ XQGHU LWV ¼ ELOOLRQ 'HEW ,VVXDQFH 3URJUDPPH KDYLQJ D WHUP RI \HDUV DQG DQ DQQXDO IL[HG FRXSRQ RI 7KLV VHQLRU XQVHFXUHG ERQG LV EDVHG RQ (XURJULGCV *UHHQ %RQG )UDPHZRUN XSGDWHG LQ $SULO DFFRPSDQLHG E\ D 6HFRQG 3DUW\ 2SLQLRQ LVVXHG E\ 9LJHR (LULV ,WV SURFHHGV ZLOO H[FOXVLYHO\ EHHQ LQYHVWHG LQ D SRUWIROLR RI RIIVKRUH UHQHZDEOH HOHFWULFLW\ SURMHFWV DQG DVVHW QDPHO\ +HUW] 2IIVKRUHCV SURMHFWV 2VWZLQG DQG 2VWZLQG  WK RI 0D\ (OLD 7UDQVPLVVLRQ %HOJLXP HQWHUHG WKH ERQG PDUNHW IRU D VHFRQG WLPH LQ 0D\ DQG VXF FHVVIXOO\ SODFHG D SULYDWH SODFHPHQW RI ¼ PLOOLRQ GXDO WUDQFKH \HDU DQG \HDU DPRUWLVLQJ ERQG ZLWK D IL[HG DQQXDO FRXSRQ RI XQGHU LWV ¼ ELOOLRQ (071 SURJUDPPH

,Q WKH FRQWH[W RI WKH UHRUJDQLVDWLRQ RI WKH JURXS VWUXFWXUH UHDOL]HG LQ (OLD 7UDQVPLVVLRQ %HOJLXP DQG WKH OHQG HUV DJUHHG WR DQ HDUO\ UHSD\PHQW RI WKH ORDQV HQG RI -XQH RWKHU ORDQ ¼ PLOOLRQ DQG WKH ORDQ ZLWK 3XEOL 3DUW IRU ¼ PLOOLRQ $V WKH OHQGHU 3XEOL 3DUW RQO\ RSWHG IRU HDUO\ UHSD\PHQW HQG PDUFK WKH ORDQ ZDV SUH VHQWHG XQGHU WKH VHFWLRQ QRQ FXUUHQW OLDELOLWLHV SHU VW 'HFHPEHU $W WKH HQG RI -XQH (OLD 7UDQVPLVVLRQ %HOJLXP UHVWLWXWHG WKH ORDQV DV FRQWUDFWXDOO\ DJUHHG )RU WKHVH ORDQV LQ WHUHVW UDWH VZDSV ZHUH FRQWUDFWHG IRU ¼ PLOOLRQ ZKLFK KDYH EHHQ XQZLQGHG HQG RI -XQH UHVXOWLQJ LQ D GHUHFRJQL WLRQ DIIHFWLQJ WKH ILQDQFLDO FKDUJHV IRU ¼ PLOOLRQ

2

(XUR 0HGLXP 7HUP QRWH

(OLD *URXS _ KDOI \HDU UHVXOWV

$W \HDU HQG (OLD 7UDQVPLVVLRQ %HOJLXP KDG GUDZQ RQ LWV UHYROYLQJ FUHGLW IDFLOLW\ IRU ¼ PLOOLRQ LQFUHDVHG WKH GUDZLQJ ZLWK ¼ PLOOLRQ LQ DQG SDLG EDFN LQ 0D\ WKH IXOO DPRXQW RI ¼ PLOOLRQ )LQDOO\ WKH \HDUO\ LQVWDOPHQW RI ¼ PLOOLRQ RI WKH DPRUWLVHG WHUP ORDQ KDV EHHQ SDLG LQ -XQH WRJHWKHU ZLWK WKH LQWHUHVWV LQFXUUHG RQ LW

/RDQV DQG ERUURZLQJV DV DW -XQH FRPSULVH WKH IROORZLQJ

LQ ¼ PLOOLRQ

0DWXULW\

$PRXQW

,QWHUHVW UDWH

&XUUHQW SUR SRUWLRQ IL[HG

(XURERQG LVVXHV \HDUV

(XURERQG LVVXHV \HDUV

(XURERQG LVVXHV \HDUV

(XURERQG LVVXHV \HDUV

(XURERQG LVVXHV \HDUV

6HQLRU ERQG \HDUV

(XURERQG LVVXHV \HDUV

(XURERQG LVVXHV \HDUV

$PRUWLVLQJ WHUP ORDQ

$PRUWLVLQJ ERQG ± \HDUV

$PRUWLVLQJ ERQG \HDUV

(XURSHDQ ,QYHVWPHQW %DQN

%RQG DV SDUW RI (XUR 0HGLXP 7HUP 1RWH SURJUDP

%RQG DV SDUW RI 'HEW ,VVXDQFH 3URJUDPPH

%RQG DV SDUW RI 'HEW ,VVXDQFH 3URJUDPPH

%RQG DV SDUW RI 'HEW ,VVXDQFH 3URJUDPPH

%RQG DV SDUW RI 'HEW ,VVXDQFH 3URJUDPPH

5HJLVWHUHG ERQG

8QVHFXUHG EDQN ORDQ

*UHHQ %RQG \HDUV

7RWDO

7KH DERYH ¼ PLOOLRQ LV WR EH LQFUHDVHG ZLWK ¼ PLOOLRQ RI LQWHUHVW DFFUXDOV DQG ILQDQFH OHDVH OLDELOLWLHV WR UHFRQVWLWXWH WKH RYHUDOO GHEW RI ¼ PLOOLRQ

(OLD *URXS _ KDOI \HDU UHVXOWV

)LQDQFLDO LQVWUXPHQWV 7KH WDEOH EHORZ VKRZV D FRPSDULVRQ RI WKH FDUU\LQJ DPRXQW DQG IDLU YDOXH RI ILQDQFLDO LQVWUXPHQWV DV DW -XQH DQG WKH IDLU YDOXH KLHUDUFK\

/HYHO

/HYHO

7UDGH DQG RWKHU UHFHLYDEOHV

&DVK DQG FDVK HTXLYDOHQWV

$VVHWV KHOG WR KHGJH ORQJ WHUP ERUURZLQJV

8QVHFXUHG ILQDQFLDO EDQN ORDQV DQG RWKHU ORDQV

8QVHFXUHG ERQG LVVXHV

7UDGH DQG RWKHU SD\DEOHV

7RWDO

Q U

Q U

Q U

Q U

-XQH

7UDGH DQG RWKHU UHFHLYDEOHV

&DVK DQG FDVK HTXLYDOHQWV

8QVHFXUHG ILQDQFLDO EDQN ORDQV DQG RWKHU ORDQV

8QVHFXUHG ERQG LVVXHV

7UDGH DQG RWKHU SD\DEOHV

Q U

Q U

Q U

Q U

2WKHU ILQDQFLDO DVVHWV

7RWDO

7RWDO

/HYHO

2WKHU ILQDQFLDO OLDELOLWLHV

2WKHU ILQDQFLDO DVVHWV

7RWDO

$PRUWLVHG &RVW

'HFHPEHU

)DLU 9DOXH WKURXJK 3 /

LQ ¼ PLOOLRQ

)DLU YDOXH

)DLU 9DOXH WKURXJK 2&,

&DUU\LQJ DPRXQW

7KH DERYH WDEOHV GR QRW LQFOXGH IDLU YDOXH LQIRUPDWLRQ IRU ILQDQFLDO DVVHWV DQG OLDELOLWLHV QRW PHDVXUHG DW IDLU YDOXH VXFK DV FDVK DQG FDVK HTXLYDOHQWV WUDGH DQG RWKHU UHFHLYDEOHV DQG WUDGH DQG RWKHU SD\DEOHV DV WKHLU FDUU\LQJ DPRXQW LV D UHDVRQDEOH DSSUR[LPDWLRQ RI IDLU YDOXH 7KH IDLU YDOXH RI ILQDQFH OHDVH OLDELOLWLHV DQG LQWHUHVW DFFUXDOV DUH QRW LQFOXGHG DV WKHUH LV QR UHTXLUHPHQW IRU GLVFORVXUH

)DLU YDOXH LV WKH DPRXQW IRU ZKLFK DQ DVVHW FRXOG EH H[FKDQJHG RU D OLDELOLW\ VHWWOHG LQ DQ DUP V OHQJWK WUDQVDFWLRQ ,)56 UHTXLUHV IRU ILQDQFLDO LQVWUXPHQWV WKDW DUH PHDVXUHG LQ WKH VWDWHPHQW RI ILQDQFLDO SRVLWLRQ DW IDLU YDOXH DQG IRU ILQDQFLDO LQVWUXPHQWV PHDVXUHG DW DPRUWLVHG FRVW IRU ZKLFK WKH IDLU YDOXH KDV EHHQ GLVFORVHG WKH GLVFORVXUH RI IDLU YDOXH PHDVXUHPHQWV E\ OHYHO LQ WKH IROORZLQJ IDLU YDOXH PHDVXUHPHQW KLHUDUFK\  /HYHO 7KH IDLU YDOXH RI D ILQDQFLDO LQVWUXPHQW WKDW LV WUDGHG LQ DQ DFWLYH PDUNHW LV PHDVXUHG EDVHG RQ TXRWHG XQDGMXVWHG SULFHV IRU LGHQWLFDO DVVHWV RU OLDELOLWLHV $ PDUNHW LV FRQVLGHUHG DFWLYH LI TXRWHG SULFHV DUH UHDGLO\ DQG UHJXODUO\ DYDLODEOH IURP DQ H[FKDQJH GHDOHU EURNHU LQGXVWU\ JURXS SULFLQJ VHUYLFH RU UHJXODWRU\ DJHQF\ DQG WKRVH SULFHV UHSUHVHQW DFWXDO DQG UHJXODUO\ RFFXUULQJ PDUNHW WUDQVDFWLRQV RQ DQ DUP¶V OHQJWK EDVLV 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 /HYHO ,I RQH RU PRUH RI WKH VLJQLILFDQW LQSXWV XVHG LQ DSSO\LQJ WKH YDOXDWLRQ WHFKQLTXH LV QRW EDVHG RQ RE VHUYDEOH PDUNHW GDWD WKH ILQDQFLDO LQVWUXPHQW LV LQFOXGHG LQ OHYHO 7KH IDLU YDOXH DPRXQW LQFOXGHG XQGHU µ2WKHU ILQDQFLDO DVVHWV¶ KDV EHHQ GHWHUPLQHG E\ UHIHUULQJ WR HLWKHU L UHFHQW WUDQVDFWLRQ SULFHV NQRZQ E\ WKH *URXS IRU VLPLODU ILQDQFLDO DVVHWV RU LL YDOXDWLRQ UHSRUWV LVVXHG E\ WKLUG SDUWLHV 7KH IDLU YDOXH RI WKH RWKHU ILQDQFLDO DVVHWV LV GHULYHG IURP DQ H[WHUQDO YDOXDWLRQ UHSRUW 7KH IDLU YDOXH RI ILQDQFLDO DVVHWV DQG OLDELOLWLHV RWKHU WKDQ WKRVH SUHVHQWHG LQ WKH DERYH WDEOH DSSUR[LPDWHV WR WKHLU FDUU\LQJ DPRXQWV ODUJHO\ GXH WR WKH VKRUW WHUP PDWXULWLHV RI WKHVH LQVWUXPHQWV

(OLD *URXS _ KDOI \HDU UHVXOWV

'HIHUUHG WD[ OLDELOLWLHV 'HIHUUHG WD[ OLDELOLWLHV LQFUHDVHG VOLJKWO\ IURP ¼ PLOOLRQ WR ¼ PLOOLRQ RI ZKLFK ¼ PLOOLRQ KDV EHHQ UHFRJQLVHG LQ SURILW RU ORVV QHJDWLYH ¼ PLOOLRQ LQ 2&, SRVLWLYH

LQ ¼ PLOOLRQ

2SHQLQJ EDODQFH

5HFRJQLVHG LQ SURILW RU ORVV

5HFRJQLVHG LQ 2&,

7RWDO

3URSHUW\ SODQW DQG HTXLSPHQW ,QWDQJLEOH DVVHWV 1RQ FXUUHQW WUDGH DQG RWKHU UHFHLYDEOHV

,QWHUHVW EHDULQJ ORDQV DQG RWKHU QRQ FXU UHQW ILQDQFLDO OLDELOLWLHV

(PSOR\HH EHQHILWV 3URYLVLRQV 'HIHUUHG UHYHQXH 5HJXODWRU\ OLDELOLWLHV /RVVHV FDUULHG IRUZDUG 'HIHUUHG WD[ RQ LQYHVWPHQW JUDQWV 2WKHU LWHPV 7RWDO

,QFRPH WD[ H[SHQVH ([FOXGLQJ WKH VKDUH RI SURILW RI HTXLW\ DFFRXQWHG LQYHVWHHV WKH HIIHFWLYH WD[ UDWH ZDV IRU WKH VL[ PRQWKV WR -XQH FRPSDUHG WR IRU WKH VL[ PRQWKV WR -XQH

6HWWOHPHQW PHFKDQLVP UHJXODWRU\ IUDPHZRUN

,Q %HOJLXP WKH VHWWOHPHQW DULVLQJ IURP WKH WDULII UHJXODWLRQ PHFKDQLVP IRU WKH \HDU HQGHG 'HFHPEHU ZDV DFFRXQWHG IRU LQ WKH SHULRG HQGHG -XQH DQG DIIHFWHG WKH QHW SURILW IRU WKH SHULRG E\ ¼ PLOOLRQ

,Q *HUPDQ\ WKHUH DUH QR FKDQJHV LQ WKH UHJXODWRU\ XQFHUWDLQWLHV GXH WR WKH ILQDO VHWWOHPHQWV DULVLQJ IURP WKH WDULII UHJXODWLRQ PHFKDQLVPV WR EH DSSURYHG E\ WKH UHOHYDQW DXWKRULWLHV

:H UHIHU WR QRWHV DQG DFFRPSDQ\LQJ WKH DQQXDO FRQVROLGDWHG ILQDQFLDO VWDWHPHQWV DV RI DQG IRU WKH \HDU HQGHG 'HFHPEHU IRU PRUH GHWDLOV

5HODWHG SDUWLHV

&RQWUROOLQJ HQWLWLHV

7KH FRUH VKDUHKROGHU RI (OLD *URXS LV VWLOO 3XEOL 7 2WKHU WKDQ WKH \HDUO\ GLYLGHQG SD\PHQW QR WUDQVDFWLRQV RFFXUUHG ZLWK WKH FRUH VKDUHKROGHU LQ WKH VL[ PRQWKV HQGHG -XQH

7UDQVDFWLRQV ZLWK NH\ PDQDJHPHQW SHUVRQQHO

7KH NH\ PDQDJHPHQW LQFOXGHV (OLD V %RDUG RI 'LUHFWRUV DQG (OLD¶V 0DQDJHPHQW &RPPLWWHH %RWK (OLD¶V %RDUG RI 'L UHFWRUV DQG (OLD¶V 0DQDJHPHQW &RPPLWWHH KDYH D VLJQLILFDQW LQIOXHQFH DFURVV WKH HQWLUH (OLD *URXS $W +HUW] 7UDQVPLVVLRQ *HUPDQ\ NH\ PDQDJHPHQW SHUVRQQHO LQFOXGH (XURJULG ,QWHUQDWLRQDO &9%$¶V %RDUG RI 'L UHFWRUV ZKR DUH UHVSRQVLEOH IRU PRQLWRULQJ WKH DFWLYLWLHV RI +HUW] 7UDQVPLVVLRQ *HUPDQ\ .H\ PDQDJHPHQW SHU VRQQHO DOVR LQFOXGHV WKH %RDUG RI 0DQDJHPHQW RI +HUW] 7UDQVPLVVLRQ DQG WKH 6XSHUYLVRU\ %RDUG ZKLFK ZDV HVWD EOLVKHG LQ WKH *HUPDQ VHJPHQW .H\ PDQDJHPHQW SHUVRQQHO GLG QRW UHFHLYH VWRFN RSWLRQV VSHFLDO ORDQV RU RWKHU DGYDQFHV IURP WKH *URXS GXULQJ WKH \HDU

(OLD *URXS _ KDOI \HDU UHVXOWV

7KHUH ZHUH QR VLJQLILFDQW WUDQVDFWLRQV ZLWK HQWLWLHV LQ ZKLFK (OLD¶V 0DQDJHPHQW &RPPLWWHH PHPEHUV WKH PHPEHUV RI (XURJULG ,QWHUQDWLRQDO &9%$¶V %RDUG RI 'LUHFWRUV WKH %RDUG RI 0DQDJHPHQW RI +HUW] 7UDQVPLVVLRQ RU WKH 6X SHUYLVRU\ %RDUG H[HUFLVH D VLJQLILFDQW LQIOXHQFH H J KROGLQJ SRVLWLRQV VXFK DV &(2 &)2 RU PHPEHUV RI WKH 0DQ DJHPHQW &RPPLWWHH LQ WKH ILUVW KDOI RI

7UDQVDFWLRQV ZLWK MRLQW YHQWXUHV DQG DVVRFLDWHG FRPSDQLHV

'HWDLOV RI WUDQVDFWLRQV ZLWK MRLQW YHQWXUHV DQG DVVRFLDWHG FRPSDQLHV DUH VKRZQ EHORZ LQ ¼ PLOOLRQ ± 3HULRG HQGHG -XQH

7UDQVDFWLRQV ZLWK MRLQW YHQWXUHV DQG DVVRFLDWHG FRPSDQLHV

-XQH

-XQH

&XUUHQW WUDGH DQG RWKHU UHFHLYDEOHV

&XUUHQW WUDGH DQG RWKHU SD\DEOHV

6DOHV RI JRRGV 3XUFKDVHV RI JRRGV ,QWHUHVW DQG VLPLODU UHYHQXH LQ ¼ PLOOLRQ 2XWVWDQGLQJ EDODQFHV ZLWK MRLQW YHQWXUHV DQG DVVRFLDWHG FRPSDQLHV 1RQ FXUUHQW WUDGH DQG RWKHU UHFHLYDEOHV

$V D UHVXOW RI WKH FRQYHUVLRQ RI GHEW LQWR HTXLW\ DW 1HPR /LQN VHH FKDSWHU WKH DFFUXHG LQWHUHVWV DQG QRQ FXUUHQW UHFHLYDEOHV ZHUH FRQYHUWHG LQWR HTXLW\ DW 1HPR /LQN

7UDQVDFWLRQV ZLWK RWKHU UHODWHG SDUWLHV

,Q DGGLWLRQ (OLD V 0DQDJHPHQW &RPPLWWHH DOVR DVVHVVHG ZKHWKHU WUDQVDFWLRQV RFFXUUHG ZLWK HQWLWLHV LQ ZKLFK WKH\ RU PHPEHUV RI WKH %RDUG RI 'LUHFWRUV H[HUFLVH D VLJQLILFDQW LQIOXHQFH H J SRVLWLRQV DV &(2 &)2 YLFH SUHVLGHQWV RI WKH 0DQDJHPHQW &RPPLWWHH HWF 7KHUH ZHUH YDULRXV VLJQLILFDQW WUDQVDFWLRQV ZLWK YDULRXV GLVWULEXWLRQ V\VWHP RSHUDWRUV 6LEHOJD )OXYLXV ZKLFK DUH FXVWRPHUV RI (OLD $OO WKHVH WUDQVDFWLRQV WRRN SODFH LQ WKH QRUPDO FRXUVH RI (OLD¶V EXVLQHVV DFWLYLWLHV 6DOHV DQG H[ SHQVHV ZLWK WKHVH HQWLWLHV DPRXQWHG WR ¼ PLOOLRQ DQG ¼ PLOOLRQ UHVSHFWLYHO\ IRU WKH VL[ PRQWKV HQGHG -XQH $V DW -XQH WKHUH ZHUH QR RXWVWDQGLQJ WUDGH UHFHLYDEOHV DQG WUDGH GHEWV WRZDUGV WKRVH HQWLWLHV

6HDVRQDO IOXFWXDWLRQV

3DUW RI WKH *URXS V UHYHQXH PDLQO\ *HUPDQ 6HJPHQW SURILOH IROORZV D VHDVRQDO SDWWHUQ SULPDULO\ GXH WR WKH KLJKHU YROXPHV RI HOHFWULFLW\ FRQVXPHG GXULQJ WKH ZLQWHU WKDW KDYH WR EH WUDQVPLWWHG E\ WKH JULG RSHUDWRU IURP SRZHU JHQHUD WRUV WR GLVWULEXWRUV DQG ODUJH LQGXVWULDO FXVWRPHUV DQG DOVR GXH WR WKH LPSDFW RI UHQHZDEOH HQHUJLHV ZKLFK DUH KLJKO\ VHQVLWLYH WR ZHDWKHU FRQGLWLRQV DQG KHQFH KDYH D FRQVLGHUDEOH HIIHFW RQ UHYHQXH LQIORZV DQG WKH FRXUVH RI EXVLQHVV

(YHQWV DIWHU WKH UHSRUWLQJ GDWH

7KHUH DUH QR LPSRUWDQW HYHQWV WR UHSRUW VLQFH -XQH ZKLFK ZRXOG DIIHFW WKH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO VWDWHPHQWV $V LQFOXGHG LQ WKH DQQXDO FRQVROLGDWHG ILQDQFLDO VWDWHPHQWV WKH *URXS H[SHFWV %UH[LW VWLOO WR KDYH D YHU\ OLPLWHG HIIHFW RQ WKH FRQVROLGDWHG ILQDQFLDO VWDWHPHQWV

(OLD *URXS _ KDOI \HDU UHVXOWV

5HJXODWRU\ IUDPHZRUN 5HJXODWRU\ IUDPHZRUN LQ %HOJLXP 6LQFH WKH EHJLQQLQJ RI D QHZ WDULII PHWKRGRORJ\ FDPH LQWR IRUFH 7KLV PHWKRGRORJ\ LV DJDLQ DSSOLFDEOH IRU D SHULRG RI \HDUV

7DULII VHWWLQJ ±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

7KH WDULII PHFKDQLVP LV EDVHG RQ DPRXQWV UHFRJQLVHG LQ DFFRUGDQFH ZLWK %HOJLDQ DFFRXQWLQJ UHJXODWLRQV %( *$$3 7KH WDULIIV DUH EDVHG RQ EXGJHWHG FRVWV PLQXV D QXPEHU RI VRXUFHV RI QRQ WDULII LQFRPH 7KHVH FRVWV DUH WKHQ GLYLGHG EDVHG RQ DQ HVWLPDWH RI WKH YROXPHV RI HOHFWULFLW\ WDNHQ RII WKH JULG DQG LQ WKH FDVH RI VRPH FRVWV EDVHG RQ HVWLPDWHG YROXPHV RI HOHFWULFLW\ LQMHFWHG LQWR WKH JULG LQ DFFRUGDQFH ZLWK WKH WHUPV RI WKH WDULII PHWKRGRORJ\ GUDZQ XS E\ WKH &5(*

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

)DLU UHPXQHUDWLRQ )DLU UHPXQHUDWLRQ LV WKH UHWXUQ RQ FDSLWDO LQYHVWHG LQ WKH JULG EDVHG RQ WKH &DSLWDO $VVHW 3ULFLQJ 0RGHO ³&$30´ ,W LV EDVHG RQ WKH DYHUDJH DQQXDO YDOXH RI WKH UHJXODWRU\ DVVHW EDVH 5$% ZKLFK LV FDOFXODWHG DQQXDOO\ WDNLQJ LQWR DF FRXQW QHZ LQYHVWPHQWV GLYHVWPHQWV GHSUHFLDWLRQV DQG FKDQJHV LQ ZRUNLQJ FDSLWDO

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

7KH IRUPXOD IRU WKH FDOFXODWLRQ RI IDLU UHPXQHUDWLRQ LV DV IROORZV

$ >6 LI OHVV WKDQ RU HTXDO WR SHU FHQW [ DYHUDJH 5$% [ > Į [ > 2/2 Q ȕ [ ULVN SUHPLXP @@@ SOXV % > 6 LI DERYH SHU FHQW ± SHU FHQW [ DYHUDJH 5$% [ 2/2 Q EDVH SRLQWV @

:KHUHE\ 2/2 Q KDV EHHQ IL[HG DW SHU FHQW DQG LV QR ORQJHU WKH DYHUDJH UDWH RI %HOJLDQ WHQ \HDU OLQHDU ERQGV IRU WKH \HDU LQ TXHVWLRQ VXEMHFW WR PRGLILFDWLRQ DJUHHG EHWZHHQ WKH &5(* DQG WKH ,VVXHU DV VHW RXW DERYH 5$% Q 5$% Q LQYHVWPHQWV Q ± GHSUHFLDWLRQ Q ± GLYHVWPHQWV Q ± GHFRPPLVVLRQLQJ Q FKDQJH LQ ZRUNLQJ FDSLWDO QHHG 6 WKH FRQVROLGDWHG DYHUDJH FDSLWDO DQG UHVHUYHV DYHUDJH 5$% LQ DFFRUGDQFH ZLWK %HOJLDQ *$$3 $OSKD Į WKH LOOLTXLGLW\ SUHPLXP VHW DW SHU FHQW

(OLD *URXS _ KDOI \HDU UHVXOWV

%HWD ȕ FDOFXODWHG RYHU D KLVWRULFDO WKUHH \HDU SHULRG WDNLQJ LQWR DFFRXQW DYDLODEOH LQIRUPDWLRQ RQ WKH ,V VXHU V VKDUH SULFH LQ WKLV SHULRG FRPSDUHG ZLWK WKH %HO LQGH[ RYHU WKH VDPH SHULRG 7KH YDOXH RI WKH EHWD FDQQRW EH ORZHU WKDQ 5LVN SUHPLXP UHPDLQV DW SHU FHQW ,Q UHVSHFW RI $ 7KH UDWH RI UHPXQHUDWLRQ LQ SHU FHQW DV VHW E\ WKH &5(* IRU \HDU ³Q´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

1RQ FRQWUROODEOH FRVWV DQG UHYHQXHV 7KH FDWHJRU\ RI FRVWV DQG UHYHQXHV WKDW DUH RXWVLGH (OLD V GLUHFW FRQWURO DUH QRW VXEMHFW WR LQFHQWLYH PHFKDQLVPV E\ WKH &5(* DQG DUH DQ LQWHJUDO SDUW RI WKH FRVWV DQG UHYHQXHV XVHG WR GHWHUPLQH WKH WDULIIV 7KH WDULIIV DUH VHW EDVHG RQ IRUHFDVW YDOXHV IRU WKHVH FRVWV DQG UHYHQXHV DQG WKH GLIIHUHQFH IURP WKH DFWXDO YDOXHV LV DOORFDWHG H[ SRVW WR WKH WDULII FDOFXODWLRQ IRU WKH VXEVHTXHQW SHULRG

7KH PRVW LPSRUWDQW QRQ FRQWUROODEOH FRVWV FRQVLVW RI WKH IROORZLQJ LWHPV GHSUHFLDWLRQ RI WDQJLEOH IL[HG DVVHWV DQFLOODU\ VHUYLFHV H[FHSW IRU WKH UHVHUYDWLRQ FRVWV RI DQFLOODU\ VHUYLFHV H[FOXGLQJ EODFN VWDUW ZKLFK TXDOLI\ DV LQIOXHQFH DEOH FRVWV FRVWV UHODWHG WR OLQH UHORFDWLRQ LPSRVHG E\ D SXEOLF DXWKRULW\ DQG WD[HV SDUWLDOO\ FRPSHQVDWHG E\ UHYHQXHV IURP QRQ WDULII DFWLYLWLHV IRU H[DPSOH FURVV ERUGHU FRQJHVWLRQ UHYHQXHV ,Q WKLV QHZ WDULII SHULRG FHUWDLQ H[FHSWLRQDO FRVWV VSHFLILF WR RIIVKRUH DVVHWV H J WKH 02* KDYH EHHQ DGGHG WR WKH OLVW RI QRQ FRQWUROODEOH FRVWV 7KLV DOVR LQFOXGHV ILQDQFLDO FKDUJHV UHYHQXHV IRU ZKLFK WKH SULQFLSOH RI ILQDQFLDO HPEHGGHG GHEW KDV EHHQ FRQILUPHG $V D FRQVHTXHQFH DOO DFWXDO DQG UHDVRQDEOH ILQDQFH FRVWV UHODWHG WR GHEW ILQDQFLQJ DUH LQFOXGHG LQ WKH WDULIIV

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

,QIOXHQFHDEOH FRVWV 7KH UHVHUYDWLRQ FRVWV IRU DQFLOODU\ VHUYLFHV H[FHSW IRU EODFN VWDUW DQG FRVWV RI HQHUJ\ WR FRPSHQVDWH IRU JULG ORVVHV DUH TXDOLILHG DV LQIOXHQFHDEOH FRVWV PHDQLQJ WKDW HIILFLHQF\ JDLQV FUHDWH D SRVLWLYH LQFHQWLYH LQVRIDU DV WKH\ DUH QRW FDXVHG E\ D FHUWDLQ OLVW RI H[WHUQDO IDFWRUV SHU FHQW RI WKH GLIIHUHQFH LQ H[SHQVHV EHWZHHQ < DQG < FRQVWLWXWHV D SURILW SUH WD[ IRU WKH ,VVXHU ZLWK D FDS RI ¼ PLOOLRQ )RU HDFK RI WKH WZR FDWHJRULHV RI LQIOXHQFHDEOH FRVWV SRZHU UHVHUYHV DQG JULG ORVVHV WKH LQFHQWLYH FDQQRW EH OHVV WKDQ ¼

2WKHU LQFHQWLYHV

7KH WDULII SUHGHILQHG E\ WKH UHJXODWRU LQFOXGHV EHVLGHV WKH IDLU UHPXQHUDWLRQ DOO WKH LQFHQWLYHV OLVWHG EHORZ ,Q FDVH (OLD ZRXOG QRW SHUIRUP RQ WKHVH LQFHQWLYHV DV VHW E\ WKH UHJXODWRU WKH DPRXQW RI WKHVH LQFHQWLYHV DWWULEXWDEOH WR (OLD ZLOO EH GHFUHDVHG 7KH LPSDFW LV UHIOHFWHG LQ WKH GHIHUUHG UHYHQXHV ZKLFK ZLOO JHQHUDWH IXWXUH WDULII GHFUHDVHV ± VHH GHVFULSWLRQ VHWWOHPHQW PHFKDQLVP EHORZ DOO DPRXQWV DUH SUH WD[

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¶V SURILW IURP (85 WR (85 PLOOLRQ IRU FURVV ERU GHU FDSDFLW\ IURP (85 WR (85 PLOOLRQ IRU WLPHO\ FRPPLVVLRQLQJ 7KH SURILW GLYLGHQGV DQG FDSLWDO JDLQV UHVXOWLQJ IURP ILQDQFLDO SDUWLFLSDWLRQV LQ RWKHU FRPSDQLHV ZKLFK WKH &5(* KDV DFFHSWHG DV EHLQJ SDUW RI WKH

(OLD *URXS _ KDOI \HDU UHVXOWV

5$% LV DOORFDWHG DV IROORZV SHU FHQW LV DOORFDWHG WR IXWXUH WDULII UHGXFWLRQV DQG SHU FHQW LV DOORFDWHG WR WKH (OLD¶V SURILW 1HWZRUN DYDLODELOLW\ 7KLV LQFHQWLYH LV EURDGHQHG DQG LV GHILQHG DV IROORZV L LI WKH DYHUDJH LQWHUUXSWLRQ WLPH ³$,7´ UHDFKHV D WDUJHW SUHGHILQHG E\ WKH &5(* WKH ,VVXHU¶V QHW SURILW SUH WD[ FRXOG EH LPSDFWHG SRVLWLYHO\ ZLWK D PD[LPXP RI (85 PLOOLRQ LL LQ FDVH WKDW WKH DYDLODELOLW\ RI WKH 02* LV LQ OLQH ZLWK WKH OHYHO VHW E\ WKH &5(* WKH LQFHQWLYH FDQ FRQWULEXWH WR WKH ,VVXHU¶V SURILW IURP (85 WR (85 PLOOLRQ DQG LLL WKH ,VVXHU FRXOG EHQHILW IURP (85 WR (85 PLOOLRQ LQ FDVH WKDW WKH SUHGHILQHG SRUWIROLR RI PDLQWDLQ DQG UHGHSOR\ LQYHVWPHQWV LV UHDOLVHG LQ WLPH DQG RQ EXGJHW ,QQRYDWLRQ DQG JUDQWV 7KH FRQWHQW DQG WKH UHPXQHUDWLRQ RI WKLV LQFHQWLYH KDV FKDQJHG DQG FRYHUV L WKH UHDOLVDWLRQ RI LQQRYDWLYH SURMHFWV ZKLFK FRXOG FRQWULEXWH WR WKH ,VVXHU¶V UHPXQHUDWLRQ IRU (85 WR (85 PLOOLRQ SUH WD[ DQG LL WKH VXEVLGLHV JUDQWHG RQ LQQRYDWLYH SURMHFWV ZKLFK FRXOG LPSDFW WKH ,VVXHU¶V SURILW ZLWK D PD[LPXP RI (85 WR (85 PLOOLRQ 4XDOLW\ RI FXVWRPHU UHODWHG VHUYLFHV 7KLV LQFHQWLYH LV EURDGHQHG DQG LV UHODWHG WR WKUHH LQFHQWLYHV L WKH OHYHO RI FOLHQW VDWLVIDFWLRQ UHODWHG WR WKH UHDOLVDWLRQ RI QHZ JULG FRQQHFWLRQV ZKLFK FDQ JHQHUDWH D SURILW IRU WKH ,VVXHU RI (85 WR (85 PLOOLRQ LL WKH OHYHO RI FOLHQW VDWLVIDFWLRQ IRU WKH IXOO FOLHQW EDVH ZKLFK ZRXOG FRQWULEXWH ZLWK (85 WR (85 PLOOLRQ WR WKH ,VVXHU¶V SURILW DQG LLL WKH GDWD TXDOLW\ WKDW WKH ,VVXHU SXEOLVKHV RQ D UHJXODU EDVLV ZKLFK FDQ JHQHUDWH D UHPXQHUDWLRQ IRU WKH ,VVXHU RI (85 WR (85 PLOOLRQ (QKDQFHPHQW RI EDODQFH V\VWHP 7KLV LQFHQWLYH LV VLPLODU WR WKH RQH LQ WKH SDVW UHJXODWRU\ IUDPHZRUN QDPHG ³GLVFUHWLRQDU\ LQFHQWLYH´ WKURXJK ZKLFK WKH ,VVXHU JHWV D UHZDUG LI FHUWDLQ SURMHFWV UHODWHG WR V\VWHP EDODQFLQJ DV GHILQHG E\ WKH &5(* DUH UHDOLVHG 7KLV LQFHQWLYH FDQ JHQHUDWH D UHPXQHUDWLRQ EHWZHHQ (85 DQG (85 PLOOLRQ SUH WD[

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

5HJXODWRU\ GHIHUUDO DFFRXQW GHYLDWLRQV IURP EXGJHWHG YDOXHV

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¶V ILQDQFLDOV

&RVW DQG UHYHQXH DOORFDWLRQ EHWZHHQ UHJXODWHG DQG QRQ UHJXODWHG DFWLYLWLHV

7KH WDULII PHWKRGRORJ\ IRU IHDWXUHV D PHFKDQLVP HQDEOLQJ (OLD WR GHYHORS DFWLYLWLHV RXWVLGH WKH %HOJLDQ UHJXODWHG SHULPHWHU DQG ZKRVH FRVWV DUH QRW FRYHUHG E\ JULG WDULIIV LQ %HOJLXP 7KLV PHWKRGRORJ\ HVWDEOLVKHV D PHFK DQLVP WR HQVXUH WKDW WKH LPSDFW RQ %HOJLDQ JULG XVHUV RI (OLD V ILQDQFLDO SDUWLFLSDWLRQ LQ RWKHU FRPSDQLHV ZKLFK WKH &5(* GRHV QRW FRQVLGHU SDUW RI WKH 5$% VXFK DV VWDNHV LQ UHJXODWHG RU QRQ UHJXODWHG DFWLYLWLHV RXWVLGH %HOJLXP LV QHXWUDO

(OLD *URXS _ KDOI \HDU UHVXOWV

3XEOLF VHUYLFH REOLJDWLRQV

,Q LWV UROH DV 762 (OLD LV VXEMHFW WR YDULRXV SXEOLF VHUYLFH REOLJDWLRQV LPSRVHG E\ *RYHUQPHQW DQG RU UHJXODWLRQ PHFK DQLVPV 3XEOLF DXWKRULWLHV UHJXODWLRQ PHFKDQLVPV LGHQWLI\ SXEOLF VHUYLFH REOLJDWLRQV LQ YDULRXV ILHOGV VXFK DV SURPRWLRQ RI UHQHZDEOH HQHUJ\ JUHHQ FHUWLILFDWHV VWUDWHJLF UHVHUYHV VRFLDO VXSSRUW IHHV IRU WKH XVH RI WKH SXEOLF GRPDLQ RIIVKRUH OLDELOLW\ WR EH H[HFXWHG E\ 762V &RVWV LQFXUUHG E\ JULG RSHUDWRUV LQ UHVSHFW RI WKRVH REOLJDWLRQV DUH IXOO\ FRYHUHG E\ WDULII µOHYLHV¶ DV DSSURYHG E\ WKH UHJXODWRU 7KH DPRXQWV RXWVWDQGLQJ DUH UHSRUWHG DV OHYLHV VHH QRWHV IRU RWKHU UHFHLYDEOHV DQG IRU RWKHU SD\DEOHV

5HJXODWRU\ IUDPHZRUN LQ *HUPDQ\ ,Q WKHUH ZHUH QR VLJQLILFDQW FKDQJHV WR WKH UHJXODWRU\ IUDPHZRUN LQ *HUPDQ\ DSSOLFDEOH XQWLO 'HFHPEHU DV GHVFULEHG LQ QRWH WR WKH DQQXDO FRQVROLGDWHG ILQDQFLDO VWDWHPHQWV DV RI DQG IRU WKH \HDU HQGHG 'HFHPEHU

5HJXODWRU\ IUDPHZRUN IRU WKH 1HPR /LQN LQWHUFRQQHFWRU ,Q WKHUH ZHUH QR VLJQLILFDQW FKDQJHV WR WKH UHJXODWRU\ IUDPHZRUN IRU WKH 1HPR /LQN LQWHUFRQQHFWRU DSSOLFDEOH XQWLO 'HFHPEHU DV GHVFULEHG LQ QRWH WR WKH DQQXDO FRQVROLGDWHG ILQDQFLDO VWDWHPHQWV DV RI DQG IRU WKH \HDU HQGHG 'HFHPEHU

(OLD *URXS _ KDOI \HDU UHVXOWV

7KH UHSRUW RI WKH MRLQW VWDWXWRU\ DXGLWRUV DQG WKHLU UHYLHZ RI WKH FRQGHQVHG FRQVROLGDWHG LQWHULP ILQDQFLDO LQIRU PDWLRQ

(OLD *URXS _ KDOI \HDU UHVXOWV

*ORVVDU\

$GMXVWHG LWHPV $GMXVWHG LWHPV DUH WKRVH LWHPV WKDW DUH FRQVLGHUHG E\ PDQDJHPHQW QRW WR UHODWH WR LWHPV LQ WKH RUGLQDU\ FRXUVH RI DFWLYLWLHV RI WKH *URXS 7KH\ DUH SUHVHQWHG VHSDUDWHO\ DV WKH\ DUH LPSRUWDQW IRU WKH XQGHUVWDQGLQJ RI XVHUV RI WKH FRQVROLGDWHG ILQDQFLDO VWDWHPHQWV RI WKH SHUIRUPDQFH RI WKH *URXS DQG WKLV FRPSDUHG WR WKH UHWXUQV GHILQHG LQ WKH UHJXODWRU\ IUDPHZRUNV DSSOLFDEOH WR WKH *URXS DQG LWV VXEVLGLDULHV

$GMXVWHG LWHPV UHODWH WR ² ,QFRPH DQG H[SHQVHV UHVXOWLQJ IURP D VLQJOH PDWHULDO WUDQVDFWLRQ QRW OLQNHG WR FXUUHQW EXVLQHVV DFWLYLWLHV H J FKDQJH LQ FRQWURO LQ D VXEVLGLDU\ ² FKDQJHV WR WKH PHDVXUHPHQW RI FRQWLQJHQW FRQVLGHUDWLRQV LQ WKH FRQWH[W RI EXVLQHVV FRPELQDWLRQV ² 5HVWUXFWXULQJ FRVWV OLQNHG WR WKH FRUSRUDWH UHRUJDQLVDWLRQ RI WKH *URXS L H UHRUJDQLVDWLRQ SURMHFW WR LVRODWH DQG ULQJ IHQFH WKH UHJXODWHG DFWLYLWLHV RI (OLD LQ %HOJLXP IURP WKH QRQ UHJXODWHG DFWLYLWLHV DQG UHJXODWHG DFWLYLWLHV RXWVLGH %HOJLXP

3ULRU WR WKH DGMXVWHG LWHPV LQFOXGHG WKH RIIVKRUH FRPPLVVLRQLQJ HIIHFW DQG HQHUJ\ ERQXV DW WKH OHYHO RI +HUW] 7KLV LV QR ORQJHU SUHVHQWHG VHSDUDWHO\ DV DQ $GMXVWHG LWHP LQ EXW GLUHFWO\ LQFOXGHG LQ WKH DGMXVWHG (%,7

$GMXVWHG (%,7 $GMXVWHG (%,7 LV GHILQHG DV (%,7 H[FOXGLQJ WKH DGMXVWHG LWHPV

(%,7 (DUQLQJV %HIRUH ,QWHUHVW DQG 7D[HV DGMXVWHG UHVXOW IURP RSHUDWLQJ DFWLYLWLHV ZKLFK LV XVHG WR FRPSDUH WKH RSHUDWLRQDO SHUIRUPDQFH RI WKH *URXS RYHU WKH \HDUV 7KH DGMXVWHG (%,7 LV FDOFXODWHG DV WRWDO UHYHQXH OHVV FRVWV RI UDZ PDWHULDOV FRQVXPDEOHV DQG JRRGV IRU UHVDOH VHUYLFHV DQG RWKHU JRRGV SHUVRQQHO H[SHQVHV DQG SHQVLRQV GH SUHFLDWLRQV DPRUWLVDWLRQV DQG LPSDLUPHQWV FKDQJHV LQ SURYLVLRQV DQG RWKHU RSHUDWLQJ H[SHQVH DQG SOXV WKH VKDUH RI HTXLW\ DFFRXQWHG LQYHVWHHV ± QHW DQG SOXV RU PLQXV DGMXVWHG LWHPV

$GMXVWHG QHW SURILW $GMXVWHG QHW SURILW LV GHILQHG DV QHW SURILW H[FOXGLQJ WKH DGMXVWHG LWHPV 7KH DGMXVWHG QHW SURILW LV XVHG WR FRPSDUH WKH SHUIRUPDQFH RI WKH *URXS RYHU WKH \HDUV

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

(%,7 (%,7 (DUQLQJV %HIRUH ,QWHUHVW DQG 7D[HV UHVXOW IURP RSHUDWLQJ DFWLYLWLHV ZKLFK LV XVHG IRU WKH RSHUDWLRQDO SHUIRU PDQFH RI WKH *URXS 7KH (%,7 LV FDOFXODWHG DV WRWDO UHYHQXH OHVV FRVWV RI UDZ PDWHULDOV FRQVXPDEOHV DQG JRRGV IRU UHVDOH VHUYLFHV DQG RWKHU JRRGV SHUVRQQHO H[SHQVHV DQG SHQVLRQV GHSUHFLDWLRQV DPRUWLVDWLRQV DQG LPSDLUPHQWV FKDQJHV LQ SURYLVLRQ DQG RWKHU RSHUDWLQJ H[SHQVH DQG SOXV WKH VKDUH RI HTXLW\ DFFRXQWHG LQYHVWHHV

(%,7'$ (%,7'$ (DUQLQJV %HIRUH ,QWHUHVW 7D[HV 'HSUHFLDWLRQ DQG $PRUWLVDWLRQV UHVXOWV IURP RSHUDWLQJ DFWLYLWLHV SOXV GH SUHFLDWLRQV DPRUWLVDWLRQ DQG LPSDLUPHQW SOXV FKDQJHV LQ SURYLVLRQV SOXV VKDUH RI SURILW RI HTXLW\ DFFRXQWHG LQYHVWHHV (%,7'$ LV XVHG DV D PHDVXUH IRU WKH RSHUDWLRQDO SHUIRUPDQFH RI WKH *URXS WKHUHE\ H[WUDFWLQJ WKH HIIHFW RI GHSUHFLD WLRQV DPRUWLVDWLRQ DQG FKDQJHV LQ SURYLVLRQV RI WKH *URXS (%,7'$ H[FOXGHV WKH FRVW RI FDSLWDO LQYHVWPHQWV OLNH SURS HUW\ SODQW DQG HTXLSPHQW

(TXLW\ DWWULEXWDEOH WR WKH RZQHUV RI WKH FRPSDQ\ (TXLW\ DWWULEXWDEOH WR RUGLQDU\ VKDUHKROGHUV DQG K\EULG VHFXULW\ KROGHUV EXW H[FOXGLQJ QRQ FRQWUROOLQJ LQWHUHVWV

)LQDQFLDO /HYHUDJH )LQDQFLDO /HYHUDJH ' ( *URVV ILQDQFLDO GHEW GLYLGHG E\ VKDUHKROGHUV¶ HTXLW\ ZKHUH ERWK PHWULFV LQFOXGH QRQ FRQ WUROOLQJ LQWHUHVWV DQG K\EULG LQVWUXPHQWV 7KH )LQDQFLDO /HYHUDJH SURYLGHV DQ LQGLFDWLRQ RI WKH H[WHQW WR ZKLFK WKH *URXS XVHV ILQDQFLDO GHEW WR ILQDQFH LWV RSHUDWLRQV UHODWLYH WR HTXLW\ ILQDQFLQJ ,W LV KHQFH FRQVLGHUHG E\ LQYHVWRUV DV DQ LQGLFDWRU RI VROYHQF\

)UHH FDVK IORZ )UHH FDVK IORZ &DVK IORZV IURP RSHUDWLQJ DFWLYLWLHV PLQXV FDVK IORZV IURP LQYHVWPHQW DFWLYLWLHV )UHH FDVK IORZ SURYLGHV DQ LQGLFDWLRQ RI WKH FDVK IORZV JHQHUDWHG E\ WKH *URXS

(OLD *URXS _ KDOI \HDU UHVXOWV

1HW ILQDQFH FRVWV 5HSUHVHQWV WKH QHW ILQDQFLDO UHVXOW ILQDQFH FRVWV SOXV ILQDQFH LQFRPH RI WKH FRPSDQ\

1HW ILQDQFLDO GHEW 1HW )LQDQFLDO 'HEW 1RQ FXUUHQW DQG FXUUHQW LQWHUHVW EHDULQJ ORDQV DQG ERUURZLQJV LQFO OHDVH OLDELOLW\ XQGHU ,)56 PLQXV FDVK DQG FDVK HTXLYDOHQWV 1HW ILQDQFLDO GHEW LV DQ LQGLFDWRU RI WKH DPRXQW RI LQWHUHVW EHDULQJ GHEW RI WKH *URXS WKDW ZRXOG UHPDLQ LI UHDGLO\ DYDLODEOH FDVK RU FDVK LQVWUXPHQWV ZHUH XVHG WR UHSD\ H[LVWLQJ GHEW

5HJXODWRU\ $VVHW %DVH 5$% 5HJXODWHG DVVHW EDVH 5$% LV D UHJXODWRU\ FRQFHSW DQG DQ LPSRUWDQW GULYHU WR GHWHUPLQH WKH UHWXUQ RQ WKH LQYHVWHG FDSLWDO LQ WKH 762 WKURXJK UHJXODWRU\ VFKHPHV 7KH 5$% LV GHWHUPLQHG DV IROORZV 5$%L LQLWLDO 5$% GHWHUPLQHG E\ UHJXODWRU DW D FHUWDLQ SRLQW LQ WLPH DQG HYROYHV ZLWK QHZ LQYHVWPHQWV GHSUHFLDWLRQV GLYHVWPHQWV DQG FKDQJHV LQ ZRUNLQJ FDSLWDO RQ D \HDUO\ EDVLV XVLQJ WKH ORFDO JDDS DFFRXQWLQJ SULQFLSOHV DSSOLFDEOH LQ WKH UHJXODWRU\ VFKHPHV ,Q %HOJLXP ZKHQ VHWWLQJ WKH LQLWLDO 5$% D FHUWDLQ DPRXQW RI UHYDOXDWLRQ YDOXH L H JRRGZLOO ZDV WDNHQ LQWR DFFRXQW ZKLFK HYROYHV IURP \HDU WR \HDU EDVHG RQ GLYHVWPHQWV DQG RU GHSUHFLDWLRQV

5HWXUQ RQ (TXLW\ DGM 5HWXUQ RQ (TXLW\ 5R( DGM 1HW SURILW DWWULEXWDEOH WR RUGLQDU\ VKDUHKROGHUV GLYLGHG E\ HTXLW\ DWWULEXWDEOH WR RUGLQDU\ VKDUHKROGHUV 7KH UHWXUQ RQ HTXLW\ LV DGMXVWHG WR H[FOXGH WKH DFFRXQWLQJ LPSDFW RI K\EULG VHFXULWLHV LQ ,)56 L H H[FOXGH WKH K\EULG VHFXULW\ IURP HTXLW\ DQG FRQVLGHU WKH LQWHUHVW FRVWV DV SDUW RI FRPSUHKHQVLYH LQFRPH 7KH 5R( DGM SURYLGHV DQ LQGLFDWLRQ RI WKH DELOLW\ RI WKH *URXS WR JHQHUDWH SURILWV UHODWLYH WR LWV LQYHVWHG HTXLW\

1HW GHEW (%,7'$ 1HW GHEW (%,7'$ 1HW ILQDQFLDO GHEW GLYLGHG E\ (%,7'$ VHH GHILQLWLRQ VWDWHG DERYH 7KH QHW GHEW (%,7'$ UDWLR SURYLGHV DQ LQGLFDWLRQ RI WKH QXPEHU RI \HDUV LW ZRXOG WDNH IRU WKH *URXS WR SD\ EDFN LWV LQWHUHVW EHDULQJ GHEW QHW RI FDVK EDVHG RQ LWV RSHUDWLRQDO SHUIRUPDQFH

(%,7'$ *URVV LQWHUHVW (%,7'$ *URVV LQWHUHVW (%,7'$ VHH GHILQLWLRQ DERYH GLYLGHG E\ WKH SUH WD[ LQWHUHVW FKDUJHV 7KH (%,7'$ WR LQWHUHVW FRYHUDJH UDWLR H[SUHVVHV WR ZKDW H[WHQW WKH RSHUDWLRQDO SHUIRUPDQFH HQDEOHV WR SD\ RII DQQXDO LQWHUHVW H[ SHQVHV