-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, GJAc7xBi9zVhtuPtwbqn8kdVNdTBYhnAJSclU29lZv0APvdG9YRp+5+LtW0uGCyX +igyXCY373wHTgnwKp/qNw== 0001193125-06-223742.txt : 20061103 0001193125-06-223742.hdr.sgml : 20061103 20061103162931 ACCESSION NUMBER: 0001193125-06-223742 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20061102 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20061103 DATE AS OF CHANGE: 20061103 FILER: COMPANY DATA: COMPANY CONFORMED NAME: US ONCOLOGY INC CENTRAL INDEX KEY: 0000943061 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-SPECIALTY OUTPATIENT FACILITIES, NEC [8093] IRS NUMBER: 841213501 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-26190 FILM NUMBER: 061187229 BUSINESS ADDRESS: STREET 1: 16825 NORTHCHASE DR STREET 2: STE 1300 CITY: HOUSTON STATE: TX ZIP: 77060 BUSINESS PHONE: 2818732674 FORMER COMPANY: FORMER CONFORMED NAME: AMERICAN ONCOLOGY RESOURCES INC /DE/ DATE OF NAME CHANGE: 19950327 8-K 1 d8k.htm FORM 8-K Form 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 


FORM 8-K

 


CURRENT REPORT

Pursuant to Section 13 or 15(d) of

the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): November 2, 2006

 


US Oncology, Inc.

(Exact name of registrant as specified in its charter)

 


 

Delaware   0-26190   84-1213501

(State or other jurisdiction

of incorporation)

  (Commission File Number)  

(IRS Employer

Identification Number)

16825 Northchase Drive, Suite 1300

Houston, Texas 77060

(Address of principal executive offices including zip code)

(832) 601-8766

(Registrant’s telephone number, including area code)

 


Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 



ITEM 2.02 Results of Operations and Financial Condition.

On November 2, 2006, US Oncology Holdings, Inc., the registrant’s parent company, issued a press release announcing its earnings for the third quarter ended September 30, 2006. A copy of the press release is furnished herewith as an exhibit.

The information in this report and the attached exhibit are provided under Item 2.02 of Form 8-K and are furnished to the Securities and Exchange Commission (“SEC”), but shall be not deemed “filed” with the SEC for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or of Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. The information in this report and the attached exhibit shall not be incorporated by reference into any filing of US Oncology, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

ITEM 9.01 Financial Statements and Exhibits.

The following exhibit is furnished as part of this Current Report on Form 8-K:

(c) Exhibits.

Exhibit 99.1    Press Release of US Oncology Holdings, Inc. dated November 2, 2006

 

2


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Date: November 2, 2006

  By:  

/s/ Phillip H. Watts

    Phillip H. Watts
    Vice President—General Counsel

 

3

EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

LOGO

  Contact:    Kimberly Rutherford
     Corporate Communications
     832.601.6193
     kimberly.rutherford@usoncology.com

US Oncology Reports Results for Third Quarter 2006

HOUSTON, TX, November 2, 2006—US Oncology Holdings, Inc. (“Holdings” or the “Company”), the parent company of US Oncology, Inc. (“US Oncology”), one of the nation’s largest cancer care services companies, reported revenue of $698.6 million, EBITDA of $62.5 million, net income of $6.7 million and operating cash flow of $44.1 million for the quarter ended September 30, 2006. For the nine months ended September 30, 2006, the Company reported revenue of $2,089.8 million, EBITDA of $190.5 million, net income of $22.9 million and cash used in operations of $36.6 million.

The results of Holdings include those of US Oncology, its wholly-owned subsidiary, through which all operations are conducted. The results of operations and the financial position of Holdings are substantially identical to those of US Oncology, with the exception of nominal administrative expenses and items related to the capitalization of Holdings. For the quarter ended September 30, 2006, US Oncology reported EBITDA of $62.6 million, net income of $10.6 million and operating cash flow of $55.9 million. For the nine months ended September 30, 2006, US Oncology reported EBITDA of $190.7 million, net income of $34.5 million and cash used in operations of $12.9 million. Differences between the results of Holdings and US Oncology, as well as selected balance sheet data, are reconciled in this press release.

“We are very pleased with the Company’s performance in the first nine months of 2006. Our distribution business continues to make strong contributions to our earnings. With the launch of our mail order specialty pharmacy distribution business, OncologyRx Care Advantage™, in August, we continue to leverage our depth in oncology and broaden our services to pharmaceutical manufacturers in an effort to develop the most effective and efficient patient care delivery model,” said Dale Ross, chairman and CEO of US Oncology.

“As we look to the future, we have an opportunity to markedly change our relationships with the payer community. The physicians in our network firmly believe that it is possible to deliver high quality care, yet also be accountable for the cost and value of that care. Through a combination of physician-led


evidence-based medicine initiatives, iKnowMed electronic medical record system, and some lean Six Sigma techniques, we expect to continue to provide patients with high quality care and efficient access to the latest therapies and technologies, while also providing the payer community with the predictability and value that they desire.”

US Oncology Holdings Third Quarter Highlights

 

    EBITDA for the third quarter of 2006 was $62.5 million, compared to $59.8 million for the third quarter of 2005 and $66.6 million in the second quarter of 2006. As previously disclosed, effective with the third quarter of 2006, the Company began reducing management fees paid by affiliated practices in the medical oncology segment to promote distribution efficiencies in the pharmaceutical services segment. During the third quarter, this management fee reduction was $4.3 million, which is the most significant factor contributing to the $4.1 million decrease in EBITDA from the second quarter.

 

    During the third quarter of 2006, cash provided by operations was $44.1 million compared to $47.5 million provided in the second quarter of 2006. In the third quarter, cash used for semi-annual interest payments due in the first and third quarter of each year was offset by increased collections of discounts (chargebacks) related to pharmaceutical purchases by our distribution center.

 

    During the first nine months of 2006, 125 physicians began practicing as part of the US Oncology network. For the same period, departures consisted of the termination of a service agreement with a group of 35 physicians comprising our last large net revenue model practice and 55 individual physician separations primarily due to retirements. Excluding the net revenue practice termination, the US Oncology network increased by 70 physicians during the first nine months of 2006. In the third quarter of 2006, our network increased by 52 physicians, which represents 74 percent of the year-to-date growth.

 

    As of September 30, 2006, 46 physicians had executed agreements to join the US Oncology network. 29 of these physicians are expected to begin practicing during the remainder of 2006 and 17 physicians are expected to begin practicing during 2007.

 

    At September 30, six integrated cancer centers were under construction and expected to begin providing patient care during the remainder of 2006 and in the first six months of 2007.

 

2


Results of Operations and Liquidity

The Company operates and manages its business through four operating segments. The following table compares the results of the third quarter 2006 to the results of the corresponding period of the prior year and the preceding quarter (in millions).

 

    

Q3

2006

    Q3
2005
    %
Change
  

Q2

2006

    %
Change

Revenue

                 

Medical oncology services

   $ 511.5     $ 489.7     4.5           $ 516.1     (0.9 )     

Cancer center services

     82.4       72.9     13.0             80.6     2.2       

Pharmaceutical services

     508.9       96.7     nm (2)           484.9     4.9       

Research and other

     16.0       12.2     31.1             12.2     31.1       

Eliminations (1)

     (420.2 )     (23.2 )   nm (2)           (404.4 )   3.9       
                                       

Total

   $ 698.6     $ 648.3     7.8           $ 689.4     1.3       
                                       
   

Operating income (loss)

                     

Medical oncology services

   $ 31.4     $ 39.5     (20.5 )         $ 36.0     (12.8 )     

Cancer center services

     19.8       14.5     36.6             19.4     2.1       

Pharmaceutical services

     19.4       12.4     nm (2)           19.7     (1.5 )     

Research and other

     (0.6 )     (0.2 )   nm (4)           1.3     nm (4)     

Corporate costs(3)

     (27.9 )     (28.1 )   —               (32.1 )   (13.1 )     
                                       

Total

   $ 42.1     $ 38.1     10.2           $ 44.3     (5.0 )     
                                       
   

EBITDA

                     

Medical oncology services

   $ 31.4     $ 39.5     (20.5 )         $ 36.0     (12.8 )     

Cancer center services

     29.2       24.7     18.2             29.3     (0.3 )     

Pharmaceutical services

     20.4       12.8     nm (2)           21.4     (4.7 )     

Research and other

     (0.4 )     0.2     nm (4)           1.5     nm (4)     

Corporate costs(3)

     (18.1 )     (17.4 )   4.0             (21.6 )   (16.2 )     
                                       

Total

   $ 62.5     $ 59.8     4.5           $ 66.6     (6.2 )     
                                       
   

Net income

   $ 6.7     $ 6.9     (2.9 )         $ 8.6     (22.1 )     
   

Operating cash flow

   $ 44.1     $ 8.6     nm (4)         $ 47.5     nm (4)     

(1) Eliminations represent the sale of pharmaceuticals from our distribution center (pharmaceutical services segment) to our practices affiliated under comprehensive service agreements (medical oncology segment).
(2) The distribution center began operations on a limited basis, in September 2005, and accordingly sales to affiliated practices in the third quarter of 2005 are not comparable to other periods presented.
(3) Corporate costs relate primarily to general and administrative expenses in support of our network.
(4) Not meaningful.

 

3


Medical Oncology Services

Medical oncology services revenue increased 4.5 percent over the third quarter of 2005, while EBITDA decreased 20.5 percent from the same period. The revenue increase reflects growth in pharmaceutical revenue which is attributable to both growth in our network of medical oncologists and increased revenue on a per physician basis. Partially offsetting the revenue growth, and contributing to the EBITDA decline, was a $4.3 million reduction of the management fees paid by affiliated practices (as discussed below), a January 1, 2006 reduction in payments under the Medicare Demonstration Project, which provides physician payments for certain data relating to physician evaluation and management of patient care, and the separation of our last large net revenue model practice in April, 2006.

Medical oncology services revenue decreased 0.9 percent from the second quarter of 2006 while EBITDA decreased 12.8 percent from the same period. The revenue and EBITDA decreases were primarily due to one less operating day in the third quarter and a reduction of the management fees paid by affiliated practices.

The involvement of affiliated practices in our medical oncology services segment is important to the success of our pharmaceutical services segment. Effective July 1, 2006, to promote continued support of initiatives in this area, we initiated a program to reduce management fees paid by affiliated practices based upon compliance with distribution efficiency guidelines established by the Company and the profitability of the pharmaceutical services segment.

Cancer Center Services

Cancer center services revenue was $82.4 million and EBITDA was $29.2 million for the third quarter of 2006, representing increases of 13.0 percent and 18.2 percent, respectively, over the third quarter of 2005, reflecting the clinical acceptance of new technology. Technology-based treatments provided in our integrated cancer centers increased 8.7 percent, on a same-store basis, over the third quarter of 2005.

Third quarter cancer center services revenue increased 2.2 percent over the second quarter of 2006 reflecting a slight increase in technology-based treatments over the prior quarter. EBITDA was consistent with the preceding quarter.

Pharmaceutical Services

Pharmaceutical services revenue was $508.9 million, an increase of $412.2 million over the third quarter of 2005. The increase is due to sales by the distribution center, which began operations, on a limited basis, in September 2005, growth in revenue from practices affiliated through oncology pharmaceutical services (“OPS”) agreements and from services provided to pharmaceutical manufacturers. Pharmaceutical services EBITDA was $20.4 million for the third quarter of 2006, an increase of $7.6

 

4


million over the comparable prior year period, reflecting a full quarter contribution from our distribution center.

Pharmaceutical services revenue in the third quarter of 2006 increased 4.9 percent over the preceding quarter while EBITDA decreased 4.7 percent from the second quarter of 2006. The EBITDA decline is due to the impact of one less operating day on distribution and oncology pharmaceutical services, delays in signing certain manufacturer data contracts and renegotiation of a large OPS customer contract, which was partially offset with earnings generated by AccessMed, a reimbursement support services company acquired in July, 2006.

We continue to be excited about the pharmaceutical services segment. We signed 32 new physicians to OPS service agreements combined with an additional 11 physicians during October. We also executed a distribution and data services agreement with a large pharmaceutical manufacturer in September which increases products shipped from our distribution center to over 90 percent.

Corporate Costs

Corporate costs, which represent general and administrative expenses, excluding stock-based compensation, were $18.1 million in the third quarter of 2006, compared to $17.4 million in the third quarter of 2005 and $21.6 million in the second quarter of 2006. The increase from the third quarter of 2005 is due to legal costs associated with separation of, and litigation with, a 35 physician net revenue model practice and costs associated with responding to a subpoena received from the Department of Justice (see “Legal Proceedings”).

Compared to the second quarter of 2006, corporate costs decreased $3.5 million due primarily to a $1.7 million adjustment to reduce accrued sales tax liabilities to reflect final settlements with several states and cost reductions implemented beginning in July, 2006.

Net Income

Net income for the third quarter of 2006 was $6.7 million, a decrease of $0.2 million from the third quarter of 2005 and a decrease of $1.9 million from the second quarter of 2006. When compared to the third quarter of 2005, EBITDA improvement was offset by higher interest expense reflecting additional borrowings and increased interest rates on our floating rate debt.

Net income decreased by $1.9 million from the prior quarter as the EBITDA decline was partially offset by lower income tax expense combined with lower depreciation and amortization expense, that decreased by $1.5 million from the prior quarter.

 

5


The Company also reconfirmed its previously announced guidance that it expects fiscal year 2006 EBITDA will be approximately $250 million to $260 million. This estimate is a forward-looking statement and is subject to uncertainty. The reader should refer to the Company’s cautionary advice regarding forward-looking statements appearing elsewhere in this news release and in the Company’s filings with the Securities and Exchange Commission.

Cash Flow

The Company used $36.6 million in cash for operations during the first nine months of 2006 compared to generating $89.7 million from operations in the same prior year period. The decrease in operating cash flow was primarily due to working capital investments of $113.0 million during the first quarter of 2006, principally for inventory and accounts payable at the Company’s distribution center.

During the quarter ended September 30, 2006, cash provided by operations was $44.1 million compared to $47.5 million provided in the second quarter of 2006. In the third quarter, cash used for semi-annual interest payments due in the first and third quarter of each year was offset by increased collections of discounts (chargebacks) related to pharmaceutical purchases by our distribution center.

During July 2006, the Company successfully closed a $100.0 million incremental term loan under its existing senior secured credit facility. A portion of the net proceeds from the term loan was used to repay $40.0 million of borrowings under the Company’s revolving credit facility that were outstanding immediately prior to the funding. The remainder was used for working capital and general corporate purposes. As of November 1, 2006, the Company had $148.3 million of cash and investments, and availability under the revolving credit facility of $137.2 million.

Development and Strategic Investments

One of the Company’s ongoing objectives is to expand our network by affiliating with practices in new or existing markets, recruiting physicians into existing affiliated practices and entering into joint ventures. During the third quarter of 2006, agreements were signed with 56 physicians, consisting of 15 individually recruited physicians and 41 physicians through practice affiliations, to begin practicing in our network. Also during the quarter, 80 physicians started practicing as part of our network.

In October, we entered into an agreement to form a comprehensive services relationship with a five physician practice that will expand the geographic reach of our network. In addition, during October, agreements were signed with 11 physicians to affiliate under the OPS model.

Also during the third quarter of 2006, we expanded the service offerings of our pharmaceutical service segment through the acquisition of AccessMed and the launch of OncologyRX Care Advantage™, our mail order specialty pharmacy distribution business. AccessMed is a provider of reimbursement hotline and co-pay assistance programs through contracts with pharmaceutical manufacturers whose

 

6


reimbursement expertise will also allow the Company to centralize the appeals process for our affiliated practices and facilitate financial assistance for their patients. OncologyRX Care Advantage™ is an oncology-focused specialty pharmacy that provides home delivery of oral cancer care therapies combined with access to oncology trained pharmacists and nurses.

“It is very exciting to see the robust growth of our physician network over the past quarter. We added more than 50 new physicians in the last quarter as a result of our recruiting and development efforts. This continued interest in our network is a result of growing market recognition of the value of our services and the ability of our people to provide much needed support for oncology practices so that they may continue providing their patients with access to the high quality cancer care in an evolving and challenging marketplace,” said Ross.

“We are pleased with the recent acquisition of AccessMed. It strengthens our existing reimbursement expertise and allows us to expand our support to our network of providers in the areas of patient assistance and reimbursement appeals. In addition, it further diversifies our national service offering to manufacturers by providing insightful management services for their patient assistance programs from a company who understands the difficulties faced by patients who need access to those advanced therapies. We are in the early stages of ramping up this business, but look forward to its contributions.”

Reimbursement Matters

Centers for Medicare and Medicaid Services (“CMS”) has indicated that it plans to issue the 2007 Physician Fee Schedule Final Rule (the “Final Rule”) in early November, 2006. The Final Rule is likely to include two major provisions that will have a broad impact on the Company and its affiliated practices. The first provision is a change in practice expense methodology to be phased in over four years (2007 to 2010), and the second provision would change Work Relative Value Units (“RVU’s”) and be fully implemented on January 1, 2007.

If the Final Rule does not change substantially from the Proposed Rule, we estimate the impact of these two changes will result in an approximate 2.0 percent increase in reimbursement for physician services in 2007, based on affiliated practices’ utilization patterns through September 30, 2006. We estimate that the changes will result in an approximate 3.0 percent decrease in reimbursement for drug administration services and an approximate 2.0 percent increase in radiation oncology services.

Legal Proceedings

On April 18, 2006, the Company terminated its net revenue model comprehensive service agreement with a 35-physician practice in Oklahoma, as a result of alleged breaches of that agreement by the practice. The practice accounted for 4.6 percent and 2.3 percent of the Company’s revenue and EBITDA, respectively, for the first quarter of 2006, and was the last remaining large practice managed under the

 

7


net revenue model. In October, the Company sold to the practice four cancer centers and associated clinical equipment, furniture, and fixtures used by that practice for cash consideration in the amount of $8.1 million. The Company remains in litigation with this practice regarding termination of its service agreement. As a result of the practice’s alleged breaches of that agreement and the litigation, the Company was unable to collect payments on receivables owned by us and other amounts owed by the practice on a timely basis. At September 30, 2006, the total amount owed to us of $23.1 million is reflected on our balance sheet as other assets. We intend to pursue our claims, including claims for those amounts owed to us, as well as any damages, fees and expenses that we incurred as a result of terminating this service agreement. We also intend to defend against the practice’s allegations that we breached the agreement and that the agreement is unenforceable. As with any complex litigation, the process necessary to resolve this claim may take as long as two to three years.

During the fourth quarter of 2005, we received a subpoena from the United States Department of Justice’s Civil Litigation Division (“DOJ”) requesting a broad range of information about us and our business, generally in relation to our contracts and relationships with pharmaceutical manufacturers. We are in the process of responding to the subpoena and are cooperating fully with the DOJ.

The Company and US Oncology will broadcast the 2006 third quarter results by conference call on Thursday, November 2, 2006 at 10:00 A.M. Eastern Standard Time. The archived replay of the event will be available through the News Center on the Company’s Web site (www.usoncology.com).

# # #

 

8


About US Oncology, Inc.

US Oncology, headquartered in Houston, Texas, is one of the nation’s largest cancer treatment and research networks. US Oncology provides extensive services and support to its affiliated cancer care sites nationwide to help them expand their offering of the most advanced treatments and technologies, build integrated community-based cancer care centers, improve their therapeutic drug management programs and participate in many of the new cancer-related clinical research studies. US Oncology is affiliated with 1,029 physicians operating in 411 locations, including 91 radiation oncology facilities in 35 states.

This news release contains forward-looking statements, including statements that include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “projects,” or similar expressions and statements regarding our prospects. All statements other than statements of historical fact included in this news release are forward-looking statements. Although the Company believes that the expectations reflected in such statements are reasonable, it can give no assurance that such expectations will prove to have been correct. Such expectations are subject to risks and uncertainties, including the Company’s reliance on pharmaceuticals for the majority of its revenues, the Company’s ability to maintain favorable pharmaceutical pricing and favorable relationships with pharmaceutical manufacturers and other vendors, concentration of pharmaceutical purchasing and favorable pricing with a limited number of vendors, prescription drug reimbursement and other reimbursement under Medicare (including reimbursement for radiation and diagnostic services), reimbursement for medical services by non-governmental payers and cost-containment efforts by such payers, other changes in the manner patient care is reimbursed or administered, the Company’s ability to service its substantial indebtedness and comply with related covenants in debt agreements, the Company’s ability to fund its operations through operating cash flow or utilization of its existing credit facility or its ability to obtain additional financing on acceptable terms, the Company’s ability to implement strategic initiatives, the Company’s ability to maintain good relationships with existing practices and expand into new markets and development of existing markets, the Company’s ability to complete cancer centers and PET facilities currently in development and its ability to recover investments in cancer centers, government regulation and enforcement, increases in the cost of providing cancer treatment services and the operations of the Company’s affiliated physician practices. Please refer to the US Oncology Holdings, Inc. filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December, 31, 2005, and subsequent filings, for a more extensive discussion of factors that could cause actual results to differ materially from the Company’s expectations.

Discussion of Non-GAAP Information

In this release, the Company uses the terms “EBITDA” and “Adjusted EBITDA.” EBITDA is earnings before interest, taxes, depreciation and amortization (including amortization of stock compensation) and minority interest expense. Prior to the first quarter of 2006, minority interest expense was treated as a reduction to EBITDA. Adjusted EBITDA excludes compensation expense associated with the Company’s long-term incentive plan incurred during the first quarter of 2005. EBITDA and Adjusted EBITDA are not calculated in accordance with accounting principles generally accepted in the United States of America (“GAAP”). These measures are derived from relevant items in the Company’s GAAP financials. A reconciliation of EBITDA and Adjusted EBITDA to net income and operating cash flow is included in this release.

The Company believes EBITDA is useful to investors in evaluating the value of companies in general, and in evaluating the liquidity of companies with debt service obligations and their ability to service their indebtedness. Management uses EBITDA as a key indicator to evaluate liquidity and financial condition, both with respect to the business as a whole and with respect to individual sites in the US Oncology network. The Company’s senior secured credit facility also requires that it comply on a quarterly basis with certain financial covenants that include EBITDA as a financial measure. Management believes that EBITDA is useful to investors, since it provides investors with additional information that is not directly available in a GAAP presentation. Adjusted EBITDA excludes certain items because management believes excluding these items provides a better representation of our ongoing operations.

As a non-GAAP measure, EBITDA should not be viewed as an alternative to the Company’s GAAP financial statements, but should be read as a supplement to, and in conjunction with, the Company’s GAAP financial statements.

 

9


US ONCOLOGY HOLDINGS, INC.

KEY OPERATING STATISTICS

(unaudited)

 

     Q3
2006
   Q3
2005
   %
Change
   Q2
2006
   %
Change

Physician Summary:

                    

Medical oncologists

   680    661    2.9 %         666    2.1 %     

Radiation oncologists

   148    140    5.7           139    6.5       

Other oncologists

   45    40    12.5           43    4.7       
                              

Total CSA physicians

   873    841    3.8           848    2.9       
                              
   

OPS physicians

   156    144    8.3           129    20.9       
                              

Total physicians

   1,029    985    4.5           977    5.3       
                              
   

Daily Operating Statistics(4):

                        
   

Medical oncology visits (1)

   9,599    9,342    2.8           9,603    nm (6)     

Radiation treatments/diagnostic scans (2)

   3,527    3,336    5.7           3,506    0.6       
   

Daily Same Store Statistics(4):

                        
   

Medical oncology visits (1)

   9,481    8,853    7.1           9,490    (0.1 )     

Radiation treatments/diagnostic scans (2)

   3,470    3,192    8.7           3,463    0.2       
   

Other Statistics:

                        
   

Radiation oncology facilities(3)(4)(5)

   91    94    (2.2 )         91    1.1       

PET systems

   31    30    3.3           30    3.3       

New patients enrolled in research studies during the period

   645    888    (27.4 )         642    0.5       

Accounts receivable days outstanding

   41    40    2.5           37    10.8       

Notes to Key Operating Statistics:

 

  (1) Medical oncology visits include information for practices affiliated under comprehensive service agreements only, and do not include the results of OPS practices.
  (2) Represents technology-based treatments, including IMRT treatments and diagnostic scans, provided through our integrated cancer centers.
  (3) The second quarter and third quarter of 2006 include 78 integrated cancer centers and 13 radiation-only facilities, respectively. The third quarter of 2005 includes 80 integrated cancer centers and 14 radiation-only facilities.
  (4) Radiation treatments/diagnostic scans and facilities do not include cancer centers operated by unconsolidated joint ventures in which the Company or an affiliated practice has a financial interest.
  (5) Radiation oncology facilities at September 30, 2006 and June 30, 2006 exclude 4 cancer centers operated by a 35-physician net revenue model practice whose management service agreement was terminated in April, 2006.
  (6) Not meaningful.

 

10


US ONCOLOGY HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(in thousands)

(unaudited)

 

     Three Months Ended
September 30,
    Three
Months
Ended
June 30,
2006
 
     2006     2005    

Product revenue

   $ 458,862     $ 418,724     $ 445,203  

Service revenue

     239,776       229,621       244,215  

Total revenue

     698,638       648,345       689,418  

Cost of products

     432,553       400,876       422,047  

Cost of services:

      

Operating compensation and benefits

     113,628       107,138       113,355  

Other operating costs

     71,772       62,920       65,837  

Depreciation and amortization

     17,578       17,159       17,885  
                        

Total cost of services

     202,978       187,217       197,077  

Total cost of products and services

     635,531       588,093       619,124  

General and administrative expense

     18,404       18,381       22,210  

Depreciation and amortization

     2,587       3,783       3,790  
                        
     656,522       610,257       645,124  

Income from operations

     42,116       38,088       44,294  

Other expense:

      

Interest expense, net

     (30,369 )     (26,949 )     (29,714 )

Minority interest expense

     (593 )     (149 )     (610 )
                        

Income before income taxes

     11,154       10,990       13,970  

Income tax provision

     (4,436 )     (4,102 )     (5,354 )
                        

Net income

   $ 6,718     $ 6,888     $ 8,616  
                        

 

11


US ONCOLOGY HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(in thousands)

(unaudited)

 

     Nine Months Ended
September 30,
 
     2006     2005  

Product revenue

   $ 1,359,957     $ 1,181,431  

Service revenue

     729,842       672,179  
                

Total revenue

     2,089,799       1,853,610  

Cost of products

     1,292,913       1,129,637  

Cost of services:

    

Operating compensation and benefits

     343,665       310,447  

Other operating costs

     204,409       182,070  

Depreciation and amortization

     51,497       50,027  

Total cost of services

     599,571       542,544  

Total cost of products and services

     1,892,484       1,672,181  

General and administrative expense

     59,692       53,189  

Compensation expense under long-term incentive plan

     —         14,507  

Depreciation and amortization

     10,177       13,105  
                
     1,962,353       1,752,982  

Income from operations

     127,446       100,628  

Other expense:

    

Interest expense, net

     (87,541 )     (74,539 )

Minority interest expense

     (1,728 )     (1,047 )
                

Income before income taxes

     38,177       25,042  

Income tax provision

     (15,272 )     (10,449 )
                

Net income

   $ 22,905     $ 14,593  
                

 

12


US ONCOLOGY HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(in thousands)

(unaudited)

 

      Nine Months Ended
September 30,
 
     2006     2005  

Cash flows from operating activities:

    

Net cash provided by (used in) operating activities

   $ (36,610 )   $ 89,665  
                

Cash flows from investing activities:

    

Acquisition of property and equipment

     (57,944 )     (62,762 )

Acquisition of business, net of cash acquired

     (31,378 )     —    

Investment in subsidiaries

     (2,656 )     —    

Payments in affiliation transactions

     (3,152 )     (4,515 )

Proceeds from sale of property and equipment

     1,197       —    

Proceeds from sale of real estate interests in joint venture

     —         900  

Proceeds from contract separation

     —         1,807  
                

Net cash used in investing activities

     (93,933 )     (64,570 )
                

Cash flows from financing activities:

    

Proceeds from term loan

     100,000       —    

Proceeds from senior floating rate notes

     —         250,000  

Proceeds from other indebtedness

     —         13,245  

Payment of dividends on preferred stock

     —         (200,015 )

Payment of dividends on common stock

     —         (49,985 )

Repayment of term loan

     (1,000 )     (16,912 )

Repayment of other indebtedness

     (4,214 )     (4,944 )

Issuance of stock

     —         899  

Distributions to minority shareholders

     (1,572 )     —    

Contributions from minority shareholders

     482       —    

Debt financing costs

     (627 )     (7,200 )

Proceeds from exercise of options

     39       —    
                

Net cash provided by (used in) financing activities

     93,108       (14,912 )
                

(Decrease) increase in cash and equivalents

     (37,435 )     10,183  

Cash and equivalents:

    

Beginning of period

     125,838       120,400  
                

End of period

   $ 88,403     $ 130,583  
                

 

13


US ONCOLOGY HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEET

(in thousands)

(unaudited)

 

     September 30,
2006
   December 31,
2005
 

ASSETS

     

Current assets:

     

Cash and equivalents

   $ 88,403    $ 125,838  

Accounts receivable

     357,258      347,224  

Other receivables

     111,285      84,654  

Prepaid expenses and other current assets

     21,356      22,531  

Inventories

     109,896      47,679  

Deferred income taxes

     8,739      5,630  

Due from affiliates

     64,667      55,996  
               

Total current assets

     761,604      689,552  

Property and equipment, net

     394,315      412,334  

Service agreements, net

     240,454      242,687  

Goodwill

     761,019      716,732  

Other assets

     73,083      57,669  
               
   $ 2,230,475    $ 2,118,974  
               

LIABILITIES AND STOCKHOLDERS’ EQUITY

     

Current liabilities:

     

Current maturities of long-term indebtedness

   $ 8,151    $ 10,359  

Accounts payable

     240,224      237,963  

Due to affiliates

     146,140      122,385  

Accrued compensation cost

     25,224      33,772  

Accrued interest payable

     11,041      31,792  

Income taxes payable

     6,559      7,388  

Other accrued liabilities

     33,259      30,938  
               

Total current liabilities

     470,598      474,597  

Deferred revenue

     8,686      6,971  

Deferred income taxes

     31,596      28,459  

Long-term indebtedness

     1,316,924      1,230,871  

Other long-term liabilities

     7,478      7,894  
               

Total liabilities

     1,835,282      1,748,792  
               

Minority interests

     13,707      13,069  

Preferred stock, 15,000 shares authorized, 13,939 shares issued and outstanding, respectively Stockholders’ equity:

     307,568      292,716  

Common stock, $0.001 par value, 250,000 shares authorized, 118,934 and 119,546 shares issued and outstanding, respectively

     119      120  

Additional paid-in capital

     59,897      61,990  

Deferred compensation

     —        (3,536 )

Accumulated other comprehensive income, net of tax

     938      912  

Retained earnings

     12,964      4,911  
               

Total stockholders’ equity

     73,918      64,397  
               
   $ 2,230,475    $ 2,118,974  
               

 

14


US ONCOLOGY HOLDINGS, INC.

RECONCILIATION OF NET INCOME AND SELECTED BALANCE SHEET DATA

(in thousands)

(unaudited)

Reconciliation of Holdings Net Income to US Oncology Net Income:

 

     Three Months
Ended
September 30,
2006
    Nine Months
Ended
September 30,
2006
 

Holdings Net Income

   $ 6,718     $ 22,905  

Add back: General and administrative expense

     34       193  

    Interest expense

     6,140       18,161  

    Effective tax rate differential

     (2,295 )     (6,775 )
                

US Oncology Net Income

   $ 10,597     $ 34,484  
                

Reconciliation of Selected Balance Sheet Data:

 

     September 30, 2006
     US Oncology    Holdings
combining
entries and
eliminations
    Holdings

Total assets

   $ 2,223,244    $ 7,231     $ 2,230,475

Total liabilities

     1,597,092      238,190       1,835,282

Preferred stock

     —        307,568       307,568

Stockholders’ equity

     612,445      (538,527 )     73,918

 

15


US ONCOLOGY HOLDINGS, INC.

RECONCILIATION OF NET INCOME TO EBITDA AND ADJUSTED EBITDA

(in thousands)

(unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30,    

June 30,

2006

    September 30,  
     2006     2005       2006     2005  

Net income

   $ 6,718     $ 6,888     $ 8,616     $ 22,905     $ 14,593  

Add back:

          

Interest expense, net and other income

     30,369       26,949       29,714       87,541       74,539  

Income tax provision

     4,436       4,102       5,354       15,272       10,449  

Depreciation and amortization

     20,165       20,942       21,675       61,674       63,132  

Amortization of stock compensation

     262       949       596       1,403       2,862  

Minority interest expense

     593       —   (1)     610       1,728       —   (1)
                                        

EBITDA

     62,543       59,830       66,565       190,523       165,575  

Plus:

          

Compensation expense under long-term incentive plan

     —         —         —         —         14,507  
                                        

Adjusted EBITDA

     62,543 (2)     59,830       66,565       190,523 (2)     180,082  

Changes in assets and liabilities

     15,856       (24,462 )     14,863       (127,328 )     (16,925 )

Minority interest expense(1)

     —         149       —         —         1,047  

Deferred income tax provision

     502       4,102       1,127       3,008       10,449  

Interest expense, net

     (30,369 )     (26,949 )     (29,714 )     (87,541 )     (74,539 )

Income tax provision

     (4,436 )     (4,102 )     (5,354 )     (15,272 )     (10,449 )
                                        

Net cash provided by (used in) operating activities

   $ 44,096     $ 8,568     $ 47,487     $ (36,610 )   $ 89,665  
                                        

(1) Effective January 1, 2006, minority interest expense was added back to net income for purpose of determining EBITDA. Had minority interest expense been added back for the three and nine months ended September 30, 2005, EBITDA would have amounted to $60.0 million and $166.6 million, respectively.
(2) US Oncology Holdings incurs certain general and administrative costs that are incremental to the amounts incurred by US Oncology. During the three and nine months ended September 30, 2006, these expenses were $34 thousand and $193 thousand and are not included in the determination of US Oncology Adjusted EBITDA of $62.6 million and $190.7 million, respectively, for these periods.

 

16

GRAPHIC 3 g93781image001.jpg GRAPHIC begin 644 g93781image001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``(!`0(!`0("`@("`@("`P4#`P,# M`P8$!`,%!P8'!P<&!P<("0L)"`@*"`<'"@T*"@L,#`P,!PD.#PT,#@L,#`S_ MVP!#`0("`@,#`P8#`P8,"`<(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P, M#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`S_P``1"`"6`(P#`2(``A$!`Q$!_\0` M'P```04!`0$!`0$```````````$"`P0%!@<("0H+_\0`M1```@$#`P($`P4% M!`0```%]`0(#``01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T?`D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#]]****`"B MBB@`HHHH`*1V"(6/``S2U\:?\%B?VTD^`/P9?P1HUQ'_`,)9XXMI('`8%[#3 MV#1RS$=0TGS1H?:1@(^*J\1U(9C*\<6_E&?V4KWTM[EO3L?JW1117\UG]5!1110`4444`%%%%`! M1110`4444`%%%(S;5)]!F@#S_P#:;_:.\._LM?"+4_%OB.ZCAM[1&CM;+U=]I[?*`S'"J2/P=^./QM\0_M#?$[5/%GB>]:]U35)F<@,QBM8] MQ*PQ*Q)2)`<*N3@=R22??_\`@KS^U-%^T3^TY+I>G?;(]%\!B;1XUE;Y)[D2 ML)YT4;Y@\OP[_<46TK?:EUD_35+YOJ%:'A3Q5J'@;Q1IVM:3=266J:11BL^BOU.<(SBX25T^A^1TZDH24X.S6J9^_7[%_[4&F?MR+]EU:T3_`)<;U`OFQ]2=OS!TRK5^*O_``2B_;-A M_93^/9T_7+DP^#O&7EV6H2,X6.PF!_L7IZ6?4_N;PYXOCQ!E$:TVO;0]VHO/I+TDM? M6ZZ"T445\2??A1110`4444`%%%%`!1110`5X#_P4>_:R'[)/[.%]K-C-;_\` M"1ZI*NGZ/#*&822L078A2"`D8=LY'(49!(KW#Q)XET_PAHMQJ.J7MIIUA:KO MFN+F98HHQTR68@#DC\Z_$;_@I;^UO??M2_M$ZD\-T%\-:"QTW3K6VN_M%I(( M9)1]I#*VR1I-[,'`&$95^8+N;[_PZX5EG.:1]HOW-/WI=G;:/SZ^5S\W\3N, M(Y'E$_92_?5?=AW5]Y?);>=O,^=WD:61F8DLQR23DDTE%%?V(E961_#[=PHK MT7P?^RSXR\<_`#Q-\2]/TXR>%_"ES#;7<,\8Q\RQ9CWG/RB13R`Q7 MSHC!YXKGH8RA6E.%&:DX.TK='9.S\[-'5B,%7H1A.M!Q4US1NMU=JZ\KIA7Z MY?\`!&7]MF;XY?#*X^'WB6^:X\4>#8%>SFE.7U#3LA5)))+/"Q",<#*O%]X[ MC7Y&UWG[,GQMU']G3XZ>'?&>F*))M"N?/E@,PB%U`5*S1;CP"\9=1P3DC`)P M*^6XZX8IYWE<\/;]Y'WH/M)=/26S^_H?7>'W%=3(,WIXF_[N7NS7>+Z^L=UZ M6ZL_H4HK#^&GQ%TGXM^`=(\3:%=)>Z1KEJEW:3+_`!(XR`1U5AT*GE2"#@@U MN5_&%2G*$G":LUHUV9_=M*I"I!5(.Z:NFMFGU"BBBH+"BBB@`HHHH`*"<=:* MX+]HSXX67P%^'%QK-W#>W#,6A@6UMEG*.(W?>RM)$NU0A.#(A<[40F1T5M:% M"=:HJ5-7D]C'$8BG0I2K57:,5=L^*?\`@K]_P4)T[2=*NOA?X4>SOM7\R:#6 M;IHDGCLXWMY87A7?&0)")C^\B?'?XVW'[07C;5_%&N0)' MX@U&>';]BC$%E'"D;*X\L[F+NVQ]V_KYA.XL".#K^T>"N'*.39;##0C:;LYO M>\NOR6R_IO\`A'COBBMGF:3Q4YW@KJ"VY8WTT[O=ZZ_@%=U^S9^S]K7[4'QG MT3P5H2A;O5YL2W#+NCLH%!:6=^1PJ@G&1N.%'+"N%/2OUD_X(I_L9O\`"GX; M3_$O7[>(:WXQMHUTI/O-9Z?G?OW`XW3'8Q&,A8TY!9@)XXXFCDF53Q*?[Q^[ M!=Y/KZ+=^GF5P!PI//\`.*>$:?LX^]-]HKI?N]EZWZ'U?\+OV]?)WZ'],>*/`U+-,E4L'%1J897@EUBEK#[EIYJW4_%>KV@:S6$DT&HVT\8V5MP(&.3N"D'L5[]J(.13[6YDLKF.:&1XIH6#QN MC%61@<@@CH17]9U(J47%J]S^-:4W":DG:WWGZQ?\$N?VG[+P[IND^"]5FBL- M/\?7&H:UX,LX(5%G91K._P!HLHY=_F;?.%PT:20I@1O^\DW*!]UU^+/['GQ? MU#Q3H&C_``R\*:7X:M_%>NWUO%W$2QV6PP[ES M)8HK06VFW"1M8!G20?:Y68+%%(@VLI.720\!6+#\D_"VBVWBO5[X7EY%IBI9 M7=[&VV,)))'"\JQ#>Z`;RH08);+`*CDA3^^^$O"U.-*6=8V+[0NKZ*SYEWNU M9.VEG;NOYO\`&?C"I*M#(L#)6WG9]7=^KRGPYI$A\O3[6;%E),"Q:)I9KB0_=C1%!9F8X``!))%?O5"=5*53$- M):VM?X>E[VU_+N]S^=:\*3<*6'3!_#MS'+K$\S.&O`/WAL[9$5GFN'B21A&@SM0]RH;]P_!6HSZQX=M[R M:.2!+L>=##+:M;2P1-RB2(S$AP,9!QSGY5Z#P[]A3]BJW_9P^`^DZ#KMI93Z MK!<_VC<-;WDLT$MRWV9S*49(P'1[=`I(8J%.&`=D'T.!@<5_)/B'Q9_;68/V M;O3IMJ':W5^LM_2R/[/\,N#7D66KVJM5J).?>_1>D=O6[ZA67XU\*6_CGPGJ M&CW;2K:ZE`]O,8VPVU@0<9!!Z]""#T(()!U**_/XR<6I+='Z3**DG&6S/P=_ M;_\`V=+_`/9S_:/U_3;B!X["[NWFL)7R6O(2%83DX"EG+$ML"J)!(%5%4+7B M-?M9_P`%5_V0;C]IWX`7%]HD2OXI\+1R7=H@A>:2]@^5YK9%0,WF-Y2%"JEB MR;!@2-7XMZMI-UH.J7-C?6UQ9WMG*T$]O/&T4L,BDAD96`*L"""",@U_8?AS MQ1'.,JCSM>UI^[)>FS^:_&Y_$/B?PC+(\WDJ:?LJEY1?J]8_)_A9FK\,OB/J MOPA\>Z7XET22WAU;1IA<6LDUM'<)&X!`;8X*Y&>#C*G!!!`(_5#]CS]J.R3X M=?"_Q'X:TI[;1_'/BBX\+^*-,C9&-IJLELLD-Q"JH`(8XK=$"[E$<+*-K,"U M?DE7H?[/'QDMOA3XJC.JZ7 M<2`#)K?C?A6EFV&YU']Y'\59JVZ6C?,NS6FYS\!<850_L3VGBSPS\&/^$6\9P7G]L^#;^71H[V:03)JEHBI M):SQRA4\T>1)'&SE5)DBDW`,"*]>K^/<9A_85Y4>92L]ULUT:]5J?V[@,5]9 MP\*[BXN23:>Z?5/T>@4445S'6%9WBWQ5I_@CPY>:MJMW#8Z?8Q^9-/*<+&,X M_F0`.I)`%:-?FC_P5K_X*+)/=ZU\+?"ES4]M=03Q3D8$1; M*.BJ&29"KI+N4C83]!PSP[BJB MOYI6;2_#7L?-/[7_`.T>OQD\2^.I(?&<6K:5JVH6-[;V5OH9L;?49#!(&N<& M:1HY85$,1W$EU.#CRD!\!/B+4)K2*U?4;W[+%!]C2,SN4C@,QF,07.`GFLTF MT<;R6QDYJ.TBGU2);6&*)C");C(15?`3*6^&] MSXOU#3Y-#\,Q1[H-0U)'MXM0D(0I!;Y4F65UD#*%&"J2-D+&[+_8N!P>#RO# MQP[DDM$K\J=[**LDEJ[=K]-DD?P[C\=C2^7:R%MQ$A,D>%.\ER@C$@&YF.2ON3]`?\$L/CS\//V=OV MDSK_`,08_(M_L$D&GZFT;SII:973F>44L?@:F!K.2C45FT]5Z/_AT^MSFRK.:N78^EF%%1%W M9--O/$/B.1)VB9=/TX1@HJ!C(&N&B4J>5`!W%EX7!4G\::*_-*/@IDD)7E4J M279N/Z13/U:MX\Y]./+"E2B^Z4G^6YN7O M+BP$+.N=J^0F3YHWK(K,60*4."YXK5M/^"TGP;EE'VC5KNS2*!99E:RN))=[ M+N\N/9$R.RG"L2ZJ#G:7`S7XUT5O+P9R%K251?\`;R_5,PCXZ<1)WY:;]8O] M)(_83Q+_`,%QO@YHOA+3+^TC\3ZKJ%Z6^T:9!8JL]@!N'SN[B)LD#'ENW!R< M=*_,?]L/XPZ!\??VD/%'C#PSH]QH>DZ]<) MN:\SHKZ7AG@++,BK2Q&#YG.2:;H33R+>:5'#(B"U*.%C,9>V62!T=9!`DHQ)'D?I%X;\0V?BWP_9:IITZW5AJ M,$=S;3*"!-&ZAD89YP5(//K7\\/P:\::?\./BOX>U_5='@U_3M(OXKJXT^9V M5+I$8$KE2.>,C/RY`W`KD']F?^"??[?7A#]KS0[G1-"T;4/#NJ>&K2)[BPFC M7[.(V)4&!U)^0$`;6"D;@`"`37\R>*G!E3"UY9EA(2=-ZR>G+%MO3>^K?:RO M;T_J[P>XYIXK#QRG&3BJJTBM>::27E;1+O=VN?25%%%?BQ^]'SG_`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`I+"O%CQID61\+FXU"SGT^)K:WF$K,EX)-LP8?)Y431E)7W80G/*@L)[G_@EO\5; M'X@:GH4NF02#17TT7M]`2;;;>R")#$9`C3%'WA@BX!C;D_+NV_ULR=K3$PVO M\2\O\U;O)^]A*B_P"W7Y_ERN_:Q\Z2QF*1E.,J<'!!'YC@TVO>=3_X M)_\`Q2N_%&JZ5I?@;6YK;3W*#4)--GA6Y>.UEG*)DN&9_+91M)'F-&N5WJ#P M.H?L]^/[S6V2Y\':]9WEVKW9BFTLV**@G2%V"E45$666-.`%#2*..*Z:&?X" MIM6ALG\2ZZKKIUW.:OPYF-/7V$]VE[KUL[.VFMG8X2BO;[G_`()^_$+2+?3; M?4[.PTOQ%KDMP-.T6ZO8XKF:WM]_VB]=R?)BMEV?*\DBB4-NCWKR>'^'?[/G MB?XG_$T>%]'TVXU*Z341ILTUILD@20LX`$K,L66\M]FYU#8X-52S_+JD9SA6 MBU!7;NK6[W[735UI=-;ID5N'O>%O^"$?C/Q/X3$XV%FTC6DO M)XHY390R6BQ*1'M$;LS^=NS\ZJ\:@84L2OP'$?'O#.+R^O@ZM;GYHR5DGOTU MM;>S3N?H_"_AUQ7@\SP^-I4'#DE%\S<=F]=+WVNFK'Z`*']M2QA\*_P#!V%\.OAQI<4>F_#V^U/P^ESX8M5$.C7"R MV:M(KVBXA8.W+`I\QY.:_=W]H'X'>%/BE^SUKWA#6M$LKCP^=)FMX;6-/)^Q M!8'1&MV3#02(I^1XRK(0"I!`H`[Z2WB,/\`@LSX/_91\86VAVGPD^&WPJL]1TSPSKDZ&Q\: M^+[F/3Y5N[R-SMU*Y6PD)C%R)&66&251Y@5A]L_%']FG5_@G^V!^SOJ?PIO; MWPA\,[CQ+J=AXT\%Z);+!HEV&T'5Y[2^,282WV70*R"-5%Q)Z1]-0>`]%M;I)XM)TV.:*-H4D2UC#(C,690<9"EF8D#@DD]ZRD^!G@ MJ*4NGA/PRDFV1"PTN`,1(&#C.SHP=P1W#MGJ:^(O^#CC_@K'JG_!+?\`8PLS MX)N+.#XI_$J\DTCPY+.GF?V5#&@:[U`1L"DC0J\*(K<"2YB8JZHR-Z9\//\` M@E!\/Y_V)M*\*ZYHMH?BI>>'(GU+XB[#+XN'B%K4"365U1R;O[6MP2Z/YN5" MK&,1@(*]M4_F?WD^PI_RK[CZ?UKX8>'/$NK&_P!2T+2-0OF@6V:XN;**65HE M8NL99E)V!F+!'K&73(+(VEM]CMC&8H/*7RX_+(:/:N,#:54C'0 MJ,=*_./_`(-FO^"L^O?\%,OV1=W&F6$]Y-"+:2>2W M1I7B&_$98C)4>;)\N..!56`A=H*`#"X7CCMQ5P6\8/")D9'W1W.33\\X[U^:O_!UO*WAO_@DG MX@\2Z2WW_!*O]G2XN)9)IY_ASH$Q=I976I+I]VUU%-&[,HE61&:"6,,)-JQ M;%DW,%^K/#W[9WC?_@H-\'=3\'^$_@9\=OA+J7BFT?1]6U[QYHD7AZ#PI#,A M2>YA$LK37DZ1ES`L,+QM+Y0E>%"S*`?&7_!9/_@@"W_!6F^\/_$;X/>+_#^B M_%'PAH.G^&O$ND:U');V&JA+2*[MY!/'&SI<+#O6OAV'0M2UF/5M#GM[B\6U>XL)( MY)8X)H9+B.9DC,;D-&)5"R+7['7'@KXX?LQ_\%1O'?Q,TGP>?&7P"^(VE:-H MVLV>FWZOKN@7EC;R!-5@LVP)[4+(898H6:Y<[62-Q"$?._:U^#^H_P#!4G]I M?]G1=$\*>*-$^&OP;\91_$;7O$_B30[OP_=37ED"++2;2RO8HKN4S2MYDTIB M2%(XE"R/(=B@'YV_\'Q<%R+[]F25B&L]GB=4`'W9,Z06)..XVXY_A-?O['(L MD2NK!D89!!X(]:^0_P#@MC_P2PT__@K-^Q?>^!(K^ST3QKH=T-;\)ZM=1EH; M:^1&3R9RH+BWF1VC?:"5)CDV2&)49?!7[7'Q)\'?L6:3XE:UI'[$ M?[M?;W@/X+V MOQ)_X-`]7^)/C#4M6\5>*]/6]U#P_>W]W*S^'3'XGE5OL_S8$LDCW#23D>;( MLXB=VCBB5/IWP'_P0K\0?L._\$$_B_\`!SPKIB?$#XY?%ZQ676IM-,,,,UT" MGDVD4TQB_P!%MT5PK2MEI)IG`02!$J?#3]@'XVZ!_P`&N&I_LW7?PVUF+XP2 M6MY:QZ)]ML661IM?FOD(N!/Y.WR,$DOP6`ZYP`?(GQ^_X+.?&GPO_P`$._V/ M/"=AX[\0P>/?C=/K-IX@\917KQZW#I>FZU+8011S@;Q+*AC#7`<2XMCN+&5F MK]!?VGOV3OBK^Q__`,%.?A5\5?@QX=\)^`?V8/!/A/4+[XG)H0M=.;43#%=R M3M?VZ%)=0D,*V_V9V$OE3"5F,8=F?XW^)7_!`OXW?&#_`((M_LW:-:>$)=(^ M/?[.>I:W<3>%[[4+)(M=L]0UF>\,<5TLC1&9%2V==TBH!),I._:*_87QCX_N M_P!KSX,7/A+2?!?CG1;;QO8R:/X@GU_3)-%?PY:SQB.Z4^=AIKCRGF6)K59X M?-52T@CPS`'Y[_\`!!/4[?\`X+7?"/X\_&;X_:;8>.->USQE+H&A6=_$);;P M-81V,,D4.D$_-8N/M?S30%)I&ACD=VD&^OS_`-?_`."HOC;_`(*`?\&V/QC\ M'_$C4KWQ)XP^#_BOPS;+K]V2]QJNG7ERYMOM$A8M-26W/O=O MU!_X(Y?LC^._^")G@'XX_"OQ%X3\3^--$O\`Q5)XA^'VM>';!]1/BR*6S6); M:81C987"?9H5=KPPP;YCME9%+U\B+_P;R_%O]G?_`((.>,_AMH_A0>+_`(_? M&+Q%I&O:UI^F7ELD&CVEE*I@L'N99DAD>)9;B1G0[2\\B*75%D<`@^*?_!03 MQ3IGA?\`X)E?LG:)>W^C>$?B7X6\":CXZFL[EH)M>TV\N8K(:89$(=('6"Y\ MY0?WBRQKG:&5_>_^"B_[1DG_``1[_P""S'[,EK\,K/2_!WPH^+]NGAWQAX0T MBU2QT6Y+ZBL)U/[)"@C6\B%S&PF11+(MNL3-L)!POBO_`,$8/B1KOA+]@_XU MZ1X3U-_B7^S%I_A30_''@^6[MEO-4T[3;B"ZW?MA?\$]_$7_!4S_@KG\!/B9+I>KZ%\$_@59IJUU>:UILFF7FNZM'?-.EC M#9W4:SF+=!:F262-8FC9UC8MR`#YIO-%/[6WP#_X*E^)?CU81:YX\^&MYKFG M>%#K42O/X/L+6RO)-+BTX,/]&BD(C;?"%^U9WN9"Q8\O^T-_P3I_X;'_`.#9 MO1_CE=_#[0O"G[0=G8'XCZ[KMAID%GJOC"T@EN5FNKVYV^9+]ITUAJ#?-^\G M"MC+D'R77/\`@I-^V)X,EMF]@#XJ_P""1^L_ M!O\`X*J?\$Y?V6/!&O>`OAQJVN_#_5;^#Q#ITVCI'-:0:,L,MQUC>75 MUX>>[3.RX6^N%M%6WC8E]A MW*P)#L_**@((RI??(_RK_P`&]W_!*]_^"=GQU_:O\Z<76FP>.4\->%EV!!)VC'Z?T`%&,444`%'2BB@`HQ110`4444`% M&***`"BBB@`QFJ^K6!U32KFU$TUL;F)HO.A;;)%N!&Y3V89R#ZT44`?!GP'_ M`."A7A3_`()\?L.WG@;QEI'B'5-2_9;)& MP66&2!W1PIC=I$!E"+(_S=_P6!^+GQT_X(U?L-^&?B%\-/$GA/PQXI^*7Q>O M/$7Q#^Q:?'J$5U=ZE%+/#96[7,&'MX8+2.W>X*0S3&WCD"Q>8\:E%`'ZD_LL M?#+4_A1\$]-T_7KFWN_$NI7%YKNNR6TSS6PU&_NI;VZCMW=5
-----END PRIVACY-ENHANCED MESSAGE-----