Pasadena City Council
January 27, 2025

526(%2:/23(5$7,1*&203$1<

$&20321(1781,72)7+(&,7<2)3$6$'(1$&$/,)251,$

)257+(<($5(1'('-81( %$6,&),1$1&,$/67$7(0(176 Attachment D
526(%2:/23(5$7,1*&203$1<

$&20321(1781,72)7+(&,7<2)3$6$'(1$&$/,)251,$


%DVLF)LQDQFLDO6WDWHPHQWV

)RUWKH<HDU(QGHG-XQH

7+,63$*(,17(17,21$//</()7%/$1.
526(%2:/23(5$7,1*&203$1<

$&20321(1781,72)7+(&,7<2)3$6$'(1$&$/,)251,$


%DVLF)LQDQFLDO6WDWHPHQWV

)RUWKH<HDU(QGHG-XQH

7DEOHRI&RQWHQWV

 3DJH
),1$1&,$/6(&7,21

,QGHSHQGHQW$XGLWRUV¶5HSRUW   
0DQDJHPHQW
V'LVFXVVLRQDQG$QDO\VLV   
%$6,&),1$1&,$/67$7(0(176

6WDWHPHQWRI1HW3RVLWLRQ  
6WDWHPHQWRI5HYHQXHV([SHQVHVDQG&KDQJHVLQ1HW3RVLWLRQ   
6WDWHPHQWRI&DVK)ORZV  
1RWHVWRWKH%DVLF)LQDQFLDO6WDWHPHQWV   

5(48,5('6833/(0(17$5<,1)250$7,21

6FKHGXOHRI3URSRUWLRQDWH6KDUHRIWKH1HW3HQVLRQ/LDELOLW\   
6FKHGXOHRI3ODQ&RQWULEXWLRQV   
27+(55(3257

,QGHSHQGHQW$XGLWRU¶V5HSRUWRQ,QWHUQDO&RQWURO2YHU)LQDQFLDO5HSRUWLQJDQGRQ &RPSOLDQFHDQG2WKHU0DWWHUV%DVHGRQDQ$XGLWRI)LQDQFLDO6WDWHPHQWV 3HUIRUPHGLQ$FFRUGDQFHZLWKGovernment Auditing Standards ............................................................................... 
7+,63$*(,17(17,21$//</()7%/$1.








 

















































/6/&3$6&20
,1'(3(1'(17$8',7256¶5(3257

7RWKH%RDUGRI'LUHFWRUV
5RVH%RZO2SHUDWLQJ&RPSDQ\
3DVDGHQD&DOLIRUQLD

5HSRUWRQWKH$XGLWRIWKH)LQDQFLDO6WDWHPHQWV

Opinions
:HKDYHDXGLWHGWKHDFFRPSDQ\LQJILQDQFLDOVWDWHPHQWVRIHDFKP DMRUIXQGRI5RVH%RZO2SHUDWLQJ&RPSDQ\

WKH³&RPSDQ\´

DFRPSRQHQWXQLWRIWKH&LW\RI3DVDGHQD&DOLIRUQLDDVRIDQGIRUWKH\HDUHQGHG-XQH DQG WKH UHODWHG QRWHV WR WKH ILQDQFLDO VWDWHPHQWV ZKLFK FROOHF WLYHO\ FRPSULVH WKH &RPSDQ\¶V EDVLF ILQDQFLDO VWDWHPHQWVDVOLVWHGLQWKHWDEOHRIFRQWHQWV

,Q RXU RSLQLRQ WKH ILQDQFLDO VWDWHPHQWV UHIHUUHG WR DERYH SUHVHQW IDLUO\ LQ DOO PDWHULDO UHVSHFWV WKH UHVSHFWLYH ILQDQFLDOSRVLWLRQRIHDFKPDMRUIXQGRIWKH&RPSDQ\DVRI-XQHDQGWKHUHVSHFWLYHFKDQJHVLQILQDQFLDO SRVLWLRQDQGZKHUHDSSOLFDEOHFDVKIORZVWKHUHRIIRUWKH\HDUWKHQHQGHGLQDFFRUGDQFHZLWKDFFRXQWLQJSULQFLSOHV JHQHUDOO\DFFHSWHGLQWKH8QLWHG6WDWHVRI$PHULFD

Basis for Opinions
:HFRQGXFWHGRXUDXGLWLQDFFRUGDQFHZLWKDXGLWLQJVWDQGDUGVJHQHUDOO\DFFHSWHGLQWKH8QLWHG6WDWHVRI$PHULFD DQG WKH VWDQGDUGV DSSOLFDEOH WR ILQDQFLDO DXGLWV FRQWDLQHG LQ Government Auditing Standards  LVVXHG E\ WKH &RPSWUROOHU*HQHUDORIWKH8QLWHG6WDWHV2XUUHVSRQVLELOLWLHV XQGHUWKRVHVWDQGDUGVDUHIXUWKHUGHVFULEHGLQWKH $XGLWRU¶V 5HVSRQVLELOLWLHV IRU WKH $XGLW RI WKH )LQDQFLDO 6WDWHPHQWV VHFWLRQ RI RXU UHSRUW :H DUH UHTXLUHG WR EH LQGHSHQGHQWRIWKH&RPSDQ\DQGWRPHHWRXURWKHUHWKLFDOUHVSRQVLELOLWLHVLQDFFRUGDQFHZLWKWKHUHOHYDQWHWKLFDO UHTXLUHPHQWVUHODWLQJWRRXUDXGLW:HEHOLHYHWKDWWKHDXGLWHYLGHQFHZHKDYHREWDLQHGLVVXIILFLHQWDQGDSSURSULDWH WRSURYLGHDEDVLVIRURXUDXGLWRSLQLRQV

Emphasis of Matter
Component Unit Reporting

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
Responsibilities of Management for the Financial Statements 0DQDJHPHQWLVUHVSRQVLEOHIRUWKHSUHSDUDWLRQDQGIDLUSUHVHQWDWLRQRIWKHILQDQFLDOVWDWHPHQWVLQDFFRUGDQFHZLWK DFFRXQWLQJSULQFLSOHVJHQHUDOO\DFFHSWHGLQWKH8QLWHG6WDWHVRI$PHULFDDQGIRUWKHGHVLJQLPSOHPHQWDWLRQDQG PDLQWHQDQFHRILQWHUQDOFRQWUROUHOHYDQWWRWKHSUHSDUDWLRQDQGIDLUSUHVHQWDWLRQRIILQDQFLDOVWDWHPHQWVWKDWDUHIUHH IURPPDWHULDOPLVVWDWHPHQWZKHWKHUGXHWRIUDXGRUHUURU 
7RWKH%RDUGRI'LUHFWRUV
5RVH%RZO2SHUDWLQJ&RPSDQ\
3DVDGHQD&DOLIRUQLD

,QSUHSDULQJWKHILQDQFLDOVWDWHPHQWVPDQDJHPHQWLVUHTXLUHGWRHYDOXDWHZKHWKHUWKHUHDUHFRQGLWLRQVRUHYHQWV FRQVLGHUHGLQWKHDJJUHJDWHWKDWUDLVHVXEVWDQWLDOGRXEWDERXWWKH&RPSDQ\¶VDELOLW\WRFRQWLQXHDVDJRLQJFRQFHUQ IRUWZHOYHPRQWKVEH\RQGWKHILQDQFLDOVWDWHPHQWGDWHLQFOXGLQ JDQ\FXUUHQWO\NQRZQLQIRUPDWLRQWKDWPD\UDLVH VXEVWDQWLDOGRXEWVKRUWO\WKHUHDIWHU

Auditor’s Responsibilities for the Audit of the Financial Statements 2XUREMHFWLYHVDUHWRREWDLQUHDVRQDEOHDVVXUDQFHDERXWZKHWKHUWKHILQDQFLDOVWDWHPHQWVDVDZKROHDUHIUHHIURP PDWHULDOPLVVWDWHPHQWZKHWKHUGXHWRIUDXGRUHUURUDQGWRLV VXHDQDXGLWRU¶VUHSRUWWKDWLQFOXGHVRXURSLQLRQV 5HDVRQDEOHDVVXUDQFHLVDKLJKOHYHORIDVVXUDQFHEXWLVQRWDEVROXWHDVVXUDQFHDQGWKHUHIRUHLVQRWDJXDUDQWHH WKDW DQ DXGLW FRQGXFWHG LQ DFFRUGDQFH ZLWK JHQHUDOO\ DFFHSWHG DXGLWLQJ VWDQGDUGV DQG Government Auditing Standards ZLOO DOZD\V GHWHFW D PDWHULDO PLVVWDWHPHQW ZKHQ LW H[LVWV 7KH  ULVN RI QRW GHWHFWLQJ D PDWHULDO PLVVWDWHPHQWUHVXOWLQJIURPIUDXGLVKLJKHUWKDQIRURQHUHVXOWLQJIURPHUURUDVIUDXGPD\LQYROYHFROOXVLRQIRUJHU\ LQWHQWLRQDORPLVVLRQVPLVUHSUHVHQWDWLRQVRUWKHRYHUULGHRILQWHUQDOFRQWURO0LVVWDWHPHQWVDUHFRQVLGHUHGPDWHULDO LIWKHUHLVDVXEVWDQWLDOOLNHOLKRRGWKDWLQGLYLGXDOO\RULQWKHDJJUHJDWHWKH\ZRXOGLQIOXHQFHWKHMXGJPHQWPDGHE\ DUHDVRQDEOHXVHUEDVHGRQWKHILQDQFLDOVWDWHPHQWV

,Q SHUIRUPLQJ DQ DXGLW LQ DFFRUGDQFH ZLWK JHQHUDOO\ DFFHSWHG DX GLWLQJ VWDQGDUGV DQG Government Auditing StandardsZH


• ([HUFLVHSURIHVVLRQDOMXGJPHQWDQGPDLQWDLQSURIHVVLRQDOVNHSW LFLVPWKURXJKRXWWKHDXGLW 
• ,GHQWLI\DQGDVVHVVWKHULVNVRIPDWHULDOPLVVWDWHPHQWRIWKH ILQDQFLDOVWDWHPHQWVZKHWKHUGXHWRIUDXGRU HUURU DQG GHVLJQ DQG SHUIRUP DXGLW SURFHGXUHV UHVSRQVLYH WR WK RVH ULVNV 6XFK SURFHGXUHV LQFOXGH H[DPLQLQJRQDWHVWEDVLVHYLGHQFHUHJDUGLQJWKHDPRXQWVDQGGLVFORVXUHVLQWKHILQDQFLDOVWDWHPHQWV 
• 2EWDLQDQXQGHUVWDQGLQJRILQWHUQDOFRQWUROUHOHYDQWWRWKHDX GLWLQRUGHUWRGHVLJQDXGLWSURFHGXUHVWKDWDUH DSSURSULDWHLQWKHFLUFXPVWDQFHVEXWQRWIRUWKHSXUSRVHRIH[ SUHVVLQJDQRSLQLRQRQWKHHIIHFWLYHQHVVRI WKH&RPSDQ\¶VLQWHUQDOFRQWURO$FFRUGLQJO\QRVXFKRSLQLRQLVH[SUHVVHG 
• (YDOXDWHWKHDSSURSULDWHQHVVRIDFFRXQWLQJSROLFLHVXVHGDQGW KHUHDVRQDEOHQHVVRIVLJQLILFDQWDFFRXQWLQJ HVWLPDWHVPDGHE\PDQDJHPHQWDVZHOODVHYDOXDWHWKHRYHUDOOSUHVHQWDWLRQRIWKHILQDQFLDOVWDWHPHQWV 
• &RQFOXGHZKHWKHULQRXUMXGJPHQWWKHUHDUHFRQGLWLRQVRUHYH QWVFRQVLGHUHGLQWKHDJJUHJDWHWKDWUDLVH VXEVWDQWLDOGRXEWDERXWWKH&RPSDQ\¶VDELOLW\WRFRQWLQXHDVD JRLQJFRQFHUQIRUDUHDVRQDEOHSHULRGRI WLPH

:HDUHUHTXLUHGWRFRPPXQLFDWHZLWKWKRVHFKDUJHGZLWKJRYHUQDQFHUHJDUGLQJDPRQJRWKHUPDWWHUVWKHSODQQHG VFRSHDQGWLPLQJRIWKHDXGLWVLJQLILFDQWDXGLWILQGLQJVDQGFHUWDLQLQWHUQDOFRQWUROUHODWHGPDWWHUVWKDWZHLGHQWLILHG GXULQJWKHDXGLW

Required Supplementary Information
$FFRXQWLQJSULQFLSOHVJHQHUDOO\DFFHSWHGLQWKH8QLWHG6WDWHVRI$PHULFDUHTXLUHWKDWWKHPDQDJHPHQW¶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¶VUHVSRQVHVWRRXULQTXLULHVWKHEDVLFILQDQFLDOVWDWHPHQWVDQGRWKHUNQRZOHGJH ZH REWDLQHG GXULQJ RXU DXGLW RI WKH EDVLF ILQDQFLDO VWDWHPHQWV :H GR QRW H[SUHVV DQ RSLQLRQ RU SURYLGH DQ\ DVVXUDQFHRQWKHLQIRUPDWLRQEHFDXVHWKHOLPLWHGSURFHGXUHVGRQRWSURYLGHXVZLWKVXIILFLHQWHYLGHQFHWRH[SUHVV DQRSLQLRQRUSURYLGHDQ\DVVXUDQFH


7RWKH%RDUGRI'LUHFWRUV
5RVH%RZO2SHUDWLQJ&RPSDQ\
3DVDGHQD&DOLIRUQLD

2WKHU5HSRUWLQJ5HTXLUHGE\Government Auditing Standards 
,QDFFRUGDQFHZLWKGovernment Auditing StandardsZHKDYHDOVRLVVXHGRXUUHSRUWGDWHG'HFHPEHURQ RXUFRQVLGHUDWLRQRIWKH&RPSDQ\¶VLQWHUQDOFRQWURORYHUILQDQFLDOUHSRUWLQJDQGRQRXUWHVWVRILWVFRPSOLDQFHZLWK FHUWDLQSURYLVLRQVRIODZVUHJXODWLRQVFRQWUDFWVDQGJUDQWD JUHHPHQWVDQGRWKHUPDWWHUV7KHSXUSRVHRIWKDW UHSRUWLVVROHO\WRGHVFULEHWKHVFRSHRIRXUWHVWLQJRILQWHUQ DOFRQWURORYHUILQDQFLDOUHSRUWLQJDQGFRPSOLDQFHDQG WKHUHVXOWVRIWKDWWHVWLQJDQGQRWWRSURYLGHDQRSLQLRQRQWKHHIIHFWLYHQHVVRIWKH&RPSDQ\¶VLQWHUQDOFRQWURORYHU ILQDQFLDO UHSRUWLQJ RU RQ FRPSOLDQFH 7KDW UHSRUW LV DQ LQWHJUDO SDUW RI DQ DXGLW SHUIRUPHG LQ DFFRUGDQFH ZLWK Government Auditing Standards  LQ FRQVLGHULQJ WKH &RPSDQ\¶V LQWHUQDO FRQWURO RYHU ILQDQFLDO U HSRUWLQJ DQG FRPSOLDQFH


,UYLQH&DOLIRUQLD
'HFHPEHU

7+,63$*(,17(17,21$//</()7%/$1.

526(%2:/23(5$7,1*&203$1<
0$1$*(0(17¶6',6&866,21$1'$1$/<6,6
-81(

7$%/(2)&217(176

, 29(59,(:2)7+(),1$1&,$/67$7(0(176
,, (;(&87,9(6800$5<
,,, ),1$1&,$/67$7(0(176
,9 ),1$1&,$/$1$/<6,6
$ 6WDWLVWLFDODQG)LVFDO7UHQGV
% 1HW(YHQWDQG2SHUDWLRQV,QFRPH&RPSDULVRQ
& ([SHQVH&RPSDULVRQ
' 2WKHU1RQ2SHUDWLQJ5HYHQXH
( %DODQFH6KHHW+LJKOLJKWV

7KHREMHFWLYHRIPDQDJHPHQW¶VGLVFXVVLRQDQGDQDO\VLVLVWRKHOSUHDGHUVRIWKH5RVH%RZO2SHUDWLQJ&RPSDQ\¶V

³5%2&´
ILQDQFLDOVWDWHPHQWVEHWWHUXQGHUVWDQGWKHILQDQFLDOS RVLWLRQDQGRSHUDWLQJDFWLYLWLHVIRUWKHILVFDO\HDU HQGHG -XQH  
)< 
 ZLWK VHOHFWHG FRPSDUDWLYH LQIRUPDWLRQ  7KLV GLVFXVVLRQ VKRXOG EH UHDG LQ FRQMXQFWLRQZLWKWKHILQDQFLDOVWDWHPHQWV8QOHVVRWKHUZLVHLQGLFDWHG\HDUV 
LQWKLVGLVFXVVLRQUHIHUWR
WKHILVFDO\HDUHQGHG-XQH

, 29(59,(:2)7+(),1$1&,$/67$7(0(176

7KLVGLVFXVVLRQDQGDQDO\VLVVHUYHVDVDQLQWURGXFWLRQWRWKH5 %2&¶VEDVLFILQDQFLDOVWDWHPHQWV7KH5%2&¶V ILQDQFLDO VWDWHPHQWV FRQVLVW RI WZR FRPSRQHQWV
 
 IXQG ILQDQFL DO VWDWHPHQWV DQG 
 QRWHV WR WKH ILQDQFLDO
VWDWHPHQWV

%$6,&),1$1&,$/67$7(0(176

7KHstatement of net position SUHVHQWVLQIRUPDWLRQRQDOOWKH5%2&¶VDVVHWVDQGGHIHUUHGRXWIORZVRIUHVRXUFHV OLDELOLWLHVDQGGHIHUUHGLQIORZVZLWKWKHGLIIHUHQFHUHSRUWHG DVQHWSRVLWLRQ2YHUWLPHLQFUHDVHVRUGHFUHDVHVLQ QHW SRVLWLRQ PD\ VHUYH DV D XVHIXO LQGLFDWRU RI ZKHWKHU WKH ILQ DQFLDO SRVLWLRQ RI WKH 5%2& LV LPSURYLQJ RU GHWHULRUDWLQJ

7KHstatement of revenues, expenses, and changes in net position SUHVHQWV LQIRUPDWLRQ VKRZLQJ KRZ WKH 5%2&¶VQHWSRVLWLRQFKDQJHGGXULQJWKHPRVWUHFHQWILVFDO\HDU$OOFKDQJHVLQQHWSRVLWLRQDUHUHSRUWHGDVVRRQ DVWKHXQGHUO\LQJHYHQWJLYLQJULVHWRWKHFKDQJHRFFXUVregardless of the timing of related cash flows. 7KHstatement of cash flowsSUHVHQWVLQIRUPDWLRQRQWKHFDVKLQIORZVDQGRXWIORZVRIFDVKGXULQJWKHILVFDO\HDU GLUHFWO\DWWULEXWLQJFDVKIORZVWRW\SHVRIVRXUFHVDQGXVHVDQ GUHFRQFLOLQJWKRVHFDVKIORZVWRWKHFKDQJHVLQQHW SRVLWLRQIRUWKHILVFDO\HDU

7KHEDVLFILQDQFLDOVWDWHPHQWVFDQEHIRXQGRQSDJHVRIWKLVUHSRUW 
127(6727+(%$6,&),1$1&,$/67$7(0(176
7KHQRWHVSURYLGHDGGLWLRQDOLQIRUPDWLRQWKDWLVHVVHQWLDOWRDIXOOXQGHUVWDQGLQJRIWKHGDWDSURYLGHGLQWKHILQDQFLDO VWDWHPHQWV7KHQRWHVWRWKHILQDQFLDOVWDWHPHQWVFDQEHIRXQGRQSDJHV RIWKLVUHSRUW






,, (;(&87,9(6800$5<
67$',80$1'*2/)&2856(


,Q )<  6WDGLXP DQG *ROI &RXUVH NH\ DUHDV LPSDFWLQJ HYHQWV  RSHUDWLRQV DQG QHW LQFRPH DUH KLJKOLJKWHGEHORZ


• 7KH5%2&LVZRUNLQJWRDGGUHVVWKHLQFUHDVLQJGHPDQGVIRUFDSL WDOHYHQWVJROIFRPSOH[PD[LPL]DWLRQDQG FRQWLQXLQJIXOOFRQWULEXWLRQVWRZDUGVGHEWVHUYLFH

• /HJDF\ &RQQHFWLRQV FRQWLQXHV VXFFHVVIXO GRQRU IXQGUDLVLQJ HIIR UWV DQG KDV EHHQ IRFXVLQJ RQ 6WDWH DQG )HGHUDOJUDQWDSSOLFDWLRQVDVDQHZIRUPRIFDSLWDOIXQGLQJHIIRUWV 
• 5RVH%RZO6WDGLXPH[SHULHQFHGDUHFRUGKLJKILVFDOSHUIRUPDQFH LQWKH2WKHU0DMRU(YHQWVWKDWRFFXUUHG GXULQJ 
  &RQFHUWV DQG  6RFFHU PDWFKHV FRPELQHG IRU D 1HW (YHQW ,QFRPH RI  0LOOLRQ ZKLFK H[FHHGHGWKHEXGJHWQHWHYHQWLQFRPHE\PLOOLRQ $ VDSRL QW RI UHI HU H QFH W KHFO R V HVW \ HDUW RW K L V  SHUIRUPDQFHZDV
ZLWKPLOOLRQ1HW(YHQW,QFRPH

• 0XVLF)HVWLYDODJUHHPHQWUHQHZDODQGUHQHJRWLDWLRQZLWK$(* I RUD\HDUSDUWQHUVKLS
FRPSOHWHGWKHWKLUG
\HDU
\LHOGLQJDQHWHYHQWLQFRPHRIPLOOLRQ

• )OHDPDUNHWQHWLQFRPHUHDFKHVD\HDUKLJK
 QG\HDULQDURZ
GXHWRPDUNHWLQJHIIRUWVDQGWKHQHZ\HDU
DJUHHPHQWWKDWFRPPHQFHG)<

• (QWHUSULVHHYHQWVFRQWLQXHWRJURZDQGRXWSHUIRUPEXGJHWLQQH WHYHQWLQFRPHH[SHFWDWLRQV 
• *ROI RSHUDWLRQV FRQWLQXH JHQHUDWLQJ VWURQJ UHYHQXHV ZLWK WKH K LJKHVW FRPSOH[ QHW LQFRPH LQ WKH SDVW ILYH\HDUVGXHWRKLJKHUDYHUDJHGDLO\UDWHDQGHYHQWGLVSODFHP HQWLQFRPHGXHWRWKHLQFUHDVHGQXPEHURI HYHQWV

• (YHQWVDQGGHPDQGVIRUFDSLWDOSURMHFWVFUHDWHGLQFUHDVHGVWDI ILQJGHPDQGVWKDWWKH5%2&KDVFRQWLQXRXVO\ EHHQFKDOOHQJHGZLWKPDQDJLQJ)XOOWLPH(PSOR\HHVDW)<<HDU(QGZDVRQDEXGJHWRI(YHQW VWDIILQJKDVHVSHFLDOO\EHHQDFKDOOHQJHWRIXOILOOZLWKWKHLQFUHDVHGHYHQWVYROXPH2YHUDOOH[SHQGLWXUHVKDYH LQFUHDVHGLQDUHDVRIVHFXULW\SDUNLQJSXEOLFVDIHW\HYHQWSU RGXFWLRQ DVSOXPELQJHOHFWULFDOHWF
MDQLWRULDO
FDWHULQJDQGUHQWDOH[SHQVHVGXHWRODERUPDUNHWGHPDQGV 
• )DFWRUVWKDWUHVXOWHGLQLQFUHDVHGLQYHVWPHQWHDUQLQJVZHUHHY HQWVFDVKUHFHLSWVDQGWKHYDOXDWLRQRIWKHGHEW VHUYLFH UHVHUYH 7KH LQFUHDVHG HDUQLQJV LQ )<  KDYH PDLQO\ EHHQ GXH WR WKH HYHQWV FDVK UHFHLSWV LQYHVWPHQWLQWKH&DOLIRUQLD$VVHW0DQDJHPHQW3URJUDP
&$03
LQYHVWPHQWVSURJUDPIRUPRVWRIWKH5%2&¶V
LQYHVWPHQWV

• 1RQ2SHUDWLQJUHYHQXHVKDYHLQFUHDVHGE\WKRXVDQGSULPDUL O\GXHWRWKHILUVWIXOO\HDURIWKH7RXULVP %XVLQHVV,PSURYHPHQW'LVWULFWUHYHQXHV
PLOOLRQRURIJURVVURRPUHQWDOUHYHQXHLQ)<ZKLFKLV SURMHFWHGWRLQFUHDVHWRPLOOLRQRURIJURVVURRPUHQWD OEHWZHHQ-XO\-XQH /HJDF\
&RQQHFWLRQV WUDQVIHU &RQFHVVLRQDLUH FRQWULEXWLRQV 8WLOLWLHV FRVW UHFRYHULHV DQG QHW RI FRQWUDFW WHUPLQDWLRQ FRVWV


,,, ),1$1&,$/67$7(0(176




526(%2: /23(5$7,1*&203$1<
67 $7 (0(17 2)5 (9(18 (6(;3(16(6$1'&+$1*(,1 1(7 326,7,21)8//$&&58$/ <($5(1',1*-8 1(

5RVH%RZO *ROI&RXUVH   9DULDQFH
2SHUDWLQJ5HYHQXHV

*UHHQIHHVDQGRWKHUJROIUHY HQXHV          *ROIGLVSODFHPHQW        


$GYHUWLVLQJ 
   
 

 


)DFLOLW\UHQWDOVDQGSDUNLQJUHYHQXHV 

        
&RQFHVVLRQV      

  
3URVKRS   
 
  
   
5HVWDXUDQW   
 
  


 
$GPLVVLRQWD[ 
    
     &RVWUHFRYHULHV
  
  

   
7RWDORSHUDWLQJUHYHQXHV 

    
  
   
2SHUDWLQJ([SHQVHV

6DODULHVDQGEHQHILWV
2YHUKHDG














$QQXDO3(569DOXDWLRQ$GM












*HQHUDODQGDGPLQLVWUDWLYH













'HSUHFLDWLRQ








  
&DSLWDO3UHYHQWDWLYH0DLQW([SHQVH













(YHQWVDQGSDUNLQJH[SHQVHV














*UHHQIHHVDQGRWKHUJROIH[ SHQVHV   








5HVWDXUDQW([SHQVHV  








7RWDO2SHUDWLQJ([SHQVHV












2SHUDWLQJ,QFRPH
/RVV


   



  
1RQRSHUDWLQJ5HYHQXHV
([SHQVHV

,QYHVWPHQWJDLQ 

         
,QWHUHVWH[ SHQVH

  



 

2WKHUQRQRSHUDWLQJUHY HQXHVH[SHQVHV  
       7RWDO1RQRSHUDWLQJ5HYHQXHV










  
,QFRPH
/RVV
%HIRUH7UDQVIHUV


  




  
&KDQJHVLQ1HW3RVLWLRQ


  




  
1HW3RVLWLRQ

%HJLQQLQJRI<HDU

  








(QGRI<HDU

  







&RPELQHG7RWDOV

Trend line represents high and current point.
),1$1&,$/67$7(0(176
&RQWLQXHG



526(%2:/23(5$7 ,1*&203$1<
67 $7 (0(17 2)1(7 326,7 ,21)8//$&&58$/
<($5(1',1*-81(
 5RVH%RZO *ROI&RXUVH   9DULDQFH
$VVHWV

&XUUHQWDVVHWV

&DVKDQGLQY HVWPHQWV 
  
  


  
 
 
$FFRXQWVUHFHLY DEOHQHWRIDOORZDQFH  

   



/HDVH5HFHLYDEOH        

,QYHQWRU\   
      

3UHSDLGDVVHWV   
 
  


7RWDO&XUUHQW$V V HWV   
        
1RQFXUUHQWDVVHWV

'XHIURP6WDGLXP   


 


 

  
'XHIURP&LW\RI3DVDGHQD 
   
  



&DVKDQGLQY HVWPHQWVUHVWULFWHG 
   
  


/HDVH5HFHLYDEOH        

&DSLWDODVVHWV

&RQVWUXFWLRQLQSURJUHVV         

2WKHUFDSLWDODVVHWVQHW 
    

  
 



7RWDO1RQFXUUHQW$V V HWV   


    
 


7RWDO$VVHWV     
   



'HIHUUHGRXWIORZV RI5HV RXUFHV

'HIHUUHGUHIXQGLQJFKDUJH        


 
2XWIORZVUHODWHGWRQHWSHQVLRQOLDELOLW\     
   


7RWDO'HIHUUHG2XWIORZV RI5HV RXUFHV         


/LDELOLWLHV

&XUUHQW

$FFRXQWVSD\DEOHDQGRWKHUOLDELOLWLHV 

   

  
  

 
$FFUXHGVDODULHVDQGEHQHILWV  
  
      ,QWHUHVWSD\DEOH        
 
'XHWR*ROI&RXUVH 


   


 

  
'XHWR&LW\RI3DVDGHQD

    
  





'HSRVLWV 
   
  


8QHDUQHGUHY HQXHV 
    
  

  
 
&XUUHQWSRUWLRQRIDGY DQFH          &XUUHQWSRUWLRQFRPSHQVDWHGDEVHQFHV          
&XUUHQWSRUWLRQRIORQJWHUPGHEW      

   
 
7RWDO&XUUHQW/LDELOLWLHV  
         
1RQFXUUHQW

/RQJWHUPDGY DQFH        

&RPSHQVDWHGDEVHQFHV 
 
 
 
 


/RQJWHUPGHEW 
    
 

 




1HWSHQVLRQOLDELOLW\ 
  
  

      7RWDO1RQFXUUHQW/LDELOLWLHV  

 
  
  



7RWDO/LDELOLWLHV 

    
      'HIHUUHG,QIORZV RI5HV RXUFHV

'HIHUUHGLQIORZUHODWHGWROHVVRUOHDVHV      


'HIHUUHGLQIORZUHODWHGWR
QHWSHQVLRQOLDELOLW\  
    
 


7RWDO'HIHUUHGLQIORZV RI5HV RXUFHV 

 
  

  
 


1HWSRVLWLRQ

1HWLQY HVWPHQWLQFDSLWDODVVHWV

  






5HVWULFWHGIRUGHEWVHUY LFH 
 




   


8QUHVWULFWHG

  






7RWDO1HW3RV LWLRQ

  







7RW DOV

Trend line represents high and current point.
,9 ),1$1&,$/$1$/<6,6

$ 6WDWLVWLFDODQG)LVFDO7UHQGV

'XULQJ)<WKH5RVH%RZOVWDGLXPKRVWHG
GLVSODFHPHQWHYHQWVDQGIOHDPDUNHWHYHQWVZLWKDFRPELQHG DWWHQGDQFH RI  DV ZHOO DV  HQWHUSULVH HYHQWV LQFOX GLQJ  UXQVZDONV IRRG WUXFN HYHQWV SDUWLHV
JUDGXDWLRQVDQGILOPLQJ7KH)OHD0DUNHWDQQXDODWWHQGDQFH ZDV GXULQJ)<8&/$)RRWEDOOLV
VWDUWLQJWRH[SHULHQFHLQFUHDVHVLQSHUJDPHDWWHQGDQFH7KLV\ HDU5RVH%RZOZLWKFRRUGLQDWLRQZLWKWKH&LW\RI 3DVDGHQDFHOHEUDWHG-XO\WKZLWKILUHZRUNVGXULQJDQ/$)&/$*DOD[\VRFFHUPDWFK 


6WDGLXP*ROI&RPSOH[1HW(YHQW,QFRPH&RPSDULVRQ


6WDGLXPDQG*ROIQHWHYHQWLQFRPHIRU)<ZDV
PLOOLRQQH[WFORVHVWKLVWRULFDOKLJKZDV)<ZKLFK ZDVPLOOLRQ+LJKOLJKWVLQFOXGH)RRWEDOOQHWHYHQWL QFRPHRI 
PLOOLRQPDGHXSRI8&/$PLOOLRQ±
KLJKHUWKDQSULRU\HDUVGXHWR8&/$¶VRSSRQHQWVFKHGXOH DQGWKH5RVH%RZO*DPHZDVWKHWKDQQXDOKRVWLQJ
0LFKLJDQYV$ODEDPDZKLFKGURYHD\HDUKLJKQHWHYHQWLQFR PHRIPLOOLRQ7KH0XVLF)HVWLYDOFRQWUDFW LQWKHWKLUG\HDURIWKH\HDUFRQWUDFW\LHOGHGPLOOLRQLQQHWHYHQWLQFRPHDIWHUD0FUHGLWGXHWRDFRQWUDFW JXDUDQWHH H[WHQVLRQ WR \HDUV  DQG    'XULQJ )<  5RVH %RZ O KRVWHG 
 HLJKW 2WKHU 0DMRU HYHQWV

 VRFFHU PDWFKHV DQG  FRQFHUWV
 ZLWK D FRPELQHG  PLOOLRQ QHW HYHQW LQFRPH D ILYH\HDU UHFRUG
 ZKLFK
LQFOXGHGD-XO\WK&HOHEUDWLRQVRFFHUPDWFKZKLFKQHWWHGDQGDWWHQGHHV 
(QWHUSULVHHYHQWV¶QHWLQFRPHGXULQJ)<ZDVDUHFRUG PLOOLRQQHWHYHQWLQFRPHRU KLJKHUWKDQ
WKH&29,'\HDUKLJK7KHNH\WRWKHVHVXFFHVVHVZDVWKH PLGVL]H3RNHPRQ*2HYHQWRFFXUULQJRQWKH *ROI&RXUVH7KHDYHUDJHSHUHQWHUSULVHHYHQWQHWLQFRPHZDV DSSUR[LPDWHO\ZKLFKLVKLJKHUWKDQWKH )<$YHUDJHE\SHUHYHQW
526(%2:/23(5$7,1*&203$1<
(9(1767$7,67,&6
(9(170,;
<($5(1',1*-81(
0DMRU'LVSODFHPHQW &29,',03$&7('WR
0DMRU 
    %XGJHW  7UHQGOLQH
(YHQW (YHQW7\SH 
 8&/$      
 5RVH %RZO *DPH      
 0XVLF)HVWLYDO       
 &RQFHUWV   
 6RFFHU0 DWFKHV   
 -XO
\WK&HOHEUDWLRQDQG6RFFHU      
7RWDO 0DMRU'LVSODFHPHQW       

)OHD0DUNHW 
    
1XPEHURI(QWHUSULVH(YHQWV        (9(1767$7,67,&6
(9(17$77(1'$1&(
<($5(1',1*-81(
0DMRU'LVSODFHPHQW &29,',03$&7('WR
0DMRU 
    %XGJHW  7UHQGOLQH
(YHQW (YHQW7\SH 
 8&/$              5RVH %RZO *DPH  
            0XVLF)HVWLYDO  
         
 &RQFHUWV              6RFFHU0 DWFKHV  
           -XO\WK&HOHEUDWLRQDQG6RFFHU  
    
 
   
 
7RWDO 0DMRU'LVSODFHPHQW 
      
   
  
 
)OHD0DUNHW          
  

7RWDO$WWHQGDQFH  
    
 
 

  

Trend line represents high and current point.
),1$1&,$/$1$/<6,6
&RQWLQXHG


7KH)OHD0DUNHWRSHUDWHGDQHWHYHQWLQFRPHRI
PLOOLRQ
DQHZUHFRUG
PDLQO\GXHWRDWWHQGDQFHDQGYHQGRU
SDLGUHQW



*ROI&RPSOH[.H\6WDWLVWLFV


$V WKH GHPDQG IRU JROI FRQWLQXHV WKH %URRNVLGH *ROI &RPSOH[ FRQWLQXHV HIIRUWV WR EDODQFH GHPDQG FRXUVH DYDLODELOLW\
JLYHQFRPPLWPHQWVWRGLVSODFHPHQWHYHQWV
FRPSHW LWLYHSULFLQJDQGUHLQYHVWPHQWLQFRXUVHKHDOWK UHQRYDWLRQ DQG IXWXUH EXVLQHVV FRQFHSWV  %HORZ DUH NH\ VWDWLVWLFV XWLOL]HG WR PDQDJH WKH JROI FRXUVH ILQDQFLDO

SHUIRUPDQFH


• 7RWDOJROIURXQGVRI
JHQHUDWHGDJURVVFRXUVHUHYHQXH RIPLOOLRQ7RWDO5HYHQXHVSHU5RXQGRI LQFUHDVHGIURPLQ)<
$YHUDJHSHU5RXQGSOXV$YHUDJH5DQJH)HH3HU5RXQG


• $URXQGVSHUGD\DYHUDJHRILVVOLJKWO\ORZHUWKDQWKHSDV W\HDUV 
• 3OD\DEOHGD\VLQFUHDVHGWRGD\VGXHWR
GLVSODFHPHQWHYH QWVGD\V
ZKLFKGLVSODFHVJROIVHYHUDOGD\V
LQHYHQWORDGLQRXWHWF




526(%2: /23(5$7,1*&203$1<  
1(7(9(17 6,1&20(&203$5,621
<($5(1',1*-81( &29,',03$&7 ('WR
6XPPDU\1HW(YHQW,QFRPH 
      7UHQGOLQH
6WDGLXP 

     

   
   
*ROI 

       
  
   
&RPELQHG1HW(Y HQW,QFRPH

  

     
  
 



'HWDLO1HW(YHQW,QFRPH)LV FDO<HDU
 
     
(YHQW&RXQW       

8&/$ 
   
 
 
 


    
5RVH%RZO*DPH
L

   

 

 
     
 
0XVLF)HVWLY DO             &RQFHUWV 

            6RFFHU 
 

       

  

-XO\WK6RFFHU
RU&HOHEUDWLRQ





     

    
2WKHU(Y HQW5HFRQFLOLDWLRQV'HY HORSPHQW
 



  


 
   
7RWDO0DMRU'LVSODFHPHQW(Y HQWV1HW,QFRPH     
    
  
  
(QWHUSULVH(YHQWV
6WDGLXP     
   
 

   
*ROI&RPSOH[ 

       
  
   
7 RWDO(QWHUSULVH(Y HQWV1HW,QFRPH
 
   

 

 
  
  
 
)OHD0DUNHW 
   
        
 
7 RWDO1HW(Y HQW,QFRPH
 
 

     
  
 



$YHUDJH1HW(YHQW,QFRPH
E\(YHQW7\SH

'LVSODFHPHQW(Y HQW     
 
     

 
(QWHUSULVH(Y HQWV
    

   
 
   
)OHD0DUNHW  


          526(%2:/23(5$7,1*&203$1<
*2/)&2856(67 $7,67 ,&6*5266*2/)5(9(18(6
<($5(1',1*-81(
&29,',03$&7('WR %XGJHW
.H\6WDWLVWLFV 
      7UHQGOLQH
5RXQGV 
    
  
     
 
3OD\DEOH'D\V       
5RXQGV'D\               $YHUDJH3HU5RXQG              
$YHUDJH5DQJH)HHV3HU5RXQG               7RWDO5HYHQXH3HU5RXQG                *URVV*ROI5HYHQXHV(in millions)              

),1$1&,$/$1$/<6,6
&RQWLQXHG


*ROI&RPSOH[1HW,QFRPH
PDGHXSRIWKHEHORZRSHUDWLQJXQLWV
 WRWDOVD\HDUKLJKRIPLOOLRQIRU)<

ZLWKNH\GULYHUVIURP*ROI&RXUVH'LVSODFHPHQW3DUNLQJDQG*R OI(QWHUSULVH(YHQWV2WKHUVLJQLILFDQWUHYHQXH VWUHDPV LQFOXGH 'LVSODFHPHQW3DUNLQJ UHYHQXHV DQG 3UR 6KRS UHYHQXHV   'LVSODFHPHQW3DUNLQJ UHYHQXHV DUH GULYHQE\WKHLQFUHDVHGQXPEHURIGLVSODFHPHQWHYHQWVDQG3UR6 KRSUHYHQXHVDUHGULYHQE\LQFUHDVHGOHVVRQV DQG5%2&WDNLQJRYHUWKH3UR6KRSRSHUDWLRQ



% 5HYHQXH([SHQVH1HW(YHQWDQG2SHUDWLRQV,QFRPHFRPSDULVRQ 6WDGLXPDQG*ROI&RPSOH[


7KHFKDUWDQGDVVRFLDWHGWDEOHEHORZDUHFRPSDULVRQVRI)< WR)<UHYHQXHVH[SHQVHVGHEWVHUYLFH

1HW
SUHYHQWDWLYHPDLQWHQDQFHH[SHQGLWXUHDQGFDSLWDOVHWDVLGH RUGHVLJQDWLRQIURPRSHUDWLRQVIRUSUHYHQWDWLYH

PDLQWHQDQFH


5HYHQXHV([SHQVHV'HEW6HUYLFH
1HW
DQG3UHYHQWDWLYH0DLQWHQDQFH)LVFDO<HDUVDQG 


526(%2:/23(5$7,1*&203$1<
*2/)&203/(;23(5$7,1*1(7 ,1&20(
<($5 (1', 1* - 81(  
&29,',03$&7('WR %XGJHW
)LVFDO<HDU 
      7UHQGOLQH
*ROI&RPSOH[1HW,QFRPHE\8QLW
*ROI &RXUVH
 
    
 
    
   
5HVWDXUDQW 
 
  
    
  
    
'LVSODFHPHQW3DUNLQJ   
      
   
(QWHUSULVH(YHQWV         
     
3URVKRS              
 
&RVWUHFRYHULHV
QRQHYHQW

  
   

       2WKHU1RQR
SHUWLQJ5 HY HQXHV 

  
 

      2YHUKHDG([SHQVHV


















7RWDO&RPSOH[1HW,QFRPH
 
 


  


   
     


2WKHU1RQRSHUDWLQJ5HYHQXH([SHQVH,QWHUHVW,QFRPHRI.DQG$*&FRQWUDFWWHUPLQDWLRQ .

([FOXGHV&DSLWDOSD\EDFNWR$*&
.
LQIXOODFFUXDO
([FOXGHV&DSLWDO$*&FDSLWDODVVHWSXUFKDVHVUHFRJQL]HGLQ)< .

526(%2:/23(5$7,1*&203$1<
$118$/5(3257
),6&$/$&78$/6

<($5(1',1*-81(
),6&$/<($5
  <<9DU
5(9(18(6 

     
(; 3(16(6 
    

 
1HW
([FOXGLQJ&DSLWDO6HWDVLGH

     
67$',805(9(18(6 

 

   
67 $',80(; 3(16(6 
 

  
,17 (5(67 (; 3(16(     


*2/)&203/(; 5(9(18(       *2/)&203/(; (; 3(16(6  
  
 

12123(5$7 ,1*5(9(18(6       35(9(17 $7 ,9(0$,17(1$1&( 
   



&$3,7 $/6(7 $6,'( 

 

   

1RQ2SHUDWLQJDQG&DSLWDO6HW$VLGHH[FOXGHV0LQ*UDQWV WREHUHFRJQL]HG)LVFDO<HDU 
Trend line represents high and current point.
),1$1&,$/$1$/<6,6
&RQWLQXHG




&RPELQHG1HW(YHQWDQG2SHUDWLRQV,QFRPH&RPSDULVRQ<HDUV 

2SHUDWLQJDQDO\VLVH[FOXGLQJ'HSUHFLDWLRQDQG1RQRSHUDWLQJ5HYHQXHV 

6WDGLXP

.H\FKDQJHVWR1HW(YHQWDQG2SHUDWLRQV,QFRPHZHUHPDLQO\GXH WRWKHLQFUHDVHG6WDGLXP1HW(YHQW,QFRPH OHVV2YHUKHDG([SHQVHVDQG'HEW6HUYLFH7KH1HW2SHUDWLQJL QFRPHIURPWKH6WDGLXPZDVPLOOLRQDIWHU WKH5RVH%RZODVVXPHGWKHIXOOPLOOLRQLQGHEWVHUYLFH QHWRIIHGHUDOVXEVLGLHVDQGUHVHUYHVFUHGLWV



526(%2:/23(5$7,1*&203$1<
67$7(0(172)23(5$7,1*5(9(18(6(;3(16(6$1'1(723(5$7,1*,1&20( /266
02',),('$&&58$/
<($5(1',1*-81(

6800$5< 
 2021 2022 2023 Budget 2024  7UHQGOLQH
6WDGLXP1HW(YHQWDQG2SHUDWLRQV
,QFRPH
/RVV






  
 





  
&29,',03$&7('WR
*ROI1HW2SHUDWLRQV,QFRPH
/RVV

 


   


   
  
   
&RPELQHG6WDGLXPDQG*ROI
1HW2SHUDWLQJ,QFRPH
/RVV








 
   


  
Less Operating Reservse Policy 8QDGMXVWHG  







Prior Years PM/Capital Reserve 8QDGMXVWHG 






* Current Capital Reservse Policy 8QDGMXVWHG     
 

Net Operations after Reservs (1,632,579)$ (3,365,708) $ (231,965) $ 6,393,745 $ 


  
* Effective FY24 Actuals - RBOC Reserve Policy requires Operating Net Income to be designated to Capital Reserves. 
Trend line represents high and current point.
),1$1&,$/$1$/<6,6
&RQWLQXHG


7KH)<1HW(YHQW,QFRPHLVPLOOLRQRYHUKHDGH[SHQVH VRIPLOOLRQDQGLQYHVWPHQWJDLQLQWHUHVW H[SHQVHPLOOLRQUHVXOWHGLQD6WDGLXP1HW(YHQWDQG2SHUDWLRQVLQFRPHRIPLOOLRQ 


*ROI&RPSOH[

*ROI &RPSOH[ 1HW 2SHUDWLQJ ,QFRPH KDV D \HDU KLJK RI  PLOOLRQ ZLWK NH\ GULYHUV RI GLUHFW JROI FRXUVH UHVWDXUDQWDQGHQWHUSULVHHYHQWV



'(7$,/6 &29,',03$&7('WR 
6WDGLXP1HW(YHQWDQG2SHUDWLRQV
,QFRPH
/RVV

    %XGJHW  7UHQGOLQH
2SHUDWLQJ5HYHQXHV([SHQVHV  

     

   

 
(YHQWVDQGSDUNLQJH[SHQVHV




















1HW(YHQW,QFRPH
 
      

   
   
2YHUKHDG([SHQVHV
6DODULHVDQGEHQHILWV












 



*HQHUDODQGDGPLQLVWUDWLYH


















6XEWRWDO2YHUKHDG([SHQVHV



















1HW(YHQWDQG2SHUDWLRQV,QFRPH  
 

  
  
   
%HIRUH1RQ2SHUDWLQJ&DSLWDOFRQWULEXWLRQV%RQGVXEVLGLHV'HSUHFLDWLRQDQG$QQXDO3(5V9DOXDWLRQ$GMXVW ,QYHVWPHQW*DLQ
/RVV
2WKHU2SHUDWLQJ
5HYHQXHV 
  

 
  
   

1RQ2SHUDWLQJ5HYHQXHV([SHQVHV
1RQ
&DSLWDO




          
   
'HEW6HUYLFH





  
 








,QYHVWPHQW*DLQ,QWHUHVW([SHQVH



 
 



 






6WDGLXP1HW(YHQWDQG2SHUDWLRQV





  
 





  


1RQ2SHUDWLQJ5HYHQXHV
1RQ&DSLWDO
3ULRU\HDUVXSGDWHGLQ5HSRUWWRLQFOXGH0RGLILHG$FFUXDODVVXPSWLRQV


'HEW6HUYLFHFRQYHUWHGWRPRGLILHGDFFUXDODQG)<LQFOXGHVRQH 
DGGLWLRQDOVXEVLGLHWKDWZDVUHFHLYHGODWHIRU)<
'(7$,/6 &29,',03$&7('WR
*ROI1HW2SHUDWLRQV,QFRPH
/RVV

    %XGJHW  7UHQGOLQH
2SHUDWLQJ5HYHQXHV
*UHHQIHHVDQGRWKHUJROIUHYHQXHV    
      
   
*UHHQIHHVDQGRWKHUJROIH[SHQVHV

















*ROI&RXUVH1HW,QFRPH

    
 
     
  
$QFLOODU\1HW,QFRPH

5HVWDXUDQW 

 
   
  
   
3DUNLQJ'LVSODFHPHQW  
    
 

   
*ROI(QWHUSULVH(YHQWV 
     
 
  
   
3URVKRS           
 
&RVW5HFRYHU\
QRQHYHQW

 
           7RWDO2SHUDWLQJ5HYHQXHV
   

 
    
 
 
2SHUDWLQJ([SHQVHV
6DODULHVDQGEHQHILWV

















 

*HQHUDODQGDGPLQLVWUDWLYH



















7RWDO2YHUKHDG([SHQVHV



















%HIRUH1RQ2SHUDWLQJ&DSLWDOFRQWULEXWLRQV'HSUHFLDWLRQDQG$QQXDO3(5V9DOXDWLRQ$GMXVWPHQW ,QYHVWPHQW*DLQ
/RVV

 
  
 
 
      1RQ2SHUDWLQJ5HYHQXHV([SHQVHV
1RQ
&DSLWDO


           

*ROI1HW2SHUDWLRQV,QFRPH
/RVV

 


  


   
  
   


1RQ2SHUDWLQJ5HYHQXHV([SHQVHV
1RQ&DSLWDO
([FOXGHV.LQ&DSLWDOSD\EDFNWR$PHULFDQ*ROI&R 
Trend line represents high and current point.
),1$1&,$/$1$/<6,6
&RQWLQXHG


6LJQLILFDQW<HDUWR<HDUFKDQJHV


7KH*ROI&RPSOH[KDGILYH

NH\DUHDVZLWKDILYH\HDUKLJKQHW


• *ROI&RXUVH1HW,QFRPHRIPLOOLRQ±PDLQO\GXHWRDYDLODE OHGD\VDQGUDWHV 
• 2SHUDWLQJ([SHQVHVRIPLOOLRQPDLQO\LQLQVXUDQFHXWLOLW LHVDQGVHUYLFHV 
• *ROI(QWHUSULVH(YHQWV1HW,QFRPHRIPDLQO\GXHWR3 RNHPRQ*2HYHQW 
• 3UR6KRS1HW,QFRPHRIPDLQO\GXHWROHVVRQVDQGDYDL ODEOHGD\V 
• ,QYHVWPHQW*DLQVRIPDLQO\GXHWR&LW\,QYHVWPHQWRI *ROIIXQGV 
• 1RQ2SHUDWLQJ([SHQVHRIGXH$*&VFRQWUDFWWHUPLQDWLR Q 
& ([SHQVH&RPSDULVRQ

7KH 5%2& KDV  NH\ DUHDV RI RSHUDWLQJ H[SHQVHV
   6WDGLXP 2YHUK HDG (YHQW ([SHQVHV 'HEW 6HUYLFH *ROI&RPSOH[2YHUKHDGDQG*ROI&RXUVH'LUHFWH[SHQVHV0DQ\RIWKHVHH[SHQVHVKDYHH[SHULHQFHGLQFUHDVHV GXHWRFKDQJHVLQPDUNHWGHPDQGGULYLQJFRVWVKLJKHUWKDQWKH FRVWRIOLYLQJDGMXVWPHQWV &2/$
.H\DUHDVRI
LQFUHDVHVLQFOXGHVWDIILQJPDUNHWFRVWVRIUHWDLQLQJLQGXVWU\H[SHULHQFHGVWDIISURIHVVLRQDODQGFRQWUDFWHGVHUYLFHV LQDUHDVVXFKDVLQIRUPDWLRQWHFKQRORJ\EXVLQHVVGHYHORSPHQWDQGOHJDOVHUYLFHV 
6WDGLXP2YHUKHDG([SHQVHV


6WDGLXPRYHUKHDGH[SHQGLWXUHLQFUHDVHGE\PLOOLRQWRPLOOLRQVLQFH)<PDLQO\GXH 

• *HQHUDO DQG $GPLQLVWUDWLYH LQFUHDVHG E\  PDLQO\ GXH WR  8WLOLWLHV ,QVXUDQFH VXSSOLHV DQG UHSDLUDQGPDLQWHQDQFHVHUYLFHV

• 6DODULHVDQGEHQHILWVRI
&2/$RIDQG RSHQSRVLWLRQVGXULQJ)< 
• $QQXDO3(5V9DOXDWLRQLQFUHDVHRI
$GMXVWPHQWVRI&DO 3(5VSROLF\YDOXDWLRQ

6WDGLXPRYHUKHDGH[SHQGLWXUHVOHVVWKDQEXGJHWE\PDLQ O\GXHWRORZHU3URIHVVLRQDODQG&RQWUDFWHG VHUYLFHV



Trend line represents high and current point.
),1$1&,$/$1$/<6,6
&RQWLQXHG





526(%2:/23(5$7 ,1*&203$1<
67 $',8029(5+($'(; 3(16(6
<($5(1',1*-81(
2YHUKHDG( [SHQV HV

6WDGLXP &29,',03$&7('WR %XGJHW &XUUHQW<U
)LVFDO<HDU
 
      RI 7UHQGOLQH
6XPPDU\&DWHJRU\([SHQVHV 7RW DO
6DODULHVDQGEHQHILWV
2Y HUKHDG
      
         $QQXDO3(5V9DOXDWLRQ$GM       
     
 
*HQHUDODQGDGPLQLVWUDWLYH 
    
  
  
     
 
6WDGLXP7RWDO2YHUKHDG([SHQVH
  


  
 
 

 
  
67$',80'(7$,/6

6DODULHV  %HQHI LWV
6DODULHV 7D[HV 

               %HQHILWV   
  
 

   
    
7RWDO6DODULHV  %HQHILWV 
    

 
        $QQXDO3(5V9DOXDWLRQ$GM   
  
 

     

67$',80'(7$,/6

*HQHUDODQGDGPLQLVWUDWLYH

8WLOLWLHV
:DWHUJDVSRZHUUHIXVH   
  
  
 
     
3URIHVVLRQDO6HUYLFHV
&LW\/HJDO+5,7&RQWUDFW1HJRWLDWLRQ
6XSSRUW6WDII'HYHORSPHQW 
 
   
 
   
3URIHVVLRQDO6HUYLFHV
*RYHUQPHQW$IIDLUV            
 
&RQWUDFWHG6HUY LFHV
$GPLQ6XSSRUW3OXPELQJ(OHFWULFDO
3HVW&RQWURO-DQLWRULDO/DQGVFDSLQJ6HFXULW\)OHHW)XHO 0DLQWHQDQFHHWF
    
  
     5HSDLUDQG0DLQWHQDQFH
(OHY DWRU/DQGVFDSLQJ(TXLSPHQW
(OHFWULFLDQV3OXPEHUV+9$&/RFNVPLWKDQG&LW\,QWHUQDO 6HUY LFHV
VWUXFWXUDOPDLQWHQDQFHHWF


 
  
          
,QVXUDQFH
   
   
 

  
3UHPLXP6HDWLQJ6DOHV&RQWUDFW6HUY LFHV        
      
  
2SHUDWLQJ/HDVHV5HQWDO([SHQVH
9HKLFOHV2IILFH
(TXLSPHQW6WRUDJHHWF  
 
    

    
  
2WKHU
$GY HUWLVLQJGXHVSHUPLWVEDQNLQJIHHV 
  

    

         6XSSOLHV
0HGLFDOY HKLFOHSDUWVHOHFWULFDOSOXPELQJ
HTXLSPHQWJHQHUDO
LHRIILFHSRVWDJHUHIHUHQFHPDWHULDOV
FRPPXQLFDWLRQVFRQIHUHQFLQJ

  
         7RWDO*HQHUDODQGDGPLQLV WUDWLYH
 

  
    
  
    

526(%2:/23(5$7,1*&203$1<
*2/)&203/(; 29(5+($'(; 3(16(6
<($5(1',1*-81(
2YHUKHDG( [SHQV HV

*ROI&RPSOH[ &29,',03$&7 ('WR %XGJHW
)LVFDO<HDU
 
     
6XPPDU\&DWHJRU\([SHQV HV
6DODULHVDQGEHQHILWV
2Y HUKHDG

  
 
      
 
 
$QQXDO3(5V9DOXDWLRQ$GM     


      *HQHUDODQGDGPLQLVWUDWLY H   
    
 
   

*ROI&RPSOH[7RWDO2YHUKHDG([SHQV H
 
 
  

  
   
 
*2/)'(7$,/6

3D\UROO %HQHILWV
6DODULHV 7 D[HV 

  
    
  
    
%HQHILWV     
   
      6XEWRWDO3D\UROO %HQHILWV 
  
 
      
 
  
$QQXDO3(5V9DOXDWLRQ$GM   




      *HQHUDODQGDGPLQLV WUDWLYH

8WLOLWLHV
:DWHUJDVSRZHUUHIXVH 
        


   
 
3URIHVVLRQDO6HUY LFHV
&LW\/HJDO+5,7&RQWUDFW1HJRWLDWLRQ
6XSSRUW6WDII'HY HORSPHQW 
          

 
&RQWUDFWHG6HUY LFHV
$GPLQ6XSSRUW3OXPELQJ(OHFWULFDO
3HVW&RQWURO-DQLWRULDO/DQGVFDSLQJ6HFXULW\)OHHW)XHO 0DLQWHQDQFHHWF


 

  

              
,QVXUDQFH            
 
 
5HSDLUDQG0DLQWHQDQFH
(OHY DWRU/DQGVFDSLQJ(TXLSPHQW                2SHUDWLQJ/HDVHV5HQWDO([SHQVH
9HKLFOHV2IILFH   
          2WKHU
$GY HUWLVLQJGXHVSHUPLWVEDQNLQJIHHV             
 
6XSSOLHV
0HGLFDOY HKLFOHSDUWVHOHFWULFDOSOXPELQJ              
 
6XEWRWDO6HUYLFHV  6XSSOLHV
   
    
 
   


Trend line represents high and current point.
),1$1&,$/$1$/<6,6
&RQWLQXHG


(YHQW([SHQVHV


(YHQW PL[ LV RQH RI WKH NH\ GULYHUV WR \HDUWR\HDU FKDQJHV WRH Y H Q W H [ S H Q V H V  ) R U H [ D P S O H ± 7 R W D O ( Y H Q W  ([SHQVHV LQFUHDVHG E\  PLOOLRQ EHWZHHQ )<  DQG )<  ZKLOH WKH QXPEHU RI GLVSODFHPHQW HYHQWV GHFUHDVHGE\HYHQWV7KLVLVPDLQO\GXHWRWKHWKUHH 
DGGLWLRQDO2WKHU0DMRU(YHQWVVXFKDVFRQFHUWVDQG
VRFFHUPDWFKHVZKLFKUHTXLUHLQFUHDVHGVHFXULW\SXEOLFVDIHW\ DQGWXUIUHSODFHPHQWVZKHUHDV0XVLF)HVWLYDOV JHQHUDOO\KDYHORZHUSURGXFWLRQFRVWV'XULQJ)<WKHUHZHUHIHZHU0XVLF)HVWLYDOVWKDQ)< 
.H\ VLJQLILFDQW DUHDV RI HYHQW H[SHQGLWXUHV FRQWLQXH WR EH VHFX ULW\ SXEOLF VDIHW\ HYHQW SURGXFWLRQ FRVWV SDUNLQJQHLJKERUKRRGWUDIILFPDQDJHPHQWWXUIUHSODFHPHQWDQGM DQLWRULDOVHUYLFHV%HWZHHQ)< DQG)<
WKHDYHUDJHH[SHQVHSHUGLVSODFHPHQWHYHQWLQFUHDVHGE\ SHUHYHQW ERWK\HDUVKDYLQJ2WKHU
0DMRU(YHQWV


)<

&RQFHUWV6RFFHUPDWFKHVDQG-XO\WK&HOHEUDWLRQ QRWDVRFFHUPDWFK

)<
&RQFHUWV6RFFHUPDWFKHV
ZLWKPDWFKLQFOXGLQJD-XO\WK&HOHEUDWLRQ


'XULQJWKHVDPH\HDUVWKHDYHUDJHSHUHYHQWH[SHQVHIRU(QWHUSU LVHDQG)OHD0DUNHWLQFUHDVHGE\DQG UHVSHFWLYHO\SHUHYHQW7KH)OHD0DUNHWLQFUHDVHLVGULYHQE\KLJKHUDWWHQGDQFH 


526(%2:/23(5$7 ,1*&203$1<
67 $',80(9(17 (; 3(16(6
<($5(1',1*-81(
(YHQW&RXQW6WDWLVWLFV

0DMRU &29,',03$&7('WR %XGJHW
(Y HQW 
     
8&/$       
5RVH%RZO*DPH       
0XVLF)HVWLY DO       
&RQFHUWV       
6RFFHU0DWFKHV       
WKRI-XO\6RFFHU
&HOHEUDWLRQ
      
7RWDO0DMRU'LVSODFHPHQW       

)OHD0DUNHW 
    
1XPEHURI(QWHUSULVH(Y HQWV        (YH QW([ SH QVH V

6WDGLXP &<RI
)LVFDO<HDU
 %XGJHW 7 RWDO
&DWHJRU\([SHQV HV 
     
6(&85,7< 

  
    

 
  
  
  
3$5.,1*               38%/,&6$)(7 <           

    
(9(17352'8&7,21 
 
    
    

   
-$1,725,$/             

  
&$7(5,1*     
  
  
     
5(17$/6     
  
 

     
6+87 7 /((; 3 
             
),(/'$1'62'5(/$7('
       

  
  
352)(66,21$/&2168/7,1* 
   

          
5%2&67$)),1*   
 
       

  
3(50,76$1')((6                 7(036833257 
     
  
    
  
$'9(57,6,1* 

 
    
         6WD GLXP(YH QW([ SH QVH V



     
 
    
 


),1$1&,$/$1$/<6,6
&RQWLQXHG




&RQWUDFWXDOO\HYHQWVFRVWUHFRYHU\KDYHKLVWRULFDOO\IDOOHQLQ PDLQFDWHJRULHV± 
&OLHQWUHTXHVWVQRWLQFOXGHG
LQWKHOLFHQVHIHHRU

6KDUHGFRVWVEDVHGRQFRQWUDFWHGWHUPV

&RVWUHFRYHU\DVDSHUFHQWDJHRIWRWDOHYHQWH[SHQVHVLVGULYHQ E\FRQWUDFWHYHQWWHUPVRIZKDWH[SHQVHVDUH LQFOXGHGLQWKHOLFHQVHIHHV'LVSODFHPHQWHYHQWVH[SHQVHUHFRYHU\ZLOOYDU\EHWZHHQWKHW\SHVRIHYHQWFRQWUDFWV )RUH[DPSOH0XVLF)HVWLYDOHYHQWVKDYHDFRVWUHFRYHU\RI DQGHYHQWVVXFKDVFRQFHUWVVRFFHUPDWFKHV
DQG-XO\
WK
&HOHEUDWLRQV
DYHUDJHEHWZHHQ)<DYHUDJHFRVW UHFRYHU\DVDSHUFHQWDJHRIWRWDO FRVWVSHUHYHQWZDV


• 'LVSODFHPHQWRUSHUHYHQW
WRWDOFRVWUHFRYHU\ RIPLOOLRQ
• (QWHUSULVHHYHQWVRUSHUHYHQW
WRWDOFRVWUHFRYH U\RIPLOOLRQ
• )OHD0DUNHWRUSHUHYHQW
WRWDOFRVWUHFRYHU\RI 

' 2WKHU1RQ2SHUDWLQJ5HYHQXH
([SHQVHV



7RWDO2WKHU1RQ2SHUDWLQJUHYHQXHRIPLOOLRQLVPDLQO\UHF XUULQJVRXUFHV5HFXUULQJVRXUFHVLQFOXGH/HJDF\ &RQQHFWLRQVIHGHUDOJRYHUQPHQWVXEVLGLHVRQGHEWVHUYLFHFHOOVLWHUHQWDODQGXWLOLWLHVFRVWUHFRYHU\FRQWUDFWHGWR )<<HDUWR<HDUFKDQJHVZHUHPDLQO\GXHWRWKH7RXUQDPHQWRI5RVHVILQDOSD\PHQW IRU5RVH%RZO
JDPH
 QRW UHFXUULQJ DQG ORZHU 0XVLF )HVWLYDO HYHQW GD\V DQG FRQWULEXWLRQV   0DWHULDO QRQRSHUDWLQJ UHYHQXH UHGXFWLRQWRWDO

ZKLFKLVWKHUHVXOWRIWKH$PHULFDQ *ROIFRQWUDFWWHUPLQDWLRQFRVWVZLWK 
IURP
FDSLWDODQG

IURPRSHUDWLRQVDQGQRWUHFXUULQJ $NH\LQFUHDVHWR2WKHU1RQ2SHUDWLQJ5HYHQXHV

([SHQVHV
LQ)<ZDVPDLQO\GXHWR7RXULVP%XVLQHVV,PSURYHPHQW'LVWULFWUHYHQXHV PLOOLRQRURI
JURVVURRPUHQWDOUHYHQXHLQ)<ZKLFKLVSURMHFWHGWRLQFU HDVHWRPLOOLRQRURIJURVVURRPUHQWDO EHWZHHQ-XO\-XQH

(YHQW([SHQVHV

6WDGLXP &29,',03$&7('WR %XGJHW
)LVFDO<HDU
 
     
(YHQW7\SH([SHQVH5HYLHZ
  7UHQGOLQH
ODFHPHQW(Y HQWV([SHQVH 
  
  
 
  
   

$YHUDJH3HU(YHQW([SHQVH  
   
        

'LVSODFHPHQW(YHQWV&RXQWV              
USULVH(Y HQWV([SHQVH      
        $YHUDJH3HU(YHQW([SHQVH            
 
(QWHUSULVH(YHQWV&RXQWV               0DUNHW(YHQWV([SHQVH 
             $YHUDJH3HU(YHQW([SHQVH 
  
             )OHD0DUNHW(YHQWV  
           $YHU DJHSHUHYHQWFRVWUHFRYHU\DQGSHUFHQWRI$YJ([SHQVHV 
'LVSODFHPHQW  
 
      
 
RI$YJ([SHQVHV       
(QWHUSULVH(YHQWV             
RI$YJ([SHQVHV       
)OHD0DUNHW 
 
          
 
RI$YJ([SHQVHV   
   
 

&RVW5HFRYHU\

'LVSODFHPHQW 
  
    
 

  
  

(QWHUSULVH(YHQWV 
 
            )OHD0DUNHW 

      
 
  
 

7RWDO&RVW5HFRYHU\
  
    
 
   
 
&RVW5HFRYHU\RI([SHQVHV 
   
  
 


),1$1&,$/$1$/<6,6
&RQWLQXHG




526(%2:/23(5$7 ,1*&203$1<
27+(512123(5$7,1*5(9(18(6 (; 3(16(6
<($5(1',1*-81(
6XPPDU\
   'HWDLOV5HI
/HJDF\&RQQHFWLRQV      5HFXUULQJ6RXUFHV      1RQ5HFXUULQJ6RXUFHV 

   
7RWDOQRQRSHUDWLQJ5HYHQXH     (V WLPDWHGUHFXUULQJIXQGV 0WR0DQQXDOO\
'HWDLOV
   9DULDQFH
6RXUFHV %XV8QLW       /HJDF\DQG5HFXUULQJ

 /HJDF\&RQQHFWLRQV 6WDGLXP      Securities Grant 200K recognized and pending recognition of $3.0 (State Water line funding) and $500K (Save America's Treasures Grants) to be recognized in future years per Grant recognition. 2 Tourism Business Improvement District 6WDGLXP      7R55RVH%RZO*DPHILQDOSD\PHQW 6WDGLXP    

 7R5&RQWULEXWLRQ 6WDGLXP        0XVLF)HVWLY DOSHUWLFNHWFRQWULEXWLRQ 6WDGLXP
   


 &RQFHVVLRQDLUHFRQWULEXWLRQRIUHY HQXHV 6WDGLXP       *ROI   


 :DWHU5HEDWHVDQG&ODLPV6HWWOHPHQWV 6WDGLXP       6XELVLG\IURP%RQGV 6WDGLXP      
 

0LVF1RQ2SHUDWLQJ
)LQDQFH&UHGLWV 6WDGLXP  
   
 0LVF1RQ2SHUDWLQJ
8WLOLWLHV5HFRY HU\ 6WDGLXP   
  
 
 0LVF1RQ2SHUDWLQJ
$700DFK0DUNHWLQJ 6WDGLXP 
   


 0LVF1RQ2SHUDWLQJ
6DOHV0DUNHWLQJ 6WDGLXP

  


 0LVF1RQ2SHUDWLQJ
&HOO6LWHUHQWDOV
6WDGLXP     

6XEWRWDO5HFXUULQJ
     

&HOOVLWHUHQWDOVDJUHHPHQWDGMXVWHGIRU*$6%
1RQ5HFXUULQJ6RXUFHV      &RQWUDFWWHUPLQDWLRQFRVWV
$*&
*ROI

  


6XEWRWDOQRQUHFXUULQJ


  


7RWDO2WKHUQRQRSHUDWLQJUHYHQXH
    
Reference Income Statement: Other nonoperating revenues / expenses (Net) 

),1$1&,$/$1$/<6,6
&RQWLQXHG


( %DODQFH6KHHW+LJKOLJKWV


2QDIXOODFFUXDOEDVLVWKH1HW3RVLWLRQGHFUHDVHGE\ PLOOLRQDVRXWOLQHGE\WKH6WDWHPHQWRI5HYHQXH DQG([SHQVHV
,QFRPH6WDWHPHQW
DQGEHORZ6WDWHPHQWRI1HW3RVLWLRQ
%DODQFH6KHHW




.H\DUHDVRIFKDQJHLQ$VVHWVLQFOXGHFDVKDFFRXQWVUHFHLYDEOHFDSLWDODQGGHEWUHODWHG 

&+$1*(,1&$6+

7RWDO8QUHVWULFWHG&DVKEDODQFHVDW\HDUHQGLQFUHDVHGE\PLOOLRQPDLQO\GXHWR 

6WDGLXPFDVKLQFUHDVHGE\

PLOOLRQQHWRI

• OHVV&DSLWDO
• PLOOLRQLQFUHDVHG2SHUDWLQJPDLQO\GXHWRFRQFHUWVRF FHUPDWFKSHUIRUPDQFHVDQGLQWHUHVWHDUQLQJV • PLOOLRQOHVVHYHQWGHSRVLWV

&DVKDQG,QYHVWPHQWUHVWULFWHGGHFUHDVHGE\GXHWRIDLUPDUNHWYDOXDWLRQ 
*ROI&RPSOH[FDVKLQFUHDVHGE\QHWRI
• LQFUHDVHG&DSLWDO
• 
OHVV2SHUDWLQJPDLQO\GXHWR3UR6KRS5HVWDXUDQW)RR G%HYHUDJH2SHUDWLRQVDQGLQWHUHVWHDUQLQJ • 
LQFUHDVHG*ROI&RXUVHPDLQO\GXHWRLQFUHDVHGUDWHV  

5 26(%2:/23(5 $7 ,1*&2
67$7(0(172)1(7326,7,21)8//$&&58$/
6800$5<

<($5 (1', 1* - 81(   
 5RVH%RZO *ROI&RXUVH   9DULDQFH
$VVHW V

7RWDO&XUUHQW$VVHWV  
        
7RWDO1RQFXUUHQW$VVHWV  


    
 


7RWDO$VVHWV         



7RWDO'HIHUUHG2XWIORZVRI5HVRXUFHV        


/LDELOLWLHV

7RWDO&XUUHQW/LDELOLWLHV 
         
7RWDO1RQFXUUHQW/LDELOLWLHV 

 
  
  



7RWDO/LDELOLWLHV 

    
      7RWDO'HIHUUHGLQIORZVRI5HVRXUFHV 

 
  

  
 


7RWDO1HW3RVLWLRQ

  







7RWDOV



),1$1&,$/$1$/<6,6
&RQWLQXHG


%DODQFH6KHHWKLJKOLJKWV

&+$1*(,1&$6+



&+$1*(,1$&&281765(&(,9$%/(


$FFRXQWV5HFHLYDEOHVGHFUHDVHGE\


• 6WDGLXP$FFRXQWV5HFHLYDEOHVDUHOHVVWKDQWKHSULRU\HDUE\  PDLQO\GXHWRHYHQWV
o (YHQWVLQFUHDVHGE\
DVVRFLDWHGZLWK4ELOOLQJKLJKHU WKDQ)< o 1RQ(YHQWVLQFUHDVHGE\
o 2WKHU$FFRXQWV5HFHLYDEOHVGHFUHDVHGE\PLOOLRQGXHWR SULRU\HDUVXEVLGLHVFROOHFWHGLQ)< 
• *ROI$FFRXQWV5HFHLYDEOHLQFUHDVHGE\PDLQO\GXHWR 
o *ROI&RXUVHLQFUHDVHGE\
GXHWR7RXUQDPHQWDQGEDQTXH WVELOOLQJ
o 2WKHU$FFRXQWV5HFHLYDEOHVLQFUHDVHGE\GXHWRLQFUHDVH GLQWHUHVWHDUQLQJVGXHDW<HDUHQG 
• $OORZDQFHIRU'RXEWIXO$FFRXQWVGHFUHDVHGE\PDLQO\G XHWR 
o $ZULWHRIIXQFROOHFWLEOHDFFRXQWVRIGXHSUHPLXPVHD WLQJDQGDGLVSODFHPHQWHYHQWWKDWZLOOQRW UHRFFXU DQG LQFUHDVHG SUHPLXP VHDWLQJ DOORZDQFH IRU GRXEWIXO DFFRXQWV RI  PDLQO\ GXH WR PXOWL\HDUSUHPLXPVHDWLQJFRQWUDFWVZLWKKLJKULVNRIFROOHFWLRQV 526(%2:/23(5$7 ,1*&2
67 $7(0(172)1(7 326,7,216800$5<
&$6+

<($5(1',1*-81(
7RW DOV
       
&DV K6XPPDU\
5RVH%RZO 
  
  

 
*ROI&RXUVH 
  
 

&DVK6XPPDU\7 RWDO 


    
 
&DVKDQGLQY HVWPHQWVUHVWULFWHG 
  


&DVK'HWDLOV
5RV H%RZO
&DSLWDO     

2SHUDWLQJ       (Y HQWV'HSRVLWV 
   



7RWDO 
 
  

 
*ROI&RPSOH[
&DSLWDO   


   
2SHUDWLQJ     

*ROI&RXUVH   



 
(YHQW'HSRVLWV       7RWDO 
 
 

&DVKDQGLQY HVWPHQWVUHVWULFWHG 
  




),1$1&,$/$1$/<6,6
&RQWLQXHG


%DODQFH6KHHWKLJKOLJKWV

&+$1*(,1$&&281765(&(,9$%/(



&+$1*(,1&$3,7$/$66(76


&DSLWDO DVVHWV GHFUHDVHG E\ 
 PLOOLRQ PDLQO\ GXH WR  PL OOLRQ LQ GHSUHFLDWLRQ RIIVHW E\ DFWLYDWHG DVVHWV6SHQGRIPLOOLRQ
6WDGLXPPLOOLRQDQG*ROIPLOOLRQ


/HDVH$VVHWVQHWRIDFFXPXODWHGDPRUWL]DWLRQIRU*$6%VDQG GHFUHDVHGE\
WRWKHILUVWIXOO\HDURI
*$6%
 LPSOHPHQWDWLRQ GXULQJ )< , Q W H U H V W $ P R U W L ] D W L R Q L Q F U H D V H G E \  PDLQO\ IRU WKH VDPH *$6%
ILUVWIXOO\HDURILPSOHPHQWDWLRQ

7\SHV RI /HDVHV FRQVLGHUHG IRU *$6%  DQG
 LQFOXGH ± 6RIWZDUH
V
 'DWD EDVHV FORXG V\VWHPV EDFNXSV
FRSLHUV$70PDFKLQHVDQG6HFXULW\V\VWHP


526(%2:/23(5$7 ,1*&203$1<
67 $7 (0(17 2)1(7 326,7 ,216800$5<
$&&2817 65(&(,9$%/(

<($5(1',1*-81(
7RW DOV
  
$FFRXQWV 5HFHLYDEOH6XPPDU\
5RVH%RZO   



*ROI&RXUVH 

 
  

$FFRXQWV5HFHLY DEOH7RWDO   


$FFRXQWV 5HFHLYDEOH'HWDLOV
5RVH%RZ O
(Y HQWV 
    

 
1RQ(Y HQWV       2WKHU    


7RWDO  



*ROI&RPSOH[
*ROI&RXUVH 
 

  

 
2WKHU 

  
   
7RWDO 

 
  

$OORZDQFHIRU'RXEWIXO$FFRXQWV

LQFOXGHGDERYH




  


),1$1&,$/$1$/<6,6
&RQWLQXHG


%DODQFH6KHHWKLJKOLJKWV

&+$1*(,1&$3,7$/



&+$1*(,1'(%7

2XWVWDQGLQJGHEWGHFUHDVHGE\PLOOLRQGXULQJ)<PDLQO \GXHWRSULQFLSDOSD\PHQWVRQWKH%RQGV

PLOOLRQ
RQH\HDURIWKHERQGSUHPLXPDPRUWL]DWLRQ

RQH\HDURIWKHERQGSUHPLXP
DPRUWL]DWLRQ

 QHW RI DFFUHWHG LQWHUHVW DPRUWL]DWLRQ

L
 RI  PLOOLRQ DQG GHFUHDVHG /HDVH /LDELOLW\ *$6%
$GMXVWPHQWVRI


526(%2:/23(5$7 ,1*&203$1<
&+$1*(,1&$3,7$/
<($5(1',1*-81(
6XPPDU \

  9DULDQFH
6WDGLXP 
   




*ROI&RXUVH   

  
7 RWDO2WKHUFDSLWDODVVHWVQHW 

  
 



&RPELQHG&RQVWUXFWLRQLQSURJUHVV     

&KDQJHLQ&DSLWDO



'HWDLO

6WDGLXP
-XQH -XQH 9DULDQFH
%XLOGLQJDQGLPSURY HPHQWV 

    

 
0DFKLQHU\DQGHTXLSPHQW 
      6XEWRWDO 
      /HDVHG$VVHWV
*$6%
$GM1HW



 
 




/HVVDFFXPXODWHGGHSUHFLDWLRQ







7 RWDO1%92WKHU&DSLWDO$VVHWQHW 
  




,QWHUHVW$PRUWL]DWLRQ
*$6%









*ROI&RXUVH
-XQH -XQH 9DULDQFH
%XLOGLQJDQGLPSURY HPHQWV 
     0DFKLQHU\DQGHTXLSPHQW       6XEWRWDO   
   
/HVVDFFXPXODWHGGHSUHFLDWLRQ








7 RWDO1%92WKHU&DSLWDO$VVHWQHW   
  
Reference: Balance Sheet: Other capital asset, net
&RQVWUXFWLRQLQ3URJUHVV     



),1$1&,$/$1$/<6,6
&RQWLQXHG


%DODQFH6KHHWKLJKOLJKWV

&+$1*(,1'(%7




L
$FFUHWHG,QWHUHVWLVDGLVFRXQWUDWHRQERQGVDPRUWL]HGRYHUWKHOLIHRIWKHERQG 
5(48(676)25,1)250$7,21
7KLVILQDQFLDOUHSRUWLVGHVLJQHGWRSURYLGHDJHQHUDORYHUYLHZRIWKH5%2&¶VILQDQFHV4XHVWLRQVFRQFHUQLQJDQ\ RIWKHLQIRUPDWLRQSURYLGHGLQWKLVUHSRUWRUUHTXHVWVIRUDGGLWLRQDOILQDQFLDOLQIRUPDWLRQVKRXOGEHDGGUHVVHGWRWKH 5%2& )LQDQFH 2IILFH
PVDODPD#URVHERZVWDGLXPFRP
, 5RVH%RZO2SHUDWLQJ&RPSDQ\5RVH%RZO'U
3DVDGHQD&DOLIRUQLD

526(%2:/23(5$7,1*&203$1<
&+$1*(,1 '(%7
<($5(1',1*-81(
6XPPDU\
  
/RQJ7HUP'HEW
6WDGLXP

 

 


&XUUHQW3RUWLRQRI/RQJ7HUP'HEW
6WDGLXP
 
   
/HDVH/LDELOLW\
*$6%
$GMXVWPHQW
 
 



/RQJ7HUP'HEW
*ROI
  




&XUUHQW3RUWLRQRI/RQJ7HUP'HEW
*ROI

 
  
7RWDO'HEW 

 

 


'HWDLOV

6WDGLXP
-XQH -XQH 9DULDQFH
5HYHQXH%RQGV     

5HYHQXH%RQGV     

%RQG3UHPLXP   



%RQGDQG3UHPLXP 
  




$FFUHWHG,QWHUHVW   
  

 
/HDVH/LDELOLW\
*$6%
$GMXVWPHQW
  
 



7RWDO%RQG5HODWHG


   



*ROI&RXUVH

*ROI&RXUVH'HEW 
   



/RQJ7HUP1RWH'XH$PHULFDQ*ROI
6FKHGXOHGIRU\HDUVFKHGXOHEXWZLOOWHUP)<

7RWDO'HEW 

 

 



7+,63$*(,17(17,21$//</()7%/$1.

526(%2:/23(5$7,1*&203$1<
6WDWHPHQWRI1HW3RVLWLRQ
-XQH
$VVHWV

&XUUHQW

&DVKDQGLQYHVWPHQWV 
  
  



$FFRXQWVUHFHLYDEOHQHWRIDOORZDQFHRIIRUWKH5RVH%RZO  


/HDVHUHFHLYDEOH   
,QYHQWRU\  
 
3UHSDLGLWHPV  


7RWDO&XUUHQW$VVHWV  
 
1RQFXUUHQW

'XHIURP&LW\RI3DVDGHQD 
 

'XHIURP6WDGLXP  






&DVKDQGLQYHVWPHQWVUHVWULFWHG 
  

&DSLWDODVVHWV

2WKHUFDSLWDODVVHWVQHW 
  


7RWDO1RQFXUUHQW$VVHWV  


 
7RWDO$VVHWV   

'HIHUUHG2XWIORZVRI5HVRXUFHV

'HIHUUHGUHIXQGLQJFKDUJH   
2XWIORZVUHODWHGWRQHWSHQVLRQOLDELOLW\    
 
7RWDO'HIHUUHG2XWIORZVRI5HVRXUFHV  
 
/LDELOLWLHV

&XUUHQW

$FFRXQWVSD\DEOHDQGRWKHUOLDELOLWLHV 

  


$FFUXHGVDODULHVDQGEHQHILWV 
 

,QWHUHVWSD\DEOH   
'XHWR*ROI&RXUVH 


 



'XHWR&LW\RI3DVDGHQD

  

'HSRVLWV 
 

8QHDUQHGUHYHQXH 
  

&XUUHQWSRUWLRQRIORQJWHUPDGYDQFH   
&XUUHQWSRUWLRQFRPSHQVDWHGDEVHQFHV    &XUUHQWSRUWLRQRIORQJWHUPGHEW  
 


7RWDO&XUUHQW/LDELOLWLHV 
  
1RQFXUUHQW

/RQJWHUPDGYDQFH   
&RPSHQVDWHGDEVHQFHV 



/RQJWHUPGHEWQHWRIFXUUHQWSRUWLRQ 
  

1HWSHQVLRQOLDELOLW\ 
 
 


7RWDO1RQFXUUHQW/LDELOLWLHV 

 
 

7RWDO/LDELOLWLHV 

  

'HIHUUHG,QIORZVRI5HVRXUFHV

,QIORZVUHODWHGWROHVVRUOHDVHV   
,QIORZVUHODWHGWRQHWSHQVLRQOLDELOLW\  
 
7RWDO'HIHUUHG,QIORZVRI5HVRXUFHV 

 
 


1HW3RVLWLRQ

1HWLQYHVWPHQWLQFDSLWDODVVHWV


 

5HVWULFWHGIRUGHEWVHUYLFH 






8QUHVWULFWHG




7RWDO1HW3RVLWLRQ

  


5RVH%RZO *ROI&RXUVH 7RWDO
7KHDFFRPSDQ\LQJQRWHVDUHDQLQWHJUDOSDUWRIWKHVHILQDQFLDOVWDWHPHQWV 
526(%2:/23(5$7,1*&203$1<
6WDWHPHQWRI5HYHQXHV([SHQVHVDQG
&KDQJHVLQ1HW3RVLWLRQ
<HDU(QGHG-XQH
2SHUDWLQJ5HYHQXHV

*UHHQIHHVDQGRWKHUJROIUHYHQXHV      *ROIGLVSODFHPHQW   
$GYHUWLVLQJUHYHQXH 
 

)DFLOLW\UHQWDOV 

  
&RQFHVVLRQV   
3URVKRS  
 

5HVWDXUDQW  
 

$GPLVVLRQWD[ 
  

&RVWUHFRYHULHV
 
 

7RWDO2SHUDWLQJ5HYHQXHV 

  

2SHUDWLQJ([SHQVHV

6DODULHVDQGEHQHILWV  
 
$QQXDO3(56YDOXDWLRQDGMXVWPHQW 
  

*HQHUDODQGDGPLQLVWUDWLYH 


'HSUHFLDWLRQDPRUWL]DWLRQ 
  
&DSLWDOSUHYHQWDWLYHPDLQWHQDQFH    (YHQWVDQGSDUNLQJ 
 
 


*UHHQIHHVDQGRWKHUJROIH[SHQVHV    5HVWDXUDQW   
7RWDO2SHUDWLQJ([SHQVHV  

2SHUDWLQJ,QFRPH
/RVV


 

1RQRSHUDWLQJ5HYHQXHV
([SHQVHV

,QYHVWPHQWLQFRPH 

  
,QWHUHVWH[SHQVH




2WKHUQRQRSHUDWLQJUHYHQXHV
H[SHQVHV



7RWDO1RQRSHUDWLQJ5HYHQXHV
([SHQVHV









&KDQJHVLQ1HW3RVLWLRQ





1HW3RVLWLRQ

%HJLQQLQJRI<HDU





(QGRI<HDU

  


5RVH%RZO 7RWDO*ROI&RXUVH
7KHDFFRPSDQ\LQJQRWHVDUHDQLQWHJUDOSDUWRIWKHVHILQDQFLDOVWDWHPHQWV 
526(%2:/23(5$7,1*&203$1<
6WDWHPHQWRI&DVK)ORZV
<HDU(QGHG-XQH
&DVK)ORZVIURP2SHUDWLQJ$FWLYLWLHV

&DVKUHFHLYHGIURPFXVWRPHUV       &DVKSDLGWRHPSOR\HHVIRUVHUYLFHV





 

&DVKSDLGWRVXSSOLHUVIRUJRRGVDQGVHUYLFHV



 



2WKHUFDVKUHFHLSWV 

  
1HW&DVK3URYLGHGE\2SHUDWLQJ$FWLYLWLHV    
&DVK)ORZVIURP1RQ&DSLWDO
)LQDQFLQJ$FWLYLWLHV

5HSD\PHQWVIURPRWKHUIXQGV 

  
5HSD\PHQWPDGHWRRWKHUIXQGV 




2WKHUQRQRSHUDWLQJUHYHQXHV   
1HW&DVK3URYLGHG
8VHG
E\1RQ&DSLWDO)LQDQFLQJ$FWLYLWLHV  




&DVK)ORZVIURP&DSLWDODQG5HODWHG)LQDQFLQJ$FWLYLWLHV

$FTXLVLWLRQRIFDSLWDODVVHWV






&DSLWDOJUDQWVDQGFRQWULEXWLRQV 




,QWHUHVWVXEVLG\RQERQGVSD\DEOH






3ULQFLSDOSD\PHQWVRQORQJWHUPGHEW




 

1HW&DVK8VHGLQ&DSLWDODQG5HODWHG)LQDQFLQJ$FWLYLWLHV  






&DVK)ORZVIURP,QYHVWLQJ$FWLYLWLHV

,QYHVWPHQWJDLQ
ORVV

 
 

1HW&DVK3URYLGHGE\,QYHVWLQJ$FWLYLWLHV 
 
  

1HW,QFUHDVH
'HFUHDVH
LQ&DVKDQG&DVK(TXLYDOHQWV   

&DVKDQG&DVK(TXLYDOHQWVDW%HJLQQLQJRI<HDU 

  


&DVKDQG&DVK(TXLYDOHQWVDW(QGRI<HDU 
 
   
&DVKDQGLQYHVWPHQWV 
  
  


 
&DVKDQGLQYHVWPHQWVUHVWULFWHG 
  

7RWDOUHSRUWHGRQ6WDWHPHQWRI1HW3RVLWLRQ 

 
&DVKDQGFDVKHTXLYDOHQWVDWHQGRI\HDU 
 
   
2SHUDWLQJ,QFRPH
/RVV


   

$GMXVWPHQWVWR5HFRQFLOH2SHUDWLQJ,QFRPH
/RVV
WR
1HW&DVK3URYLGHGE\2SHUDWLQJ$FWLYLWLHV

'HSUHFLDWLRQDPRUWL]DWLRQ 
  

,QFUHDVH
GHFUHDVHLQDFFRXQWVUHFHLYDEOH 


 

,QFUHDVH
GHFUHDVHLQLQYHQWRU\ 





,QFUHDVH
GHFUHDVHLQSUHSDLGDVVHWV 




,QFUHDVH
GHFUHDVHLQOHDVHUHFHLYDEOH







,QFUHDVH

GHFUHDVH
LQDFFRXQWVSD\DEOHDQGDFFUXHGH[SHQVHV     

,QFUHDVH

GHFUHDVH
LQDFFUXHGVDODULHVDQGEHQHILWV 
   
,QFUHDVH

GHFUHDVH
LQGHSRVLWV 



,QFUHDVH

GHFUHDVH
LQVXEVFULSWLRQOLDELOLW\   
,QFUHDVH

GHFUHDVH
LQFRPSHQVDWHGDEVHQFHV 
  
,QFUHDVH

GHFUHDVH
LQQHWSHQVLRQOLDELOLW\ 
  
 
1HW&DVK3URYLGHGE\2SHUDWLQJ$FWLYLWLHV       
1RQ&DVK,QYHVWLQJ&DSLWDODQG)LQDQFLQJ$FWLYLWLHV

$PRUWL]DWLRQRIGHIHUUHGFKDUJHDQGERQGGLVFRXQWVSUHPLXPV      

5RVH%RZO 7RWDO*ROI&RXUVH
5HFRQFLOLDWLRQRI&DVKDQG,QYHVWPHQWVWR$PRXQWV
5HSRUWHGRQWKH6WDWHPHQWRI1HW3RVLWLRQ

5HFRQFLOLDWLRQRI2SHUDWLQJ,QFRPH
/RVV
WR1HW&DVK
3URYLGHGE\2SHUDWLQJ$FWLYLWLHV

7KHDFFRPSDQ\LQJQRWHVDUHDQLQWHJUDOSDUWRIWKHVHILQDQFLDOVWDWHPHQWV 
7+,63$*(,17(17,21$//</()7%/$1.

526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 25*$1,=$7,21$1'6800$5<2)6,*1,),&$17$&&2817,1*32/, &,(6 
$ %DVLVRI3UHVHQWDWLRQ 

7KH5RVH%RZO2SHUDWLQJ&RPSDQ\
WKH&RPSDQ\
ZDVLQFRUSRUDWHG RQ-DQXDU\

DVDOHJDOO\VHSDUDWH
HQWLW\ZLWKWKHSULPDU\SXUSRVHRIUHWXUQLQJHFRQRPLFDQGFLYLFYDOXHWRWKH&LW\RI3DVDGHQD&DOLIRUQLD WKH&LW\

E\PDQDJLQJDZRUOGFODVVVWDGLXPDQGDSURIHVVLRQDOTXDOLW\JROIFRXUVHFRPSOH[%URRNVLGH0XQLFLSDO*ROI&RXUVH

WKH *ROI &RXUVH
 LQ D UHVLGHQWLDO RSHQVSDFH HQYLURQPHQW $ I RXUWHHQPHPEHU %RDUG RI 'LUHFWRUV JRYHUQV WKH&RPSDQ\7KH%RDUGRI'LUHFWRUVFRQVLVWVRIWKH&LW\0DQDJH UWZRPHPEHUVIURPWKH&LW\0D\RU¶VRIILFH VHYHQ PHPEHUV DSSRLQWHG E\ WKH &LW\ RQH PHPEHU IURP WKH 3DVDGH QD 7RXUQDPHQW RI 5RVHV )RXQGDWLRQ

D VHSDUDWH QRWIRUSURILW HQWLW\ XQUHODWHG HLWKHU WR WKH &LW\ RU WKH &RPSDQ\  RQH PHPEHU IURP WKH
8QLYHUVLW\RI&DOLIRUQLD/RV$QJHOHV
8&/$
RQHPHPEHUIURPWKHMRLQW&LW\&RXQFLODQGRQHQRQYRWLQJPHPEHU IURPWKH3DVDGHQD&HQWHU2SHUDWLQJ&RPSDQ\7KHVHRSHUDWLRQVFR QVWLWXWHSDUWRIWKHRYHUDOOILQDQFLDOUHSRUWLQJ HQWLW\RIWKH&LW\DQGDUHDFFRXQWHGIRUDVDGLVFUHWHO\SUHVHQWHGFRPSRQHQWXQLWLQWKH&LW\¶V$QQXDO&RPSUHKHQVLYH )LQDQFLDO 5HSRUW FRQVLVWHQW ZLWK DFFRXQWLQJ SULQFLSOHV JHQHUDOO \ DFFHSWHG LQ WKH 8QLWHG 6WDWHV RI $PHULFD 5HYHQXHVDQGH[SHQVHVRIWKH&RPSDQ\LQFOXGHGLUHFWUHYHQXHVDQ GH[SHQVHVDQGFHUWDLQDOORFDWLRQVIURPWKH &LW\

% %DVLVRI$FFRXQWLQJ

7KH&RPSDQ\LVDFFRXQWHGIRUDVDQHQWHUSULVHIXQG
SURSULHWDU\ IXQGW\SH
$IXQGLVDQDFFRXQWLQJHQWLW\ZLWKD
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
& &ODVVLILFDWLRQRI5HYHQXHV

Operating revenues FRQVLVWRIFKDUJHVWRFXVWRPHUVIRUVDOHVDQGXVHRIWKHIDFLOLWLHVNonoperating revenues FRQVLVW RILQYHVWPHQWHDUQLQJVDQGRWKHUQRQRSHUDWLQJLQFRPH&DSLWDOF RQWULEXWLRQVFRQVLVWRIFRQWULEXWHGFDSLWDODVVHWV 
' &DSLWDO$VVHWV

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

7KHHVWLPDWHGXVHIXOOLYHVRIWKHDVVHWVDUHDVIROORZV 



( /HDVH6XEVFULSWLRQ$VVHWV

/HDVHVXEVFULSWLRQ DVVHWV DUH UHSRUWHG LQ WKH DSSOLFDEOH HQWHUSULVH IXQG FROXPQ LQ WKH ILQDQFLDO VWDWHPHQWV 6XFK DVVHWVDUHUHFRUGHGDWWKHSUHVHQWYDOXHRIWKHOHDVHVXEVFULSWLRQOLDELOLW\LQFOXGLQJH[SHQVHVWRSODFHWKHDVVHWLQWR VHUYLFHDQGDUHDPRUWL]HGRYHUWKHOHVVHURIWKHOHDVHVXEVFULSWLRQWHUPRUWKHDVVHW¶VXVHIXOOLIH %XLOGLQJDQGLPSURYHPHQWV \HDUV
,PSURYHPHQWVRWKHUWKDQEXLOGLQJ 
\HDUV
0DFKLQHU\DQGHTXLSPHQW 
\HDUV
/HDVHVDQGVXEVFULSWLRQV
/HVVHURIXVHIXOOLIHRIWKHDVVHW
RUOHQJWKRIWKHFRQWUDFW


526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 25*$1,=$7,21$1'6800$5<2)6,*1,),&$17$&&2817,1*32/, &,(6 &217,18('


) &DVKDQG,QYHVWPHQWV

)RUWKHSXUSRVHVRIWKHVWDWHPHQWRIFDVKIORZVLQYHVWPHQWVDUHGHILQHGDVVKRUWWHUPKLJKO\OLTXLGLQYHVWPHQWVWKDW DUHERWKUHDGLO\FRQYHUWLEOHWRNQRZQDPRXQWVRIFDVKRUVRQHDUWKHLUPDWXULW\WKDWWKH\SUHVHQWLQVLJQLILFDQWULVNRI FKDQJHVLQYDOXHEHFDXVHRIFKDQJHVLQLQWHUHVWUDWHVDQGKDYHDQRULJLQDOPDWXULW\GDWHRIWKUHHPRQWKVRUOHVV 
* ,QYHVWPHQWV

,QYHVWPHQWVDUHUHSRUWHGLQWKHDFFRPSDQ\LQJVWDWHPHQWVDWIDLU YDOXHH[FHSWIRUFHUWDLQFHUWLILFDWHVRIGHSRVLW DQGLQYHVWPHQWFRQWUDFWVWKDWDUHUHSRUWHGDWFRVWEHFDXVHWKH\DUHQRWWUDQVIHUDEOHDQGWKH\KDYHWHUPVWKDWDUH QRW DIIHFWHG E\ FKDQJHV LQ PDUNHW LQWHUHVW UDWHV &KDQJHV LQ IDLU YDOXH WKDW RFFXU GXULQJ WKH ILVFDO \HDU DUH UHFRJQL]HGDV investment earnings UHSRUWHGIRUWKDWILVFDO\HDU 
Investment earnings LQFOXGHVLQWHUHVWHDUQLQJVFKDQJHVLQIDLUYDOXHDQGDQ\JDLQ VRUORVVHVUHDOL]HGXSRQWKH OLTXLGDWLRQRUVDOHRILQYHVWPHQWV

+ &RPSHQVDWHG$EVHQFHV

2QO\IXOOWLPHHPSOR\HHVDFFUXHYDFDWLRQ9DFDWLRQWLPHLVDFFUXHGWZRWRIRXUZHHNVSHU\HDUGHSHQGLQJRQKRZ ORQJ DQ HPSOR\HH KDV EHHQ ZLWK WKH &RPSDQ\ 7KH &RPSDQ\ DOVR JUDQWV HPSOR\HHV SHUVRQDO SDLG WLPH RII 5HJXODUIXOOWLPHDQGSDUWWLPH
KRXUVSHUZHHNPLQLPXP
HPS OR\HHVDUHHOLJLEOHWRDFFUXHSHUVRQDOWLPHRII
ZLWKSD\)XOOWLPHHPSOR\HHVPD\DFFUXHXSWRSHUVRQDOGD\V SHUFDOHQGDU\HDU3DUWWLPHHPSOR\HHVZKR ZRUNKRXUVSHUZHHNRUPRUHDUHHOLJLEOHWRDFFUXHSHUVRQDOSDLGWLPHRIIRQDSURUDWDEDVLV,WLVWKH&RPSDQ\¶V SROLF\WRSHUPLWHPSOR\HHVWRDFFXPXODWHHDUQHGEXWXQXVHGYDFDWLRQEHQHILWVIURP\HDUWR\HDUXSWRDPD[LPXP RIWZRWLPHVDIXOOWLPHHPSOR\HH¶VDQQXDOYDFDWLRQDPRXQW3HU VRQDOSDLGWLPHRIILVQRWDFFXPXODWHGIURP\HDU WR\HDU$OODFFXPXODWHGFRPSHQVDWHGDEVHQFHVDUHUHFRUGHGDVDQH[SHQVHDQGDOLDELOLW\DWWKHWLPHWKHEHQHILW LVHDUQHG

, 'HIHUUHG2XWIORZV,QIORZVRI5HVRXUFHV

,Q DGGLWLRQ WR DVVHWV WKH VWDWHPHQW RI ILQDQFLDO SRVLWLRQ ZLOO VRPHWLPHV UHSRUW D VHSDUDWH VHFWLRQ IRU GHIHUUHG RXWIORZV RI UHVRXUFHV 7KLV VHSDUDWH ILQDQFLDO VWDWHPHQW HOHPHQW GHIHUUHG RXWIORZV RI UHVRXUFHV UHSUHVHQWV D FRQVXPSWLRQRIQHWDVVHWVWKDWDSSOLHVWRDIXWXUHSHULRG V
DQGVRZLOOQRWEHUHFRJQL]HGDVDQRXWIORZRIUHVRXUFHV

H[SHQVHH[SHQGLWXUH
XQWLOWKHQ7KH&RPSDQ\KDVWZRLWHPVWKDWTXDOLI\IRUUHSRUWLQJLQWKLVFDWHJRU\ 

 7KH GHIHUUHG RXWIORZV UHODWLQJ WR WKH QHW SHQVLRQ OLDELOLW\ UHSRUWHG LQ WKH VWDWHPHQW RI QHW SRVLWLRQ 7KHVH RXWIORZV DUH WKH UHVXOWV RI FRQWULEXWLRQV PDGH DIWHU WKH PHDVXUHPHQW SHULRG ZKLFK DUH H[SHQVHG LQ WKH IROORZLQJ \HDU WKH QHW GLIIHUHQFH EHWZHHQ SURMHFWHG DQG DFWXDO  HDUQLQJV RQ SHQVLRQ SODQ LQYHVWPHQWV GLIIHUHQFHV EHWZHHQ H[SHFWHG DQG DFWXDO H[SHULHQFH DGMXVWPHQWV GXH WR GLIIHUHQFHV LQ SURSRUWLRQV DQG GLIIHUHQFHLQSURSRUWLRQDWHVKDUH

 7KH GHIHUUHG FKDUJH RQ UHIXQGLQJ UHVXOWV LQ WKH GLIIHUHQFH L Q WKH FDUU\LQJ YDOXH RI UHIXQGHG GHEW DQG LWV UHDFTXLVLWLRQSULFH7KHDPRXQWLVGHIHUUHGDQGDPRUWL]HGRYHUWKHOLIHRIWKHUHIXQGHGRUUHIXQGLQJGHEW 
,Q DGGLWLRQ WR OLDELOLWLHV WKH VWDWHPHQW RI ILQDQFLDO SRVLWLRQ ZLOO VRPHWLPHV UHSRUW D VHSDUDWH VHFWLRQ IRU GHIHUUHG LQIORZV RI UHVRXUFHV 7KLV VHSDUDWH ILQDQFLDO VWDWHPHQW HOHPHQW GHIHUUHG LQIORZV RI UHVRXUFHV UHSUHVHQWV DQ DFTXLVLWLRQRIQHWDVVHWVWKDWDSSOLHVWRDIXWXUHSHULRG V
DQ GVRZLOOQRWEHUHFRJQL]HGDVDQLQIORZRIUHVRXUFHV

UHYHQXH
XQWLOWKDWWLPH7KH&RPSDQ\KDVWZRLWHPVWKDWTXDOLI\IRUUHSRUWLQJLQWKLVFDWHJRU\7KHVHLWHPVUHODWHG WR WKH GHIHUUHG LQIORZV IRU QHW SHQVLRQ OLDELOLW\ DQG OHDVHV U HSRUWHG LQ WKH VWDWHPHQW RI QHW SRVLWLRQ IRU EXVLQHVVW\SHDFWLYLWLHV


526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 25*$1,=$7,21$1'6800$5<2)6,*1,),&$17$&&2817,1*32/, &,(6 &217,18('


- 8VHRI(VWLPDWHV

7KH SUHSDUDWLRQ RI ILQDQFLDO VWDWHPHQWV LQ FRQIRUPLW\ ZLWK DFFR XQWLQJ SULQFLSOHV JHQHUDOO\ DFFHSWHG LQ WKH 8QLWHG 6WDWHV RI $PHULFD UHTXLUHV PDQDJHPHQW WR PDNH HVWLPDWHVDQG DVVXPSWLRQV WKDW DIIHFW WKH UHSRUWHG DPRXQWV RI DVVHWV DQG OLDELOLWLHV GLVFORVXUH RI FRQWLQJHQW DVV HWV DQG OLDELOLWLHV DW WKH GDWH RI WKH ILQDQFLDO VWDWHPHQWVDQGWKHUHSRUWHGDPRXQWVRIUHYHQXHVDQGH[SHQVHVGXULQJWKHUHSRUWLQJSHULRG$FWXDOUHVXOWVFRXOG GLIIHUIURPWKRVHHVWLPDWHV

. 1HW3RVLWLRQ

6RPHWLPHVWKH&RPSDQ\ZLOOIXQGRXWOD\VIRUDSDUWLFXODUSXUSRVHIURPERWKUHVWULFWHG HJUHVWULFWHGERQGRUJUDQW

SURFHHGV
DQGXQUHVWULFWHGUHVRXUFHV,QRUGHUWRFDOFXODWHWKH DPRXQWVWRUHSRUWDVUHVWULFWHG±QHWSRVLWLRQDQG XQUHVWULFWHG±QHWSRVLWLRQLQWKHJRYHUQPHQWZLGHDQGSURSULHW DU\IXQGILQDQFLDOVWDWHPHQWVDIORZDVVXPSWLRQ PXVWEHPDGHDERXWWKHRUGHULQZKLFKWKHUHVRXUFHVDUHFRQVLGHUHGWREHDSSOLHG,WLVWKHJRYHUQPHQW¶VSROLF\WR FRQVLGHUUHVWULFWHG±QHWSRVLWLRQWRKDYHEHHQGHSOHWHGEHIRUHXQUHVWULFWHG±QHWSRVLWLRQLVDSSOLHG 

127(
 &$6+$1',19(670(176

&DVKDQG,QYHVWPHQWVDVRI-XQHDUHFODVVLILHGLQWKHDFFRPSDQ\LQJILQDQFLDOVWDWHPHQWVDVIROORZV 



&DVKDQGLQYHVWPHQWVDVRI-XQHFRQVLVWRIWKHIROORZLQJ 




6WDWHPHQWRIQHWSRVLWLRQ

&DVKDQGLQYHVWPHQWV 


 
&DVKDQGLQYHVWPHQWVUHVWULFWHG 
 
7RWDOFDVKDQGLQYHVWPHQWV  
&DVKRQKDQG 
 
'HSRVLWVZLWKILQDQFLDOLQVWLWXWLRQV   &LW\RI3DVDGHQD,QY HVWPHQW3RRO 
 
7RWDOFDVKDQGLQY HVWPHQWV  

526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 &$6+$1',19(670(176
&217,18('


,QYHVWPHQWV$XWKRUL]HGE\WKH&DOLIRUQLD*RYHUQPHQW&RGHDQGWKH&RPSDQ\¶V,QYHVWPHQW3ROLF\ 
7KHWDEOHEHORZLGHQWLILHVWKHLQYHVWPHQWW\SHVWKDWDUHDXWKRUL]HGIRUWKH&RPSDQ\E\WKH&DOLIRUQLD*RYHUQPHQW &RGH DQG WKH &RPSDQ\¶V LQYHVWPHQW SROLF\ 7KH WDEOH DOVR LGHQWL ILHV FHUWDLQ SURYLVLRQV RI WKH &DOLIRUQLD *RYHUQPHQW &RGH
RU WKH &RPSDQ\¶V LQYHVWPHQW SROLF\ LI PRUH UHVWULFWLYH  WKDW DGGUHVV LQWHUHVW UDWH ULVN DQG
FRQFHQWUDWLRQRIFUHGLWULVN7KLVWDEOHGRHVQRWDGGUHVVLQYHV WPHQWVRIGHEWSURFHHGVKHOGE\ERQGWUXVWHHVWKDW DUH JRYHUQHG E\ WKH SURYLVLRQV RI GHEW DJUHHPHQWV RI WKH &RPSDQ\UDWKHU WKDQ WKH JHQHUDO SURYLVLRQV RI WKH &DOLIRUQLD*RYHUQPHQW&RGHRUWKH&RPSDQ\¶VLQYHVWPHQWSROLF\ 



%DVHGRQVWDWHODZUHTXLUHPHQWVRULQYHVWPHQWSROLF\UHTXLUHPHQWVZKLFKHYHULVPRUHUHVWULFWLYH 
,QYHVWPHQWV$XWKRUL]HGE\'HEW$JUHHPHQWV

,QYHVWPHQWVRIGHEWSURFHHGVKHOGE\ERQGWUXVWHHDUHJRYHUQHGE\SURYLVLRQVRIWKHGHEWDJUHHPHQWVUDWKHUWKDQ WKHJHQHUDOSURYLVLRQVRIWKH&DOLIRUQLD*RYHUQPHQW&RGHRUWKH &RPSDQ\¶VLQYHVWPHQWSROLF\7KHWDEOHEHORZ LGHQWLILHVWKHLQYHVWPHQWW\SHVWKDWDUHDXWKRUL]HGIRULQYHVWP HQWVKHOGE\ERQGWUXVWHH7KHWDEOHDOVRLGHQWLILHV FHUWDLQSURYLVLRQVRIWKHVHGHEWDJUHHPHQWVWKDWDGGUHVVLQWHUH VWUDWHULVNDQGFRQFHQWUDWLRQRIFUHGLWULVN 


/RFDO$JHQF\%RQGV <HV \HDUV 1RQH 1RQH
867UHDVXU\2EOLJDWLRQV <HV \HDUV 1RQH 1RQH
86$JHQF\6HFXULWLHV <HV \HDUV 1RQH 1RQH
%DQNHUV
$FFHSWDQFHV <HV GD\V  
&RPPHUFLDO3DSHU <HV GD\V  
1HJRWLDEOH&HUWLILFDWHVRI'HSRVLW <HV \HDUV  1RQH 5HSXUFKDVH$JUHHPHQWV <HV \HDU 1RQH 1RQH
5HYHUVH5HSXUFKDVH$JUHHPHQWV <HV
GD\V  1RQH
0HGLXP7HUP1RWHV <HV \HDUV  1RQH
0XWXDO)XQGV <HV 1$  
0RQH\0DUNHW0XWXDO)XQGV <HV 1$  
0RUWJDJH3DVV7KURXJK6HFXULWLHV <HV \HDUV  1RQH
&RXQW\3RROHG,QYHVWPHQW)XQGV <HV 1$ 1RQH 1RQH
/RFDO$JHQF\,QYHVWPHQW)XQG <HV 1$ 1RQH 1RQH
-RLQW3RZHU$JHQF\3RROV
RWKHULQYHVWPHQWSRROV
<HV 1$ 1RQH 1RQH
,QYHVWPHQW7\SHV$XWKRUL]HGE\6WDWH/DZ
$XWKRUL]HGE\
,QY HVWPHQW
3ROLF\

0D[ LPXP
0DWXULW\

0D[ LPXP
3HUFHQWDJHRI
3RUWIROLR

0D[ LPXP
,QY HVWPHQWLQ
2QH,VVXHU
0D[LPXP 0LQLPXP
$XWKRUL]HG,QY HVWPHQW7\SH 0DWXULW\ 5DWLQJ
867UHDVXU\2EOLJDWLRQV 1RQH 1$
86$JHQF\6HFXULWLHV 1RQH 1$
6WDWHDQG/RFDO$JHQF\%RQGV 1RQH $D
%DQNHUV
$FFHSWDQFHV GD\V $D
&RPPHUFLDOSDSHU GD\V $D
1HJRWLDEOH&HUWLILFDWHVRI'HSRVLW 1RQH $D
5HSXUFKDVH$JUHHPHQWV 1RQH $D
0RQH\0DUNHW0XWXDO)XQGV 1$ $DD
,QYHVWPHQWV&RQWUDFWV 1RQH $D

526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 &$6+$1',19(670(176
&217,18('


'LVFORVXUHV5HODWLQJWR,QWHUHVW5DWH5LVN

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

,QIRUPDWLRQDERXWWKHVHQVLWLYLW\RIWKHIDLUYDOXHVRIWKH&RP SDQ\¶VLQYHVWPHQWV LQFOXGLQJLQYHVWPHQWVKHOGE\
ERQGWUXVWHH
WRPDUNHWLQWHUHVWUDWHIOXFWXDWLRQVLVSURYLGHGE\WKHIROORZLQJWDEOHWKDWVKRZVWKHGLVWULEXWLRQRIWKH &RPSDQ\¶VLQYHVWPHQWVE\PDWXULW\



'LVFORVXUHV5HODWLQJWR&UHGLW5LVN

*HQHUDOO\ FUHGLW ULVN LV WKH ULVN WKDW DQ LVVXHU RI DQ LQYHVWPHQW ZLOO QRW IXOILOO LWV REOLJDWLRQ WR WKH KROGHU RI WKH LQYHVWPHQW 7KLV LV PHDVXUHG E\ WKH DVVLJQPHQW RI D UDWLQJ E\ D  QDWLRQDOO\ UHFRJQL]HG VWDWLVWLFDO UDWLQJ RUJDQL]DWLRQ3UHVHQWHGEHORZLVWKHPLQLPXPUDWLQJUHTXLUHGE\ ZKHUHDSSOLFDEOH
WKH&DOLIRUQLD*RYHUQPHQW&RGH
WKH&RPSDQ\¶VLQYHVWPHQWSROLF\ RUGHEWDJUHHPHQWVDQGWKHDF WXDOUDWLQJDVRI\HDUHQGIRUHDFKLQYHVWPHQW W\SH


&XVWRGLDO&UHGLW5LVN

&XVWRGLDOFUHGLWULVNIRU deposits LVWKHULVNWKDWLQWKHHYHQWRIWKHIDLOXUHRIDGHSRVLWRU\I LQDQFLDOLQVWLWXWLRQD JRYHUQPHQWZLOOQRWEHDEOHWRUHFRYHULWVGHSRVLWVRUZLOOQRWEHDEOHWRUHFRYHUFROODWHUDOVHFXULWLHVWKDWDUHLQWKH SRVVHVVLRQRIDQRXWVLGHSDUW\7KHFXVWRGLDOFUHGLWULVNIRU investments LVWKHULVNWKDWLQWKHHYHQWRIWKHIDLOXUH RIWKHFRXQWHUSDUW\
HJEURNHUGHDOHU
WRDWUDQVDFWLRQDJ RYHUQPHQWZLOOQRWEHDEOHWRUHFRYHUWKHYDOXHRILWV LQYHVWPHQWRUFROODWHUDOVHFXULWLHVWKDWDUHLQWKHSRVVHVVLRQ RIDQRWKHUSDUW\7KH&DOLIRUQLD*RYHUQPHQW&RGH DQGWKH&RPSDQ\¶VLQYHVWPHQWSROLF\GRQRWFRQWDLQO HJDORUSROLF\UHTXLUHPHQWVWKDWZRXOGOLPLWWKHH[SRVXUH WRFXVWRGLDOFUHGLWULVNIRUGHSRVLWVRULQYHVWPHQWVRWKHUWKD QWKHIROORZLQJSURYLVLRQIRUGHSRVLWV 7KH&DOLIRUQLD
*RYHUQPHQW&RGHUHTXLUHVWKDWDILQDQFLDOLQVWLWXWLRQVHFXUHGH SRVLWVPDGHE\VWDWHRUORFDOJRYHUQPHQWDO XQLWV E\ SOHGJLQJ VHFXULWLHV LQ DQ XQGLYLGHG FROODWHUDO SRRO KH OG E\ D GHSRVLWRU\ UHJXODWHG XQGHU VWDWH ODZ

XQOHVVVRZDLYHGE\WKHJRYHUQPHQWDOXQLW
7KHPDUNHWYDOXHRIWKHSOHGJHGVHFXULWLHVLQWKHFROODWHUDOSRROPXVW HTXDODWOHDVW RI WKH WRWDODPRXQWGHSRVLWHGE\ WKHSXEOLF  DJHQFLHV&DOLIRUQLD ODZDOVRDOORZV ILQDQFLDO LQVWLWXWLRQVWRVHFXUH&RPSDQ\G HSRVLWVE\SOHGJLQJILUVWWUXVW GHHGPRUWJDJHQRWHVKDYLQJDYDOXHRIRI WKHVHFXUHGSXEOLFGHSRVLWV
5HPDLQLQJ
0DWXULW\
0RQWKVRU
/HVV
&LW\RI3DVDGHQD,QY HVWPHQW3RRO 
  

7RWDO 
   

,QY HVWPHQW7 \SH
5DWLQJVDW(QG
RI<HDU
0LQLPXP
/HJDO
5DWLQJ 1RW5DWHG
&LW\RI3DVDGHQD,QY HVWPHQW3RRO 
 1$ 
 
7RWDO 
  
 
,QY HVWPHQW7 \SH

526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 &$6+$1',19(670(176
&217,18('


)DLU9DOXH+LHUDUFK\

7KH &RPSDQ\ FDWHJRUL]HV LWV IDLU YDOXH PHDVXUHPHQWV ZLWKLQ WKHIDLU YDOXH KLHUDUFK\ HVWDEOLVKHG E\ JHQHUDOO\ DFFHSWHGDFFRXQWLQJSULQFLSOHV7KHKLHUDUFK\LVEDVHGRQWKHY DOXDWLRQLQSXWVXVHGWRPHDVXUHWKHIDLUYDOXHRI WKHDVVHW/HYHOLQSXWVDUHTXRWHGSULFHVLQDFWLYHPDUNHWVI RULGHQWLFDODVVHWV /HYHOLQSXWVDUHTXRWHGSULFHV
IRUVLPLODUDVVHWVLQDFWLYHPDUNHWV
/HYHOLQSXWVDUHVLJQLILFDQWXQREVHUYDEOHLQSXWV

7KH&RPSDQ\KDVWKHIROORZLQJUHFXUULQJIDLUYDOXHPHDVXUHPHQWVDVRI-XQH 

,QYHVWPHQWVLQWKH&LW\LQYHVWPHQWSRRODUHYDOXHGE\WKHXQGHUO\LQJDVVHWVLQWKHLQYHVWPHQWSRRO7KHXQGHUO\LQJ DVVHWV LQFOXGH /RFDO $JHQF\ ,QYHVWPHQW )XQGV PRQH\ PDUNHW IXQGV PXQLFLSDO ERQGV IHGHUDO DJHQF\ LVVXHV WUHDVXU\VHFXULWLHVFRUSRUDWHERQGVDQGVXSUDQDWLRQDODOORIZKLFKDUHOHYHORUEHWWHU 
127(
 &$3,7$/$66(76

5RVH%RZO

&DSLWDO$VVHWVDFWLYLW\IRUWKH\HDUHQGHG-XQHLVDVIROORZV 



'HSUHFLDWLRQDQGDPRUWL]DWLRQH[SHQVHIRUWKH\HDUZDV 
/HY HO
,QY HVWPHQW7 \SH 7 RWDOV 
&LW\RI3DVDGHQD,QY HVWPHQW3RRO 
  
 
7RWDO 
  
 
 %DODQFH %DODQFH
-XO\ $GMXVWPHQWV $GGLWLRQV 'HOHWLRQV -XQH %XVLQHVVW\SHDFWLYLWLHV

&DSLWDODVVHWVEHLQJGHSUHFLDWHGDPRUWL]HG
%XLOGLQJV 
        

,PSURYHPHQWVRWKHUWKDQEXLOGLQJV 
        
0DFKLQHU\HTXLSPHQWDQGYHKLFOHV         
/HDVHDVVHWV
        
6XEVFULSWLRQDVVHWV      

  
7RWDOFDSLWDODVVHWVEHLQJGHSUHFLDWHGDPRUWL]HG 


   

 
/HVVDFFXPXODWHGGHSUHFLDWLRQDPRUWL]DWLRQ
%XLOGLQJV

  


  


,PSURYHPHQWVRWKHUWKDQEXLOGLQJV


  

  


0DFKLQHU\HTXLSPHQWDQGYHKLFOHV




  


  


/HDVHDVVHWV

  

  


6XEVFULSWLRQDVVHWV






  


7RWDODFFXPXODWHGGHSUHFLDWLRQDPRUWL]DWLRQ






  


7RWDOFDSLWDODVVHWVEHLQJGHSUHFLDWHGDPRUWL]HGQHW   






 

7RWDOEXVLQHVVW\SHDFWLYLWLHVFDSLWDODVVHWV   






 


526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 &$3,7$/$66(76
&217,18('


*ROI&RXUVH

&DSLWDODVVHWDFWLYLW\IRUWKH\HDUHQGHG-XQHLVDVIROORZV 



'HSUHFLDWLRQH[SHQVHIRUWKH\HDUZDV

127(
 /($6(6$1'68%6&5,37,21%$6(',1)250$7,217(&+12/2*<$5 5$1*(0(176 
$ /HDVHV




%DODQFH %DODQFH
-XO\ $GGLWLRQV 'HOHWLRQV -XQH
*RY HUQPHQWDODFWLY LWLHV

&DSLWDODVVHWVQRWEHLQJGHSUHFLDWHG
&RQVWUXFWLRQLQSURJUHVV     
  
7RWDOFDSLWDODVVHWVQRWEHLQJGHSUHFLDWHG     
  
&DSLWDODVVHWVEHLQJGHSUHFLDWHG
%XLOGLQJV        ,PSURY HPHQWVRWKHUWKDQEXLOGLQJV        0DFKLQHU\DQGHTXLSPHQW        7RWDOFDSLWDODVVHWVEHLQJGHSUHFLDWHG 
       /HVVDFFXPXODWHGGHSUHFLDWLRQ
%XLOGLQJV



  


,PSURY HPHQWVRWKHUWKDQEXLOGLQJV



  



0DFKLQHU\DQGHTXLSPHQW




  



7RWDODFFXPXODWHGGHSUHFLDWLRQ





  


7RWDOFDSLWDODVVHWVEHLQJGHSUHFLDWHGQHW 

      7RWDOEXVLQHVVW\SHDFWLY LWLHVFDSLWDODVVHWV 
   

 
/HDVH$VVHW
9DOXH
$FFXPXODWHG
$PRUWL]DWLRQ
(TXLSPHQW
   
7RWDO/HDVHV
   
3ULQFLSDO
3D\PHQWV
,QWHUHVW
3D\PHQWV 7 RWDO3D\PHQWV

   


   



   


   
 7RW DO
$VRI)LVFDO<HDU(QG
$VVHW&ODVV
)LVFDO<HDU
%XVLQHVV7 \SH$FWLY LWLHV




526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 /($6(6 $1' 68%6&5,37,21%$6(' ,1)250$7,21 7(&+12/2*< $5 5$1*(0(176

&217,18('


$VRI-XQHWKH5RVH%RZO2SHUDWLQJ&RPSDQ\KDGDFWLYHOHDVHV7KHOHDVHVKDYHSD\PHQWVWKDWUDQJH IURP 

 WR  DQG LQWHUHVW UDWHV WKDW UDQJH IURP  WR  $V RI -XQH   WKH WRWDO FRPELQHGYDOXHRIWKHOHDVHOLDELOLW\LV
WKHWRWDOFRPELQHGYDOXHRIWKHVKRUWWHUPOHDVHOLDELOLW\LV 
7KH FRPELQHG YDOXH RI WKH ULJKW WR XVH DVVHWV DV RI  RI   ZLWK DFFXPXODWHG DPRUWL]DWLRQ RI
LVLQFOXGHGZLWKLQWKH/HDVH&ODVVDFWLYLWLHVWDEOHIRXQGEHORZ 
% 6XEVFULSWLRQ%DVHG,QIRUPDWLRQ7HFKQRORJ\$UUDQJHPHQWV 
$V RI -XQH   WKH 5RVH %RZO 2SHUDWLQJ &RPSDQ\ KDG  DFWLYH VXEVFULSWLRQV 7KH VXEVFULSWLRQV KDYH SD\PHQWVWKDWUDQJHIURPWRDQGLQWHUHVWUDWHVW KDWUDQJHIURPWR $VRI-XQH
WKHWRWDOFRPELQHGYDOXHRIWKHVXEVFULSWLRQOLDELOLW \LVDQGWKHWRWDOFRPELQHGYDOXHRIWKH VKRUWWHUP VXEVFULSWLRQ OLDELOLW\ LV 

 7KH FRPELQHG YDOXH RI WKH ULJKW WR XVH DVVHW DV RI  RI  ZLWK DFFXPXODWHG DPRUWL]DWLRQ RI  LV LQFOXGHG ZLWKLQ WKH 6XEVFULSWLRQ &ODVV DFWLYLWLHV WDEOH IRXQGEHORZ



6XEVFULSWLRQ
$VVHW9DOXH
$FFXP XODWHG
$PRUWL]DWLRQ
6RIWZDUH   
7RWDO6XEVFULSWLRQV  
3ULQFLSDO
3D\PHQWV
,QWHUHVW
3D\PHQWV 7RWDO3D\PHQWV


   
 
  


   

   


   
 
  
   

$VRI)LVFDO<HDU(QG
$VVHW&ODVV
%XVLQHVV7\SH$FWLYLWLHV
)LVFDO<HDU
7RWDO







526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 /21*7(50'(%7

5RVH%RZO

/RQJ7HUPOLDELOLWLHVIRUWKH\HDUHQGHG-XQHDUHDVIROORZV 



5RVH%RZO/HDVH5HYHQXH%RQGV

2Q1RYHPEHUWKH&LW\RI3DVDGHQDLVVXHGIRXUVHULHVRIOHDVHUHYHQXHERQGV6HULHV$WKURXJK'

5RVH%RZO5HQRYDWLRQ3URMHFW
LQWKHDJJUHJDWHDPRXQWRI6HULHV$LQWKHDPRXQWRI FRQWDLQHG  RI FXUUHQW LQWHUHVW ERQGV PDWXULQJ EHWZHH Q ILVFDO \HDU   DQG ILVFDO \HDU
ZLWKWKHUHPDLQLQJLQWKHIRUPRIFDSLWD ODSSUHFLDWLRQERQGVPDWXULQJVHULDOO\IURPILVFDO \HDUWR6HULHV%FRQWDLQHGRIWD[DEOH%XLOG$PHULFD%RQGV7KHVHERQGVDUH LQWZRFRXSRQVWKHLQLWLDOVHULHVPDWXULQJGXULQJILVFDO\HDU DQGWKHILQDOPDWXULQJGXULQJILVFDO\HDU  6HULHV & FRQWDLQHG  RI WD[DEOH ERQGV 7KHV H ERQGV PDWXUHG VHULDOO\ IURP ILVFDO \HDU WRILVFDO\HDU
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
%&6
JDPHVVRFFHUPDWFKHVFRQFHUWVDQGVSHFLDOHYHQWVDVZHOODVWREULQJFHUWDLQ EXLOGLQJV\VWHPVXSWRFXUUHQW&LW\%XLOGLQJ&RGHUHTXLUHPHQWV DQGLPSURYHSXEOLFVDIHW\ 
%DODQFHDW
-XO\
$GGLWLRQV
$FFUHWLRQV
'HOHWLRQV
$PRUWL]DWLRQV
%DODQFHDW
-XQH 'XHLQ2QH<HDU
$7D[([HPSW/HDVH
5HY HQXH%RQGV

&DSLWDO$SSUHFLDWLRQ%RQGV   

      %7D[DEOH%XLOG$PHULFD
/HDVH5HY HQXH%RQGV         '7D[DEOH5HFRY HU\
=RQH(FRQRPLF'HY HORSPHQW
/HDVH5HY HQXH%RQGV          $7D[([HPSW/HDVH
5HY HQXH%RQGV     
    
$%RQG3UHPLXP    
     $7D[([HPSW/HDVH
5HY HQXH%RQGV          %7D[DEOH/HDVH
5HY HQXH%RQGV     
  
 
$%RQG3UHPLXP 
  


     %%RQG'LVFRXQW


   


  
6XEWRWDO%RQGHG/RQJ7HUP
/LDELOLWLHV 


   



 
  
/HDVH/LDELOLW\     

 
 
 
6XEVFULSWLRQ/LDELOLW\ 

 
 


   

 
7RWDO/RQJ7HUP/LDELOLWLHV  

 


 

  

526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 /21*7(50'(%7
&217,18('


7KH$ERQGVZHUHSDUWLDOO\UHIXQGHGGXULQJWKH\HDUHQGHG- XQHZLWKWKH$ERQGV 
7KH%ERQGVZHUHLVVXHGIRUSXUSRVHVRIWKH$PHULFDQ5HFRYH U\DQG5HLQYHVWPHQW$FWRI VLJQHGLQWR
ODZRQ)HEUXDU\

WKH5HFRYHU\$FW
3XUVXDQWWRWKH5H FRYHU\$FWWKH&LW\H[SHFWVWRUHFHLYHDFDVK VXEVLG\SD\PHQWIURPWKH8QLWHG6WDWHV7UHDVXU\HTXDOWRRI WKHLQWHUHVWSD\DEOHE\WKH&LW\RQRUDERXW HDFK LQWHUHVW SD\PHQW GDWH 7KH FDVK SD\PHQW GRHV QRW FRQVWLWXW H D IXOO IDLWK DQG FUHGLW JXDUDQWHH RI WKH 8QLWHG6WDWHV*RYHUQPHQWEXWLVUHTXLUHGWREHSDLGE\WKH7UHD VXU\XQGHUWKH5HFRYHU\$FW$Q\FDVKVXEVLG\ SD\PHQWVUHFHLYHGE\WKH&LW\GRQRWFRQVWLWXWHUHYHQXHVWKDWF DQRIIVHWLQWHUHVWH[SHQVHDQGDUHQRWSOHGJHG XQGHUWKHLQGHQWXUHWRVHFXUHWKHERQGV

7KH'ERQGVZHUHLVVXHGIRUSXUSRVHVRIWKH5HFRYHU\$FW3XUVXDQWWRWKH5HFRYHU\$FWWKH&LW\H[SHFWVWR UHFHLYHDFDVKVXEVLG\SD\PHQWIURPWKH8QLWHG6WDWHV7UHDVXU\HTXDOWRRIWKHLQWHUHVWSD\DEOHE\WKH&LW\RQ RUDERXWHDFKLQWHUHVWSD\PHQWGDWH7KHFDVKSD\PHQWGRHVQRWFRQVWLWXWHDIXOOIDLWKDQGFUHGLWJXDUDQWHHRIWKH 8QLWHG6WDWHV*RYHUQPHQWEXWLVU HTXLUHGWREHSDLGE\WKH7UHD VXU\XQGHUWKH5HFRYHU\$FW$Q\FDVKVXEVLG\ SD\PHQWVUHFHLYHGE\WKH&LW\GRQRWFRQVWLWXWHUHYHQXHVWKDWFDQRIIVHWLQWHUHVWH[SHQVHDQGDUHQRWSOHGJHGXQGHU WKHLQGHQWXUHWRVHFXUHWKHERQGV

)RUWKH\HDUHQGHG-XQHWKH7UHDVXU\PDGHVXEVLG\SD\ PHQWVWRWDOLQJWRZDUGVWKHLQWHUHVW GXHRQWKH%DQG'ERQGVZKLFKKDVEHHQLQFOXGHGLQRWKHUQRQRSHUDWLQJUHYHQXHV 
7KH WRWDO DQQXDO GHEW VHUYLFH UHTXLUHPHQWV IRU WKH  /HDVH 5 HYHQXH %RQGV LQFOXGLQJ DFFUHWLRQ DV RI -XQHDUHDVIROORZV




Disclosure Related to Long-Term Debt Under GASB 88
,QFDVHRIGHIDXOWWKHIROORZLQJLVWKHFRXUVHRIDFWLRQ 

(a) Upon the happening of any of the events & default, then it shall be lawful for the Authority or its assignee, subject to the terms of the Lease, with the consent of the Majority Holder, to (i) exercise any and all remedies available or granted to it under the Sublease or pursuant to law, to the extent not inconsistent with the remedies granted under the Sublease or (ii) by mandamus or other suit, action or proceeding at law or in equity to enforce the Authority’s or its assignee’s rights against the City and to compel the City to perform and carry out its duties and obligations under the law and its covenants and agreements with the City as provided in the Sublease. Upon the breach of any agreement, condition, covenant or term contained in the Sublease required to be observed or performed by the City, the Authority or its assignee may not exercise any rights of entry upon or repossession of the Leased Property.

In the event of such default, the Authority or its assignee must thereafter maintain the Sublease in full force and effect and may only recover rent and other monetary charges as they become due, -XQH 6HULHV$ 6HULHV% 6HULHV' ,QWHUHVW 7RWDO
         
 
         
 
 
        
 
         
 

        
 
       
 


         

   
       7 RWDO 
    

  
 
/HVV
)XWXUH$FFUHWLRQ




3ULQFLSDO3D\PHQWV

526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 /21*7(50'(%7
&217,18('

all without terminating the City’s right to possession of the Leased Property, regardless of whether or not the City has abandoned the Leased Property; this shall be the sole and exclusive remedy available against the city under the sublease or otherwise. the authority shall have no right upon an event of default under the sublease by the city to accelerate the rental payments. terminate the sublease or re-enter the leased property. 
5RVH%RZO/HDVH5HYHQXH%RQGV

2Q6HSWHPEHUWKH&LW\LVVXHGD/HDVH5HYHQXH%RQ G6HULHV$LQWKHDJJUHJDWHDPRXQWRI 7KHERQGZDVLVVXHGWRUHIXQGDSRUWLRQRIWKH /HDVH5HYHQXH6HULHV$%RQG6HULHV$ FRQWDLQHGRIUHIXQGLQJERQGVIRUWKH/HDVH5HYHQXH6HULHV$%RQG 
3ULQFLSDOLVSD\DEOHLQDQQXDOLQVWDOOPHQWVUDQJLQJIURP WRFRPPHQFLQJ$SULODQG
HQGLQJ$SULO

7KHEDODQFHRXWVWDQGLQJDW-XQHLVFRPSULVHGRIWKHSU LQFLSDODPRXQWRISOXVXQDPRUWL]HG GHIHUUHGERQGSUHPLXPRIIRUDWRWDORI 
7KHDQQXDOGHEWVHUYLFHUHTXLUHPHQWVIRUWKH/HDVH5HYHQXH%RQGDVRI-XQHLVDVIROORZV 


5RVH%RZO/HDVH5HYHQXH%RQGV

2Q 1RYHPEHU   WKH &LW\ LVVXHG WZR  /HDVH 5HYHQXH %R QGV 5RVH %RZO 5HQRYDWLRQ 3URMHFW

6HULHV$DQG%LQWKHDJJUHJDWHDPRXQWRI 7KHERQGVZHUHLVVXHGWRGHIHDVHDQG UHIXQG DOO WKH  /HDVH 5HYHQXH %RQGV
5RVH %RZO 5HQRYDWLRQ 3URMHFW
 DQG SD\ FRVWV RI LVVXDQFH RI WKH
ERQGV

7KH6HULHV$EDODQFHRXWVWDQGLQJDW-XQHLVFRPSULVHGRIWKHSULQFLSDODPRXQWRISOXV XQDPRUWL]HGGHIHUUHGERQGSUHPLXPRIIRUDWRWDORI 

7KH6HULHV%EDODQFHRXWVWDQGLQJDW-XQHLVFRPSUL VHGRIWKHSULQFLSDODPRXQWRISOXV XQDPRUWL]HGGHIHUUHGERQGGLVFRXQWRI

IRUDWRWDORI


-XQH 3ULQFLSDO ,QWHUHVW 7RWDO
     
     
    
 
7RWDO    
 


526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 /21*7(50'(%7
&217,18('


7KHDQQXDOGHEWVHUYLFHUHTXLUHPHQWVIRUWKH/HDVH5HYHQXH%RQGVDVRI-XQHDUHDVIROORZV 


3OHGJHRI6WDGLXP5HYHQXHV

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
 IRU
IRUWKHSULQFLSDOYDOXH

*ROI&RXUVH

*ROI(TXLSPHQW)LQDQFH

2Q-XQHWKH&RPSDQ\HQWHUHGLQWRDQDJUHHPHQWZLWK$P HULFDQ*ROI&RUSRUDWLRQWRILQDQFH ZRUWKRIJROIHTXLSPHQWWREHSDLGRYHUD\HDUSHULRGDW SHU\HDU7KHUHLVQRLQWHUHVWFKDUJHGRQWKLV SXUFKDVH'XULQJWKH\HDUHQGHG-XQHSULRUWRWKHLVVXDQFHRIWKHVHILQDQFLDOVWDWHPHQWVWKH&RPSDQ\ SDLGWKHUHPDLQLQJEDODQFHRIWKHILQDQFHDJUHHPHQW7KHUHIRUHWKHIXOORXWVWDQGLQJEDODQFHRI LVVKRZQ
DVFXUUHQWSRUWLRQRIORQJWHUPGHEWIRUWKH\HDUHQGHG-XQH 


&RPSHQVDWHG$EVHQFHV

&RPSHQVDWHGDEVHQFHVIRUWKH\HDUHQGHG-XQHDUHDVIROORZV 


-XQH 6HULHV$ 6HULHV% ,QWHUHVW 7RWDO
  
   
 
            
   
        

    
 
 
    

  

    
  
7RWDO    
   
3ULQFLSDO3D\PHQWV
%DODQFHDW
-XO\
$GGLWLRQV
$FFUHWLRQV
'HOHWLRQV
$PRUWL]DWLRQV
%DODQFHDW
-XQH
'XHLQ2QH
<HDU
)LQDQFHG3XUFKDVH         
 
7RWDO/RQJ7HUP/LDELOLWLHV        

%DODQFHDW
-XO\
$GGLWLRQV
$FFUHWLRQV
'HOHWLRQV
$PRUWL]DWLRQV
%DODQFHDW
-XQH
'XHLQ2QH
<HDU
5RVH%RZO   
       *ROI&RXUVH        
  
       
526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 1(7326,7,21

1HWSRVLWLRQIRUWKH5RVH%RZO6WDGLXPDW-XQHFRQVLVWHGRIWKHIROORZLQJ 



1HWSRVLWLRQIRUWKH*ROI&RXUVHDW-XQHFRQVLVWHGRIWKHIROORZLQJ 



1HWLQYHVWPHQWLQFDSLWDODVVHWV

3URSHUW\SODQWDQGHTXLSPHQWQHW 

/HVV

1HWFDUU\LQJYDOXHRIFDSLWDOUHODWHGGHEW


$FFRXQWVSD\DEOHRQFDSLWDODVVHWV


7RWDOQHWLQYHVWPHQWLQFDSLWDODVVHWV


5HVWULFWHGIRUGHEWVHUYLFH 
 
8QUHVWULFWHGQHWGHILFLW


7RWDOQHWSRVLWLRQ


1HWLQYHVWPHQWLQFDSLWDODVVHWV

3URSHUW\SODQWDQGHTXLSPHQWQHW 
5HVWULFWHGIRUGHEWVHUYLFH




8QUHVWULFWHGQHWGHILFLW  
7RWDOQHWSRVLWLRQ  

526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 '(),1('%(1(),73(16,213/$1

0LVFHOODQHRXV3ODQ


'HVFULSWLRQRI3ODQ

7KH 5RVH %RZO 2SHUDWLQJ &RPSDQ\ 0LVFHOODQHRXV 3ODQ DQG 3(35$ 3O DQ WKH 3ODQV
 DUH FRVWVKDULQJ
PXOWLSOHHPSOR\HU GHILQHG EHQHILW SHQVLRQ SODQV DGPLQLVWHUHG E\ WKH &DOLIRUQLD 3XEOLF (PSOR\HHV¶ 5HWLUHPHQW 6\VWHP
&DO3(56
 $OO TXDOLILHG SHUPDQHQW DQG SUREDWLRQDU\ HPSO R\HHV DUH HOLJLEOH WR SDUWLFLSDWH LQ WKH &RPSDQ\¶V 0LVFHOODQHRXV 3ODQ %HQHILW SURYLVLRQV XQGHU WKH 3ODQ V DUH HVWDEOLVKHG E\ 6WDWH VWDWXH DQG WKH &RPSDQ\¶V%RDUGRI'LUHFWRUV

%HQHILWV3URYLGHG

&DO3(56SURYLGHVVHUYLFHUHWLUHPHQWDQGGLVDELOLW\EHQHILWVDQ QXDOFRVWRIOLYLQJDGMXVWPHQWVDQGGHDWKEHQHILWV WRSODQPHPEHUVZKRPXVWEHSXEOLFHPSOR\HHVDQGEHQHILFLDULHV%HQHILWVDUHEDVHGRQ\HDUVRIFUHGLWHGVHUYLFH HTXDOWRRQH\HDURIIXOOWLPHHPSOR\PHQW0HPEHUVZLWKILYH\H DUVRIWRWDOVHUYLFHDUHHOLJLEOHWRUHWLUHDWDJH ZLWKVWDWXWRULO\UHGXFHGEHQHILWV$OOPHPEHUVDUHHOLJLEOHIRU QRQGXW\GLVDELOLW\EHQHILWVDIWHU\HDUVRIVHUYLFH 7KH GHDWK EHQHILW LV RQH RI WKH IROORZLQJ
 7KH %DVLF 'HDWK %HQH ILW WKH 
 6XUYLYRU %HQHILW RU WKH
2SWLRQDO6HWWOHPHQW:'HDWK%HQHILW7KHFRVWRIOLYLQJDGMXVWPHQWVIRUHDFKSODQDUHDSSOLHGDVVSHFLILHGE\WKH 3XEOLF(PSOR\HHV¶5HWLUHPHQW/DZ

7KH3XEOLF(PSOR\HHV¶3HQVLRQ5HIRUP$FWRI
3(35$
UHTXLUHVQHZEHQHILWVDQGPHPEHUFRQWULEXWLRQVIRU
QHZPHPEHUVDVGHILQHGE\3(35$WKDWDUHKLUHGDIWHU-DQXDU\7KHVH3(35$PHPEHUVLQSRROHGSODQV DUHUHIOHFWHGLQWKHQHZ0LVFHOODQHRXVDQG6DIHW\ULVNSRROVFU HDWHGE\WKH&DO3(56%RDUGLQUHVSRQVHWRWKH SDVVDJHRI3(35$EHJLQQLQJZLWKWKH-XQHULVNSRROYDOXDWLRQV7KH3(35$3ODQRIWKH&RPSDQ\ZHQW LQWRHIIHFWGXULQJWKHPHDVXUHPHQWSHULRGHQGLQJ-XQH 
7KH3ODQVSURYLVLRQVDQGEHQHILWVLQHIIHFWDW-XQHDUHVXPPDUL]HGDVIROORZV 

0LVFHOODQHRXV
3(35$
0LVFHOODQHRXV
+LUHGDWH
3ULRUWR
-DQXDU\
-DQXDU\
DQGDIWHU
%HQHILWIRUPXOD # #
%HQHILWY HVWLQJVFKHGXOH \HDUVRIVHUY LFH \HDUVRIVHUY LFH %HQHILWSD\PHQWV PRQWKO\IRUOLIH PRQWKO\IRUOLIH
5HWLUHPHQWDJH DQGXS DQGXS
0RQWKO\EHQHILWVDVDRIHOLJLEOHFRPSHQVDWLRQ WR  WR 5HTXLUHGHPSOR\HHFRQWULEXWLRQUDWHV  
5HTXLUHGHPSOR\HUFRQWULEXWLRQUDWHV  
5HTXLUHGHPSOR\HUXQIXQGHGOLDELOLW\SD\PHQW 



&ORVHGWRQHZHQWUDQWV

526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 '(),1('%(1(),73(16,213/$1
&217,18('


&RQWULEXWLRQ'HVFULSWLRQ


6HFWLRQ 
F
 RI WKH &DOLIRUQLD 3XEOLF (PSOR\HHV¶ 5HWLUHPHQW  /DZ 3(5/
 UHTXLUHV WKDW WKH HPSOR\HU
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
)RUWKH\HDUHQGHG-XQHWKHFRQWULEXWLRQVUHFRJQL]HG DVDUHGXFWLRQWRWKHQHW SHQVLRQOLDELOLW\ZHUH 

3HQVLRQ/LDELOLWLHV
$VVHWV
3HQVLRQ([SHQVHVDQG'HIHUUHG2XWIORZV,QIORZVRI5HVRXUFHV5HODWHGWR3HQVLRQ 
$VRI-XQHWKH&RPSDQ\UHSRUWHGDQHWSHQVLRQOLDELOL W\IRULWVSURSRUWLRQDWHVKDUHRIWKHQHWSHQVLRQ OLDELOLW\RIHDFK3ODQRI



7KH&RPSDQ\¶VQHWSHQVLRQOLDELOLW\
DVVHW
IRUWKH3ODQVLVPHDVXUHGDVWKHSURSRUWLRQDWHVKDUHRIWKHQHWSHQVLRQ OLDELOLW\7KHQHWSHQVLRQOLDELOLW\
DVVHW
RIWKH3ODQLVPHDVXUHGDVRI-XQHDQGWKHWRWDOSHQVLRQOLDELOLW\ IRU WKH 3ODQ XVHG WR FDOFXODWH WKH QHW SHQVLRQ OLDELOLW\ DVVHW
 ZDV GHWHUPLQHG E\ DQ DFWXDULDO YDOXDWLRQ DV RI -XQHUROOHGIRUZDUGWR-XQHXVLQJVWDQGDUG XSGDWHSURFHGXUHV7KH&RPSDQ\¶VSURSRUWLRQRI WKHQHWSHQVLRQOLDELOLW\ZDVEDVHGRQDSURMHFWLRQRIWKH&RPSDQ\¶VORQJWHUPVKDUHRIFRQWULEXWLRQVWRWKHSHQVLRQ SODQVUHODWLYHWRWKHSURMHFWHGFRQWULEXWLRQVRIDOOSDUWLFLSDW LQJHPSOR\HUVDFWXDULDOO\GHWHUPLQHG7KH&RPSDQ\¶V SURSRUWLRQDWHVKDUHRIWKHQHWSHQVLRQOLDELOLW\IRUWKH3ODQVDVRI-XQHDQGZDVDVIROORZV 



)RU WKH \HDU HQGHG -XQH   WKH &RPSDQ\ UHFRJQL]HG SHQVLRQ H[SHQVH RI  IRU WKH 3ODQV $W -XQHWKH&RPSDQ\UHSRUWHGGHIHUUHGRXWIORZVRIUHVRXU FHVDQGGHIHUUHGLQIORZVRIUHVRXUFHVUHODWHGWR SHQVLRQIURPWKHIROORZLQJVRXUFHV




0LVFHOODQHRXV
3URSRUWLRQ-XQH 
3URSRUWLRQ-XQH 
&KDQJH,QFUHDVH
'HFUHDVH

'HIHUUHG2XWIORZVRI
5HVRXUFHV
'HIHUUHG,QIORZV
RI5HVRXUFHV
3HQVLRQFRQWULEXWLRQVVXEVHTXHQWWRPHDVXUHPHQWGDWH    'LIIHUHQFHVEHWZHHQH[SHFWHGDQGDFWXDOH[SHULHQFHV 

 


&KDQJHLQDVVXPSWLRQV     1HWGLIIHUHQFHVEHWZHHQSURMHFWHGDQGDFWXDOHDUQLQJVRQ SHQVLRQSODQLQYHVWPHQWV     $GMXVWPHQWGXHWRGLIIHUHQFHLQSURSRUWLRQV     'LIIHUHQFHVEHWZHHQDFWXDOFRQWULEXWLRQVDQGWKH
SURSRUWLRQDWHVKDUHRIFRQWULEXWLRQV    

7RWDO 
 



526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 '(),1('%(1(),73(16,213/$1
&217,18('


7KHUHSRUWHGDVGHIHUUHGRXWIORZVRIUHVRXUFHVUHODWHGWRFRQWULEXWLRQVVXEVHTXHQWWRWKHPHDVXUHPHQW GDWHZLOOEHUHFRJQL]HGDVDUHGXFWLRQRIWKHQHWSHQVLRQOLDEL OLW\LQWKH\HDUHQGHG-XQH2WKHUDPRXQWV UHSRUWHGDVGHIHUUHGRXWIORZVRIUHVRXUFHVDQGGHIHUUHGLQIORZVRIUHVRXUFHVUHODWHGWRSHQVLRQVZLOOEHUHFRJQL]HG DVSHQVLRQH[SHQVHDVIROORZV




$FWXDULDO$VVXPSWLRQV

)RU WKH PHDVXUHPHQW SHULRG HQGHG -XQH  
WKH PHDVXUHPHQW  GDWH
 WKH WRWDO SHQVLRQ OLDELOLW\ ZDV
GHWHUPLQHGE\UROOLQJIRUZDUGWKH-XQHWRWDOSHQVLRQ OLDELOLW\7KH-XQHDQGWKH-XQH WRWDOSHQVLRQOLDELOLWLHVZHUHEDVHGRQWKHIROORZLQJDFWXDULDOPHWKRGVDQGDVVXPSWLRQV 



$OO RWKHU DFWXDULDO DVVXPSWLRQV XVHG LQ WKH -XQH   YDOXDWLRQ ZHUH EDVHG RQ WKH UHVXOWV RI DQ DFWXDULDO H[SHULHQFHVWXG\IRUWKHSHULRGIURP

WRLQFOXGLQJXS GDWHVWRVDODU\LQFUHDVHPRUWDOLW\DQGUHWLUHPHQW UDWHV7KH([SHULHQFH6WXG\UHSRUWFDQEHREWDLQHGDW&DO3(56¶ZHEVLWH 
)RUWKH)LVFDO<HDU
(QGLQJ-XQH
5HFRJQL]HG'HIHUUHG
2XWIORZV
,QIORZV
RI
5HVRXUFHV
  
 
 
 





7RWDO 


9DOXDWLRQ'DWH -XQH
0HDVXUHPHQW'DWH -XQH
$FWXDULDO&RVW0HWKRG (QWU\$JH1RUPDO&RVW0HWKRG
$FWXDULDODVVXPSWLRQV
'LVFRXQW5DWH 

,QIODWLRQ 
3D\UROO*URZWK 
3URMHFWHG6DODU\,QFUHDVH GHSHQGLQJRQ$JH
6HUY LFHDQG7 \SHRI
(PSOR\PHQW
,QY HVWPHQW5DWHRI5HWXUQ QHWRISHQVLRQSODQ
LQY HVWPHQWH[SHQVHVLQFOXGHV

LQIODWLRQ
0RUWDOLW\ 'HULY HGXVLQJ&DO3(56

0HPEHUVKLS'DWDIRUDOO)XQGV

526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 '(),1('%(1(),73(16,213/$1
&217,18('


'LVFRXQW5DWH

7KHGLVFRXQWUDWHXVHGWRPHDVXUHWKHWRWDOSHQVLRQOLDELOLW\ZDV SHUFHQW7RGHWHUPLQHZKHWKHUWKHPXQLFLSDO
ERQGUDWHVKRXOGEHXVHGLQWKHFDOFXODWLRQRIDGLVFRXQWUDWHIRUHDFKSODQ&DO3(56VWUHVVWHVWHGSODQVWKDWZRXOG PRVWOLNHO\UHVXOWLQDGLVFRXQWUDWHWKDWZRXOGEHGLIIHUHQWIURPWKHDFWXDULDOO\DVVXPHGGLVFRXQWUDWH%DVHGRQWKH WHVWLQJQRQHRIWKHWHVWHGSODQVUXQRXWRIDVVHWV7KHUHIRUH WKHFXUUHQW SHUFHQWGLVFRXQWUDWHLVDGHTXDWH
DQG WKH XVH RI WKH PXQLFLSDO ERQG UDWH FDOFXODWLRQ LV QRW QHFHVVDU\ 7KH ORQJ WHUP H[SHFWHG GLVFRXQW UDWH RI 
SHUFHQWLVDSSOLHGWRDOOSODQVLQWKH3XEOLF(PSOR\HHV5HWLUHPHQW)XQG7KHVWUHVVWHVWUHVXOWVDUHSUHVHQWHG LQDGHWDLOHGUHSRUWFDOOHG³*$6%&URVVRYHU7HVWLQJ5HSRUW´WKD WFDQEHREWDLQHGDW&DO3(56¶ZHEVLWHXQGHUWKH *$6%VHFWLRQ

/RQJ7HUP([SHFWHG5DWHRI5HWXUQ

7KHORQJWHUPH[SHFWHGUDWHRIUHWXUQRQSHQVLRQSODQLQYHVWPHQWVZDVGHWHUPLQHGXVLQJDEXLOGLQJEORFNPHWKRG LQ ZKLFK EHVWHVWLPDWH UDQJHV RI H[SHFWHG IXWXUH UHDO UDWHV RI UHWXUQ H[SHFWHG UHWXUQV QHW RI SHQVLRQ SODQ
LQYHVWPHQWH[SHQVHDQGLQIODWLRQ
DUHGHYHORSHGIRUHDFKPDMRUDVVHWFODVV

,QGHWHUPLQLQJWKHORQJWHUPH[SHFWHGUDWHRIUHWXUQ&DO3(56W RRNLQWRDFFRXQWERWKVKRUWWHUPDQGORQJWHUP PDUNHW UHWXUQ H[SHFWDWLRQV DV ZHOO DV WKH H[SHFWHG SHQVLRQ IXQG FDVK IORZV 6XFK FDVK IORZV ZHUH GHYHORSHG DVVXPLQJWKDWERWKPHPEHUVDQGHPSOR\HUVZLOOPDNHWKHLUUHTXLUHGFRQWULEXWLRQVRQWLPHDQGDVVFKHGXOHGLQDOO IXWXUH\HDUV8VLQJKLVWRULFDOUHWXUQVRIDOOWKHIXQGV¶DVVHW FODVVHVH[SHFWHGFRPSRXQG

JHRPHWULF
UHWXUQVZHUH
FDOFXODWHGRYHUWKHVKRUWWHUP
ILUVW\HDUV
DQGWKHORQJWHUP
\HDUV
XVLQJDEXLOGLQJEORFNDSSURDFK

8VLQJWKHH[SHFWHGQRPLQDOUHWXUQVIRUERWKVKRUWWHUPDQGORQJWHUPWKHSUHVHQWYDOXHRIEHQHILWVZDVFDOFXODWHG IRUHDFKIXQG7KHH[SHFWHGUDWHRIUHWXUQZDVVHWE\FDOFXODWLQJWKHVLQJOHHTXLYDOHQWH[SHFWHGUHWXUQWKDWDUULYHG DWWKHVDPHSUHVHQWYDOXHRIEHQHILWVIRUFDVKIORZVDVWKHRQH FDOFXODWHGXVLQJERWKVKRUWWHUPDQGORQJWHUP UHWXUQV 7KHH[SHFWHG UDWH RI UHWXUQZDV WKHQ VHW HTXLYDOHQW WR WKH VLQJOH HTXLYDOHQW UDWHFDOFXODWHG DERYHDQG URXQGHGGRZQWRWKHQHDUHVWRQHTXDUWHURIRQHSHUFHQW 
7KHWDEOHEHORZUHIOHFWVORQJWHUPH[SHFWHGUHDOUDWHRIUHWXUQ E\DVVHWFODVV7KHUDWHRIUHWXUQZDVFDOFXODWHG XVLQJWKHFDSLWDOPDUNHWDVVXPSWLRQVDSSOLHGWRGHWHUPLQHWKHGLVFRXQWUDWHDQGDVVHWDOORFDWLRQ7KHVHJHRPHWULF UDWHVRIUHWXUQDUHQHWRIDGPLQLVWUDWLYHH[SHQVHV


$VVHW&ODVV
$VVXPHG
$VVHW
$OORFDWLRQ
5HDO
5HWXUQ
<HDUV

DE

*OREDO(TXLW\FDSZHLJKHG  
*OREDO(TXLW\QRQFDSZHLJKHG  
3ULY DWH(TXLW\  
7UHDVXU\  
0RUWJDJHEDFNHG6HFXULWLHV  
,QIUDVWUXFWXUHDQG)RUHVWODQG  
,QY HVWPHQW*UDGH&RUSRUDWHV  
+LJK<LHOG  
(PHUJLQJ0DUNHW'HEW  
3ULY DWH'HEW  
5HDO$VVHWV  
/HYHUDJH  

7RW DO  

D
$QH[SHFWHGLQIODWLRQRIXVHGIRUWKLVSHULRG

E
)LJXUHVDUHEDVHGRQWKH$VVHW/LDELOLW\0DQDJHPHQWVW XG\ 
526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 '(),1('%(1(),73(16,213/$1
&217,18('


6HQVLWLYLW\RIWKH1HW3HQVLRQ/LDELOLW\
$VVHW
WR&KDQJHVLQWKH'LVFRXQW5DWH

7KHIROORZLQJSUHVHQWVWKHQHWSHQVLRQOLDELOLW\
DVVHW
RIWKH3ODQDVRIWKHPHDVXUHPHQWGDWHFDOFXODWHGXVLQJWKH GLVFRXQWUDWHRI
SHUFHQWDVZHOODVZKDWWKHQHWSHQVLRQOLDELOLW\
DVVHW
ZRXOGEHLILWZHUHFDOFXODWHGXVLQJD
GLVFRXQWUDWHWKDWLVSHUFHQWDJHSRLQWORZHU

SHUFHQW
R USHUFHQWDJHSRLQWKLJKHU

SHUFHQW
WKDQWKH
FXUUHQWUDWH




127(
 $'9$1&(

'XULQJWKH\HDUHQGHG-XQHWKH&RPSDQ\VLJQHGDQDJUHHPHQWZLWK/HY\3UHPLXP)RRG6HUYLFHWREX\ RXWWKHFRQWUDFWRI6RGH[R0DJLF7KLVDJUHHPHQWSURYLGHGWKHFR PSDQ\DQDGYDQFHRIWRSXUFKDVH FDSLWDO LPSURYHPHQWV 7KH &RPSDQ\ PXVW UHLPEXUVH WKH YHQGRU  SHU \HDU RYHU  \HDUV H[SLULQJ RQ -XQH7KHWRWDODPRXQWGXHDW-XQHZDV $Q\XQSDLGRUXQUHFRXSHGSRUWLRQRIWKH DGYDQFHVKDOOEHUHLPEXUVHGWR/HY\3UHPLXP)RRG6HUYLFHDVDS UHFRQGLWLRQWRWKHHIIHFWLYHQHVVRIWHUPLQDWLRQ RIWKHDJUHHPHQWIRUDQ\UHDVRQ

127(

 6(/),1685$1&(352*5$0

7KH &RPSDQ\ LV HQWLWOHG WR LQGHPQLW\ IURP WKH &LW\ DQG LWV ORVVHV DUH LQFOXGHG LQ WKH &LW\¶V JHQHUDO OLDELOLW\ VHOILQVXUDQFH SURJUDP DQG XQGHU WKH H[FHVV JHQHUDO OLDELOLW\ S ROLFLHV 5%2& FDUULHV VWDWXWRU\ ZRUNHUV¶ FRPSHQVDWLRQ LQVXUDQFH ZLWK QR UHWHQWLRQ 7HQDQWV RI WKH 5RVH %RZO SURYLGH LQVXUDQFH QDPLQJ WKH &LW\ RI 3DVDGHQDDVDGGLWLRQDOLQVXUHGRQWKHLUSROLFLHV6HHWKH&LW\RI3DVDGHQD¶VILQDQFLDOVWDWHPHQWVIRUIXUWKHUGHWDLOV 
127(
 *2/)&2856(0$1$*(0(17$*5((0(17

7KH*ROI&RXUVHLVRSHUDWHGDQGPDLQWDLQHGE\$PHULFDQ*ROI&RUSRUDWLRQ $*&
XQGHUWKHWHUPVRIDQDJUHHPHQW
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
127(
 5(/$7('3$57<75$16$&7,216

'XULQJ WKH FXUUHQW \HDU WKH &RPSDQ\ LQFXUUHG FKDUJHV IRU WKH X VH RI WKH &LW\¶V EXLOGLQJ PDLQWHQDQFH

HOHFWULFLDQVSOXPEHUV
ORFNVPLWKVSULQWLQJDQGPDLOVHUYLFHV7KHVHQRQHYHQWH[SHQVHVWRWDOHG 

DQG
DUHLQFOXGHGZLWKLQJHQHUDODQGDGPLQLVWUDWLYHH[SHQVHV'XULQJWKHFXUUHQW\HDUWKH&RPSDQ\DOVRSDLGWKH&LW\ IRUSROLFHILUHDQGSXEOLFZRUNVVHUYLFHVSULPDULO\IRUHYHQWVDPRXQWLQJWR$W-XQHDPRXQWV SD\DEOHWRWKH&LW\WRWDOHG


'XULQJWKHFXUUHQW\HDUWKH&RPSDQ\KDVDPRXQWVUHFHLYDEOHIURPWKH&LW\UHODWHGWRWKHERQGUHIXQGLQJLQ WKHDPRXQWRI
ZKLFKZLOOEHUHFHLYHGWKURXJKDQQXDOSD\PHQWVIURPWKH&LW\WKURXJK 'LVFRXQW5DWH




&XUUHQW'LVFRXQW5DWH




'LVFRXQW5DWH




3ODQ
V1HW3HQVLRQ
/LDELOLW\
$VVHWV
 

  




526(%2:/23(5$7,1*&203$1<
1RWHVWRWKH)LQDQFLDO6WDWHPHQWV
)RUWKH<HDU(QGHG-XQH

127(
 &200,70(176$1'&217,1*(1&,(6

0DQDJHPHQW$JUHHPHQW

$VDSDUWRIWKH&RPSDQ\¶VPDQDJHPHQWDJUHHPHQWZLWK$PHULFDQ*ROI&RUSRUDWLRQWKH&RPSDQ\PD\EHUHTXLUHG WRUHWXUQXSWRRIFDSLWDOFRQWULEXWLRQVSUHYLRXVO\UHFHLYHGIURP$*&LIWKHPDQDJHPHQWDJUHHPHQWZHUH WREHWHUPLQDWHGSULRUWRWKHHQGRIWKHVWDWHGWHUPLQ-XQH 
127(
 68%6(48(17(9(176

/HDVH5HYHQXH5HIXQGLQJ%RQGV$6HULHV

2Q 2FWREHU   WKH &LW\ DSSURYHG WKH LVVXDQFH RI WKH  $ 5HIXQGLQJ /HDVH 5HYHQXH %RQGV

$%RQGV
LVVXHGWRUHILQDQFHWKH%%XLOG$PHULFD%RQ GV7KHILQDQFLQJWUDQVDFWLRQZDVFORVHGRQ 1RYHPEHU

7KH 6HULHV % /HDVH 5HYHQXH %RQGV ZHUH LVVXHG DV %XLOG $PHULFD %RQGV %$%V
 %$%V ZHUH LVVXHG DV
WD[DEOHIL[HGUDWHERQGVZKHUHE\WKH8QLWHG6WDWHV7UHDVXU\UHEDWHVWKHLVVXHU WKH&LW\
RIWKHLQWHUHVWSRUWLRQ
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


7KHSXUSRVHDQGREMHFWLYHRIWKHUHIXQGLQJZDVWRHOLPLQDWHWKH VHTXHVWUDWLRQULVNSURYLGHWKHDELOLW\WRUHILQDQFH LQOHYHOWKHDQQXDOGHEWVHUYLFHSD\PHQWVDQGSURYLGHDQ QXDOIXQGLQJXQWLOWRHQDEOHWKH5%2&WR LQYHVWLQWKHFDSLWDOLPSURYHPHQWVDQGSUHYHQWLYHPDLQWHQDQFHR IWKHIDFLOLW\7KHSXUSRVHRIWKHUHIXQGLQJZDV QRW WR JHQHUDWH HFRQRPLF VDYLQJV 7KH ILQDO SULFLQJ JHQHUDWHG D SUHVHQW YDOXH GLVVDYLQJ RI  RU DQHWSUHVHQWYDOXHVDYLQJVRISDUYDOXHRIUHIXQGHGERQ GV7KHGHEWUHILQDQFLQJH[WHQGVWKHWHUPVIURP WRDQGOHYHOVWKHDQQXDOGHEWVHUYLFHSD\PHQWV 
7KH&RPSDQ\HYDOXDWHGVXEVHTXHQWHYHQWVIRUUHFRJQLWLRQDQGGLV FORVXUHWKURXJK'HFHPEHUWKHGDWH ZKLFKWKHVHILQDQFLDOVWDWHPHQWVZHUHDYDLODEOHWREHLVVXHG0DQDJHPHQWFRQFOXGHGWKDWQRPDWHULDOVXEVHTXHQW HYHQWVKDYHRFFXUUHGVLQFH-XQHRWKHUWKDQWKHLWHPQRWHGDERYHWKDWUHTXLUHGUHFRJQLWLRQRUGLVFORVXUH LQVXFKILQDQFLDOVWDWHPHQWV

7+,63$*(,17(17,21$//</()7%/$1.



5(48,5('6833/(0(17$5<,1)250$7,21



526(%2:/23(5$7,1*&203$1<
&RVW6KDULQJ0XOWLSOH(PSOR\HU3ODQV
6FKHGXOHRI3URSRUWLRQDWH6KDUHRIWKH1HW3HQVLRQ/LDELOLW\ $VRI-XQHIRUWKH/DVW7HQ)LVFDO<HDUV
   
0HDVXUHPHQW3HULRG -XQH -XQH -XQH -XQH  3URSRUWLRQRIWKH1HW3HQVLRQ/LDELOLW\
$VVHW
   
3URSRUWLRQDWH6KDUHRIWKH1HW3HQVLRQ/LDELOLW\
$VVHW


   
  

 
&RYHUHG3D\UROO   
    
 
3URSRUWLRQDWH6KDUHRIWKH1HW3HQVLRQ/LDELOLW\
$VVHW
DV
3HUFHQWDJHRI&RYHUHG3D\UROO 
 
 

7RWDO3ODQ)LGXFLDU\1HW3RVLWLRQDVD3HUFHQWDJHRIWKH7RWDO 3HQVLRQ/LDELOLW\  
 
1RWHVWR6FKHGXOHRI3URSRUWLRQDWH6KDUHRIWKH1HW3HQVLRQ/LDELOLW\

Benefit Changes
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hanges of Assumptions
7KHUH ZHUH QR DVVXPSWLRQ FKDQJHV LQ  (IIHFWLYH ZLWK WKH -XQH   YDOXDWLRQ GDWH

 PHDVXUHPHQW GDWH
 WKH DFFRXQWLQJ GLVFRXQW UDWH ZDV UHGXFHG IURP   WR   ,Q GHWHUPLQLQJ WKH ORQJWHUP H[SHFWHG UDWH RI
UHWXUQ &DO3(56 WRRN LQWR DFFRXQW ORQJWHUP PDUNHW UHWXUQ H[SHFWDWLRQV D V ZHOO DV WKH H[SHFWHG SHQVLRQ IXQG FDVK IORZV 3URMHFWHG UHWXUQV IRU DOO DVVHW FODVVHV DUH HVWLPDWHG FRPELQHG ZLWK ULVN HVWLPDWHV  DQG DUH XVHG WR SURMHFW FRPSRXQG

JHRPHWULF

UHWXUQV RYHU WKH
ORQJ WHUP 7KH GLVFRXQW UDWH XVHG WR GLVFRXQW OLDELOLWLHV ZDV LQIRUPHG E\ W KH ORQJWHUP SURMHFWHG SRUWIROLR UHWXUQ ,Q DGGLWLRQ GHPRJUDSKLF DVVXPSWLRQV DQG WKH LQIODWLRQ UDWH DVVXPSWLRQ ZHUH FKDQJHG LQ DFFRUGDQFH ZLWK WKH  &DO3(56 ([SHULHQFH 6WXG\ DQG 5HYLHZ RI $FWXDULDO$VVXPSWLRQV

 
   
-XQH
-XQH -XQH -XQH -XQH  -XQH 
     
       

  

 
 
      

  


   
 
 
 
   

526(%2:/23(5$7,1*&203$1<
&RVW6KDULQJ0XOWLSOH(PSOR\HU3ODQV
6FKHGXOHRI3ODQ&RQWULEXWLRQV
$VRI-XQHIRUWKH/DVW7HQ)LVFDO<HDUV
)LVFDO\HDUHQGHG -XQH -XQH -XQH -XQH $FWXDULDOO\'HWHUPLQHG&RQWULEXWLRQV       
&RQWULEXWLRQLQ5HODWLRQWRWKH$FWXDULDOO\'HWHUPLQHG&RQWULEXWLRQ 








&RQWULEXWLRQ'HILFLHQF\
([FHVV
      &RYHUHG3D\UROO 
   
  
&RQWULEXWLRQVDVD3HUFHQWDJHRI&RYHUHG3D\UROO     

1RWHWR6FKHGXOH

9DOXDWLRQ'DWH
-XQH
0HWKRGVDQGDVVXPSWLRQVXVHGWRGHWHUPLQHFRQWULEXWLRQUDWHV

$FWXDULDO&RVW0HWKRG (QWU\$JH1RUPDO&RVW0HWKRG
$PRUWL]DWLRQPHWKRG /HYHOSHUFHQWDJHRISD\UROOFORVHG $VVHWVYDOXDWLRQPHWKRG 0DUNHW9DOXH
'LVFRXQW5DWH 

QHWRIDGPLQLVWUDWLYHH[SHQVHV

3URMHFWHG6DODU\,QFUHDVHV
,QIODWLRQ 
3D\UROO*URZWK 

-XQH -XQH
-XQH -XQH -XQH  -XQH 
  
      















         
  
    
  

     


7+,63$*(,17(17,21$//</()7%/$1.









 

















































/6/&3$6&20


,1'(3(1'(17$8',7256¶5(325721,17(51$/&21752/29(5),1$1&,$/5(3257,1*$1'21 &203/,$1&($1'27+(50$77(56%$6('21$1$8',72)),1$1&,$/67$7(0(1763(5)250(',1 $&&25'$1&(:,7+GOVERNMENT AUDITING STANDARDS

7RWKH%RDUGRI'LUHFWRUV
5RVH%RZO2SHUDWLQJ&RPSDQ\
3DVDGHQD&DOLIRUQLD

:HKDYHDXGLWHGLQDFFRUGDQFHZLWKWKHDXGLWLQJVWDQGDUGVJHQH UDOO\DFFHSWHGLQWKH8QLWHG6WDWHVRI$PHULFD DQG WKH VWDQGDUGV DSSOLFDEOH WR ILQDQFLDO DXGLWV FRQWDLQHG LQ Government Auditing Standards  LVVXHG E\ WKH &RPSWUROOHU *HQHUDO RI WKH 8QLWHG 6WDWHV WKH ILQDQFLDO VWDWHPH QWV RI WKH 5RVH %RZO 2SHUDWLQJ &RPSDQ\

WKH³&RPSDQ\´
DFRPSRQHQWXQLWRIWKH&LW\RI3DVDGHQD&DOL IRUQLD WKH³&LW\´
DVRIDQGIRUWKH\HDUHQGHG
-XQHDQGWKHUHODWHGQRWHVWRWKHILQDQFLDOVWDWHPHQWVZKLFKFROOHFWLYHO\FRPSULVHWKH&RPSDQ\¶VEDVLF ILQDQFLDOVWDWHPHQWVDQGKDYHLVVXHGRXUUHSRUWWKHUHRQGDWHG'HFHPEHU 
5HSRUWRQ,QWHUQDO&RQWURORYHU)LQDQFLDO5HSRUWLQJ

,QSODQQLQJDQGSHUIRUPLQJRXUDXGLWRIWKHILQDQFLDOVWDWHPHQWVZHFRQVLGHUHGWKH&RPSDQ\¶VLQWHUQDOFRQWURORYHU ILQDQFLDO UHSRUWLQJ
LQWHUQDO FRQWURO
 DV D EDVLV IRU GHVLJQLQJ  DXGLW SURFHGXUHV WKDW DUH DSSURSULDWH LQ WKH FLUFXPVWDQFHVIRUWKHSXUSRVHRIH[SUHVVLQJRXURSLQLRQVRQWKH ILQDQFLDOVWDWHPHQWVEXWQRWIRUWKHSXUSRVHRI H[SUHVVLQJDQRSLQLRQRQWKHHIIHFWLYHQHVVRIWKH&RPSDQ\¶VLQW HUQDOFRQWURO$FFRUGLQJO\ZHGRQRWH[SUHVVDQ RSLQLRQRQWKHHIIHFWLYHQHVVRIWKH&RPSDQ\¶VLQWHUQDOFRQWURO 
$deficiency in internal control  H[LVWV ZKHQ WKH GHVLJQ RU RSHUDWLRQ RI D FRQWURO GRHV QRW DOORZ PDQDJHPHQW RU HPSOR\HHV LQ WKH QRUPDO FRXUVH RI SHUIRUPLQJ WKHLU DVVLJQHG IX QFWLRQV WR SUHYHQW RU GHWHFW DQG FRUUHFW PLVVWDWHPHQWVRQDWLPHO\EDVLV$material weaknessLVDGHILFLHQF\RUDFRPELQDWLRQRIGHILFLHQFLHVLQLQWHUQDO FRQWUROVXFKWKDWWKHUHLVDUHDVRQDEOHSRVVLELOLW\WKDWDPDW HULDOPLVVWDWHPHQWRIWKHHQWLW\¶VILQDQFLDOVWDWHPHQWV ZLOOQRWEHSUHYHQWHGRUGHWHFWHGDQGFRUUHFWHGRQDWLPHO\E DVLV$ significant deficiencyLVDGHILFLHQF\RUD FRPELQDWLRQRIGHILFLHQFLHVLQLQWHUQDOFRQWUROWKDWLVOHVVV HYHUHWKDQDPDWHULDOZHDNQHVV\HWLPSRUWDQWHQRXJK WRPHULWDWWHQWLRQE\WKRVHFKDUJHGZLWKJRYHUQDQFH

2XUFRQVLGHUDWLRQRILQWHUQDOFRQWUROZDVIRUWKHOLPLWHGSXUSRVHGHVFULEHGLQWKHILUVWSDUDJUDSKRIWKLVVHFWLRQDQG ZDVQRWGHVLJQHGWRLGHQWLI\DOOGHILFLHQFLHVLQLQWHUQDOFRQWU ROWKDWPLJKWEHPDWHULDOZHDNQHVVHVRUVLJQLILFDQW GHILFLHQFLHV*LYHQWKHVHOLPLWDWLRQVGXULQJRXUDXGLWZHGLGQRWLGHQWLI\DQ\GHILFLHQFLHVLQLQWHUQDOFRQWUROWKDWZH FRQVLGHUWREHPDWHULDOZHDNQHVVHV+RZHYHUPDWHULDOZHDNQHVVHVRUVLJQLILFDQWGHILFLHQFLHVPD\H[LVWWKDWZHUH QRWLGHQWLILHG

5HSRUWRQ&RPSOLDQFHDQG2WKHU0DWWHUV

$VSDUWRIREWDLQLQJUHDVRQDEOHDVVXUDQFHDERXWZKHWKHU&RPSDQ\ ¶VILQDQFLDOVWDWHPHQWVDUHIUHHIURPPDWHULDO PLVVWDWHPHQWZHSHUIRUPHGWHVWVRILWVFRPSOLDQFHZLWKFHUWDLQSURYLVLRQVRIODZVUHJXODWLRQVFRQWUDFWVDQGJUDQW DJUHHPHQWV QRQFRPSOLDQFH ZLWK ZKLFK FRXOG KDYH D GLUHFW DQG PD WHULDO HIIHFW RQ WKH ILQDQFLDO VWDWHPHQWV +RZHYHU SURYLGLQJ DQ RSLQLRQ RQ FRPSOLDQFH ZLWK WKRVH SURYLVLR QV ZDV QRW DQ REMHFWLYH RI RXU DXGLW DQG DFFRUGLQJO\ZHGRQRWH[SUHVVVXFKDQRSLQLRQ7KHUHVXOWVRIRXUWHVWVGLVFORVHGQRLQVWDQFHVRIQRQFRPSOLDQFH RURWKHUPDWWHUVWKDWDUHUHTXLUHGWREHUHSRUWHGXQGHUGovernment Auditing Standards 
7RWKH%RDUGRI'LUHFWRUV
5RVH%RZO2SHUDWLQJ&RPSDQ\
3DVDGHQD&DOLIRUQLD


3XUSRVHRI7KLV5HSRUW

7KHSXUSRVHRIWKLVUHSRUWLVVROHO\WRGHVFULEHWKHVFRSHRIR XUWHVWLQJRILQWHUQDOFRQWURODQGFRPSOLDQFHDQGWKH UHVXOWVRIWKDWWHVWLQJDQGQRWWRSURYLGHDQRSLQLRQRQWKHH IIHFWLYHQHVVRIWKH&RPSDQ\¶VLQWHUQDOFRQWURORURQ FRPSOLDQFH7KLVUHSRUWLVDQLQWHJUDOSDUWRIDQDXGLWSHUIRUPHGLQDFFRUGDQFHZLWKGovernment Auditing Standards LQFRQVLGHULQJWKH&RPSDQ\¶VLQWHUQDOFRQWURODQGFRPSOLDQFH$ FFRUGLQJO\WKLVFRPPXQLFDWLRQLVQRWVXLWDEOHIRU DQ\RWKHUSXUSRVH


,UYLQH&DOLIRUQLD
'HFHPEHU