Delaware | 94-3023969 | |
(State or Other Jurisdiction of Incorporation) | (I.R.S. Employer Identification No.) |
Exhibit No. | Description | |
99.1 | Press Release | |
99.2 | Presentation | |
99.3 | Information Sheet |
PDL BIOPHARMA, INC. | ||
(Company) | ||
By: | /s/ Peter S. Garcia | |
Peter S. Garcia | ||
Vice President and Chief Financial Officer | ||
Exhibit No. | Description | |
99.1 | Press Release | |
99.2 | Presentation | |
99.3 | Information Sheet |
Contacts: | ||
Peter Garcia | Jennifer Williams | |
PDL BioPharma, Inc. | Cook Williams Communications, Inc. | |
775-832-8500 | 360-668-3701 | |
Peter.Garcia@pdl.com | jennifer@cwcomm.org |
• | Total revenues of $66.5 million and $244.3 million for the three and twelve months ended December 31, 2016, respectively. |
• | GAAP diluted EPS of ($0.06) and $0.39 for the three and twelve months ended December 31, 2016, respectively. |
• | GAAP net loss attributable to PDL’s shareholders of $10.3 million and net income of $63.6 million for the three and twelve months ended December 31, 2016, respectively. |
• | Non-GAAP net loss attributable to PDL’s shareholders of $8.6 million and net income of $108.1 million for the three and twelve months ended December 31, 2016, respectively. A full reconciliation of all components of the GAAP to non-GAAP financial results can be found in Table 4 at the end of the release. |
• | PDL announced today that the company’s board of directors has authorized the repurchase of up to $30 million of the company’s common stock through March 2018. |
• | As a result of ARIAD Pharmaceuticals, Inc. being acquired by Takeda Pharmaceuticals Company Limited on February 16, 2017, PDL exercised its put option with ARIAD and will be repaid an estimated $110 million, which is 1.2 times the original investment less any sums paid to date. We received $9.3 million of royalty payments through December 31, 2016. The cash repayment is expected in late March or early April of 2017. |
• | PDL received a royalty payment for the first quarter of 2017 in the amount of $14.2 million for royalties earned on sales of Tysabri. The duration of this royalty payment is based on the sales of product manufactured prior to patent expiry, the amount of which is uncertain. |
• | In January 2017 PDL monetized $7.0 million of certain assets of Direct Flow Medical acquired through its foreclosure. |
• | Total revenues of $66.5 million for the three months ended December 31, 2016 included: |
◦ | Royalties from PDL’s licensees to the Queen et al. patents of $15.5 million, which consisted of royalties earned on sales of Tysabri® under a license agreement; |
◦ | Net royalty payments from acquired royalty rights and a change in fair value of the royalty rights assets of $28.1 million, which consisted of the change in estimated fair value of our royalty right assets, primarily related to the Depomed, Inc., University of Michigan, ARIAD and AcelRx Pharmaceuticals, Inc.; |
◦ | Interest revenue from notes receivable financings to kaléo and CareView Communications of $5.5 million; and |
◦ | Product revenues of $17.5 million from sales of Tekturna® and Tekturna HCT® in the United States and Rasilez® and Rasilez HCT® in the rest of the world (collectively, the Noden Products). |
• | Total revenues decreased by 63 percent for the three months ended December 31, 2016, when compared to the same period in 2015. |
◦ | The decrease in royalties from PDL’s licensees to the Queen et al. patents is due to the expiration of the patent license agreement with Genentech, Inc. |
◦ | The decrease in royalty rights - change in fair value was primarily due to the $27.8 million decrease in fair value of the University of Michigan Cerdelga® royalty right asset and the decrease in fair value of the AcelRx Zalviso® royalty rights asset, partially offset by an increase in the fair value of the ARIAD Pharmaceuticals, Inc. royalty right asset. |
◦ | PDL received $25.3 million in net cash royalty and milestone payments from its royalty rights in the fourth quarter of 2016, compared to $34.4 million for the same period of 2015. |
◦ | The decrease in interest revenues was primarily due to the early repayment of the Paradigm Spine, LLC notes receivable investment. |
◦ | Product revenues were derived from sales of the Noden Products. |
• | Total revenues decreased by 59 percent for the twelve months ended December 31, 2016, when compared to the same period in 2015. |
◦ | The decrease in royalties from PDL’s licensees to the Queen et al. patents is due to the expiration of the patent license agreement with Genentech, Inc. |
◦ | The decrease in royalty rights - change in fair value was primarily driven by a $36.6 million decrease in the fair value of the University of Michigan royalty rights Cerdelga asset, a $23.1 million decrease in the fair value of the Depomed royalty rights asset and a $3.0 million decrease in the fair value of the Viscogliosi Brothers, LLC royalty right asset, partially offset by a $14.8 million increase in the fair value of the ARIAD Pharmaceuticals, Inc. royalty right asset. |
◦ | PDL received $72.6 million in net cash royalty payments and milestone payments from its acquired royalty rights in the twelve months ended December 31, 2016, compared to $43.4 million for the same period of 2015. |
◦ | Product revenues and interest revenue variances were the same as the three months ended December 31, 2016. |
• | Operating expenses were $74.2 million for the three months ended December 31, 2016, compared to $16.5 million for the same period of 2015. The increase in operating expenses for the three months ended December 31, 2016, as compared to the same period in 2015, was primarily a result of a $51.1 million impairment charge relating to our Direct Flow Medical note receivable investment and $11.4 million in expenses related to the Noden operations. |
• | Operating expenses were $114.9 million for the twelve months ended December 31, 2016, compared to $40.1 million for the same period of 2015. The increase in operating expenses for the twelve months ended December 31, 2016, as compared to the same period in 2015, was the result of the Direct Flow Medical impairment and $25.6 million in expenses related to the acquisition of the Noden Products and its operations. |
• | PDL had cash, cash equivalents, and investments of $242.1 million at December 31, 2016, compared to $220.4 million at December 31, 2015. |
• | Net cash provided by operating activities in the twelve months ended December 31, 2016 was $101.7 million, compared with $301.5 million in the same period in 2015. |
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Revenues | ||||||||||||||||
Royalties from Queen et al. patents | $ | 15,513 | $ | 121,240 | $ | 166,158 | $ | 485,156 | ||||||||
Royalty rights - change in fair value | 28,068 | 49,069 | 16,196 | 68,367 | ||||||||||||
Interest revenue | 5,503 | 7,606 | 30,404 | 36,202 | ||||||||||||
Product revenue, net | 17,541 | — | 31,669 | — | ||||||||||||
License and other | (133 | ) | 143 | (126 | ) | 723 | ||||||||||
Total revenues | 66,492 | 178,058 | 244,301 | 590,448 | ||||||||||||
Operating Expenses | ||||||||||||||||
Cost of product revenue (excluding amortization of intangible assets) | 4,065 | — | 4,065 | — | ||||||||||||
Amortization of intangible assets | 6,014 | — | 12,028 | — | ||||||||||||
General and administrative expenses | 12,597 | 12,545 | 39,790 | 36,090 | ||||||||||||
Sales and marketing | 527 | — | 538 | — | ||||||||||||
Research and development | 1,887 | — | 3,820 | — | ||||||||||||
Change in fair value of anniversary payment and contingent consideration | (5,799 | ) | — | (3,716 | ) | — | ||||||||||
Asset impairment loss | 3,735 | — | 3,735 | — | ||||||||||||
Acquisition-related costs | 59 | — | 3,564 | — | ||||||||||||
Loss on extinguishment of notes receivable | 51,075 | 3,979 | 51,075 | 3,979 | ||||||||||||
Total operating expenses | 74,160 | 16,524 | 114,899 | 40,069 | ||||||||||||
Operating income/(loss) | (7,668 | ) | 161,534 | 129,402 | 550,379 | |||||||||||
Non-operating expense, net | ||||||||||||||||
Interest and other income, net | 184 | 74 | 588 | 368 | ||||||||||||
Interest expense | (4,743 | ) | (5,349 | ) | (18,267 | ) | (27,059 | ) | ||||||||
Gain (loss) on extinguishment of debt | (2,353 | ) | 6,450 | (2,353 | ) | 6,450 | ||||||||||
Total non-operating expense, net | (6,912 | ) | 1,175 | (20,032 | ) | (20,241 | ) | |||||||||
Income/(loss) before income taxes | (14,580 | ) | 162,709 | 109,370 | 530,138 | |||||||||||
Income tax expense | (4,300 | ) | 62,135 | 45,711 | 197,343 | |||||||||||
Net income/(loss) | (10,280 | ) | 100,574 | 63,659 | 332,795 | |||||||||||
Less: Net income attributable to noncontrolling interests | 56 | — | 53 | — | ||||||||||||
Net income/(loss) attributable to PDL’s shareholders | $ | (10,336 | ) | $ | 100,574 | $ | 63,606 | $ | 332,795 | |||||||
Net income/(loss) per share | ||||||||||||||||
Basic | $ | (0.06 | ) | $ | 0.61 | $ | 0.39 | $ | 2.04 | |||||||
Diluted | $ | (0.06 | ) | $ | 0.61 | $ | 0.39 | $ | 2.03 | |||||||
Shares used to compute income per basic share | 163,975 | 163,601 | 163,805 | 163,386 | ||||||||||||
Shares used to compute income per diluted share | 164,549 | 163,801 | 164,192 | 163,554 | ||||||||||||
Cash dividends declared per common share | $ | — | $ | — | $ | 0.10 | $ | 0.60 |
December 31, | December 31, | |||||||
2016 | 2015 | |||||||
Cash, cash equivalents and investments (includes restricted cash) | $ | 242,141 | $ | 220,352 | ||||
Total notes receivable | $ | 270,950 | $ | 364,905 | ||||
Total royalty rights - at fair value | $ | 402,318 | $ | 399,204 | ||||
Total assets | $ | 1,215,387 | $ | 1,012,205 | ||||
Total term loan payable | $ | — | $ | 24,966 | ||||
Total convertible notes payable | $ | 232,443 | $ | 228,862 | ||||
Total PDL’s stockholders’ equity | $ | 755,423 | $ | 695,952 |
Twelve Months Ended | ||||||||
December 31, | ||||||||
2016 | 2015 | |||||||
Net income | $ | 63,659 | $ | 332,795 | ||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities | 52,738 | (40,521 | ) | |||||
Changes in assets and liabilities | (14,679 | ) | 9,191 | |||||
Net cash provided by operating activities | $ | 101,718 | $ | 301,465 |
A reconciliation between net income on a GAAP basis and on a non-GAAP basis is as follows: | ||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
GAAP net income/(loss) attributed to PDL’s shareholders as reported | $ | (10,336 | ) | $ | 100,574 | $ | 63,606 | $ | 332,795 | |||||||
Adjustments to Non-GAAP net income/(loss) (as detailed below) | 1,716 | (7,561 | ) | 44,518 | (10,201 | ) | ||||||||||
Non-GAAP net income/(loss) attributed to PDL’s shareholders | $ | (8,620 | ) | $ | 93,013 | $ | 108,124 | $ | 322,594 | |||||||
An itemized reconciliation between net income/(loss) on a GAAP basis and on a non-GAAP basis is as follows: | ||||||||||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
GAAP net income/(loss) attributed to PDL’s shareholders as reported | $ | (10,336 | ) | $ | 100,574 | $ | 63,606 | $ | 332,795 | |||||||
Adjustments: | ||||||||||||||||
Mark-to-market adjustment to fair value assets | (2,726 | ) | (14,632 | ) | 56,386 | (24,960 | ) | |||||||||
Non-cash interest revenues | (121 | ) | (533 | ) | (2,864 | ) | (5,307 | ) | ||||||||
Non-cash stock-based compensation expense | 1,093 | 697 | 3,742 | 2,045 | ||||||||||||
Non-cash debt offering costs | 3,942 | 3,219 | 10,009 | 12,963 | ||||||||||||
Mark-to-market adjustment on warrants held | 31 | (985 | ) | 906 | (985 | ) | ||||||||||
Amortization of the intangible assets | 6,014 | — | 12,028 | — | ||||||||||||
Mark-to-market adjustment of anniversary payment and contingent consideration | (5,799 | ) | — | (3,716 | ) | — | ||||||||||
Income tax effect related to above items | (718 | ) | 4,673 | (31,973 | ) | 6,043 | ||||||||||
Total adjustments | 1,716 | (7,561 | ) | 44,518 | (10,201 | ) | ||||||||||
Non-GAAP net income/(loss) | $ | (8,620 | ) | $ | 93,013 | $ | 108,124 | $ | 322,594 |
• | Total revenues of $66.5 million and $244.3 million for the three and 12 months ended December 31, 2016, respectively. |
• | GAAP diluted EPS of ($0.06) and $0.39 for the three and 12 months ended December 31, 2016, respectively. |
• | GAAP net loss attributable to PDL's shareholders of $10.3 million and net income of $63.6 million for the three and 12 months ended December 31, 2016, respectively. |
• | Non-GAAP net loss attributable to PDL's shareholders of $8.6 million and net income of $108.1 million for the three and 12 months ended December 31, 2016, respectively. |
• | Continue to receive royalties on Tysabri from Biogen with respect to sales of the licensed product manufactured prior to patent expiry in jurisdictions providing patent protection licenses. |
• | PDL received a royalty payment for the first quarter of 2017 in the amount of $14.2 million for royalties earned on sales of Tysabri. The duration of this royalty payment is based on the sales of product manufactured prior to patent expiry, the amount of which is uncertain. |
• | Historical royalty and sales data are listed [in the table below.] |
• | On July 1, 2016, Noden Pharma DAC, a newly-formed company organized under the laws of Ireland purchased from Novartis the exclusive worldwide rights to manufacture, market, and sell the branded prescription medicine product sold under the name Tekturna® and Tekturna HCT® in the United States and Rasilez® and Rasilez HCT® in the rest of the world, and is indicated for the treatment of hypertension. |
• | PDL is a majority owner of Noden and holds three of five board seats. Noden has filled critical leadership positions over the past six months, and the companies are evaluating additional specialty pharma products in the form of optimized, established medicines, to acquire for Noden. |
• | Responsibilities related to Tekturna are actively transitioning from Novartis to Noden. As it relates to commercialization of Tekturna, Noden assumed commercialization responsibilities for the US in early October and has hired a dedicated contract sales force of approximately 40 reps and four district managers that began commercialization efforts at the end of February 2017. Initially, the deal called for Novartis to continue to distribute the four products on behalf of Noden worldwide, and Noden would receive a profit split on such sales. In the United States, the duration of the profit split ran from July 1, 2016 through October 4, 2016. |
• | Ex-US, Novartis companies will continue to distribute the products through transfer of the marketing authorizations in such countries (expected to occur in the first half of 2017) and Noden Pharma DAC will receive the profit transfer from Novartis. Novartis and Noden Pharma DAC are working to transfer the marketing authorizations from Novartis companies to Noden Pharma DAC. The primary focus of Noden Pharma DAC’s commercialization efforts will be EU, Switzerland and Canada. Noden Pharma DAC will likely seek distributors for certain territories, such as Japan. |
Fair Value as of | Royalty Rights - | Fair Value as of | |||||||||||||||||||
(in thousands) | December 31, 2015 | New Assets | Change in Fair Value | December 31, 2016 | |||||||||||||||||
Depomed | $ | 191,865 | $ | — | $ | (27,795 | ) | $ | 164,070 | ||||||||||||
VB | 17,133 | — | (2,136 | ) | 14,997 | ||||||||||||||||
U-M | 70,186 | — | (34,800 | ) | 35,386 | ||||||||||||||||
ARIAD | 50,041 | 50,000 | 8,590 | 108,631 | |||||||||||||||||
AcelRx | 67,437 | — | 46 | 67,483 | |||||||||||||||||
Avinger | 2,542 | — | (904 | ) | 1,638 | ||||||||||||||||
KYBELLA | — | 9,500 | 613 | 10,113 | |||||||||||||||||
$ | 399,204 | $ | 59,500 | $ | (56,386 | ) | $ | 402,318 |
Change in | Royalty Rights - | |||||||||||||||||
Cash Royalties | Fair Value | Change in Fair Value | ||||||||||||||||
Depomed | $ | 59,342 | $ | (27,796 | ) | $ | 31,546 | |||||||||||
VB | 1,468 | (2,135 | ) | (667 | ) | |||||||||||||
U-M | 3,013 | (34,799 | ) | (31,786 | ) | |||||||||||||
ARIAD | 7,508 | 8,590 | 16,098 | |||||||||||||||
AcelRx | 8 | 46 | 54 | |||||||||||||||
Avinger | 1,220 | (905 | ) | 315 | ||||||||||||||
KYBELLA | 23 | 613 | 636 | |||||||||||||||
$ | 72,582 | $ | (56,386 | ) | $ | 16,196 |
• | Glumetza royalty audit is on-going. |
• | Monthly payments from Valeant continue to fluctuate from $2 million to $8 million. |
• | Recent product approvals, Jentadueto XR, Invokamet XR and Synjardy XR have yielded $17 million in milestones in 2016 and will begin generating royalties to PDL. |
• | Low to mid-single digit royalties to PDL on new product approvals expected to continue to 2023 for Invokamet XR and 2026 for Jentadueto XR and Synjardy XR. |
• | Ariad acquired by Takeda in February 2017. |
• | PDL has exercised its put option and will be repaid an estimated $110 million which is 1.2 times the $100 million advanced to Ariad less any sums already repaid. It is currently estimated that our annualized internal rate of return on this investment will be 18%. |
• | Repayment expected in late March or early April 2017. |
• | On July 8, 2016, PDL entered into a royalty purchase agreement with an individual, whereby the Company acquired that individual's rights to receive certain royalties on sales of KYBELLA® by Allergan, in exchange for a |
December 31, 2016 | December 31, 2015 | |||||||||||||||||||||||||||
Carrying Value | Fair Value Level 2 | Fair Value Level 3 | Carrying Value | Fair Value Level 2 | Fair Value Level 3 | |||||||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||||||
Assets: | ||||||||||||||||||||||||||||
Wellstat Diagnostics note receivable | $ | 50,191 | $ | — | $ | 52,260 | $ | 50,191 | $ | — | $ | 55,970 | ||||||||||||||||
Hyperion note receivable | 1,200 | — | 1,200 | 1,200 | — | 1,200 | ||||||||||||||||||||||
LENSAR note receivable | 43,909 | — | 43,900 | 42,271 | — | 42,618 | ||||||||||||||||||||||
Direct Flow Medical note receivable | 10,000 | — | 10,000 | 51,852 | — | 51,992 | ||||||||||||||||||||||
Paradigm Spine note receivable | — | — | — | 53,973 | — | 54,250 | ||||||||||||||||||||||
kaléo note receivable | 146,685 | — | 142,539 | 146,778 | — | 146,789 | ||||||||||||||||||||||
CareView note receivable | 18,965 | — | 19,200 | 18,640 | — | 19,495 | ||||||||||||||||||||||
Total | $ | 270,950 | $ | — | $ | 269,099 | $ | 364,905 | $ | — | $ | 372,314 |
• | In NY court action commenced by PDL to collect from related entities who are guarantors of the loan, the judge ruled in favor of PDL and has appointed a magistrate to determine PDL’s damages. Wellstat appealed the ruling, and their appeal was heard in January 2017. |
• | In February 2017, the appellate division of the NY court reversed on procedural grounds the portion of the decision granting PDL summary judgment, but affirmed the portion of the decision denying the Wellstat Diagnostics guarantor defendants’ motion for summary judgment in which they sought a determination that the guarantees had been released. As a result, the litigation has been returned to the Supreme Court of New York to proceed on PDL’s claims as a plenary action. |
• | PDL has commenced a non-judicial foreclosure process to collect on the sale of certain Virginia real estate assets owned by the guarantors of the loan. |
• | Potential lead investor unexpectedly withdrew its term sheet for tranched $65 million equity investment and certain ex-US rights to Direct Flow Medical (DFM) products. |
• | DFM shut down operations in December 2016. |
• | PDL initiated foreclosure proceedings in January 2017 which resulted in obtaining ownership of certain of the Direct Flow Medical assets through a wholly-owned subsidiary, DFM, LLC. |
• | PDL wrote off $51.1 million of assets against ordinary income in Q4 2016. |
• | In Q1 2017, PDL monetized $7.0million of those assets. PDL expects to further monetize assets, the amount of which, if any, is unknown. |
• | Alphaeon is divesting all of its ophthalmology business, including LENSAR. |
• | In December 2016, LENSAR Inc. re-acquired the assets it had sold to Alphaeon and assumed the obligations under the PDL credit agreement. Also in December, LENSAR Inc., with the support of PDL, filed for bankruptcy under Chapter 11. LENSAR has filed a plan of reorganization with our support under which, subject to bankruptcy |
• | In January 2017, the bankruptcy court approved a debtor-in-possession credit agreement whereby PDL agreed to provide up to approximately $2.8 million to LENSAR so that it can continue to operate its business during the remainder of the bankruptcy proceeding. |
• | On August 26, 2016, the Company received $57.5 million in connection with the prepayment of the loans under the Paradigm Spine Credit Agreement, which included a repayment of the full principal amount outstanding of $54.7 million, plus accrued interest and a prepayment fee. |
• | Despite Auvi-Q being voluntarily pulled from market and Sanofi returning the product right to kaléo, kaléo has made all required interest payments in full and on time to date. |
• | Evzio sales have been much stronger than projected so far. This is secondary source of repayment to PDL. |
• | kaléo has publicly announced that Auvi-Q has returned to the market in February 2017. |
Queen et al. Royalties | ||||||||||
Royalty Revenue by Product ($ in 000's) * | ||||||||||
Tysabri | Q1 | Q2 | Q3 | Q4 | Total | |||||
2017 | 14,156 | — | — | — | 14,156 | |||||
2016 | 13,970 | 14,232 | 14,958 | 15,513 | 58,673 | |||||
2015 | 14,385 | 13,614 | 13,557 | 14,031 | 55,587 | |||||
2014 | 12,857 | 13,350 | 16,048 | 15,015 | 57,270 | |||||
2013 | 12,965 | 13,616 | 11,622 | 12,100 | 50,304 | |||||
2012 | 11,233 | 12,202 | 11,749 | 12,255 | 47,439 | |||||
2011 | 9,891 | 10,796 | 11,588 | 11,450 | 43,725 | |||||
2010 | 8,791 | 8,788 | 8,735 | 9,440 | 35,754 | |||||
2009 | 6,656 | 7,050 | 7,642 | 8,564 | 29,912 | |||||
2008 | 3,883 | 5,042 | 5,949 | 6,992 | 21,866 | |||||
2007 | 839 | 1,611 | 2,084 | 2,836 | 7,370 | |||||
2006 | — | — | — | 237 | 237 | |||||
* As reported to PDL by its licensees. Totals may not sum due to rounding. |
Queen et al. Sales Revenue | ||||||||||
Reported Licensee Net Sales Revenue by Product ($ in 000's) * | ||||||||||
Tysabri | Q1 | Q2 | Q3 | Q4 | Total | |||||
2017 | 471,877 | — | — | — | 471,877 | |||||
2016 | 465,647 | 474,379 | 498,618 | 517,099 | 1,955,743 | |||||
2015 | 479,526 | 453,786 | 451,898 | 467,735 | 1,852,945 | |||||
2014 | 428,561 | 442,492 | 534,946 | 500,511 | 1,906,510 | |||||
2013 | 434,677 | 451,358 | 387,407 | 403,334 | 1,676,776 | |||||
2012 | 374,430 | 401,743 | 391,623 | 408,711 | 1,576,508 | |||||
2011 | 329,696 | 356,876 | 388,758 | 381,618 | 1,456,948 | |||||
2010 | 293,047 | 287,925 | 293,664 | 316,657 | 1,191,292 | |||||
2009 | 221,854 | 229,993 | 257,240 | 285,481 | 994,569 | |||||
2008 | 129,430 | 163,076 | 200,783 | 233,070 | 726,359 | |||||
2007 | 30,468 | 48,715 | 71,972 | 94,521 | 245,675 | |||||
2006 | — | — | — | 7,890 | 7,890 | |||||
* As reported to PDL by its licensee. Dates in above charts reflect when PDL receives | ||||||||||
royalties on sales. Sales occurred in the quarter prior to the dates in the above charts. | ||||||||||
Totals may not sum due to rounding. |