Академический Документы
Профессиональный Документы
Культура Документы
October 2010
Disclaimeredit Click to
This document is not an offer of securities for sale in the United States. Any securities discussed herein have not been and will not be registered under the US Securities Act of 1933, as amended (the "US Securities Act") and may not be offered or sold in the United States absent registration or an exemption from registration under the US Securities Act. No public offering of any securities discussed herein is being made in the United States and the information contained herein does not constitute an offering of securities for sale in the United States, Canada, Australia or Japan. This document is not for distribution directly or indirectly in or into the United States, Canada, Australia or Japan or to US persons. This document is only addressed to and directed at persons in member states of the European Economic Area who are "qualified investors" within the meaning of Article 2(1)(e) of the Prospectus Directive ("Qualified Investors"). In addition, in the United Kingdom, this document is being distributed only to, and is directed only at, Qualified Investors (i) who are investment professionals falling within Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotions) Order 2005 (the "Order") or (ii) who are high net worth entities falling within Article 49(2) of the Order or (iii) to whom it may otherwise lawfully be communicated (all such persons together being referred to as "relevant persons"). This document must not be acted on or relied on (i) in the United Kingdom, by persons who are not relevant persons and (ii) in any member state of the European Economic Area other than the United Kingdom, by persons who are not Qualified Investors. By attending this presentation/accepting this document, you will be taken to have represented, warranted and undertaken that you are a relevant person (as defined above).
Page 1
Page 2
Overview Click to
PROFILE
Cement Production Plants: Obajana, Gboko, Ibese Cement Terminals: Lagos, Rivers
Nigeria: Kogi, Benue, Ogun, Lagos, Port Harcourt Customer Service Entrepreneurship Excellence Leadership
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 3
Leading Nigerian Cement Production Company with over 50% market share
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 4
title style
Current Capacity
25
3 3
5m 3m
20
6
15
26
4
10
5m 1m 6m 20m 3m 3m 26m
10
0 DCP
Gboko BCC
Ibese
Lagos Terminal
Total DCP
DCP has a substantial portfolio of greenfield and expansion projects expected to come on-stream within the next year and become accretive to the revenue stream Gboko plant has an installed production capacity of 2.8 million Mtpa of cement expected to increase to 4 million Mtpa by 2011 due to standard performance improvement projects. Ibese is approximately 80% completed and Obajana expansion is approximately 51% completed. Both have been designed to run primarily on Natural Gas supplies with dual firing kiln (Natural Gas and LPFO) Ongoing upgrade of all production facilities to also run on coal energy
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 5
Notes
Depot Presence
Notes
Two Regional Directors (RD) cover North and South and one manager covering corporate accounts Regional Sales Managers covering the six geo-political zones State and city area sales managers
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 6
title style
Only cement company in Nigeria with the largest transportation fleet which ensures effective market coverage A significant competitive advantage as products are more accessible to customers in every State.
Notes
Fleet is larger than available commercial fleet in Nigeria which ensures effective dispatch of Dangote Cement bags Bags are loaded onto trucks using automatic bag placers Dedicated fleet ensures the Dangote Cement products are competitively priced in the market
With a transportation fleet of about 2,000 trucks, Dangote Cement has access to every state in Nigeria a key competitive advantage over industry peers
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 7
Sales are done wholesale, either ex-plant or ex-depot; pricing is a function of demand and supply dynamics DCP has a relationship with all major cement distributors in Nigeria All sales are on a cash basis with credit granted to selected loyal distributors for a maximum of 10 days
Ensures all strategic markets have access to products Transportation of cement from plants to depots
Logistics
DCP has about 2000 trucks allocated to various plants, a key competitive advantage over industry peers Trucks are run by experienced fleet managers
Cement bags are transferred from the silos to the depots for pick up 39 Depots in Nigeria widely distributed regionally and
Depots
represented in 34 states and the FCT Lagos/SW: 16 Depots; Abuja/NC:3 Depots; NW/NE: 11 Depots; SE/SS: 9 Depots 10 Depots expected to come on stream within the next six months
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 8
Page 9
Obajana Plant
Gboko Plant
Ibese Plant
Lagos Terminal
Total Cement Plant capacity 20Million Mt/annum Total Cement Terminal capacity 6Million Mt/annum
Notes
The Company plans to list in Nigeria by end of October, 2010 Dangote has other Sub-Saharan cement interests expected to come on-stream in the near future
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 10
GBOKO 4M MTPA
Second largest plant in Nigeria located in Benue States. Installed capacity has increased from 900,000 MT to 2.8 million MT per annum Production capacity of plant is forecast to increase to 4 million MT from the current level before the end of 2011 Proven limestone reserve of 40 years proven with 50 years unproven
IBESE 6M MTPA
A green field plant being constructed at Ibese, Ogun State The plant consists of two 3 million MT annual capacity production lines making for a combined 6 Million MT per annum capacity plant, with Lines 1 and 2 scheduled for completion before the end of 2011 Dual firing plant (Natural Gas and LPFO) Proven limestone reserve of 50 years with 30 years unproven
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 11
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 12
title style
Other
Managing Director Head of National Sales/Marketing Mr. Ajoy Sinha Head of Logistics Mr. Knut Ulvmoen Mr. Daljeet Ghai
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 14
Sub-Saharan Africa remains the only deficit region in the world Due to the high prices, the SubSaharan Africa cement market is a very attractive market for investors Significant unsatisfied demand in Africa is expected to sustain cement consumption
$70-95/t
$80-100/t
MENA Demand: 262 Mt Capacity: 335 Mt Surplus: 73 Mt
$55-120/t
$55-100/t
$35-65/t
$55-80/t $100-380/t
Latin America Demand: 134 Mt Capacity: 140 Mt Surplus: 6 Mt
$70-100/t
$55-100/t
Surplus: 30 Mt
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 15
style
FV/EBITDA 2012E
5.8x 6.1x 5.7x 8.0x
FV/EBITDA 2011E
6.4x 6.8x 6.3x 9.1x
P/E 2011E
11.3x 9.7x 8.3x
International
Emerging markets cement companies in general command a premium to global cement companies
Holcim
Global
Average 8.0x Anhui Siam Cement Indocement Semen Gresik CNBM BBMG Ambuja Cimpor ACC Sinoma Ultratech PPC Yamama Saudi Cement
Average 7.1x
9.0x 9.4x 10.3x
Average 6.4x
7.9x 8.5x 9.0x
Average 11.8%
18.5% 12.4% 18.1%
Average 22.3%
26.5% 16.8% 44.1%
10.2x 10.7x 8.4x 9.2x 8.0x 8.2x 10.3x 6.6x 8.0x 7.6x 8.8x Average 9.3x
8.6x 9.3x 6.1x 8.8x 7.5x 8.1x 8.4x 5.9x 7.2x 7.3x 8.7x Average 8.2x 7.7x 6.4x Average 7.1x
7.5x 8.5x 4.7x 8.5x 7.1x 7.6x 6.8x 4.6x 5.8x 7.7x 9.2x Average 7.4x 6.7x 4.0x Average 5.4x
13.5x 12.2x 10.1x 15.4x 11.9x 13.6x 16.5x 10.0x 13.1x 10.1x 9.5x Average 12.8x 8.5x 11.1x Average 9.8x (0.9)% (2.1)%
36.0% 17.2% 25.4% 27.3% 28.9% 23.7% 8.3% 17.2% 38.1% 65.6% 57.9% Average 30.9% 54.5% 35.3% Average 44.9% 60.0%
Page 16
Local
1,733 846
Source: Broker reports, company filings, FactSet as of October 18, 2010, J.P. Morgan
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
style
FV / EBIT 2012E 2010E 2011E 2012E 2010E P/E 2011E 2012E CAGR 10-12E Sales EBITDA EPS FV/ton ($/t) 2011E 24.2% 23.2% 20.4% 21.4% 22.3% 22.3% 25.0% 24.0% 21.1% 22.4% 23.1% 23.2% 11.1x 11.0x 20.9x 10.6x 13.4x 11.0x 9.6x 9.6x 16.6x 8.9x 11.2x 9.6x 8.4x 8.4x 13.0x 7.8x 9.4x 8.4x 12.7x 14.7x N/M 12.3x 13.2x 12.7x 9.7x 11.3x N/M 8.3x 9.8x 9.7x 7.8x 9.3x 14.9x 6.5x 9.6x 8.6x 7.2% 6.0% 7.4% 5.8% 6.6% 6.6% 11.3% 9.8% 14.7% 11.4% 11.8% 11.4% 27.2% 25.8% 190.0% 37.2% 70.0% 32.2% 224 187 291 233 234 229
EBITDA margin
28.9% 38.1% 23.7% 27.3% 17.2% 26.5% 25.4% 17.2% 8.3% 44.1% 16.8% 36.0% 57.9% 65.6% 30.9% 26.9%
29.1% 38.8% 23.1% 25.9% 18.7% 26.3% 27.5% 17.9% 8.6% 43.6% 16.4% 37.0% 55.8% 62.7% 30.8% 26.9%
12.3x 9.3x 10.0x 11.2x 7.4x 14.5x 8.3x 14.7x 11.1x 14.2x 16.1x 11.2x 11.6x 9.7x 11.5x 11.2x
11.3x 8.2x 10.4x 11.9x 6.2x 12.3x 6.3x 13.0x 9.0x 11.5x 13.7x 9.9x 11.2x 9.5x 10.3x 10.8x
10.5x 6.6x 9.8x 10.2x 5.2x 10.6x 4.1x 10.8x 7.4x 9.9x 11.0x 8.2x 12.2x 10.3x 9.1x 10.1x
13.1x 15.2x 13.8x 16.1x 12.6x 18.9x 14.4x 14.3x 20.1x 19.0x 14.6x 15.7x 10.0x 10.4x 14.9x 14.5x
11.9x 13.1x 13.6x 15.4x 10.0x 15.2x 10.1x 12.2x 16.5x 15.6x 12.2x 13.5x 9.5x 10.1x 12.8x 12.7x
10.8x 10.8x 13.6x 15.4x 10.0x 15.2x 10.1x 12.2x 16.5x 15.6x 12.2x 13.5x 9.5x 10.1x 12.5x 12.2x
4.9% 16.5% 9.9% 10.4% 25.6% 17.5% 23.7% 11.5% 19.3% 16.6% 13.4% 11.7% 0.3% 1.6% 13.1% 12.6%
5.7% 17.9% 4.4% 4.0% 19.4% 18.5% 34.2% 12.2% 23.1% 18.1% 12.4% 16.9% (2.1%) (0.9%) 13.1% 14.6%
9.9% 18.5% 0.8% 2.1% 12.2% 11.4% 19.3% 8.2% 10.4% 10.5% 9.3% 7.9% 3.0% 1.6% 8.9% 9.6%
244 387 155 207 67 117 299 98 N/M 385 N/M 315 188 273 228 226
Source: J.P. Morgan, I/B/E/S forecasts, company reports, Factset as of October 18, 2010; Note: Financials calendarised to December year end; FV/ton based on installed capacity FV/ton based on expected capacity of 4mmt by 21011
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 17
title style
Cement prices in Nigeria are the highest at US$180/ton in comparison to the listed international countries Due to the high prices, the Nigerian cement market is a very attractive market for investors
180
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 18
Supporting Demographics Selected Emerging Click to edit Master title style Markets
GDP per Capita (US$) - 2009 Consumption per capita VS GDP per capita of the world (2009)
600
12,000
10,300
10,000 8,000
6,000 7,100
500
Algeria Egypt
Algeria Egypt Morocco
400
6,000
4,700
4,000
2,300
300
2,000 0
1,500
1,600
200
Ghana
Senegal
Nigeria
Morocco
Egypt
Algeria
South Africa
100
512 479
2,000
4,000
6,000
8,000
10,000
12,000
KEY HIGHLIGHTS Nigeria is at the low end of the cement consumption relative to other emerging economies A strong correlation exists between GDP/capita and cement consumption/capita
Ghana Senegal South Morocco Egypt Algeria Algeria Egypt Africa
138
100 0 Nigeria
Source: Cemnet
With GDP forecast to grow at an average of 6% over the next 5 years, cement consumption is estimated to trend upwards
Page 19
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
title style
Estimates of Nigerias Population 2005 2009 (Million)
150.0 149.2
144.0
143.3
138.0
2005
2006
2007
2008
2009
Total Area = 923,768 km2 Total Population = Approx. 150,000,000; CAGR 1.64% GDP Per Capita = USD2,300 Natural Gas Reserves: 185 trillion cubic feet (2009); 7th largest reserves in the world Rich in Limestone with reserves in 21 out of 36 states
Notes
States have experienced a growth of over 50% since the 1991 census Nigeria was identified as part of the Next Eleven high potential of becoming the worlds largest economies in the 21st Century along with BRICs Nigerias population and GDP continues to show strong growth which are essential for the continued growth of the building material sector Potentially the largest cement market in Africa and is positioned to be a net exporter of cement by 2012
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 20
title style
Federal Capital Budget Expenditure (2010)
2005
2006
2007
2008
2009
Source: Federal Ministry of Finance
High potential for cement consumption with dearth in basic infrastructure across all sectors: transportation, housing, health, agriculture, power, and oil and gas Housing deficit of about 43% of the existing housing stock in 2009 based on average housing stock per capita of selected emerging market peers Notes Road density (road length/population) of 1.3 km/1,000 persons compares unfavourably with the emerging market average of 4.2 km/1,000 persons The government recognises these deficits and is seriously attempting to address the situation through measures that seek not only to bridge Nigerias infrastructural deficit, but also to sustain infrastructural development in the future
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 21
title style
Nigerian Cement Consumption Trend (million MT)
14.8 14.0 13.4 13.0
23.9%
4.3
76.1%
2005
2006
2007
2008
2009
The Nigerian cement industry currently suffers from a supply deficit based on production capacity as demand for cement far outstrips supply. Total demand was estimated at 14.8m Mtpa for 2009, compared to an estimated local production of 8.7m Mtpa. The Nigerian cement market is the largest in Sub Sahara Africa with consumption largely determined by the level of available supply. The Ministry of Commerce and Industry, however, estimates the effective demand for cement for 2010 to be approximately 18m Mtpa. With increasing local production and a steady decrease in importation, the production deficit is forecasted to have disappeared by 2012 The prospects for Nigerian cement consumption are very strong, and robust growth is envisaged, conservatively forecasted at 22 million MT in 2012, on the back of: 1) strong economic growth, expected to average 6.6%/year over the next three years in real terms; and 2) increased government spending on infrastructure over the coming years in a bid to meet its millennium development goal.
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 22
Notes
Page 23
title style
2
Strategically Located
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 24
Aspirations clearly defined and coordinated by a set of extremely talented professionals Ambition to transform Dangote cement from Nigerias market leader (2011 target capacity of 26 MMtpa) into pan Africas undisputed champion with 46.2 MMtpa by 2015 Unique company with a stellar growth and profitability trajectories, in particular considering our organic nature
...Strategically Located
Being at the crossroads of the Guinea Gulf provides Dangote Cement with a superb opportunity to become a cement dispatch point for West Africa Defensive moves with the intention to orient itself towards untapped markets with nil/very little local installed capacity, but highly attractive prospects Furthermore, every new operation is conceived as being a potential hub for regional consolidation
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 25
EBITDA margin at Obajana estimated at 71% and Gboko at 45% positions Dangote Cement as one of the most profitable players in the sector, globally - Estimated EBITDA/t higher than peers; outranks BRICs most profitable operators, despite operating in a most challenging environment
Dangote Industries has established a philanthropic organization (Dangote Foundation), which is dedicated to providing assistance to the less privileged mainly in the development of education, health care facilities, water supply, poverty alleviation and sports By doing so, the company fulfills one of its longstanding commitments, which has been to promote Nigerias economic growth and welfare
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 26
Page 27
style
Operating Profit (N Billions)
CAGR 103%
SUMMARY
CAGR 148%
Year Turnover (Billions) Operating Profit (Billions) Profit After Tax (Billions)
2007 34.6
2008 61.9
2009 189.6
15.9
32.4
66.3
11.6
17.9
57.5
title style
2011 '000 397,954,678 (142,475,655) 255,479,023 (5,581,604) 249,897,419 (456,195) 249,441,224 (1,828,437) 247,612,787 (185,709,590) 61,903,197 1,598 1,198 8.4x 7.8x 8.9% 2012 '000 510,820,418 (172,419,152) 338,401,266 (5,939,796) 332,461,470 (1,175,815) 331,285,654 (9,499,992) 321,785,662 (241,339,247) 80,446,416 2,077 1,558 6.5x 6.0x 11.5% 2013 '000 512,771,363 (182,271,501) 330,499,862 (6,095,355) 324,404,507 11,026 324,415,533 (11,572,277) 312,843,256 (234,632,442) 78,210,814 2,019 1,514 6.7x 6.1x 11.2% 2014 '000 537,364,955 (189,001,449) 348,363,506 (6,228,854) 342,134,651 33,630 342,168,281 (81,482,520) 260,685,761 (195,514,321) 65,171,440 1,682 1,262 8.0x 5.8x 9.3%
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 29
226
69% 67%
68%
63%
65%
63%
64%
60%
2010
2011
2012
2013
2014
EPS (Naira)
CAGR 22%
20.8 20.2 16.8
DPS (Naira)
CAGR 21%
18 16 14 12 10 8 6 4 2 0
15.6 12.0 15.1 12.6
16.0
7.7
5.8
2010
2011
2012
2013
2014
Page 30
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
20.0 14.0
20.0
6.0 18.6
6.0
6.0
8.0
7.1
1.8
1.7
1.6
2010 89%
2011 72%
2012 93%
31%
28%
27%
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 31
Business Plan Assumptions Fuel & Power Click to edit Master title style
Fuel Costs (N Billion) Power Costs (N Billion)
KEY HIGHLIGHTS Average Fuel Costs and Power Costs for Cement Plants in Nigeria is about 40-45% (estimated using LPFO) and 15-20% of cost of production respectively Obajana and Ibese are linked to gas supply from Ajaokuta and Itori respectively with approx. 90 km long gas pipeline with a capacity to deliver 96,000 cu.m/h. of natural gas for Obajana This has resulted in better fuel and power efficiencies and reduction of Fuel and Power costs for the plants
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 32
style
Buildup (%)
KEY HIGHLIGHTS Operating Profit/Tonne is expected to reach N16,900 by 2014, a 64% rise from 37% in 2009 reflecting the higher contribution of higher margin local production Variable Cost is expected to decrease by 22% between 2009 and 2014 majorly due to the cost savings from energy sources used leading to a 46% increase in Contribution/tonne over the same period
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 33
Page 34
Domestic Expansion
Export Strategy
Most majors are no longer producing cement out of Africa and many countries do not have the resources (limestone and natural gas) advantage, increasing the market for DCP
With low consumption per capita level of GDP/capita, Africa represents a phenomenal growth potential Expand to other SubSaharan African countries with a total planned capacity of 16.2M Mtpa (midwifed by DIL) Upon transfer and completion, DCP would be present in 11 African countries aside Nigeria
CORPORATE STRATEGY
Consolidate leadership position in Africa Sustain African leadership with continued focus on building a world class institution Continuously leverage on companys dominant position to identify and exploit growth opportunities
African Expansion
African Leadership
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US Page 35 persons
Page 36
Historyto Click
Incorporated as Obajana Cement Plc by the Kogi State Government in November, 1992
1992
2004
2010
2002
2007
Beyond 2010 . Oct 2010 Listing of Dangote Cement on the NSE Feb 2011 Additional 6Million MT at Ibese Plant July-Dec 2011 Additional 5Million MT capacity at Obajana Plant and 1Million MT at Gboko Plant
DIL bought over Obajana Cement Plc from Kogi State Government
Commissioned the Obajana Cement Plant with two production lines and capacity of 5Million MT/Annum
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 37
Business Plan Assumptions - Operating Click to edit Master title style Environment
2009 USD/MNGN Exchange Rate Fx Inflation Rate (%) GDP Growth Price Inflation Freight Costs (USD/Tonne)-Adjusted for Inflation FOB price (USD/Tonne)-Adjusted for Inflation *Import Duty (%) Surcharge on Import Duty (%) 0% 87 42 35% 7% 0% 2010 153.0 5% 3% 0% 55 35 35% 7% 2011 160.7 5% 6% 0% 55 35 35% 7% 2012 168.7 5% 6% 0% 55 35 35% 7% 2013 177.1 5% 6% 0% 55 35 35% 7% 2014 186.0 5% 6% 0% 55 35 35% 7%
Assumptions Steady increase in exchange rate by 5% annually; Expected growth in GDP; Freight costs trend downwards in 2010 and remain stable; Stable Free-on-Board (FOB) price; Import duty set at 35% ( Existing Current Tarrif)
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 38
Appendix 1: Historical Profit and Loss Click to edit Master title style
FOR THE YEAR ENDED 31 DECEMBER Turnover Cost of sales Gross profit Less expenses: Administrative expenses Selling and distribution Operating profit Other income Interest received Finance charges Profit on ordinary activities before taxation Taxation Dividend paid during the year Profit on ordinary activities after taxation transferred to revenue reserve Earning per share (Naira) (10,096,157) (116,426) 50,448,366 902,187 2,330,862 (4,171,378) 49,510,037 (2,258,711) 47,251,326 47,251,326 95 (9,371,016) (99,308) 32,400,251 1,038,910 1,833,111 (8,647,487) 26,624,785 (8,664,675) 17,960,110 17,960,110 36 (4,886,746) (105,717) 15,957,815 664,581 1,767,969 (6,137,490) 12,252,875 (630,766) 11,622,109 11,622,109 23 Company 2009 =N=000 129,797,087 (69,136,138) 60,660,949 Company 2008 =N=000 61,906,088 (20,035,513) 41,870,575 Company 2007 =N=000 34,595,913 (13,645,635) 20,950,278
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons
Page 39
3,272,082 2,922,304 18,473,160 24,959,453 14,789,269 3,068,077 67,484,345 200,568,846 (8,486,075) (49,619,797) (350,740) 142,112,234 500,000 42,430,000 985,805 98,196,429 142,112,234
6,501,755 2,411,382 9,749,970 7,454,839 71,837,065 1,336,315 99,291,326 137,428,328 (7,959,126) (56,889,822) (67,162) 72,512,218 500,000 42,430,000 29,582,218 72,512,218
5,359,820 1,878,471 8,913,113 920,083 15,463,380 630,766 33,165,633 135,316,356 (77,211,790) (33,581) 58,070,985 500,000 42,430,000 11,622,109 3,518,876 58,070,985
Page 40
Not for distribution, directly or indirectly, in or into the United States, Canada, Australia or Japan or to US persons