reading health - municipal securities rulemaking … health system advancing health. transforming...
TRANSCRIPT
READING HEALTH SYSTEM
Advancing Health. Transforming Lives.
August 12, 2015
COMPLIANCE CERTIFICATE - JUNE 2015
Manufacturers and Traders Trnst Company Corporate Trust Administration Mail Code PA1-HM22 213 Market St., 2°d Floor Hanis burg, PA 17101
Attention: Alphonse Miller
Dear Mr. Miller:
This Compliance Certificate is furnished to (the "Holder") pursuant to [Section 5(a)(i) for quarterly financial statements] [Section 5(a)(ii) for annual financial statements] of that certain Purchaser's Agreement dated February 1, 2010 (as extended, renewed, amended or restated from time to time, the "Purchaser 's Agreement"), among Reading Health System (the "System"), Reading Hospital ("Hospital" and together with the System, collectively refetTed to herein as the "Members"), Manufacturers and Traders Trust Company, as bond trustee, and RBC Capital Markets Corporation ("RBCCMC"). Unless othe1wise defined herein, the te1ms used in this Compliance Ce1iificate have the meanings ascribed thereto in the Purchaser's Agreement.
THE UNDERSIGNED HEREBY CERTIFIES THAT:
1. I am the Senior Vice President and CFO of the Obligated Group;
2. I have reviewed the terms of the SBP A and I have made, or have caused to be made under my supervision, a detailed review of the transactions and conditions of Reading Health System and its consolidated Affiliates during the accounting period covered by the attached financial statements and report;
3. The examinations described in paragraph 2 did not disclose, and I have no knowledge of, the existence of any condition or the occurrence of any event which constitutes a Default or Event of Default during or at the end of the accounting period covered by the attached financial statements or as of the date of this Compliance Certificate, except as set forth below;
PO Box 16052, Reading. PA 19612-6052 Phone 484-628-3000 readinghealth.org
4. The financial statements and report on the utilization and payer mix of Reading Health System and its consolidated Affiliates required by Section 7.l(i)(2) Section 7.l(ii)(2) of the SBPA and being furnished to you concurrently with this Compliance Certificate are true, correct and complete as of the date and for the periods covered thereby;
5. The unaudited financial statements required by Section 7.l(i)(l) of the SBPA and being furnished to you concurrently with this Compliance Certificate have been prepared on substantially the same basis as the most recent financial statements delivered to the Bank and the financial statements theretofore furnished to the Bank pursuant to Section 7 .1 (i)(l) (i) Each Member of the Obligated Group has made a review of the activities during the preceding fiscal year for the purpose of determining whether or not each Member of the Obligated Group has complied with all of the terms, provisions and conditions of the SBP A, the Master Indenture, the Seventeenth Supplemental Master Indenture, the Eighteenth Supplemental Master Indenture, the Bond Indentures, the Loan Agreements and the other Transactional Documents to which such Member is a party and (ii) to the best of my knowledge, each Member of the Obligated Group has kept, observed, perfonned and fulfilled each and every covenant, provision and condition of the SBP A, the Master Indentures, the Seventeenth Supplemental Master Indenture, the Eighteenth Supplemental Master Indenture, the Bond Indentures, the Loan Agreements and the other Transactional Documents to which it is a party and all projects are being used in accordance with the te1ms of these documents; and
6. Schedule I attached hereto sets forth financial data and computations evidencing the Members' compliance with ce1iain covenants of the SBP A, all of which data and computations are, to the best of my knowledge, true, complete and correct and have been made in accordance with the relevant Sections of the SBPA.
Described below are the exceptions, if any, to paragraph 3 by listing, in detail, the nature of the condition or event, the period dming which it has existed and the action which the Members has taken, is taking, or proposes to take with respect to each such condition or event:
NA
The foregoing certifications, together with the computations set forth in Schedule I hereto and the financial statements delivered with this Compliance Certificate in support hereof, are made and delivered this 121
h Day of August 2015.
READING HEALTH c By - ,:j- ~ Name: Gary Conner
Senior Vice President and CFO
READING HOSPIT A
By
Name: Gary onner Senior Vice President and CFO
Schedule I
to Compliance Certificate
Reading ll ea Ith System and Controlled Entities
Compliance Calculations
for Standby llond Purchase Agreement dated as of February 1, 2009
subsequently replaced with a Purchasers Agreement dated as of February 1, 2010
Calculations as of June 30, 2015 Unaudited (Dollars in OOOs)
A. Days' Cash on Hand Ratio (Sectiou 7.26(a))
I . Sum of cash, cash equivalents and marketable securities 2. Line A 1 times 365
3. Total operating expenses (excluding depreciation and amortization,
non-cash expenses relating to uncollectible accounts and expenses paid or payable from restricted fonds) incutTed during the 12-month period
ending on such date of calculation
4. Quotient of Line A2 divided by Line A3 (Days Cash on Hand)
5. If the long-term uneuhanced debt rating assigned to any Debt of the Obligated Group is greater than or equal to "A+" (or its equivalent) by S&P, "A+" (or its equivalent) by Fitch and "Al" (or its equivalent) by Moody's, then Line A4 shall not be less than 100 6. The Obligated Grnup is in compliance (yes, no or NA)
7. lfthe long-tenn unenhanced debt rating assigned to any Debt of the Obligated Group is reduced below "A+" (or its equivalent) by S&P,
"A+" (or its equivalent) by Fitch or "Al" (or its equivalent) by Moody's, then Line A4 shall not be less than 120
8. The Obligated Group is in compliance (yes, no or NA) •To be tested on each June 30 and December 3 J
•In calculating Days' Cash on Hand, the Members (a) may include cash, cash equivalents and marketable securities constituting Board-designated funds of the Obligated Group that are not restricted by the donor, by contract, by court order or by governmental restrictions as to use. and (b) may not include any portion of cash, cash equivalents or marketable securities of the Obligated Group that have been derived from the proceeds of any loan, line of credit, or other borrowing of money that constitutes Indebtedness.
13. Long-Tenn Debt Service Coverage Ratio (Section 7.26(b))
I. Income Available for Debt Service
2. Maximum Annual Debt Service
3. Ratio of Line Bl to B2
4 . Line B3 must not be less than
5. The Obligated Group is in compliance (yes or no)
*To be tested on each March 31. June 30, September 30 and December 31 for the irrunediately preceding twelve months
C. Debt to Capitalization Ratio (Section 7.26(c})
1. Debt
2 . Unrestricted Net Assets (excluding all obligations due from affiliates of Members that are not Members)
3. Sum of Line C l and C2
4 . Quotient of Line Cl divided C3 expressed as a percentage
5. Line C4 must uot be greater than
6. The Borrower is in compliance (yes or no)
•To be tested on each March 31 , June 30, September 30 and December 31
D. Cushion Ratio (Section 5.04) 1999 Indenture
I . Sum of cash, cash equivalents and marketable secnrities
2 . Maximum Annual Debt Se1vice
3. Ratio of Line DI to D2
5. Linc 0 3 must not be less than
6. The Borrower is in compliance (yes or no) *To be tested on each June 30 and December 31
$
$
$
$
Consolidated
993,615
362,669,475
863,400
86,666
34,443 1
2.52
1.35
Yes
589,606
913,479
1,503,085
39%
55%
28.8
1.5
993,615
34,443
$
$
$
$
Obligated
Group
921,594
336,381,810
687,764
136,729
34,443 1
3.97
l.35
Yes
589,606
882,846
1,472,452
40 %
55%
Yes
92 1,594
34,443
26.8
l.5
Yes
Reading Health System and Controlled Entities Consolidated Balance Sheet - Assets
(Dollars in Thousands)
6/30/2015 6/30/2014 Current assets Cash and cash equivalents $ 37,005 $ 9,033 Patient accounts receivable, less allowances for Bad Debt 115,772 122,508 Other receivables 34,585 34,586 Receivable from affiliates 720 850 Inventories 14,683 14,501 Estimated th ird-party payor receivables 6,993 8,729 Prepaid expenses and other current assets 12,964 16,034 Assets whose use is limited - requ ired for current liabilities
Self-insurance funding arrangements 12,503 10,722 Revenue bond indentures - debt service 251 3,107 By board for capital improvements 18,495 9,177
Total current assets 253,971 229,247
Assets whose use is limited Self-insurance funding arrangements 16,914 18, 167 Revenue bond indentures - debt service Under Regulatory requirement 3,071 3,071 By board 935,044 1,032,282
Total assets whose use is limited, net of current requirements 955,029 1,053,520
Investments permanently restricted as to use 25,733 24,362 Temporarily restricted funds 705 667 Property, plant and equipment, net 729,610 698,291 Deferred financing expense 4,468 4,641 Deferred compensation 2,081 2,352 Other assets 13,022 13,644
Total assets $ 1,984,619 $ 2,026,724
Reading Health System and Controlled Entities Consolidated Balance Sheet~ Liabilities and Net Assets
(Dollars in Thousands)
6/30/2015 6/30/2014 Current liabilities Current installments of long-term debt $ 5,314 $ 7,074 Current portion of estimated self-insurance costs 38,103 35,722 Accounts payable 31,016 36,855 Estimated third-party settlements 6,602 3,841 Accrued expenses 38,373 40,164 Accrued vacation 24,295 24,555 Advance from third-party payor 3,832 3,832 other liabilities 9,904 10,049
Total current liabilities 157,439 162,092
Long-term debt, net of current portion and unamortized discount 584,292 589,739 Accrued pension costs, net of current portion 168,929 136,577 Deferred revenue 39,289 37,100 Deferred compensation 2,424 2,694 Gift Annuities 475 488 Estimated self-insurance costs, net of current portion 45,242 39,759 Swap contract 48,703 52,550
Total liabilities 1,046,793 1,020,999
Net assets Unrestricted 913,479 982,453 Temporarily restricted 705 667 Permanently restricted 23,642 22,605
Total net assets 937,826 1,005,725 Total liabilities and net assets $ 1,984,619 $ 2,026,724
Reading Health System and Controlled Entities Consolidated Statement of Operations
(Dollars in Thousands)
For the Twelve For the Twelve months ended months ended
6/30/2015 6/30/2014
Net patient service revenue $ 892,515 $ 879,264
Residential Revenue 21,069 20,200
Other 31,285 31 ,953
Provision for uncollectible accounts (45,141) (30,334)
Total revenues 899,728 901 ,083
Expenses: Labor and benefits 519,293 499,572
Supplies 142,872 141,614
Utilities 12,510 15,939
Interest expense (income) 13,925 14,644
Depreciation and amortization 83,637 90,704 Other 174,799 168,864
Total expenses (income) 947,036 931,337 Income (loss) from operations (47,307) (30,254)
Nonoperating gains (losses) 36,412 54,727
Excess (deficiency) of revenue, gains and other support over expenses $ (10,895) $ 24,473
Net assets released from restrictions (229)
Change in unrealized (losses) gains on investments (21,503) 61,546
Change in pension liability (36,357) (27,025)
Change in defened compensation
Other Net Assets 10 (28) Increase (Decrease) in unrestricted net assets (68,974) 58,966
Reading Health System and Controlled Entities
Consolidated Statement of Cash Flow
Dollars in Thousands
For the Fiscal Year Twelve months Ended June. 30, 2015 (Unaudited)
Cash flows from operating activities and gains:
Change in net assets
Adjustments to reconcile change in net assets to net
cash provided by operating activities and gains:
Change in unrealized gain on investments
Change in fair value of interest rate swaps
Change in pension liability
Change in deferred revenue
Amortization of bond discount/ Premium
Amortization of deferred financial expense
Depreciation and amortization
Amortization of entrance fees
Proceeds from entrance fees and deposits
{Gain) loss on disposal of fixed assets
Provision for uncollectible accounts
Realized gains on investments
Equity in (income) loss of affiliate
Restricted contributions and investment income received
Change in cash due to changes in operating assets & liabilities:
Receivables from patients and others
Receivables from affiliates
Inventories
Prepaid expenses and other current assets
Deferred financing
Deferred compensation
Other Assets
Long Term Debt
Third Party settlements
Accounts payable and accrued expenses
Accrued Vacation
Other Liabilities
Self-I nsurance Cost
Net cash provided by operating activities and gains
Cash flows from investing activities:
Acquisition of property, plant & equipment
Proceeds from sale of property, plant & equipment
Distribution from equity investees
Distribution from investments
Investment in Affiliate
Net Settlement of swap contracts
Purchases and sales from assets whose use is limited
Net cash provided by (used) in investing activities
Cash flow from financing activities:
Restricted contributions and investment income received
Increase in deferred financing costs
Payments of long-term debt
Refunds of entrance fees and deposits
Increase in gift annuities
Net cash (used) in financing activities
Net change in cash and cash equivalents
Cash and cash equivalents at beginning of period
Cash and cash equivalents at end of period
(67,899)
21,051 3,214
32,352 (532) (134)
174 83,637 (4,466) 7,577
(1) 45,141
(44,616) (3,852)
(743)
(38,404) 130
(182) 3,070
(I) I 2 2
4,497 13,713
(260) (145)
7,864 61,190
(133,451) 1
4,437 109,591
0 (7,061)
0 (26,483)
743 0
(7,074) (391)
(13) (6,735)
27,972
9,033
37,005
Reading Health System and Controlled Entities
Consolidated Statement of Changes in Net Assets
Dollars in Thousands
For the Fiscal Year Twelve months Ended June. 30, 2015 (Unaudited)
Unrestricted Net Assets
Excess (deficit) of revenues, gains, and other
support over expenses
Net assets released from restrictions
Change in unrealized (losses) gains on investments
Change in pension liability
Change in deferred compensation
Other Net Assets
Increase (Decrease) in unrestricted net assets
Temporarily Restricted Net Assets
Contributions
Net realized and unrealized losses on investments
Net assets released from restrictions for operations
Increase (Decrease) in temporarily restricted net assets
Permanently Restricted Net Assets
Contributions
Net realized and unrealized losses on investments
Net assets released from restriction
Increase (Decrease) in permanently restricted net assets
Change in Net Assets
Net Assets at beginning of year
Net Assets at end of period
(10,895) (229)
(21,503) (36,357)
10 (68,974)
158 (77) (43) 38
585 17
435 1,037
(67,899)
1,005,725
937,826
Reading Health System and Controlled Entities Consolidated Balance Sheet
June 30, 2015 (Dollars in Thousands)
Consolid Obligated Consol Hospital and
and Group and Contro lled
Elim Obligated Elim Entities
Parent ~tal Entries Group Highlands RPS RHP TRHMG Entries Consolidated
Current assets
Cash and cash equivalents $ 35,997 $ 35,997 $ 1,001 $ 1 $ 6 $ 37,005
Patient accounts receivable, less allowance for Bad Debt 104,728 104,728 2,487 5,736 2,821 115,772
Other receivables 12 33,459 33.471 1,057 57 34,585
Receivable from affiliates 6,537 1,693 (7,510) 720 48 (48) 720
Inventories 14,428 14.428 255 14,683
Estimated third-party payer receivables 6,993 6,993 6,993
Prepaid expenses and other current assets 12,328 12,328 291 41 6 298 12,964
Assets whose use is limited - required for current liabilities
Self-insurance funding arrangements 12,503 12,503 12,503
Revenue bond indentures - debt service 251 251 251
By board for capital improvements 18,495 18,495 18.495
Total current assets 25,295 222.1 29 (7,510) 239,914 4 ,034 6,835 6 3,230 (48) 253,971
Assets w hose use is limited
Self-insurance funding arrangements 16,914 16,914 16,914
Revenue bond indentures - debt service
Under Regulatory requirements 3,071 3,071
By board 885,531 66 885,597 49,447 935,044
Total assets whose use is limited,
net of current requirements 885,531 16,980 902,511 52,518 955,029
Investments permanently restricted as to use 25,733 25,733 25,733
Temporarily restricted funds 656 656 49 705
Long-term receivables from affiliates 51 0,911 (510,911 )
Property, plant and equipment, net 38,980 628,870 667,850 50,745 1,923 3,319 5,773 729,610
Deferred financing expense 4,468 4,468 4,468
Deferred compensation 2,081 2,081 2,081
Other assets 10,614 2.457 13,071 (49) 13,022
Total assets $ 1,475,799 $ 898,906 $ (518,421 ) $ 1,856,284 $ 107,297_ $ 8,758 $ 3,325 $ 9,003 $ (48) $ 1,984,619
The Reading Hospital and Controlled Entities Consolidated Balance Sheet
June 30, 2015 (Dollars in Thousands)
Consolid Obligated Consolidating Hospital and
and Group and Controlled
Elim Obligated Eliminating Entit ies
Parent Hospital Entries Group -1i!9.hlands RPS RHP TRHMG Entries Consolidated
Current liabilities
Current installments of long-term debt $ 5.005 $ 309 s 5,314 $ 5,31 4
Bonds Backed by Self-Liquidity
Current installments of long-term affiliated payables 5,046 (5,046) $ 2,464 48 (2,512)
Current portion of pension costs (SERP)
Current portion of estimated self~nsurance costs 38,103 38,103 38,103
Accounts payable 251 27,764 28,015 1,416 255 126 1,204 31,016
Estimated third-party settlements 6,602 6,602 6,602
Accrued expenses 2.347 22,294 24,641 643 10,216 88 2,785 38,373
Accrued vacation 18,040 18,040 466 4,761 104 924 24,295
Advance from third-party payer 3,832 3,832 3,832
Other liabilities 9,122 9.122 779 3 9.904
Total current liabilities 7,603 131,112 (5,046) 133,669 5,768 15,280 318 4,916 (2,512) 157,439
Long-term debt, net of current portion and unamortized discount 582,898 1,394 584,292 584,292
Long-term affiliates payables, net of current portion 475,895 (475,895) 35,016 (35,016)
Accrued pension costs, net of current portion 168,929 168,929 168,929
Deferred compensation 2,424 2,424 2,424
Gift Annuities 475 475
Deferred Revenue 3,361 3,361 35,928 39,289
Estimated self-insurance costs. net of current portion 45,242 45,242 45,242
Swap contract 48.433 270 48,703 48,703
Total liab ili ties 638.934 828,627 {480,941) 986,620 771 87 15,280 318 4,916 {37,528} 1,046,793
Net assets
Unrestricted 836,865 45,981 882,846 30,061 (6,522) 3,007 4,087 913,479
Temporarily restricted 656 656 49 705
Permanently restricted 23.642 23.642 23.642
Total net assets 836,865 70 279 907,144 30 110 {6,522} 3,007 4,087 937,826
Total l iabilities and net assets $ 1,475,799 $ 898,906 $ (480,941) $ 1,893,764 s 107,297 $ 8,758 $ 3,325 $ 9,003 s (37,528) $ 1,984,619
()7.410)
Reading Health System and Controlled Entities Consolidated Statement of Revenue and Expenses
For the Fiscal Year Ended June 30, 2015 (Dollars in Thousands)
Consolid Consol id TRH& and and Controlled Elim Obligated Elim Entities
Parent Hospital Entries Group Highlands RPS RHP TRHMG Entries Consolid
Unrestricted revenues
Net patient service revenue $ $ 790,931 $ $ 790,931 $ 24,906 $ 54,610 $ 43,137 $ $ 913,584
Residential service revenue $ - $
Gain (loss) on disposal of fixed assets
Other 748.0 27,265.0 28,013 761.0 1,579.0 3,161 2,692.0 (4,921.0) 31 ,285
Provision for uncollectible accounts (41,179.0) (41,179) (2,816.0) (1,146.0) (45,141)
Total revenues 748 777,017 - 777,765 25,667 53,373 3,161 44,683 (4,921) 899,728
Expenses
Labor and benefits 381,106.0 381,106 11,938.0 78,915.0 3,1 49 46,581.0 (2,396.0) 519,293
Supplies 134,813.0 134,813 2,150.0 1,888.0 5 4,016.0 142,872
Utilities 10,466.0 10,466 1,069.0 180.0 795.0 12,510
Interest expense (income) 12,622.0 12,622 1,303.0 13,925
Depreciation and amortization 77,791.0 77,791 3,514.0 500.0 830 1,002.0 83,637
Other 2,831 145.926.0 - 148,757 4.990.0 17,473.0 1 045 5,059.0 (2.524.5) 174,800
Total expenses (income) 2,831 762,724 - 765,555 24,964 98,956 5,029 57,453 (4,921) 947,037
Income (loss) from operations (2,083) 14,293 - 12,210 703 (45,583) (1,868) (12,770) (1) (47,309)
Nonoperating gains (losses)
Investment income 50,310 752.0 51,062 1,251 .0 52,313
Investment Impairment (9,432) - (9,432) (9,432)
Unrestricted donations and bequests (1,069.0) (1,069) 1,055.0 (1 4)
Other income (losses) 606.0 - 606 - 606
Early Extinguishment of Debt
Realized and unrealized gain (loss) on interest rate swaps (7,035) (26.0) (7.061) - - (7.061)
Nonoperating gains, net 33 843 263 34,106 2,306 - - - 36,412
Excess (deficiency) of revenue, gains and
other support over expenses $ 31,760 $ 14,556 $ $ 46,316 $ 3,009 $ (45,583) $ (1 ,868) $ (12,770) $ (1) $ (10,897)
Operating Margin 1.8% 2.7% -85.4% -59.1% -28.6% -5.3%
Reading Hospital
Gross to Net Patient Revenue
June 2015 - Quarter-to-Date FY2015 - YTD Totals
Gross Charges Allowances Net Revenue Gross% Net% Gross Charges Allowances Net Revenue Gross% Net%
Medicare 500,333,822 389,644,826 110,688,996 48.2% 28.5% 975,844,436 745,702,059 230,142,378 47.5% 29.1% Medicaid 179,573,643 128,657,710 50,915,933 17.3% 13.1% 352,295,059 272,679,332 79,615,728 17.1% 10.1% Aetna 25,127,181 7,211,501 17,915,680 2.4% 4.6% 53,467,899 15,345,287 38,122,612 2.6% 4.8% Blue Cross 96,499,660 23,554,140 72,945,520 9.3% 18.8% 188,143,668 40,521,025 147,622,643 9.2% 18.7% Highmark 94,509,411 23,909,629 70,599,782 9.1% 18.2% 192,403,999 48,514,877 143,889,122 9.4% 18.2% Other Commercial 116,104,477 83,493,691 32,610,786 11.2% 8.4% 239,143,113 148,703,934 . 90,439,178 11.6% 11.4% Self Pay 26,267,436 (6,839,378) 33,106,814 2.5% 8.5% 54,870,022 {6,229,514) 61,099,536 2.7% 7.7%
Total 1,038,415,629 649,632,119 388,783,510 100% 100% 2,056,168,196 1,265,237,000 790,931,196 100% 100%
*Amounts are Net Revenue before Bad Debt Allowance
For Reading Hospital only
Reading Health System
Historical Utilization of Services
For t he Years Ended 2011 through 2015
Beds in Service:
Adult & Pediatrics
Obsterics/Gynecology
NICU
Pediatrics
Skilled Nursing
Acute Rehab
Psych
Total Acute Skilled Rehab Psych
Newborn
Total
Admissions:
Medical/Surgical
Obsterics/Gynecology
NICU
Pediatrics
Skilled Nursing
Acute Rehab
Psych
Subtotal
Newborn
Total
Patient Days:
Medical/Surgical
Obsterics/Gynecology
NICU
Pediatrics Skilled Nursing
Acute Rehab
Psych
Subtotal
Newborn
Total
Acuity:
Case Mix Index
length of Stay:
Medical/Surgical
Obsterics/Gynecology
NICU
Pediatrics
Skilled Nursing
Acute Rehab
Psych
Newborn
Total
Occupancy Rates:
Medical/Surgical
Obsterics/Gynecology
NICU
Pediatrics
Skilled Nursing
Acute Rehab
Psych
Newborn
Total
Year Ended June 30,
2011 2012 2013
437 437 458
60 60 60
22 22 30
19 19 19
50 50 so 62 62 62
40 40 40
690 690 719
34 34 34
724 724 753
21,577 21,614 22,371
3,683 3,794 3,791
364 317 347
834 790 1,070
1,178 1,211 1,233 1,269 1,239 1,383
1,303 1,300 1,386
30,208 30,265 31,581
3,206 3,334 3,273
33,414 33,599 34,854
105,298 109,791 111,335 9,872 10,268 9,647
5,620 6,054 6,444 1,849 2,0SO 2,S2S
lS,679 15,803 16,304
16,282 16,024 17,469
11,483 10,888 10,920 166,083 170,878 174,644
6,439 6,556 6,418 172,S22 177,434 181,062
1.3762 1.3984 1.3759
4.9 5.1 5.0
2.7 2.7 2.5
15.4 19.1 18.6
2.2 2.6 2.4
13.3 13.0 13.2
12.8 12.9 12.6 8.8 8.4 7.9 5.5 5.6 s.s 5.2 5.3 5.2
66% 69% 67%
4S% 47% 44%
70% 7S% S9%
27% 30% 36%
86% 87% 89%
72% 71% 77%
79% 7S% 7S%
66% 68% 67% 6S% 67% 66%
Twelve
mos.
2014 FY2015
432 418
60 60
30 30
19 19
50 so 62 62
40 40
693 679 1 34 34
727 713
22,700 21,910
3,850 3,775
416 363
936 874
1,319 1 1,407 1,326 1,529
1,311 1,267
31,858 31,125 3,277 3,236
35,135 34,361 !
107,462 100,15S 9,597 9,752
7,639 7,162 2,302 2,167
16,9S5 17,476
16,584 17,479
11,709 11,767 172,248 16S,958 I
6,497 6,336
178,745 172,294 '
1.4200 1.4300
4.7 4.6
2.5 2.6
18.4 19.7
2.5 2.5
12.9 12.4 12.5 11.4
8.9 9.3 5.4 5.3
5.1 5.0
68% 66% 44% 45% 70% 65%
33% 31%
93% 96%
73% 77%
80% 81%
68% 67% 67% 66%