Capcom Co., Ltd. (Tokyo Exchanges, First Section, 9697) Results of Operations and Strategies First half of fiscal year ending March 31, 2014

Similar documents
Capcom Co., Ltd. (Tokyo and Osaka Exchanges, First Section, 9697) Results of Operations and Strategies First half of fiscal year ending March 31, 2013

Capcom Co., Ltd. (Tokyo Exchanges, First Section, 9697) Results of Operations and Strategies First half of fiscal year ending March 31, 2015

Capcom Co., Ltd. (Tokyo Exchanges, First Section, 9697) 3rd Quarter Report Fiscal year ending March 31, 2014

Capcom Co., Ltd. (Tokyo and Osaka Exchanges, First Section, 9697) 1st Quarter Report Fiscal year ending March 31, 2013

Capcom Co., Ltd. (Tokyo Exchanges, First Section, 9697) 3rd Quarter Report Fiscal year ending March 31, 2016

Capcom Co., Ltd. (Tokyo Stock Exchange, First Section, 9697) 3rd Quarter Report Fiscal year ending March 31, 2018

Capcom Co., Ltd. Tokyo and Osaka Exchanges, First Section, Overview of Strategies and Plans Fiscal Year ending March 31, 2013

Capcom Co., Ltd. Tokyo and Osaka Exchanges, First Section, rd Quarter Report Fiscal year ending March 31, 2010

Capcom Co., Ltd. (Tokyo Stock Exchange, First Section, 9697) Overview of Strategies and Plans Fiscal Year ending March 31, 2017

Capcom Co., Ltd. (Tokyo Stock Exchange, First Section, 9697) Overview of Strategies and Plans Fiscal Year ending March 31, 2019

Capcom Co., Ltd. (Tokyo Stock Exchange, First Section, 9697) Financial Highlights for the Fiscal Year ended March 31, 2016

Capcom Co., Ltd. (Tokyo Stock Exchange, First Section, 9697) Financial Highlights for the Fiscal Year ended March 31, 2018

Capcom Co., Ltd. Tokyo and Osaka Exchanges, First Section, Overview of Strategies and Plans Fiscal Year ending March 31, 2012

Capcom Co., Ltd. (Tokyo Stock Exchange, First Section, 9697) 3rd Quarter Report Fiscal year ending March 31, 2019

Capcom Co., Ltd. (Tokyo Exchanges, First Section, 9697) Second Half Business Strategies Fiscal year ending March 31, 2017

Capcom Co., Ltd. (Tokyo and Osaka Exchanges, 1st section, 9697) Financial Highlights in Fiscal Year ended March 31, 2012

The game market is expanding worldwide and Capcom continues to grow due to mobile and download sales

Capcom Co., Ltd. Tokyo and Osaka Exchanges, First Section, Overview of Strategies and Plans Fiscal Year ending March 31, 2011

The resulting net sales were 87,170 million yen (up 13.2% from the previous fiscal year).

Appendix of Consolidated Financial Statements 9 Months Ended December 31, 2013

Appendix of Consolidated Financial Statements Year Ended March 31, FY Ended March 2015 Full Year Results

Promote Growth Strategy. and Governance Reforms Aimed at Enhancing Corporate Value. Haruhiro Tsujimoto Chairman and Chief Executive Officer (CEO)

Aiming for Sustainable Growth and Enhancing Corporate Governance to Fulfill Our Responsibility to Stakeholders.

Financial Results Six-Month Period Ended September 30, 2013

CAPCOM INTEGRATED REPORT 2015

FY2007 First-Half Period Results Briefing Session. November 19, 2007

Results Briefing Session

Appendix of Consolidated Financial Statements 6 Months Ended September 30, FY Ending March YoY Change. Full Year. Full Year Forecasts

FY nd Quarter Financial Results

FY rd Quarter Financial Results

PC Online. Consumer (Package and DLC)

1.Operating results (1) Qualitative information and consolidated financial statements Operating results of the fiscal year ended March 31, 2012

Summary of 3rd Quarter Results for FY Ending March 2017

Presentation on First Half Results for Fiscal Year 2009

Reference Materials Nine Month Period Ended December 31, 2018

Business Activity Achievements

Financial Results Briefing Session

Statements made in this document with respect to SQUARE ENIX HOLDINGS CO., LTD. and its consolidated subsidiaries' (together, SQUARE ENIX GROUP") plan

TECMO, LTD. (Tokyo Stock Exchange/First Section: 9650) August 23, 2007

1 SQUARE ENIX HOLDINGS CO., LTD.

FY rd Quarter Financial Results

FY nd Quarter Financial Results

FY2004 Results Briefing Session. May 24, 2005

Summary of Operating Results for 2Q of the Fiscal Year Ending March 31, 2019

Good afternoon. I m Kazuharu Watanabe. I will be presenting an overview of the Company s financial results for 1 3Q FY2019/3.

UBISOFT REPORTS FIRST-QUARTER SALES

Results Briefing Session

Business Activity Achievements

Fourth Quarter 2013 Results. February 6, 2014

2Q FY2018/3 Financial Results Briefing by SQUARE ENIX HOLDINGS held on Nov. 8, 2017

Outline of Results Briefing by SQUARE ENIX and TAITO CORPORATION held on November 18, 2005

Achieved sales and profit growth with operating profit margin of 22%

Briefing Session of Revisions to Consolidated Results Forecasts

Company Profile. Company Name. Shima Seiki Mfg., Ltd. (Stock code: 6222) President. Mitsuhiro Shima

Good afternoon. I m Kazuharu Watanabe. I will be presenting an overview of the Company s financial results for 1Q FY2019/3.

33 CAPCOM ANNUAL REPORT

FY2005 Results Briefing Session. May 24, 2006

Sony IR Day Game & Network Services Segment. November 25, Andrew House

Ubisoft reports third-quarter sales

Ubisoft reports third-quarter sales

FIELDS CORPORATION. 3rd quarter ( ) Financial Presentation (Nine Months Ended December 31, 2013) (February 5, 2014)

I d now like to commence our briefing on the results achieved by Square Enix Holdings for the first half of the fiscal year ending March 31, 2010.

Message from the CEO. 4 OMRON Corporation

Explanation on FY2018 Q3

Take-Two Interactive Software, Inc.

Results for the Three-Month Period Ended June 30, 2013

From COO Our Strategy for Growth. Haruhiro Tsujimoto President and Chief Operating Officer (COO) Extensive Collection of World-Class Leading Content

Third Quarter CY 2010 Results. November 04, 2010

FY2015 Financial Results

IR Presentation. March 2014

Haruhiro Tujimoto President and Chief Operating Office (COO)

FY rd Quarter Financial Results

Second Quarter CY 2010 Results. August 05, 2010

FY2015 Financial Results

Today s presenters are: Yosuke Matsuda, President and Representative Director and Kazuharu Watanabe, Chief Financial Officer.

Year Ended March 31, 2008 ANNUAL REPORT

[Overview of the Consolidated Financial Results]

Ubisoft reports full-year sales

First Quarter 2014 Results

S W O T. Overview of Capcom s Business and Outlook for the Future

Results Presentation 2017 Second Quarter and Interim Results. 30 Aug, 2017

Activision Blizzard Announces Better-Than-Expected Second Quarter 2012 Financial Results

First Quarter 2013 Results May 8, 2013

Overview of Results Briefing Held on November 6, 2012

January September Summary

Second Quarter 2014 Results

Summary of 2nd Quarter Results for FY Ending March 2017

2018 1Q IR PRESENTATION

Report on Operations 1999

FY2004 First Half Results Analyst Meeting. November 19, 2004

Activision Blizzard Reports December Quarter and Calendar Year 2009 Financial Results

Investor Presentation Q1 2014

Nintendo Co., Ltd. Earnings Release for the Three-Month Period Ended June Supplementary Information

Nishant l33t Verma 33 Rachel pwn Nabatian Weiye noob Zhang

August 7, 2014 Heiwa Corporation

Nintendo Co., Ltd. Earnings Release for the Three-Month Period Ended June Supplementary Information

LONG TERM VALUE CREATION BLAKE JORGENSEN, CFO

Activision Blizzard Announces Record First Quarter Financial Results

Agenda. Company Overview. 2015Q1 Financial Results. Business Review and Prospects

Revisions to Annual Results Forecasts

Transcription:

Capcom Co., Ltd. (Tokyo Exchanges, First Section, 9697) Results of Operations and Strategies First half of fiscal year ending March 31, 2014 0

Forward-looking Statements Strategies, plans, outlooks and other statements that are not historical facts are based on assumptions that use information currently available and reasonable judgments. Actual performance may be significantly different from these statements for a number of reasons. In the entertainment industry, which includes Capcom, performance may be highly volatile because of diversifying user needs and other changes in market conditions. Items that can affect Capcom s performance include: (1) the number of hit titles and sales volume in the Home Video Game Business, which accounts for the majority of sales; (2) progress in developing home video games; (3) the popularity of home video game players; (4) sales outside Japan; (5) changes in stock prices and exchange rates; (6) alliances with other companies concerning product development, sales and other operations; and (7) changes in market conditions. Please note that this is not a complete list of factors that can influence Capcom s operating results. 1

Contents 1. Mid-Term Goals 2. Consolidated Financial Highlights 3. Point of Financial Highlights 4. Business Segment Information 5. Fiscal 2013 Forecast 6. Additional Information P 3 P 5 P 7 P 9 P 25 P 27 2

Mid-Term Goals 3

Mid-Term Goals Targets (cumulative) for 5 years starting FY2013 (ending March 2014) Cumulative operating income: 80 billion yen Operating margin of 20% in fiscal year ending March 2018 Breakdown by Business Segments Cumulative operating income from FY2013 to FY2017 FY2017 Operating margin Digital Contents 57.0 billion yen 22% Arcade Operations 8.5 billion yen 15% Amusement Equipments 30.0 billion yen 27% Other Businesses 5.5 billion yen 45% 4

Consolidated Financial Highlights 5

First Half Consolidated Financial Highlights Higher sales and higher earnings at all levels due mainly to sales growth in Digital Contents and P&S business performance 6 Months Results in FY9/12 vs. FY9/13 (Million yen) 2012/9 2013/9 Difference Net sales 45,538 53,234 7,696 Operating income 6,515 7,509 994 Ordinary income 6,076 8,190 2,114 Net income 4,125 4,950 825 Sales and earnings set new records because of Consumer business sales growth, mainly due to Monster Hunter 4, and the popularity of Capcom pachislo machines Foreign exchange gain of 387 million yen because of the weaker yen Net income per share was 87.59 6

Point of Financial Highlights 7

Point of Financial Highlights Growth Strategy Initiatives Improve the Consumer business Monster Hunter 4 shipments are 3 million units *As of October 15, 2013, including download sales Now implementing reorganization measures (development activities and overseas subsidiaries) associated with structural improvements in the previous fiscal year Strengthen the Online Games business, which has much growth potential DLC sales increased 150% from one year earlier to 5.4 billion yen Announced 14 new online game titles in August 2013 8

Business Segment Information 9

Digital Contents 10

Digital Contents First Half Highlights (1) Clear division between winners and losers for major titles, but Consumer business profitability improved due to higher downloadable content (DLC) sales ratio First Half Highlights (Consumer) Monster Hunter 4, a key title in this fiscal year, has performed well due to sales mainly in Japan, where profitability is high, and an increasing ratio of download sales Sales of Resident Evil Revelations Unveiled Edition reached one million units Sales of Lost Planet 3 was 300,000 units, below expectations in Europe and North America First Half Sales of Major Titles (Consumer) (Thousand units) Platform Title Region Date Result 3DS Monster Hunter 4 Japan 9/14 2,800 PS3 Xbox 360 Wii U PC PS3 Xbox 360 * Result includes the units of download sales 11 Japan 5/23 Resident Evil Revelations North America 5/21 1,000 Europe 5/24 Japan 4/25 Dragon's Dogma: Dark Arisen North America 4/23 650 Europe 4/26 *Japan includes sales in other Asian countries

Digital Contents First Half Highlights (2) Packaged software sales declined because of strong sales of major titles in the previous fiscal year but reinforcement of the digital strategy (DLC) raised download sales Unit Sales for the 6 Months (Consumer) (Thousand units) 2011/9 2012/9 2013/9 Difference Titles 34 17 20 3 Package DLC Japan 3,000 1,800 3,800 2,000 North America 1,100 3,100 1,600-1,500 Europe 800 2,300 1,100-1,200 Asia 100 200 200 0 Package Total 5,000 7,400 6,700-700 Full- game download 550 800 2,000 1,200 Total 5,550 8,200 8,700 500 * Titles includes the new titles available only for download 12

Digital Contents First Half Highlights (3) Sales growth in the Mobile Contents business is slowing in Japan and overseas PC and other sales were strong primarily for major titles First Half Highlights (Mobile Contents) Capcom and Beeline brand sales were lackluster due to absence of new hit titles In Japan, started to sell native apps like Oto Ranger First Half Highlights (PC Others) Monster Hunter Frontier G was launched as a major update of a key title Started distributing the Onimusha Soul PC browser game in Taiwan; initial sales are strong Started closed beta test of Monster Hunter Online in China with Tencent Holdings Limited 13

Digital Contents First Half Highlights (4) DLC sales are increasing but sales of Mobile Contents business struggled due to absence of hit titles First Half Digital Contents Performance (100 million yen) 2011/9 2012/9 2013/9 Difference (Composition) Net sales Operating income Operating margin Online contents Package DLC Mobile Contents PC Other Online contents total 206 349 375 26 31 57 53-4 15.2% 16.5% 14.3% - 134 238 253 15 12 21 54 33 25 60 36-24 35 30 32 2 72 111 122 11 14

Digital Contents Second Half Strategies (1) Concentrating on repeat sales of major titles an on increasing digital sales Second Half Strategy (Consumer) Aim to increase sales of Monster Hunter 4 by using more promotions and events for users Plan to launch Dead Rising 3 for the next-generation Xbox One in November 2013 in Europe and North America Raise the DLC sales ratio by increasing Full-game download and Add-on download sales Second Half Sales Plans for Major Titles (Consumer) (Thousand units) Platform Title Region Date Plan 3DS Monster Hunter 4 Japan 9/14 3,300 (Total) November North America 2013 Xbox One Dead Rising 3 1,200 November Europe 2013 * Result includes the units of download sales * Japan includes other Asian countries 15

Digital Contents Second Half Strategies(2) Revised the fiscal year plan for packaged software and DLC due to first half performance FY2013 Unit Sales Plan (Consumer) Package DLC Titles 2012/3 2013/3 2014/3 Plan Difference 68 46 40-6 Japan 6,800 4,500 6,300 1,800 North America 5,100 5,400 3,500-1,900 Europe 3,300 3,600 1,900-1,700 Asia 500 500 300-200 Package Total 15,700 14,000 12,000-2,000 Full- game download 1,300 2,700 4,000 1,300 Total 17,000 16,700 16,000-700 * Titles includes the new titles available only for download (Thousand units) 16

Digital Contents Second Half Strategies(3) Aiming to create hit titles in the mobile and PC online categories by launching many titles Second Half Strategy (Mobile Contents) Capcom brand: Plan to introduce many native apps that use existing brands Monster Hunter Smart (plan to start distribution in fall 2013 for ios) Beeline brand: Plan to launch several new titles, including Kiwi & Me (ios, distribution to start in Dec. 2013), a new puzzle game targeting casual female game players Second Half Strategy (PC Others) Monster Hunter Smart For Monster Hunter Frontier G, the main title, will start offering services this year for the PS3 and Wii U, too Start closed beta test of a new original series of PC browser game, public release is scheduled for December 17

Digital Contents Plan Revised the fiscal year plan for DLC and Mobile Contents due to first half performance FY2013 Digital Contents Plan (100 million yen) 2012/3 2013/3 2014/3 Plan Difference (Composition) Net sales Operating income Operating margin Online contents Package DLC Mobile Contents PC Other Online contents total 598 636 630-6 128 70 78 8 21.5% 11.1% 12.4% - 441 407 355-52 28 52 70 18 63 110 110 0 66 67 95 28 157 229 275 46 18

Arcade Operations 19

Arcade Operations First Half Highlights Existing arcade sales were down from one year earlier but earnings were level due to rigorous cost control measures First Half Highlights Existing arcade sales down 5% from one year earlier (down 6% in Q1 and 4% in Q2) Opened one arcade (MARK IS Shizuoka, April 2013) First Half Arcade Operations Performance (100 million yen) 2011/9 2012/9 2013/9 Difference Net sales 60 56 54-2 Operating income 12 9 9 0 Operating margin 20.2% 17.5% 17.9% - Year-to-Year Ratio of Existing arcades +2% -6% -5% - Number of Arcades (Facilities) 2012/3 2013/3 2013/9 2014/3 Plan New arcades 0 0 1 2 Closing arcades 0 3 0 2 Total 37 34 35 34 20

Arcade Operations Second Half Strategies No change in fiscal year plan Aiming for flat sales and earnings by operating arcades efficiently Second Half Strategy Continue to secure earnings by rigorously controlling costs Serve a broader range of customers with measures like hands-on tours for seniors and a kids corner with fees based on time Second Half Plan Plan to open one arcade and close two arcades (resulting in total of 34 arcades) Fiscal year existing arcade sales plan: Down 1% FY2013 Arcade Operations Plan (100 million yen) 2012/3 2013/3 2014/3 Plan Difference Net sales 117 109 110 1 Operating income 17 17 17 0 Operating margin 15.2% 15.6% 15.5% - Year-to-Year Ratio of Existing Stores +1% -5% -1% - 21

Amusement Equipments 22

Amusement Equipments First Half Highlights Big increases in Pachinko & Pachislo sales and earnings because of success of Capcom pachislo machines Pachinko&Pachislo business First Half Highlights Sales of Capcom s Devil May Cry 4 pachislo machine, launched in Sept. 2013, have topped 25,000 units and operations are strong The subcontracting work also contributed consistently Arcade Games Sales businss First Half Highlights Started selling the new coin-operated game Mario Party Fushigi no Korokoro Catcher 2 First Half Amusement Equipments Performance (100 million yen) 2011/9 2012/9 2013/9 Difference Net sales 11 35 89 54 Operating income -2 13 25 12 Operating margin -19.0% 37.2% 28.2% - *Arcade Games Sales is about 10% of net sales, and Pachinko & Pachislo about 90% Devil May Cry 4 23

Amusement Equipments Second Half Strategies Launch of the second new Capcom pachislo machine in this fiscal year Revised fiscal year plan Expect higher sales and earnings Pachinko & Pachislo business Second Half Strategies Plan to launch a new Capcom pachislo machine using a major brand in the fourth quarter Arcade Game Sales business Second Half Strategies Plan to launch a new coin-operated game Monster Hunter Medal Hunting Compact (Spring 2014) FY2013 Amusement Equipments Plan 2012/3 2013/3 2014/3 Plan Difference Net sales 76 167 200 33 Operating income 8 48 55 7 Operating margin 11.6% 29.1% 27.5% - *Arcade Games Sales is about 10% of net sales, and Pachinko & Pachislo about 90% (100 million yen) 24

Forecast for Year Ending March 31, 2014 25

Forecast for Year Ending March 31, 2014 No change in initial plan; concentrating on repeat sales of major titles, online contents and Capcom pachislo machines (Million yen) 2013/3 2014/3 Plan Difference Net sales 94,075 97,000 2,925 Operating income 10,151 12,000 1,849 Ordinary income 10,944 11,700 756 Net income 2,973 6,800 3,827 No change in initial forecast for the current fiscal year Fiscal year EPS forecast is 120.61 yen Forecast first half dividend of 15 yen and year-end dividend of 25 yen, resulting in a FY3/14 dividend of 40 yen 26

Additional Information Summary of Major Financial Information 27

Summary of Major Financial Information (1) Profit and Loss Sheet (Million Yen) 2012/3 2013/3 2014/3 E % 2013/9 Net sales 82,065 94,075 97,000 103.1% 53,234 Gross profit 32,456 32,163 32,000 99.5% 17,547 % of Gross profit 39.5% 34.2% 40.7% - 33.0% Sales and G&A expenses 20,150 21,942 20,000 91.1% 10,038 Operating income 12,318 10,151 12,000 118.2% 7,509 % of Operating income 15.0% 10.8% 14.1% - 14.1% Ordinary income 11,819 10,944 11,700 106.9% 8,190 % of Ordinary income 14.4% 11.6% 14.0% - 15.4% Net income 6,723 2,973 6,800 228.7% 4,950 % of Net income 8.2% 3.2% 8.1% - 9.3% Sales by Business Segments Digital Contents Arcade Operations Amusement Equipments Others (Million Yen) 2012/3 2013/3 2014/3 E % 2013/9 Net sales 59,809 63,636 63,000 99.0% 37,510 Operating income 12,887 7,062 7,800 110.5% 5,380 Operating margin 21.5% 11.1% 12.4% - 14.3% Net sales 11,729 10,944 11,000 100.5% 5,461 Operating income 1,787 1,709 1,700 99.5% 975 Operating margin 15.2% 15.6% 15.5% - 17.9% Net sales 7,663 16,783 20,000 119.2% 8,921 Operating income 890 4,892 5,500 112.4% 2,519 Operating margin 11.6% 29.1% 27.5% - 28.2% Net sales 2,862 2,711 3,000 110.7% 1,341 Operating income 877 740 1,200 162.2% 518 Operating margin 30.6% 27.3% 40.0% - 38.6% Sales by Geographic Area Japan North America Other territories Total 28 (Million Yen) 2012/3 2013/3 2014/3 E % 2013/9 57,899 65,873 83,000 126.0% 42,701 15,867 17,377 9,500 54.7% 6,599 6,930 9,406 3,500 37.2% 3,116 1,368 1,417 1,000 70.6% 816

Summary of Major Financial Information (2) Promotional Expense Capcom Japan Consolidated (Million Yen) 2012/3 2013/3 2014/3 E % 2013/9 2,833 2,632 4,000 152.0% 1,422 5,639 6,875 5,500 80.0% 2,304 Number of Arcades Consolidated (facilities) 2012/3 2013/3 2014/3 E % 2013/9 37 34 34-35 Capital Expenditure Capcom Japan Consolidated (Million Yen) 2012/3 2013/3 2014/3 E % 2013/9 1,519 1,364 2,500 183.3% 1,086 2,289 3,077 3,000 97.5% 1,286 Depreciation Capcom Japan Consolidated (Million Yen) 2012/3 2013/3 2014/3 E % 2013/9 2,606 2,891 2,600 89.9% 1,837 3,123 3,406 3,100 91.0% 2,100 Number of Employees Capcom Japan Consolidated (Persons) 2012/3 2013/3 2014/3 E % 2013/9 1,698 1,820 1,958 107.6% 1,944 2,265 2,476 2,646 106.9% 2,602 R&D Investment Cost R&D Investment Cost Technical R&D Cost (Million Yen) 2012/3 2013/3 2014/3 E % 2013/9 30,648 30,992 31,000 100.0% 13,040 2,236 1,982 2,300 116.0% 956 Forign Exchange Rate (End of period) USD/ Euro/ 2012/3 2013/3 2014/3 E % 2013/9 82 94 90 95.6% 97 109 120 120 100.0% 131 (Yen) 29

Summary of Major Financial Information (3) Sales Units Shipped <platform> (Thousand Units) 2012/3 2013/3 2014/3 E Difference 2013/9 Playstation 2 Titles 0 0 - - 0 Total Units 200 100 - - 0 Playstation 3 Titles 25 21 - - 8 Total Units 6,200 7,100 - - 2,000 PSP Titles 9 4 - - 0 Total Units 1,900 600 - - 100 Wii Titles 4 2 - - 1 Total Units 650 700 - - 200 NintendoDS Titles 12 7 - - 2 Nintendo3DS Total Units 3,300 1,300 - - 3,200 Xbox 360 Titles 16 8 - - 5 Total Units 3,200 3,700 - - 1,100 PC & Others Titles 2 4 - - 3 Total Units 250 500 - - 100 Package total Titles 68 46 39-7 19 Total Units 15,700 14,000 12,000 85.7% 6,700 Full-game download Titles 0 0 1 1 1 Total Units 1,300 2,700 4,000 148.1% 2,000 Total Titles 68 46 40-6 20 Total Units 17,000 16,700 16,000 95.8% 8,700 *DLC includes the titles distributed only by download Sales Units Shipped <platform> Distribution titles Old titles (Thousand Units) 2012 /3 2013/3 2014/3 E Difference 2013/9 1,250 550 850 102.1% 200 3,900 3,900 3,000 93.6% 2,400 Sales Units Shipped <geographic> Japan North America Europe (Thousand Units) 2012/3 2013/3 2014/3 E Difference 2013/9 6,800 4,500 6,300 140.0% 3,800 5,100 5,400 3,500 64.8% 1,600 3,300 3,600 1,900 52.8% 1,100 Asia 500 500 300 60.0% 200 Full-game download (global) 1,300 2,700 4,000 148.1% 2,000 Total 17,000 16,700 16,000 95.8% 8,700 30

31