+&;+&;
'XDO&RXQWHU2SHUDWLRQ
8VLQJWKHGXDOFRXQWHUDOORZVWKHFRXQWIURPLQSXWVWREHDGGHGRUVXEWUDFWHGDQGWKHUHVXOWGLVSOD\HG,WLVSRVVLEOHWRVSHFLI\DVHW
YDOXHIRUZKLFKRXWSXWWXUQV21ZKHQWKHVHWYDOXHPDWFKHVWKHDGGHGRUVXEWUDFWHGUHVXOW
287DQG287WXUQ21DQG2))VLPXOWDQHRXVO\
1RWH &RXQWLQJLVQRWSRVVLEOHIRU&3GXULQJUHVHWLQSXW&3ZLOOQRWEHDIIHFWHG7KHGXDOFRXQWYDOXHZLOOEHFDOFXODWHG
EDVHGRQD&3SUHVHQWYDOXHRI
&RXQWLQJLVQRWSRVVLEOHIRU&3GXULQJUHVHWLQSXW&3ZLOOQRWEHDIIHFWHG7KHGXDOFRXQWYDOXHZLOOEHFDOFXODWHG
EDVHGRQD&3SUHVHQWYDOXHRI
7KHFRXQWLQJUDQJHIRUWKHGXDOFRXQWYDOXHLV−WR−WRIRUGLJLWPRGHOV7KHFRXQWLQJUDQJHVIRU
WKH&3SUHVHQWYDOXHDQG&3SUHVHQWYDOXHDUHWRWRIRUGLJLWPRGHOV,IDSUHVHQWYDOXHH[FHHGV
IRUGLJLWPRGHOV))))))))))IRUGLJLWPRGHOVZLOOEHGLVSOD\HGWRLQGLFDWHDQRYHUIORZDQGDOOFRXQWLQJZLOOVWRS
■
5HVHW)XQFWLRQ/LVW
7KHRSHUDWLRQDIWHUFRXQW
FRPSOHWLRQIRUWKHGXDO
FRXQWHUYDOXHLVGHWHUPLQHG
E\WKHRXWSXWPRGH
7KH&3SUHVHQWYDOXHLVUH
VHWZKHQUHVHWLQSXWLV
WXUQHG21DQGWKH&3
SUHVHQWYDOXHLVUHVHWZKHQ
UHVHWLQSXWLVWXUQHG21
,IWKHUHVHWNH\LVSUHVVHG
ZKLOHWKHGXDOFRXQWYDOXH
&3SUHVHQWYDOXHRU&3
SUHVHQWYDOXHLVGLVSOD\HGDOO
RIWKHSUHVHQWYDOXHVDUHUH
VHWDQGRXWSXWVWXUQ2))$W
WKLVWLPHFRXQWLQJLVQRWSRV
VLEOHIRU&3RU&3LQSXWV
)XQFWLRQ VWDJH
VWDJHFRXQWHU
7RWDODQGSUHVHWFRXQWHU %DWFKFRXQWHU 'XDOFRXQWHU
6FUHHQ
GLVSOD\HGLQ
UXQPRGH
3UHVHQWYDOXH
VHWYDOXH
3UHVHQWYDOXH
VHWYDOXH
7RW DO F RX QW
YDOXH
3UHVHQWYDOXH
VHWYDOXH
%DWFKFRXQW
YDOXHEDWFK
FRXQWVHWYDOXH
'XDOFRXQW
YDOXHGXDO
FRXQWVHWYDOXH
&3SUHVHQW
YDOXH&3
SUHVHQWYDOXH
5HVHWUHVHW 3UHVHQWYDOXH
DQGRXWSXWUH
VHW
3UHVHQWYDOXHDQGRXWSXWUHVHW 3UHVHQWYDOXHDQGRXWSXWUHVHW 2QO\WKH&3SUHVHQWYDOXHLVUH
VHW
7RW DO UH VH W
UHVHW
1RHIIHFW 2QO\WKHWRWDOFRXQWYDOXHLVUH
VHW
%DWFKFRXQWYDOXHDQGEDWFKRXW
SXWUHVHW
2QO\WKH&3SUHVHQWYDOXHLVUH
VHW
5HVHWNH\ 3UHVHQWYDOXH
DQGRXWSXWUH
VHW
3UHVHQWYDOXH
DQGRXWSXWUH
VHW
3UHVHQWYDOXH
WRWDOFRXQWYDO
XHDQGRXWSXW
UHVHW
3UHVHQWYDOXH
DQGRXWSXWUH
VHW
3UHVHQWYDOXH
EDWFKFRXQW
YDOXHRXWSXW
DQGEDWFKRXW
SXWUHVHW
&3SUHVHQWYDOXH&3SUHVHQW
YDOXHGXDOFRXQWYDOXHDQGRXW
SXWUHVHW
0
0
0
0
0
0
'XDO&RXQW&DOFXODWLQJ0RGH $''
'XDOFRXQWYDOXH &339&339
'XDO&RXQW&DOFXODWLQJ0RGH 68%
'XDOFRXQWYDOXH &339−&339
5HVHW
&3UHVHW
5HVHW
&3UHVHW
'XDOFRXQWVHWYDOXH
'XDOFRXQWYDOXH
&3SUHVHQWYDOXH
&3SUHVHQWYDOXH
287
1RWH7KHDERYHLVIRUZKHQWKHRXWSXWPRGHLV1
1RWH7KHDERYHLVIRUZKHQWKHRXWSXWPRGHLV.
5HVHW
&3UHVHW
5HVHW
&3UHVHW
'XDOFRXQWYDOXH
'XDOFRXQWVHWYDOXH
&3SUHVHQWYDOXH
&3SUHVHQWYDOXH
287