Attached files

file filename
8-K - EXXON MOBIL CORPr8k072612.htm
EX-99.2 - EXXON MOBIL CORPf8k2q992.htm

 EXHIBIT 99.1

News Release

[f8k2q991002.gif]

 

Exxon Mobil Corporation

 

5959 Las Colinas Boulevard

 

Irving, TX  75039

 

972 444 1107 Telephone

 

972 444 1138 Facsimile

 

 

 

 

FOR IMMEDIATE RELEASE

 

THURSDAY, JULY 26, 2012

 

 

 


EXXON MOBIL CORPORATION ANNOUNCES ESTIMATED

SECOND QUARTER 2012 RESULTS


 

 

 

 

 

 

 

 

Second Quarter

 

First Half

 

 

2012

2011

%

2012

2011

%

Earnings Excluding Special Items 1

 

 

 

 

 

 

   $ Millions

15,910

10,680

49

25,360

21,330

19

   $ Per Common Share

 

 

 

 

 

 

      Assuming Dilution

3.41

2.18

56

5.41

4.32

25

 

 

 

 

 

 

 

Special Items

 

 

 

 

 

 

   $ Millions

0

0

 

0

0

 

 

 

 

 

 

 

 

Earnings

 

 

 

 

 

 

   $ Millions

15,910

10,680

49

25,360

21,330

19

   $ Per Common Share

 

 

 

 

 

 

      Assuming Dilution

3.41

2.18

56

5.41

4.32

25

 

 

 

 

 

 

 

Capital and Exploration

 

 

 

 

 

 

Expenditures - $ Millions

9,339

10,306

-9

18,173

18,127

0

 

 

 

 

 

 

 

1 See page 8 for a reference to earnings


EXXONMOBIL'S CHAIRMAN REX W. TILLERSON COMMENTED:


“Second quarter results reflect our ongoing commitment to develop and deliver the energy needed to help meet global demand and underpin economic recovery and growth.

Despite global economic uncertainty, we continue to invest throughout the business cycle taking a long-term view of resource development.


Second quarter earnings of $15.9 billion included a net gain of $7.5 billion associated with divestments and tax-related items.  Excluding these items, second quarter earnings were $8.4 billion.


Capital and exploration expenditures were $9.3 billion in the second quarter and a record $18.2 billion for the first six months of 2012 as we progress our plans to invest about $37 billion per year over the next five years to help meet the global demand for energy.  

 




The Corporation distributed $7.7 billion to shareholders in the second quarter through dividends and share purchases to reduce shares outstanding.”




SECOND QUARTER HIGHLIGHTS


Earnings of $15,910 million increased $5,230 million or 49% from the second quarter of 2011.  Earnings included a net gain of $7.5 billion associated with divestments and

   tax-related items.  


On June 1, ExxonMobil completed the restructuring of its Downstream and Chemical holdings in Japan.  Under the restructuring, TonenGeneral Sekiyu K.K. (TG) purchased ExxonMobil’s shares in a wholly-owned affiliate in Japan for approximately $3.9 billion. As a result, ExxonMobil’s effective ownership of TG was reduced from 50% to 22%.


Earnings per share (assuming dilution) were $3.41, an increase of 56%.


Capital and exploration expenditures were $9.3 billion, down 9% from the second quarter of 2011.


Oil-equivalent production decreased 5.6% from the second quarter of 2011.  Excluding the impacts of entitlement volumes, OPEC quota effects and divestments, production was essentially flat.


Cash flow from operations and asset sales was $13.9 billion, including proceeds associated with asset sales of $3.7 billion.


Share purchases to reduce shares outstanding were $5 billion.


Dividends per share of $0.57 increased 21% compared to the second quarter of 2011.


ExxonMobil and Rosneft signed agreements to jointly develop tight oil reserves in Western Siberia and establish a joint Arctic Research Center for Offshore Developments.


ExxonMobil has filed permit applications to progress plans for a world-class petrochemical expansion on the U.S. Gulf Coast, in anticipation of a 2016 start-up.  The potential project would include a new ethane cracker and premium product facilities at ExxonMobil’s integrated Baytown complex in Texas.


ExxonMobil and joint venture partner Saudi Basic Industries Corporation will proceed with construction of a world-scale specialty elastomers facility.  The 400 thousand metric tons per year facility will be integrated with the existing Al Jubail complex in Saudi Arabia, and completion is anticipated in 2015.






-2-



Second Quarter 2012 vs. Second Quarter 2011


Upstream earnings were $8,358 million, down $183 million from the second quarter of 2011.  Lower liquids and U.S. natural gas realizations decreased earnings by $870 million, while lower sales volumes reduced earnings by $330 million.  All other items, including gains on asset sales mainly in Angola, increased earnings by $1.0 billion.


On an oil-equivalent basis, production decreased 5.6% from the second quarter of 2011.  Excluding the impacts of entitlement volumes, OPEC quota effects and divestments, production was essentially flat.


Liquids production totaled 2,208 kbd (thousands of barrels per day), down 143 kbd from the second quarter of 2011.  Excluding the impacts of entitlement volumes, OPEC quota effects and divestments, liquids production was down about 1%, as field decline was mostly offset by lower downtime and ramp-up of Angola and Nigeria projects.

 

Second quarter natural gas production was 11,661 mcfd (millions of cubic feet per day), down 606 mcfd from 2011.  Excluding the impacts of entitlement volumes and divestments, natural gas production was up about 1%, as higher demand and lower downtime more than offset field decline.


Earnings from U.S. Upstream operations were $678 million, $771 million lower than the second quarter of 2011.  Non-U.S. Upstream earnings were $7,680 million, up $588 million from the prior year.


Downstream earnings of $6,646 million were up $5.3 billion from the second quarter of 2011.  The gain associated with the Japan restructuring contributed $5.3 billion. Improved margins and volume and mix effects increased earnings by $670 million.  All other items, including unfavorable foreign exchange effects, higher operating expenses, and one-time tax items, decreased earnings $670 million.  Petroleum product sales of 6,171 kbd were 160 kbd lower than last year's second quarter.


Earnings from the U.S. Downstream were $834 million, up $100 million from the second quarter of 2011.  Non-U.S. Downstream earnings of $5,812 million were $5,190 million higher than last year.

 



-3-



Chemical earnings of $1,449 million were $128 million higher than the second quarter of 2011.  The gain associated with the Japan restructuring increased earnings by $630 million, while weaker margins decreased earnings by $150 million.  Volume and mix effects lowered earnings by $100 million.  All other items, mainly unfavorable foreign exchange effects, decreased earnings by $250 million.  Second quarter prime product sales of 5,972 kt (thousands of metric tons) were 209 kt lower than last year's second quarter.


Corporate and financing expenses of $543 million were flat with the second quarter of 2011, as the benefit from the Japan restructuring was offset by one-time tax items.


During the second quarter of 2012, Exxon Mobil Corporation purchased 60 million shares of its common stock for the treasury to reduce the number of shares outstanding at a gross cost of $5.0 billion.  Share purchases to reduce shares outstanding are currently anticipated to equal $5 billion in the third quarter of 2012.  Purchases may be made in both the open market and through negotiated transactions, and may be increased, decreased or discontinued at any time without prior notice.




-4-



First Half 2012 vs. First Half 2011


Earnings of $25,360 million increased $4,030 million from 2011.  Earnings per share increased 25% to $5.41.  



FIRST HALF HIGHLIGHTS


Earnings were $25,360 million, up 19% from the first half of 2011.  


Earnings per share increased 25% to $5.41.


Oil-equivalent production was down 5.5% from 2011.  Excluding the impacts of entitlement volumes, OPEC quota effects and divestments, production was down about 1%.


Cash flow from operations and asset sales was $35.7 billion, including proceeds associated with asset sales of $6.2 billion.


The Corporation distributed nearly $15 billion to shareholders in the first half of 2012 through dividends and share purchases to reduce shares outstanding.


Capital and exploration expenditures were a record $18.2 billion.



Upstream earnings were $16,160 million, down $1,056 million from the first half of 2011. Higher liquids realizations, partially offset by lower gas realizations, increased earnings by $80 million.  Lower sales volumes decreased earnings by $1,140 million.  Net gains on asset sales, mainly in Angola, were offset by higher operating expenses and unfavorable tax effects.


On an oil-equivalent basis, production was down 5.5% compared to the same period in 2011.  Excluding the impacts of entitlement volumes, OPEC quota effects and divestments, production was down about 1%.


Liquids production of 2,211 kbd decreased 164 kbd compared with 2011.  Excluding the impacts of entitlement volumes, OPEC quota effects and divestments, liquids production was down about 1%, as field decline was mostly offset by project ramp-up and lower downtime.


Natural gas production of 12,849 mcfd decreased 541 mcfd from 2011.  Excluding the impacts of entitlement volumes and divestments, natural gas production was down about 1%, with field decline partly offset by higher demand and lower downtime.



-5-



Earnings from U.S. Upstream operations for 2012 were $1,688 million, down $1,040 million from 2011.  Earnings outside the U.S. were $14,472 million, essentially flat with the prior year.


Downstream earnings of $8,232 million increased $5,777 million from 2011.  The gain associated with the Japan restructuring contributed $5.3 billion.  Higher margins increased earnings by $610 million, while volume and mix effects increased earnings by $220 million. All other items, including higher operating expenses, one-time tax items, and unfavorable foreign exchange effects, partially offset by other asset management gains, decreased earnings by $360 million.  Petroleum product sales of 6,243 kbd decreased 56 kbd from 2011.


U.S. Downstream earnings were $1,437 million, consistent with 2011.  Non-U.S. Downstream earnings were $6,795 million, an increase of $5,768 million from last year.


Chemical earnings of $2,150 million were $687 million lower than 2011.  The gain associated with the Japan restructuring increased earnings by $630 million, while weaker margins decreased earnings by $750 million.  Lower volumes decreased earnings by $70 million.  All other items, including unfavorable foreign exchange effects, higher operating expenses, and tax items, decreased earnings by $500 million.  Prime product sales of 12,309 kt were down 194 kt from 2011.


Corporate and financing expenses were $1,182 million, flat with the first half of 2011 as the benefit from the Japan restructuring was offset by one-time tax items.


Gross share purchases through the first half of 2012 were $10.7 billion, reducing shares outstanding by 127 million shares.


Estimates of key financial and operating data follow.  



-6-



ExxonMobil will discuss financial and operating results and other matters on a webcast at 10 a.m. Central time on July 26, 2012.  To listen to the event live or in archive, go to our website at exxonmobil.com.



Cautionary statement


Statements relating to future plans, projections, events or conditions are forward-looking statements.  Actual results, including project plans, costs, timing, and capacities; capital and exploration expenditures; resource recoveries; and share purchase levels, could differ materially due to factors including: changes in oil or gas prices or other market or economic conditions affecting the oil and gas industry, including the scope and duration of economic recessions; the outcome of exploration and development efforts; changes in law or government regulation, including tax and environmental requirements; the outcome of commercial negotiations; changes in technical or operating conditions; and other factors discussed under the heading "Factors Affecting Future Results" in the “Investors” section of our website and in Item 1A of ExxonMobil's 2011 Form 10-K.  We assume no duty to update these statements as of any future date.  References to quantities of oil or natural gas may include amounts that we believe will ultimately be produced, but that are not yet classified as “proved reserves” under SEC definitions.


Frequently used terms


Consistent with previous practice, this press release includes both earnings excluding special items and earnings per share excluding special items.  Both are non-GAAP financial measures and are included to help facilitate comparisons of base business performance across periods. Reconciliation to net income attributable to ExxonMobil is shown in Attachment II.  The release also includes cash flow from operations and asset sales.  Because of the regular nature of our asset management and divestment program, we believe it is useful for investors to consider proceeds associated with the sales of subsidiaries, property, plant and equipment, and sales and returns of investments together with cash provided by operating activities when evaluating cash available for investment in the business and financing activities.  A reconciliation to net cash provided by operating activities is shown in Attachment II.  Further information on ExxonMobil's frequently used financial and operating measures and other terms is contained under the heading "Frequently Used Terms" available through the “investors” section of our website at exxonmobil.com.




-7-



Reference to Earnings


References to total corporate earnings mean net income attributable to ExxonMobil (U.S. GAAP) from the income statement.  Unless otherwise indicated, references to earnings, special items, earnings excluding special items, Upstream, Downstream, Chemical and Corporate and Financing segment earnings, and earnings per share are ExxonMobil's share after excluding amounts attributable to noncontrolling interests.





-8-



 

Attachment I

 

 

 

 

EXXON MOBIL CORPORATION

 

 

SECOND QUARTER 2012

 

 

(millions of dollars, unless noted)

 

 

 

Second Quarter

 

First Half

 

 

 

2012

2011

 

2012

2011

 

 

Earnings / Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues and other income

127,363

125,486

 

251,416

239,490

 

 

Total costs and other deductions

101,172

106,867

 

207,710

201,954

 

 

Income before income taxes

26,191

18,619

 

43,706

37,536

 

 

Income taxes

8,537

7,721

 

16,253

15,725

 

 

Net income including noncontrolling interests

17,654

10,898

 

27,453

21,811

 

 

Net income attributable to noncontrolling interests

1,744

218

 

2,093

481

 

 

Net income attributable to ExxonMobil (U.S. GAAP)

15,910

10,680

 

25,360

21,330

 

 

 

 

 

 

 

 

 

 

Earnings per common share (dollars)

3.41

2.19

 

5.41

4.33

 

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

- assuming dilution (dollars)

3.41

2.18

 

5.41

4.32

 

 

 

 

 

 

 

 

 

 

Other Financial Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends on common stock

 

 

 

 

 

 

 

Total

2,657

2,308

 

4,878

4,496

 

 

Per common share (dollars)

0.57

0.47

 

1.04

0.91

 

 

 

 

 

 

 

 

 

 

Millions of common shares outstanding

 

 

 

 

 

 

 

At June 30

 

 

 

4,616

4,862

 

 

Average – assuming dilution

4,657

4,912

 

4,687

4,941

 

 

 

 

 

 

 

 

 

 

ExxonMobil share of equity at June 30

 

 

 

162,811

155,551

 

 

ExxonMobil share of capital employed at June 30

 

 

181,900

175,822

 

 

 

 

 

 

 

 

 

 

Income taxes

8,537

7,721

 

16,253

15,725

 

 

Sales-based taxes

8,027

8,613

 

16,520

16,529

 

 

All other taxes

10,036

11,175

 

21,239

21,491

 

 

Total taxes

26,600

27,509

 

54,012

53,745

 

 

 

 

 

 

 

 

 

 

ExxonMobil share of income taxes of

 

 

 

 

 

 

 

equity companies

1,441

1,376

 

3,146

2,889

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




-9-



 

Attachment II

 

 

 

EXXON MOBIL CORPORATION

 

 

SECOND QUARTER 2012

 

 

(millions of dollars)

 

 

 

Second Quarter

 

First Half

 

 

 

2012

2011

 

2012

2011

 

 

Earnings (U.S. GAAP)

 

 

 

 

 

 

 

Upstream

 

 

 

 

 

 

 

United States

678

1,449

 

1,688

2,728

 

 

Non-U.S.

7,680

7,092

 

14,472

14,488

 

 

Downstream

 

 

 

 

 

 

 

United States

834

734

 

1,437

1,428

 

 

Non-U.S.

5,812

622

 

6,795

1,027

 

 

Chemical

 

 

 

 

 

 

 

United States

494

625

 

927

1,294

 

 

Non-U.S.

955

696

 

1,223

1,543

 

 

Corporate and financing

(543)

(538)

 

(1,182)

(1,178)

 

 

Net income attributable to ExxonMobil

15,910

10,680

 

25,360

21,330

 

 

Special Items

 

 

 

 

 

 

 

Upstream

 

 

 

 

 

 

 

United States

0

0

 

0

0

 

 

Non-U.S.

0

0

 

0

0

 

 

Downstream

 

 

 

 

 

 

 

United States

0

0

 

0

0

 

 

Non-U.S.

0

0

 

0

0

 

 

Chemical

 

 

 

 

 

 

 

United States

0

0

 

0

0

 

 

Non-U.S.

0

0

 

0

0

 

 

Corporate and financing

0

0

 

0

0

 

 

Corporate total

0

0

 

0

0

 

 

Earnings Excluding Special Items

 

 

 

 

 

 

 

Upstream

 

 

 

 

 

 

 

United States

678

1,449

 

1,688

2,728

 

 

Non-U.S.

7,680

7,092

 

14,472

14,488

 

 

Downstream

 

 

 

 

 

 

 

United States

834

734

 

1,437

1,428

 

 

Non-U.S.

5,812

622

 

6,795

1,027

 

 

Chemical

 

 

 

 

 

 

 

United States

494

625

 

927

1,294

 

 

Non-U.S.

955

696

 

1,223

1,543

 

 

Corporate and financing

(543)

(538)

 

(1,182)

(1,178)

 

 

Corporate total

15,910

10,680

 

25,360

21,330

 

 

Cash flow from operations and asset sales (billions of dollars)

 

 

 

 

Net cash provided by operating activities
(U.S. GAAP)

10.2

12.9

 

29.5

29.8

 

 

Proceeds associated with asset sales

3.7

1.5

 

6.2

2.8

 

 

Cash flow from operations and asset sales

13.9

14.4

 

35.7

32.6

 




-10-



Attachment III

 

 

 

EXXON MOBIL CORPORATION

 

 

SECOND QUARTER 2012

 

 

 

 

 

Second Quarter

First Half 

 

 

 

2012

2011

 

2012

2011

 

 

Net production of crude oil

 

 

 

 

 

and natural gas liquids,

 

 

 

 

 

thousands of barrels daily (kbd)

 

 

 

 

 

  United States

419

429

 

423

428

 

 

  Canada/South America

243

240

 

246

252

 

 

  Europe

213

273

 

220

289

 

 

  Africa

514

522

 

489

541

 

 

  Asia

766

834

 

784

813

 

 

  Australia/Oceania

53

53

 

49

52

 

 

Worldwide

2,208

2,351

 

2,211

2,375

 

 

 

 

 

 

 

 

 

 

Natural gas production available for sale,

 

 

 

 

 

 

 

millions of cubic feet daily (mcfd)

 

 

 

 

 

 

 

  United States

3,897

3,842

 

3,915

3,873

 

 

  Canada/South America

392

397

 

385

432

 

 

  Europe

2,578

2,694

 

3,512

3,732

 

 

  Africa

25

8

 

18

7

 

 

  Asia

4,379

4,961

 

4,695

5,025

 

 

  Australia/Oceania

390

365

 

324

321

 

 

Worldwide

11,661

12,267

 

12,849

13,390

 

 

 

 

 

 

 

 

 

 

Oil-equivalent production (koebd) 1

4,152

4,396

 

4,352

4,607

 

 

 

 

 

 

 

 

1 Gas converted to oil-equivalent at 6 million cubic feet = 1 thousand barrels

 

 

 

 

 



-11-



 

Attachment IV

 

 

 

 

 

 

 

 

 

 

 

EXXON MOBIL CORPORATION

 

 

SECOND QUARTER 2012

 

 

 

 

 

 

 

 

 

 

 

Second Quarter

 

First Half

 

 

 

2012

2011

 

2012

2011

 

 

Refinery throughput (kbd)

 

 

 

 

 

 

 

United States

1,740

1,783

 

1,782

1,777

 

 

Canada

384

397

 

411

425

 

 

Europe

1,489

1,602

 

1,485

1,525

 

 

Asia Pacific

1,064

1,109

 

1,180

1,166

 

 

Other

285

302

 

288

294

 

 

Worldwide

4,962

5,193

 

5,146

5,187

 

 

 

 

 

 

 

 

 

 

Petroleum product sales (kbd)

 

 

 

 

 

 

 

United States

2,488

2,488

 

2,480

2,482

 

 

Canada

421

441

 

422

444

 

 

Europe

1,582

1,634

 

1,573

1,584

 

 

Asia Pacific

1,065

1,140

 

1,148

1,179

 

 

Other

615

628

 

620

610

 

 

Worldwide

6,171

6,331

 

6,243

6,299

 

 

 

 

 

 

 

 

 

 

Gasolines, naphthas

2,489

2,498

 

2,505

2,484

 

 

Heating oils, kerosene, diesel

1,915

1,949

 

2,005

1,991

 

 

Aviation fuels

452

481

 

455

473

 

 

Heavy fuels

554

601

 

530

578

 

 

Specialty products

761

802

 

748

773

 

 

Worldwide

6,171

6,331

 

6,243

6,299

 

 

 

 

 

 

 

 

 

 

Chemical prime product sales,

 

 

 

 

 

 

 

thousands of metric tons (kt)

 

 

 

 

 

 

 

United States

2,296

2,303

 

4,661

4,578

 

 

Non-U.S.

3,676

3,878

 

7,648

7,925

 

 

Worldwide

5,972

6,181

 

12,309

12,503

 

 

 

 

 

 

 

 

 




-12-



 

Attachment V

 

 

 

 

 

 

 

 

 

 

 

EXXON MOBIL CORPORATION

 

 

SECOND QUARTER 2012

 

 

(millions of dollars)

 

 

 

 

 

 

 

 

 

 

Second Quarter

 

First Half

 

 

 

2012

2011

 

2012

2011

 

 

Capital and Exploration Expenditures

 

 

 

 

 

 

 

Upstream

 

 

 

 

 

 

 

United States

2,662

4,075

 

5,084

6,155

 

 

Non-U.S.

5,731

5,361

 

11,388

10,181

 

 

Total

8,393

9,436

 

16,472

16,336

 

 

Downstream

 

 

 

 

 

 

 

United States

176

114

 

286

231

 

 

Non-U.S.

393

370

 

722

703

 

 

Total

569

484

 

1,008

934

 

 

Chemical

 

 

 

 

 

 

 

United States

95

65

 

169

121

 

 

Non-U.S.

273

287

 

512

680

 

 

Total

368

352

 

681

801

 

 

 

 

 

 

 

 

 

 

Other

9

34

 

12

56

 

 

 

 

 

 

 

 

 

 

Worldwide

9,339

10,306

 

18,173

18,127

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration expenses charged to income

 

 

 

 

 

 

 

included above

 

 

 

 

 

 

 

Consolidated affiliates

 

 

 

 

 

 

 

United States

83

49

 

186

112

 

 

Non-U.S.

288

543

 

705

813

 

 

Equity companies - ExxonMobil share

 

 

 

 

 

 

 

United States

0

4

 

1

5

 

 

Non-U.S.

4

2

 

10

3

 

 

Worldwide

375

598

 

902

933

 

 

 

 

 

 

 

 

 




-13-



 

Attachment VI

 

 

 

 

 

 

 

 

 

EXXON MOBIL CORPORATION

 

EARNINGS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ Millions

 

$ Per Common Share 1

 

 

 

 

 

 

 

2008

 

 

 

 

 

First Quarter

10,890

 

2.03

 

 

Second Quarter

11,680

 

2.24

 

 

Third Quarter

14,830

 

2.86

 

 

Fourth Quarter

7,820

 

1.55

 

 

Year

45,220

 

8.70

 

 

 

 

 

 

 

 

2009

 

 

 

 

 

First Quarter

4,550

 

0.92

 

 

Second Quarter

3,950

 

0.82

 

 

Third Quarter

4,730

 

0.98

 

 

Fourth Quarter

6,050

 

1.27

 

 

Year

19,280

 

3.99

 

 

 

 

 

 

 

 

2010

 

 

 

 

 

First Quarter

6,300

 

1.33

 

 

Second Quarter

7,560

 

1.61

 

 

Third Quarter

7,350

 

1.44

 

 

Fourth Quarter

9,250

 

1.86

 

 

Year

30,460

 

6.24

 

 

 

 

 

 

 

 

2011

 

 

 

 

 

First Quarter

10,650

 

2.14

 

 

Second Quarter

10,680

 

2.19

 

 

Third Quarter

10,330

 

2.13

 

 

Fourth Quarter

9,400

 

1.97

 

 

Year

41,060

 

8.43

 

 

 

 

 

 

 

 

2012

 

 

 

 

 

First Quarter

9,450

 

2.00

 

 

Second Quarter

15,910

 

3.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Computed using the average number of shares outstanding during each period.

 

 

  The sum of the four quarters may not add to the full year.

 

 

 

 

 

 

 







-14-