Free Writing Prospectus
Filed Pursuant to Rule 433
Registration Statement Nos. 333-231819 and 333-231819-06
2019 ( 01-14-20) 9 HUVLRQ 1.0 6:00SP )RUG &UHGLW $XWR /HDVH 7UXVW 2021-$ ,QYHVWRU 5RDGVKRZ -DQXDU\ 2021
)UHH :ULWLQJ 3URVSHFWXV 5HJLVWUDWLRQ 6WDWHPHQW 1R. 333-231819 )RUG &UHGLW $XWR /HDVH 7ZR //& (³WKH GHSRVLWRU´) )RUG &UHGLW $XWR /HDVH 7UXVW 2021-$ (³WKH LVVXHU´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
)&$/7 2021-$ 5RDGVKRZ ([HFXWLYH 6XPPDU\ QRWHV(1), $86.84 PLOOLRQ RI $$/$D1-UDWHG &ODVV % QRWHV DQG $66.52 RI $/$D2-UDWHG &ODVV & QRWHV ‡ )RUG &UHGLW $XWR /HDVH 7UXVW 2021-$ (³)&$/7 2021-$´) SODQV WR RIIHU $1.25 ELOOLRQ RI $$$/$DD-UDWHG &ODVV $ ‡ 7RWDO DPRXQW RI KDUG FUHGLW HQKDQFHPHQW LV FRQVLVWHQW ZLWK WKH SULRU WUDQVDFWLRQ, )&$/7 2020-% ņ ,QLWLDO KDUG FUHGLW HQKDQFHPHQW RQ &ODVV $ 1RWHV RI 23.20%; (WDUJHW 25.70%) ņ 5HVHUYH DFFRXQW LV 0.25%; 0.75% ORZHU WKDQ )&$/7 2020-%. 7KLV LV RIIVHW E\ D 0.75% LQFUHDVH LQ RYHUFROODWHUDOL]DWLRQ YV. )&$/7 2020-% ņ 6XERUGLQDWLRQ (9.45%) DQG RYHUFROODWHUDOL]DWLRQ (13.50% / 16.00%) DUH WKH VDPH RU KLJKHU YV. )&$/7 2020-% ‡ (VWLPDWHG H[FHVV VSUHDG SHU DQQXP RI 4.46% ‡ 0RQWKO\ LQYHVWRU UHSRUWLQJ ZLOO GLVFORVH (E\ QXPEHU RI PRQWKV H[WHQGHG) WKH WRWDO QXPEHU DQG VHFXULWL]DWLRQ YDOXH RI OHDVHV WKDW UHFHLYHG SD\PHQW H[WHQVLRQV GXULQJ WKH FROOHFWLRQ SHULRG (1) ,QFOXGHV $179 PLOOLRQ RI $-1 1RWHV UDWHG )1+/3-1 4
)&$/7 2021-$ 5RDGVKRZ 7UDQVDFWLRQ 6XPPDU\ )&$/7 2021-$ ZLOO EH WKH 20WK SXEOLF WHUP $%6 LVVXDQFH IURP )RUG &UHGLW¶V OHDVH VHFXULWL]DWLRQ SURJUDP ‡ )&$/7 2021-$ SODQV WR RIIHU $1.25 ELOOLRQ RI $$$/$DD-UDWHG &ODVV $ QRWHV(1), $86.84 PLOOLRQ RI $$/$D1-UDWHG &ODVV % QRWHV DQG $66.52 RI $/$D2-UDWHG &ODVV & QRWHV ‡ ‡ )&$/7 2021-$ ZLOO XVH D VHQLRU / VXERUGLQDWH, VHTXHQWLDO SD\ VWUXFWXUH SUH-DQG SRVW-HYHQW RI GHIDXOW ‡ 6LPLODU WR SULRU )RUG &UHGLW OHDVH VHFXULWL]DWLRQV, )&$/7 2021-$ ZLOO XVH DQ H[FKDQJH QRWH VWUXFWXUH. 7KH H[FKDQJH QRWH LV VHFXUHG E\ D UHIHUHQFH SRRO RI OHDVHV DQG OHDVHG YHKLFOHV ‡ 7KH SULQFLSDO DPRXQW RI WKH QRWHV ZLOO EH EDVHG RQ WKH VHFXULWL]DWLRQ YDOXH RI WKH OHDVHV. 7KH VHFXULWL]DWLRQ YDOXH RI D OHDVH LV WKH VXP RI WKH SUHVHQW YDOXHV RI (1) WKH UHPDLQLQJ VFKHGXOHG EDVH PRQWKO\ SD\PHQWV SOXV (2) WKH EDVH UHVLGXDO YDOXH RI WKH UHODWHG OHDVHG YHKLFOH ņ 7KH GLVFRXQW UDWH DSSOLHG WR HDFK OHDVH LV WKH JUHDWHU RI (1) 6.10% DQG (2) WKH OHDVH IDFWRU ņ 7KH EDVH UHVLGXDO YDOXH IRU D OHDVHG YHKLFOH LV WKH OHVVHU RI WKH FRQWUDFW UHVLGXDO YDOXH DQG WKH $/* EDVH UHVLGXDO YDOXH(2). $V D UHVXOW, WKH EDVH UHVLGXDO YDOXH RI 85.36% RI WKH OHDVHG YHKLFOHV LQ WKH UHIHUHQFH SRRO E\ VHFXULWL]DWLRQ YDOXH HTXDOV WKH $/* EDVH UHVLGXDO YDOXH RI WKH OHDVHG YHKLFOH (1) ,QFOXGHV $179 PLOOLRQ RI $-1 1RWHV UDWHG )1+/3-1 (2) $/* EDVH UHVLGXDO YDOXH UHSUHVHQWV HLWKHU $/* UHVLGXDO YDOXH DW LQFHSWLRQ RU WKH ROGHVW $/* PDUN-WR-PDUNHW DYDLODEOH IRU D YHKLFOH. 5
)&$/7 2021-$ 5RDGVKRZ 7UDQVDFWLRQ 6XPPDU\ (&RQWLQXHG) (1VW EXVLQHVV GD\ DIWHU )HEUXDU\ 15, 2021) ‡ 7KH FXWRII GDWH IRU WKH UHIHUHQFH SRRO LV -DQXDU\ 1, 2021. 7KH ILUVW SD\PHQW GDWH ZLOO EH )HEUXDU\ 16, 2021 ‡ &UHGLW HQKDQFHPHQW IRU WKH QRWHV ZLOO FRQVLVW RI RYHUFROODWHUDOL]DWLRQ, VXERUGLQDWLRQ, D UHVHUYH DFFRXQW DQG H[FHVV VSUHDG )&$/7 2021-$ SURYLGHV UREXVW GLVFORVXUH RI FROODWHUDO SHUIRUPDQFH ‡ ņ 2ULJLQDO SRRO FKDUDFWHULVWLFV, XSGDWHG EDODQFHV, FUHGLW ORVV DQG UHVLGXDO SHUIRUPDQFH IRU SULRU )&$/7 WUDQVDFWLRQV LV VKRZQ LQ WKH 3URVSHFWXV ($QQH[ %) 2QJRLQJ TXDUWHUO\ VXSSOHPHQWDO DQG VWDWLVWLFDO UHSRUWLQJ ZLOO EH SXEOLVKHG RQ )RUG &UHGLW¶V ZHEVLWH DQG ZLOO LQFOXGH DQ XSGDWHG SD\PHQW VFKHGXOH RI WKH UHPDLQLQJ OHDVHV, FUHGLW ORVV DQG UHVLGXDO SHUIRUPDQFH $VVHW-OHYHO GDWD DERXW WKH UHIHUHQFH SRRO IRU WKLV VHFXULWL]DWLRQ ZLOO EH ILOHG ZLWK WKH 6(& RQ )RUP $%6-(( RQ D PRQWKO\ EDVLV 0RQWKO\ LQYHVWRU UHSRUWLQJ ZLOO GLVFORVH (E\ QXPEHU RI PRQWKV H[WHQGHG) WKH WRWDO QXPEHU DQG VHFXULWL]DWLRQ YDOXH RI OHDVHV WKDW UHFHLYHG SD\PHQW H[WHQVLRQV GXULQJ WKH FROOHFWLRQ SHULRG ņ ņ ņ ‡ 7KH IDLU YDOXH RI WKH UHVLGXDO LQWHUHVW UHWDLQHG E\ WKH GHSRVLWRU, D ZKROO\-RZQHG DIILOLDWH RI )RUG &UHGLW, ZLOO UHSUHVHQW DW OHDVW 5% RI WKH VXP RI WKH IDLU YDOXHV RI WKH QRWHV DQG WKH UHVLGXDO LQWHUHVW RQ WKH FORVLQJ GDWH 6
)&$/7 2021-$ 5RDGVKRZ 7UDQVDFWLRQ 6WUXFWXUH &ODVV &ODVV &ODVV &ODVV &ODVV &ODVV $-1 1RWHV $-2 1RWHV $-3 1RWHV $-4 1RWHV % 1RWHV & 1RWHV 7RWDO 179,000,000 515,000,000 456,250,000 99,750,000 86,840,000 66,520,000 3ULQFLSDO $PRXQW $1,403,360,000 &ODVV 6SOLW(1) 11.03% 31.74% 28.12% 6.15% 5.35% 4.10% 86.50% 5DWLQJ ()LWFK / 0RRG\¶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± 30 ([SHFWHG )LQDO(2)(3) -XO-2021 -XO-2022 )HE-2023 $SU-2023 -XQ-2023 -XO-2023 /HJDO )LQDO(3) )HE-2022 -XO-2023 )HE-2024 $SU-2024 0D\-2024 6HS-2025 (5,6$ (OLJLEOH (1) $V D SHUFHQW RI LQLWLDO WRWDO VHFXULWL]DWLRQ YDOXH <HV <HV <HV <HV <HV <HV (2) $W SULFLQJ VSHHG RI 100% SUHSD\PHQW DVVXPSWLRQ WR PDWXULW\ (3) 7KH WUXVW ZLOO SD\ LQWHUHVW DQG SULQFLSDO RQ WKH QRWHV RQ WKH 15WK GD\ RI HDFK PRQWK (RU, LI QRW D EXVLQHVV GD\, WKH QH[W EXVLQHVV GD\) 7
)&$/7 2021-$ 5RDGVKRZ &ODVV $ &UHGLW (QKDQFHPHQW ‡ 7ULSOH-$ FUHGLW HQKDQFHPHQW IRU )&$/7 2021-$ LV LQ OLQH ZLWK )&$/7 2020-% ņ ,QFOXGHV RYHUFROODWHUDOL]DWLRQ, VXERUGLQDWLRQ, DQG UHVHUYH DFFRXQW (,QLWLDO: 23.20% / 7DUJHW: 25.70%) ņ (VWLPDWHG H[FHVV VSUHDG SHU DQQXP RI 4.46% 7KH GLVWULEXWLRQ RI KDUG FUHGLW HQKDQFHPHQW LV: ‡ ņ ņ ņ ņ 6XERUGLQDWLRQ LV 9.45% RI WKH LQLWLDO VHFXULWL]DWLRQ YDOXH ,QLWLDO RYHUFROODWHUDOL]DWLRQ LV 13.50% RI WKH LQLWLDO VHFXULWL]DWLRQ YDOXH 7DUJHW RYHUFROODWHUDOL]DWLRQ LV 16.00% RI WKH LQLWLDO VHFXULWL]DWLRQ YDOXH 7KH UHVHUYH DFFRXQW LV 0.25% RI WKH LQLWLDO VHFXULWL]DWLRQ YDOXH ‡ 7KH DPRUWL]LQJ QDWXUH RI WKH FROODWHUDO, WKH VHTXHQWLDO SD\PHQW VWUXFWXUH, WKH QRQ-GHFOLQLQJ FDVK UHVHUYH DFFRXQW DQG RYHUFROODWHUDOL]DWLRQ DUH H[SHFWHG WR UHVXOW LQ FUHGLW HQKDQFHPHQW LQFUHDVLQJ RYHU WLPH DV D SHUFHQW RI WKH RXWVWDQGLQJ VHFXULWL]DWLRQ YDOXH 8
)&$/7 2021-$ 5RDGVKRZ &RPSRVLWLRQ RI WKH 5HIHUHQFH 3RRO 1XPEHU RI OHDVHV ,QLWLDO WRWDO VHFXULWL]DWLRQ YDOXH 5HVLGXDO SRUWLRQ RI LQLWLDO WRWDO VHFXULWL]DWLRQ YDOXH 5HVLGXDO SRUWLRQ DV D % RI LQLWLDO WRWDO VHFXULWL]DWLRQ YDOXH %DVH PRQWKO\ SD\PHQWV SOXV EDVH UHVLGXDO YDOXH %DVH UHVLGXDO YDOXH :HLJKWHG DYHUDJH RULJLQDO WHUP :HLJKWHG DYHUDJH UHPDLQLQJ WHUP 6HDVRQLQJ :HLJKWHG DYHUDJH ),&2Š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Š VFRUHV EHFDXVH WKH\ (D) DUH QRW LQGLYLGXDOV, RU (E) DUH LQGLYLGXDOV ZLWK PLQLPDO RU QR UHFHQW FUHGLW KLVWRU\. )RU D GHVFULSWLRQ RI ),&2Š VFRUHV, \RX VKRXOG UHDG "6SRQVRU DQG 6HUYLFHU - 2ULJLQDWLRQ, 8QGHUZULWLQJ DQG 3XUFKDVLQJ" LQ WKH SURVSHFWXV. 7KHUH FDQ EH QR DVVXUDQFH WKDW ),&2Š VFRUHV ZLOO EH DQ DFFXUDWH SUHGLFWRU RI WKH OLNHOLKRRG RI UHSD\PHQW RI WKH UHODWHG OHDVH RU WKDW DQ\ OHVVHH'V FUHGLW VFRUH ZRXOG QRW EH ORZHU LI REWDLQHG RQ WKH FXWRII GDWH 9
)&$/7 2021-$ 5RDGVKRZ &ROODWHUDO +LJKOLJKWV ‡ %URDG GLVWULEXWLRQ RI UHVLGXDO PDWXULWLHV ‡ 6HDVRQHG DVVHWV FRQWLQXH WR EH LQFOXGHG LQ WKH )&$/7 WUDQVDFWLRQV (UHVXOWV LQ HQKDQFHPHQW EXLOG GXULQJ WKH HDUO\ SDUW RI WUDQVDFWLRQ) ‡ 7KH ZHLJKWHG DYHUDJH RULJLQDO WHUP RI )&$/7 2021-$ LV 36 PRQWKV (VKRZQ RQ VOLGH 9) ‡ )&$/7 2021-$ LQFOXGHV D GLYHUVH SURGXFW PL[ RI 58.13% &89V, 23.29% 7UXFNV, 10.14% &DUV DQG 8.44% 689V (VKRZQ RQ VOLGH 12) 6HFXULWL]DWLRQ 9DOXH ‡ 7UDQVDFWLRQV LQFOXGH FRQVLVWHQWO\ KLJK ZHLJKWHG DYHUDJH ),&2Š VFRUHV ‡ )&$/7 2021-$ UHVLGXDO SRUWLRQ RI VHFXULWL]DWLRQ YDOXH LQ OLQH ZLWK UHFHQW )&$/7 WUDQVDFWLRQV (1) )RU WUDQVDFWLRQV SULRU WR )&$/7 2017-%, YHKLFOH W\SH UHIOHFWV FODVVLILFDWLRQ RI 2011 DQG QHZHU PRGHO \HDU ([SORUHUV DQG 2013 DQG QHZHU PRGHO \HDU (VFDSHV, DV &89V UDWKHU WKDQ 689V 10 0D[ 6-PRQWK 5HVLGXDO 0DWXULWLHV DV D % %DVH 5HVLGXDO YDOXH 6HDVRQLQJ (PRQWKV) 0RGHO 'LYHUVLILFDWLRQ 7RS 0RGHO 7RS 3 0RGHOV 689V DQG 7UXFNV DV % RI 7RWDO (1) :HLJKWHG $YHUDJH ),&2 :HLJKWHG $YHUDJH /79 DW 2ULJLQDWLRQ :HLJKWHG $YHUDJH 37, DW 2ULJLQDWLRQ 5HVLGXDO 3RUWLRQ RI 6HFXULWL]DWLRQ 9DOXH )&$/7 )&$/7)&$/7 )&$/7)&$/7)&$/7 )&$/7 )&$/7)&$/7 )&$/7 2021-$ 2020-% 2020-$ 2019-% 2019-$ 2018-% 2018-$ 2017-% 2017-$ 2016-$ 35.24% 31.66% 35.20% 32.72% 35.49% 38.27% 31.39% 33.37% 31.61% 27.91% 11.912.412.411.911.711.111.911.911.711.5 20.39% 19.87% 22.61% 27.27% 23.01% 21.74% 18.92% 19.76% 18.71% 18.66% 52.15% 52.07% 55.19% 58.53% 56.11% 58.42% 53.66% 55.54% 50.79% 50.01% 31.73% 33.60% 29.92% 34.50% 28.27% 26.22% 19.17% 19.47% 17.73% 15.96% 758 755 754 754 754 751 754 751 747 742 91.54% 91.38% 90.51% 90.89% 90.40% 91.67% 90.82% 92.44% 93.43% 94.83% 7.72% 7.48% 7.41% 7.26% 7.23% 7.31% 7.19% 7.32% 7.31% 7.39% 64.46% 64.24% 64.33% 64.36% 63.99% 62.45% 64.26% 64.59% 64.69% 64.28%
)&$/7 2021-$ 5RDGVKRZ *HRJUDSKLF 'LVWULEXWLRQ 5HVLGXDO 3RUWLRQ RI 6HFXULWL]DWLRQ 9DOXH $/* 0DUN-WR-0DUNHW 6WDWH(1) 1XPEHU RI /HDVHV $GMXVWHG 0653 $FTXLVLWLRQ &RVW 6HFXULWL]DWLRQ 9DOXH %DVH 5HVLGXDO 9DOXH 0LFKLJDQ 1HZ <RUN 1HZ -HUVH\ 2KLR 3HQQV\OYDQLD )ORULGD &DOLIRUQLD 7H[DV 2WKHU 7RWDO 14,398 8,863 5,081 4,560 3,625 3,136 2,849 1,751 12,880 25.20 15.51 8.89 7.98 6.34 5.49 4.99 3.06 22.54 % $ 600,488,996.19 397,143,291.65 228,661,972.55 191,221,365.29 156,271,191.78 145,578,676.60 125,485,660.28 87,567,709.88 609,891,247.04 $ 485,721,598.32 341,444,916.59 197,521,132.09 165,307,296.28 130,256,431.73 128,293,026.22 105,710,347.79 80,799,445.89 526,803,544.91 $ 370,894,718.10 256,260,858.15 146,385,686.85 124,140,223.97 99,274,627.87 93,269,034.30 79,685,887.64 58,116,787.93 394,361,461.13 22.86 15.80 9.02 7.65 6.12 5.75 4.91 3.58 24.31 % $ 281,619,628.79 187,476,379.97 106,436,542.77 89,048,333.77 73,625,451.24 65,266,709.20 57,712,027.31 38,398,743.12 284,755,021.27 23.78 15.83 8.99 7.52 6.22 5.51 4.87 3.24 24.04 % $ 248,944,634.90 165,378,174.16 94,052,739.81 78,578,657.75 64,851,600.68 57,517,752.60 50,992,988.02 33,921,266.54 251,589,220.68 $ 291,624,339.00 194,045,635.00 110,407,365.00 92,487,451.00 76,564,597.00 67,481,934.00 59,731,427.00 39,646,300.00 294,721,391.00 57,143 100.00 % $ 2,542,310,111.26 $2,161,857,739.82 $1,622,389,285.94 100.00 % $1,184,338,837.44 100.00 % $ 1,045,827,035.14 $ 1,226,710,439.00 (1) 6WDWHV UHSUHVHQWLQJ JUHDWHU WKDQ 3.00% RI LQLWLDO WRWDO VHFXULWL]DWLRQ YDOXH EDVHG RQ WKH ELOOLQJ DGGUHVV RI WKH OHVVHH RQ WKH FXWRII GDWH 0, 19.7% 0, 21.1% 0, 21.6% 0, 22.9% 2WKHU 38.6% 2WKHU 40.4% 2WKHU 40.1% 2WKHU 39.5% 7RS 5 6WDWHV 7RS 5 6WDWHV 7RS 5 6WDWHV 7RS 5 6WDWHV 1< 14.3% 61.4% 59.6% 60.5% 59.9% 1< 12.9% 1< 14.4% 1< 15.8% &$ 9.9% &$ 9.6% &$ 11.1% 1-9.0% 3$ 6.1% 2+ 7.6% 2+ 6.9% 2+ 7.7% 2+ 7.3% 1-8.2% 1-8.2% 1-4% )&$/7 2020-$ )&$/7 2019-% )&$/7 2021-$ )&$/7 2020-% 11
)&$/7 2021-$ 5RDGVKRZ 9HKLFOH 7\SH 7UXFN DQG 689 FRQFHQWUDWLRQV JHQHUDOO\ UHIOHFW RULJLQDWLRQ WUHQGV, UHSUHVHQWLQJ 31.7% RI LQLWLDO WRWDO VHFXULWL]DWLRQ YDOXH LQ )&$/7 2021-$, 33.6% LQ )&$/7 2020-%, 29.9% LQ )&$/7 2020-$, DQG 34.5% LQ )&$/7 2019-% 689 6.7% 689 4.9% 689 10.8% 689 8.4% &DU 13.3% &DU 13.0% &DU 10. 11.7% &89 52.5% &89 54.7% &89 56.8% &89 58.1% 7UXFN 25.0% 7UXFN 23.3% 7UXFN 27.8% 7UXFN 22.8% )&$/7 2021-$ )&$/7 2020-% )&$/7 2020-$ )&$/7 2019-% 12
)&$/7 2021-$ 5RDGVKRZ 9HKLFOH 0RGHO 5HVLGXDO 3RUWLRQ RI 6HFXULWL]DWLRQ 9DOXH $/* 0DUN-WR-0DUNHW 9HKLFOH 0RGHO(1) 1XPEHU RI /HDVHV $GMXVWHG 0653 $FTXLVLWLRQ &RVW 6HFXULWL]DWLRQ 9DOXH %DVH 5HVLGXDO 9DOXH ([SORUHU )-150 (VFDSH (GJH )XVLRQ(2) 1DXWLOXV ([SHGLWLRQ 1DYLJDWRU 5DQJHU &RUVDLU $YLDWRU(2) 0.= (FR6SRUW 0.& &RQWLQHQWDO 2WKHU(2) 7RWDO 10,359 8,787 9,574 5,633 5,251 2,495 1,517 1,026 1,766 1,658 1,033 1,622 2,517 1,559 512 1,834 18.13 15.38 16.75 9.86 9.19 4.37 2.65 1.80 3.09 2.90 1.81 2.84 4.40 2.73 0.90 3.21 % $ 503,955,863.57 481,362,789.78 302,360,700.50 234,993,720.62 156,106,586.19 133,359,333.07 111,625,636.85 95,758,553.48 68,452,849.80 75,765,384.61 74,174,890.70 73,022,897.61 65,970,868.66 66,474,180.78 32,020,986.14 66,904,868.90 $ 439,874,258.91 402,588,346.68 252,277,646.94 190,020,262.83 116,944,947.45 118,461,815.48 98,999,553.58 90,202,848.17 60,762,207.98 66,803,354.82 67,095,661.97 61,823,187.50 53,325,895.86 57,832,347.65 28,867,378.31 55,978,025.69 $ 330,847,777.56 323,634,003.63 191,620,123.71 143,903,272.98 90,736,721.33 82,954,728.52 72,288,888.64 64,565,446.42 52,606,421.96 49,654,114.65 49,438,580.45 41,419,665.21 40,246,029.77 34,532,297.65 18,604,144.82 35,337,068.64 20.39 19.95 11.81 8.87 5.59 5.11 4.46 3.98 3.24 3.06 3.05 2.55 2.48 2.13 1.15 2.18 % $ 243,912,540.35 249,766,748.20 140,508,809.30 105,202,714.29 64,710,210.92 58,245,453.00 54,002,604.80 43,664,613.00 41,851,197.05 31,497,979.00 31,349,901.30 28,988,602.00 28,215,008.63 24,983,830.00 12,414,228.00 25,024,397.60 20.59 21.09 11.86 8.88 5.46 4.92 4.56 3.69 3.53 2.66 2.65 2.45 2.38 2.11 1.05 2.11 % $ 214,664,415.47 219,066,373.49 125,199,277.45 93,140,571.11 57,520,114.91 51,356,163.63 47,980,537.69 38,813,027.53 36,639,471.26 26,925,241.97 27,332,389.99 25,672,992.84 25,208,183.78 22,662,048.81 10,963,617.33 22,682,607.88 $ 260,258,370.00 254,198,408.00 144,313,064.00 108,758,249.00 67,715,085.00 59,405,308.00 54,623,071.00 45,673,473.00 43,145,334.00 32,583,821.00 32,276,158.00 29,305,415.00 30,928,395.00 25,383,889.00 12,829,340.00 25,313,059.00 57,143 100.00 % $ 2,542,310,111.26 $2,161,857,739.82 $1,622,389,285.94 100.00 % $1,184,338,837.44 100.00 % $ 1,045,827,035.14 $ 1,226,710,439.00 (1) 0RGHOV UHSUHVHQWLQJ JUHDWHU WKDQ 1.00% RI LQLWLDO WRWDO VHFXULWL]DWLRQ YDOXH (2) 0RGHOV LQFOXGH YHKLFOHV ZLWK EDWWHU\ HOHFWULF RU SOXJ-LQ K\EULG HOHFWULF SRZHU VRXUFH, ZKLFK UHSUHVHQW 0.97% RI LQLWLDO VHFXULWL]DWLRQ YDOXH 13 )&$/7 2021-$ 3RRO )HDWXUHV %URDG 0RGHO 'LYHUVLILFDWLRQ 0RVW 5HFHQW $/* 0DUN-WR-0DUNHW ,V $42 0LOOLRQ $ERYH %DVH 5HVLGXDO 9DOXH
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
)&$/7 2021-$ 5RDGVKRZ 5HVLGXDO 0DWXULW\ 9V. (QKDQFHPHQW %XLOG (&RQWLQXHG) ‡ (QKDQFHPHQW DV D SHUFHQWDJH RI WKH )&$/7 2021-$ LQLWLDO WRWDO VHFXULWL]DWLRQ YDOXH EXLOGV GXULQJ WKH WUDQVDFWLRQ, VWHDGLO\ LQFUHDVLQJ WKH DPRXQW RI UHVLGXDO VWUHVV WKDW HDFK FODVV FDQ VXSSRUW RYHU WLPH 7KH LQFOXVLRQ RI VHDVRQHG OHDVHV LQ WKH SRRO LV H[SHFWHG WR LQFUHDVH WKH HQKDQFHPHQW HDUO\ LQ WKH OLIH RI WKH WUDQVDFWLRQ 7KH UHVLGXDO PDWXULWLHV DUH ZHOO GLVWULEXWHG DQG D GLYHUVH PL[ RI YHKLFOH W\SHV PDWXUH LQ HDFK SHULRG; PD[LPXP SHUFHQWDJH RI UHVLGXDO PDWXULWLHV LQ DQ\ 3 PRQWK SHULRG LV 18.92%, VLPLODU WR SUHYLRXV )&$/7 WUDQVDFWLRQV $IWHU WKH $-3 QRWHV DUH H[SHFWHG WR SD\-RII LQ PRQWK 25, WKH $-4 QRWHV VKRXOG KDYH DSSUR[LPDWHO\ 70% KDUG HQKDQFHPHQW ‡ ‡ ‡ 15
)&$/7 2021-$ 5RDGVKRZ 5HVLGXDO %UHDNHYHQ $QDO\VLV 7KH WDEOHV EHORZ VKRZ WKH SHUFHQWDJH RI EDVH UHVLGXDO ORVV, DIWHU GHIDXOWV, WKDW FDQ EH VXVWDLQHG EHIRUH WKH QRWHV LQFXU D ORVV DW YDULRXV WXUQ-LQ UDWHV DQG PXOWLSOHV RI EDVH FDVH FUHGLW ORVVHV 1.00[ 3.00[ 5.00[ 80% 42.14% 41.41% 39.27% 1.00[ 3.00[ 5.00[ (1) $IWHU VWUHVV GHIDXOWV $VVXPSWLRQV: ƒ ƒ ƒ ƒ ƒ ƒ ƒ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
)&$/7 2021-$ 5RDGVKRZ %UHDN-(YHQ $QDO\VLV* %UHDN-(YHQ IRU )&$/7 2021-$ &RPSDUHG WR +LVWRULFDO 3RRO 3HUIRUPDQFH &XPXODWLYH 5HVLGXDO /RVV / (*DLQ) 5HWXUQ 5DWH ϭϬϬй ϭϬϬй %UHDN-(YHQ100% 5HWXUQ 5DWH $VVXPHG $-2 %UHDN-(YHQ 92.38% ϵϬй 0HPR :RUVW 5HFHQW 12-0RQWK 3RUWIROLR ([SHULHQFH (&< 2008) 82% ϴϬй ϴϬй ϳϬй ϲϬй $-3 %UHDN-(YHQ 49.14% ϲϬй ϱϬй ϰϬй $-4 %UHDN-(YHQ 39.62% % %UHDN-(YHQ 31.36% ϰϬй & %UHDN-(YHQ 24.75% ϮϬй ϯϬй 0HPR :RUVW 5HFHQW 12-0RQWK 3RUWIROLR ([SHULHQFH (&< 2008) 18.3% ϮϬй Ϭй ϭϬй 3HULRG (0RQWKV) 3HULRG (0RQWKV) Ϭй ͲϮϬй ϭϯ ϮϬϭϲͲA ϮϬϭϵͲA ϱ ϳ ϵ ϭϭ ϭϯ ϭϱ ϭϳ ϭϵ Ϯϭ Ϯϯ Ϯϱ Ϯϳ Ϯϵ ϯϭ ϭ ϯ ϱ ϳ ϵ ϭϭ ϮϬϭϳͲA ϮϬϭϵͲB ϭϯ ϭϱ ϭϳ ϭϵ ϮϬϭϳͲB Ϯϭ Ϯϯ Ϯϱ ϮϬϭϴͲA Ϯϳ Ϯϵ ϯϭ ϯϯ ϮϬϭϲͲA ϮϬϭϵͲA ϮϬϭϴͲB ϮϬϭϳͲA ϮϬϭϵͲB ϮϬϭϳͲB ϮϬϮϬͲA ϮϬϭϴͲA ϮϬϮϬͲB ϮϬϭϴͲB ϮϬϮϬͲA ϮϬϮϬͲB * $VVXPHV FXPXODWLYH QHW FUHGLW ORVVHV VWUHVV RI 5%; EUHDN-HYHQV DUH VSHFLILF WR )&$/7 2021-$ 17
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‡)RU WKH SHUIRUPDQFH LQ WKH SRROV DERYH (2016-$ WR 2020-%) í /LIHWLPH FXPXODWLYH UHWXUQ UDWHV DYHUDJH DERXW 60% í &XPXODWLYH UHVLGXDO JDLQV WKURXJK 1RYHPEHU 2020 KLJKHU YV. 1RYHPEHU 2019, UHIOHFWLQJ LQFUHDVHG UHVLGXDO JDLQV DFURVV DOO YHKLFOH W\SHV í 6WURQJ DQG LPSURYLQJ FUHGLW ORVV SHUIRUPDQFH 2.0% 0.0% -2.0% -4.0% -6.0% -8.0% -10.0% ϭϰϳϭϬ ϭϯϭϲ ϭϵ ϮϮ Ϯϱ Ϯϴ ϯϭ 2016-$ 2017-$ 2017-% 2018-$ 2018-% 2019-$ 2019-%2020-$ 2020-% 100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0% 0 2 4 6 8 10 12 14 16 18 20 22 24 26 28 30 2016-$ 2017-$ 2017-% 2018-$ 2018-% 2019-$ 2019-%2020-$ 2020-%
)&$/7 2021-$ 5RDGVKRZ 8.6. 0DQDJHG 3RUWIROLR ± /HDVH 1XPEHU RI /HDVHV 2ULJLQDWHG (000) 2ULJLQDWLRQV ‡ 2020 <7' OHDVH RULJLQDWLRQV DUH ORZHU GXH WR ORZHU LQGXVWU\ YROXPHV DQG OHDVH ILQDQFLQJ VKDUH. ,Q WKH LPPHGLDWH ZDNH RI WKH &29,'-19 SDQGHPLF, )RUG-VSRQVRUHG PDUNHWLQJ SURJUDPV ZHUH SULPDULO\ IRFXVHG RQ UHWDLO ILQDQFLQJ ‡ )RUG &UHGLW ZRUNV ZLWK )RUG DQG /LQFROQ WR VHW JXLGHOLQHV DURXQG OHDVLQJ VKDUH, WHUP, PRGHO PL[ DQG RWKHU IDFWRUV WR VXSSRUW EUDQG YDOXH DQG VDOHV $YJ. # RI /HDVHV 2XWVWDQGLQJ (000) 841 975 1,006 1,018 1,002 1,009 949 6RXUFH 202041 /HDVH 4XDUWHUO\ 6WDWLVWLFDO ,QIRUPDWLRQ DQG )RUG &UHGLW. 5RXQGHG IRU GLVSOD\ SXUSRVHV ‡ 8VHG YHKLFOH YDOXHV YRODWLOH LQ 2020; GHFOLQHG GXULQJ RQVHW RI &29,'-19 SDQGHPLF, EXW KDYH VLQFH UHFRYHUHG DQG H[FHHG SUH-SDQGHPLF OHYHOV 0DQKHLP 8VHG 9HKLFOH 9DOXH ,QGH[ /HDVH 6KDUH RI 5HWDLO 6DOHV (%) ‡ )RUG &UHGLW OHDVLQJ, DV D VKDUH RI UHWDLO VDOHV, UHPDLQV EHORZ WKH LQGXVWU\ ϭϱй 6RXUFH 0DQKHLP &RQVXOWLQJ, 6HSWHPEHU 2020 (-DQXDU\ 1999 112.6) 19 *6RXUFH -.'. 3RZHU 3,1 165 155 145 135 125 115 105 95 6HS-98-DQ-030D\-07 6HS-11-DQ-160D\-20 ,QGXVWU\* )RUG &UHGLW ϯϬй Ϯϵй ϯϬй ϯϭй Ϯϳй Ϯϱй ϮϮй ϮϬйϭϵй ϭϵй ϭϴй 42 201943 201944 201941 202042 202043 2020 414 401 377 394 2015 2016 2017 2018 2019 342019 <7'342020 <7' 337 254 202
)&$/7 2021-$ 5RDGVKRZ 3RUWIROLR ± 5HVLGXDO 3HUIRUPDQFH* 8.6. 0DQDJHG ‡ )RUG &UHGLW¶V PDQDJHG SRUWIROLR SRVWHG UHVLGXDO JDLQV RI 12.60% IRU WKH QLQH PRQWKV HQGHG 6HSWHPEHU 30, 2020, XS IURP D 4.70% JDLQ IRU WKH QLQH PRQWKV HQGHG 6HSWHPEHU 30, 2019, UHIOHFWLQJ VWURQJ DXFWLRQ GHPDQG IRU XVHG YHKLFOHV 1LQH 0RQWKV (QGHG 6HSWHPEHU 30, <HDU (QGHG 'HFHPEHU 31, 2020 2019 2019 2018 2017 2016 2015 1XPEHU RI /HDVHV7HUPLQDWHG 1XPEHU RI 9HKLFOHV 5HWXUQHG DQG 6ROG 5HWXUQ 5DWH 251,975 170,200 67.55 283,044 213,236 75.34 374,418 281,534 75.19 363,708 271,491 74.65 365,642 280,762 76.79 318,132 238,419 74.94 245,392 174,437 71.09 ‡ 5DWLQJ DJHQFLHV KDYH KLVWRULFDOO\ DSSOLHG VWUHVV LQ H[FHVV RI 30% RQ &ODVV $ QRWHV; VLJQLILFDQWO\ KLJKHU WKDQ )RUG &UHGLW¶V ZRUVW \HDU LQ 2008 ZKHQ WKH SRUWIROLR H[SHULHQFHG UHVLGXDO ORVVHV RI 18.26% (QRW VKRZQ) 9HKLFOHV 5HWXUQHG DQG 6ROG $YHUDJH $GMXVWHG 0653 $YHUDJH $/* %DVH 5HVLGXDO 9DOXH $YHUDJH 5HVLGXDO /RVV/ (*DLQ) 39,889 18,770 (2,366) 38,057 18,044 (849) 38,348 18,181 (719) 37,195 17,973 (875) 35,462 17,531 (240) 35,050 17,853 14 34,878 18,223 (733) (1) 5HVLGXDO /RVV/ (*DLQ) DV D %RI $GMXVWHG 0653 &DU (5.58) (5.62) (5.75) (6.77) (5.93) (1.93) (2.16) (2.56) (2.12) (2.23) (1.96) (2.01) (2.08) (1.16) (1.87) 0.01 (3.59) (3.53) (2.97) (2.35) 4.37 (4.60) (2.46) (3.61) (0.68) 5.95 (4.37) (2.36) (4.38) 0.04 4.59 (5.60) (5.80) (10.18) (2.10) ‡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‡ 5DWLQJ DJHQFLHV KDYH KLVWRULFDOO\ DVVXPHG D 100% UHWXUQ UDWH, DOWKRXJK )RUG &UHGLW¶V KLJKHVW UHWXUQ UDWH ZDV RQO\ 82.31% LQ 2008 (QRW VKRZQ) *6HH $SSHQGL[ IRU HQGQRWHV 20
)&$/7 2021-$ 5RDGVKRZ 8.6. 0DQDJHG 3RUWIROLR ± &UHGLW 3HUIRUPDQFH* 1LQH 0RQWKV (QGHG 6HSWHPEHU 30, 'HOLQTXHQF\, 5HSRVVHVVLRQ DQG &UHGLW /RVV ([SHULHQFH <HDU (QGHG 'HFHPEHU 31, 2020 2019 2019 2018 2017 2016 2015 $YHUDJH QXP EHU RI OHDV HV RXWV WDQGLQJ(1) ««««««... 949,476 $27,172 1,008,659 $27,938 1,002,301 $27,885 1,018,021 $27,451 1,005,542 $26,586 974,580 $25,506 841,005 $22,066 (2) $YHUDJH SRUWIROLR RXWV WDQGLQJ (LQ(1P) LOOLRQV ) ««««««« (2) $YHUDJH QXPEHU RI GHOLQTXHQFLHV(3)(4) 31 - 60 GD\V «««««. 61 - 90 GD\V «««««« 91 - 120 GD\V ««««« 2YHU 120 GD\V ««« « 5,709 806 149 79 6,820 667 50 12 7,105 695 49 13 7,509 731 52 9 7,731 870 98 13 7,436 823 103 16 6,265 585 59 8 (3)(4) $YHUDJH QXP EHU RI GHOLQTXHQFLHV DV D SHUFHQWDJH RI DYHUDJH QXP EHU RI OHDV HV RXV WDQGLQJ(3)(4) (3)(4) 31 - 60 GD\V «««««. 61 - 90 GD\V «««««« 91 - 120 GD\V ««««« 2YHU 120 GD\V «« «« 0.60% 0.08% 0.02% 0.01% 0.68% 0.07% 0.00% 0.00% 0.71% 0.07% 0.00% 0.00% 0.74% 0.07% 0.01% 0.00% 0.77% 0.09% 0.01% 0.00% 0.76% 0.08% 0.01% 0.00% 0.74% 0.07% 0.01% 0.00% $JJUHJDWH EDODQFH RI GHOLQTXHQW OHDV HV DV D SHUFHQWDJH RI DYHUDJH SRUWIROL(R3)(R5)XWV WDQGLQJ(3)(5) 31 - 60 GD\V «««««. 61-90 GD\V «««««« 91 - 120 GD\V ««««« 2YHU 120 GD\V « ««« 0.54% 0.06% 0.01% 0.00% 0.72% 0.06% 0.01% 0.00% 0.80% 0.08% 0.00% 0.00% 0.85% 0.08% 0.00% 0.00% 0.73% 0.08% 0.00% 0.00% 0.81% 0.09% 0.01% 0.00% 0.80% 0.08% 0.01% 0.00% (8) 5HSRV V HV V LRQV DV D SHUFHQWDJH (R6I) DYHUDJH QXP EHU RI OHDV HV RXWV WDQGLQJ (8) ««««««. 0.50% $36 0.17% 0.39% 8,207 1.15% $4,340 0.61% $61 0.29% 0.66% 12,771 1.69% $4,807 0.62% $82 0.29% 0.66% 16,662 1.66% $4,932 0.69% $86 0.31% 0.72% 18,104 1.78% $4,769 0.79% $102 0.38% 0.87% 17,953 1.79% $5,701 0.72% $83 0.33% 0.79% 16,415 1.68% $5,081 0.63% $51 0.23% 0.59% 11,838 1.41% $4,308 (6)(8) $JJUHJDWH QHW ORV V HV (JDLQV ) (LQ P LOOLRQV ) (6)««« (6)(7)(8) 1HW ORV V HV (JDLQV ) DV D SHUFHQWDJH RI DYHUDJH SRUWIROLR RXWV WDQGLQJ(6)(8) ««««««. 1HW ORV V HV (JDLQV ) DV D SHUFHQWDJH RI JURV V OLTXLGDWLRQV (6)(7)(8) ««.. 1XP EHU RI OHDV HV FKDUJHG RII ««««(6«) «. 1XP EHU RI OHDV HV FKDUJHG RII DV D SHUFHQWDJH RI DYHUDJH QXP EHU RI OHDV HV RXWV WDQGLQJ(8) ««.«««« $YHUDJH QHW ORV V (JDLQ) RQ OHDV HV FKDUJHG RII (6) «« (8) *6HH $SSHQGL[ IRU HQGQRWHV 21
$SSHQGL[ 22
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
