Item 1. Financial Statements
Item 1. Financial Statements
NOVOCURE LIMITED AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
U.S. dollars in thousands (except share data)
March 31,
2022 December 31, 2021
Unaudited Audited
ASSETS
CURRENT ASSETS:
Cash and cash equivalents $ 190,739 $ 208,802
Short-term investments 741,562 728,898
Restricted cash 889 807
Trade receivables, net 100,965 93,567
Receivables and prepaid expenses 17,343 17,025
Inventories 29,084 24,427
Total current assets 1,080,582 1,073,526
LONG-TERM ASSETS:
Property and equipment, net 25,072 22,693
Field equipment, net 12,792 12,923
Right-of-use assets 19,937 18,267
Other long-term assets 11,827 12,086
Total long-term assets 69,628 65,969
TOTAL ASSETS $ 1,150,210 $ 1,139,495
The accompanying notes are an integral part of these unaudited consolidated financial statements.
2
Table of Contents
NOVOCURE LIMITED AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
U.S. dollars in thousands (except share data)
March 31,
2022 December 31, 2021
Unaudited Audited
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Trade payables $ 69,186 $ 72,600
Other payables, lease liabilities and accrued expenses 58,613 70,002
Total current liabilities 127,799 142,602
LONG-TERM LIABILITIES:
Long-term debt, net 563,026 562,216
Deferred revenue 5,511 6,477
Long-term leases 14,813 12,997
Employee benefit liabilities 3,024 4,543
Other long-term liabilities 156 166
Total long-term liabilities 586,530 586,399
TOTAL LIABILITIES 714,329 729,001
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS' EQUITY:
Share capital -
Ordinary shares no par value, unlimited shares authorized; issued and outstanding:
104,559,088 shares and 103,971,263 shares at March 31, 2022 (unaudited) and December 31, 2021, respectively
— —
Additional paid-in capital 1,127,782 1,099,589
Accumulated other comprehensive income (loss) ( 1,328 ) ( 3,169 )
Retained earnings (accumulated deficit) ( 690,573 ) ( 685,926 )
TOTAL SHAREHOLDERS' EQUITY 435,881 410,494
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 1,150,210 $ 1,139,495
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3
Table of Contents
NOVOCURE LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
U.S. dollars in thousands (except share and per share data)
Three months ended March 31, Year ended December 31,
2022 2021 2021
Unaudited Audited
Net revenues $ 137,547 $ 134,695 $ 535,031
Cost of revenues 27,727 26,385 114,877
Gross profit 109,820 108,310 420,154
Operating costs and expenses:
Research, development and clinical studies 42,234 45,916 201,303
Sales and marketing 37,884 31,357 137,057
General and administrative 30,508 31,125 126,127
Total operating costs and expenses 110,626 108,398 464,487
Operating income (loss) ( 806 ) ( 88 ) ( 44,333 )
Financial expenses (income), net 1,709 2,646 7,742
Income (loss) before income tax ( 2,515 ) ( 2,734 ) ( 52,075 )
Income tax 2,132 1,394 6,276
Net income (loss) $ ( 4,647 ) $ ( 4,128 ) $ ( 58,351 )
Basic net income (loss) per ordinary share $ ( 0.04 ) $ ( 0.04 ) $ ( 0.56 )
Weighted average number of ordinary shares used in computing basic net income (loss) per share 104,186,120 102,633,545 103,433,274
Diluted net income (loss) per ordinary share $ ( 0.04 ) $ ( 0.04 ) $ ( 0.56 )
Weighted average number of ordinary shares used in computing diluted net income (loss) per share 104,186,120 102,633,545 103,433,274
The accompanying notes are an integral part of these unaudited consolidated financial statements.
4
Table of Contents
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
U.S. dollars in thousands
Three months ended March 31, Year ended December 31,
2022 2021 2021
Unaudited Audited
Net income (loss) $ ( 4,647 ) $ ( 4,128 ) $ ( 58,351 )
Other comprehensive income (loss), net of tax:
Change in foreign currency translation adjustments 330 ( 268 ) 302
Pension benefit plan 1,511 2,152 361
Total comprehensive income (loss) $ ( 2,806 ) $ ( 2,244 ) $ ( 57,688 )
NOVOCURE LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
U.S. dollars in thousands (except share data)
Ordinary shares Additional
paid-in
capital Accumulated
other
comprehensive
loss Retained earnings (accumulated
deficit) Total shareholders'
equity
Balance as of December 31, 2021 (audited) 103,971,263 $ 1,099,589 $ ( 3,169 ) $ ( 685,926 ) $ 410,494
Share-based compensation to employees — 25,045 — — 25,045
Exercise of options and vested RSUs 587,825 3,148 — — 3,148
Other comprehensive income (loss), net of tax benefit of $ 0
— — 1,841 — 1,841
Net income (loss) — — — ( 4,647 ) ( 4,647 )
Balance as of March 31, 2022 (Unaudited) 104,559,088 $ 1,127,782 $ ( 1,328 ) $ ( 690,573 ) $ 435,881
Ordinary shares Additional
paid-in
capital Accumulated
other
comprehensive
loss Retained earnings (accumulated
deficit) Total shareholders'
equity
Balance as of December 31, 2020 (audited) 102,334,276 $ 1,111,435 $ ( 3,832 ) $ ( 631,077 ) $ 476,526
Share-based compensation to employees — 18,863 — — 18,863
Exercise of options and vested RSUs 853,184 7,961 — — 7,961
Cumulative effect adjustment resulting from ASU 2020-06 early adoption — ( 132,474 ) — 3,502 ( 128,972 )
Other comprehensive income (loss), net of tax benefit of $ 0
— — 1,884 — 1,884
Net income (loss) — — — ( 4,128 ) ( 4,128 )
Balance as of March 31, 2021 (Unaudited) 103,187,460 $ 1,005,785 $ ( 1,948 ) $ ( 631,703 ) $ 372,134
The accompanying notes are an integral part of these unaudited consolidated financial statements.
5
Table of Contents
NOVOCURE LIMITED AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
U.S. dollars in thousands
Three months ended March 31, Year ended December 31,
2022 2021 2021
Unaudited Audited
Cash flows from operating activities:
Net income (loss) $ ( 4,647 ) $ ( 4,128 ) $ ( 58,351 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Depreciation and amortization 2,610 2,370 10,251
Accrued Interest ( 221 ) — ( 94 )
Asset write-downs and impairment of field equipment 135 176 649
Share-based compensation 25,045 18,863 94,900
Foreign currency remeasurement loss (gain) 249 2,157 3,231
Decrease (increase) in accounts receivables ( 7,461 ) 4,624 5,270
Amortization of discount (premium) 684 603 3,101
Decrease (increase) in inventories ( 4,804 ) ( 1,296 ) 2,483
Decrease (increase) in other long-term assets 1,863 1,432 4,519
Increase (decrease) in accounts payables and accrued expenses ( 14,809 ) ( 2,626 ) 27,777
Increase (decrease) in other long-term liabilities ( 2,331 ) ( 4,394 ) ( 10,980 )
Net cash provided by (used in) operating activities $ ( 3,687 ) $ 17,780 $ 82,756
Cash flows from investing activities:
Purchase of property, equipment and field equipment $ ( 5,093 ) $ ( 3,981 ) $ ( 24,170 )
Proceeds from maturity of short-term investments 279,000 608,000 958,000
Purchase of short-term investments ( 291,317 ) ( 549,848 ) ( 1,078,664 )
Net cash provided by (used in) investing activities $ ( 17,410 ) $ 54,171 $ ( 144,834 )
Cash flows from financing activities:
Proceeds from issuance of shares, net $ — $ — $ 4,546
Repayment of long-term debt ( 7 ) ( 6 ) ( 26 )
Exercise of options 3,148 7,961 21,182
Net cash provided by (used in) financing activities $ 3,141 $ 7,955 $ 25,702
Effect of exchange rate changes on cash, cash equivalents and restricted cash $ ( 25 ) $ ( 102 ) $ ( 188 )
Increase (decrease) in cash, cash equivalents and restricted cash ( 17,981 ) 79,804 ( 36,564 )
Cash, cash equivalents and restricted cash at the beginning of the period 209,609 246,173 246,173
Cash, cash equivalents and restricted cash at the end of the period $ 191,628 $ 325,977 $ 209,609
Supplemental cash flow activities:
Cash paid during the period for:
Income taxes paid (refunded), net $ 1,173 $ ( 2,405 ) $ 3,110
Interest paid $ 1 $ 1 $ 101
Non-cash activities:
Right-of-use assets obtained in exchange for lease liabilities $ 3,580 $ 284 $ 5,387
The accompanying notes are an integral part of these unaudited consolidated financial statements.
6
Table of Contents
NOVOCURE LIMITED AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
U.S. dollars in thousands (except share data)
NOTE 1: ORGANIZATION AND BASIS OF PRESENTATION
Organization . NovoCure Limited (including its consolidated subsidiaries, the "Company") was incorporated in the Bailiwick of Jersey and is principally engaged in the development, manufacture and commercialization of Tumor Treating Fields ("TTFields") devices, including Optune and Optune Lua (collectively, our "Products"), for the treatment of solid tumor cancers. The Company currently markets Optune in the United States ("U.S."), Germany, Japan and certain other countries. The Company currently markets Optune Lua in the U.S. and European Union. The Company also has a License and Collaboration Agreement (the "Zai Agreement") with Zai Lab (Shanghai) Co., Ltd. ("Zai") to market Optune in China, Hong Kong, Macau and Taiwan ("Greater China"). See Note 12 to the Consolidated Financial Statements in the 2021 10-K.
During the year ended December 31, 2019, the Company implemented changes to its corporate entity operating structure, including transferring certain intellectual property to its Swiss subsidiary, primarily to align corporate entities with the Company’s evolving operations and business model. As of January 1, 2022, the effective place of daily management and control of the Company moved to Switzerland and the Company has become a Swiss tax resident.
Financial statement preparation . The accompanying unaudited consolidated financial statements include the accounts of the Company and intercompany accounts and transactions have been eliminated. In the opinion of the Company’s management, the consolidated financial statements reflect all adjustments, which are normal and recurring in nature, necessary for fair financial statement presentation for the periods presented. The preparation of these consolidated financial statements in conformity with U.S. generally accepted accounting principles ("GAAP") requires management to make estimates and assumptions that affect the amounts reported in these consolidated financial statements and accompanying notes. Actual results could differ materially from those estimates. These consolidated financial statements and accompanying notes should be read in conjunction with the Company’s annual consolidated financial statements and the notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021 (the "2021 10-K") filed with the Securities and Exchange Commission on February 24, 2022.
The significant accounting policies applied in the audited annual consolidated financial statements of the Company as disclosed in the 2021 10-K are applied consistently in these unaudited interim consolidated financial statements, except as noted below:
Short-term investments
The Company accounts for investments in debt securities in accordance with ASC 320, "Investments—Debt and Equity Securities."
Management determines the appropriate classification of its investments at the time of purchase and reevaluates such determinations at each balance sheet date. The Company classifies part of its debt securities as available-for-sale and the rest of the balance as held-to-maturity since the Company has the intent and ability to hold the securities to maturity.
Available-for-sale debt securities are carried at fair value, with the unrealized gains and losses, net of tax, reported in accumulated other comprehensive income (loss) in shareholders’ equity. Realized gains and losses on sale of investments are included in financial income, net and are derived using the specific identification method for determining the cost of securities sold.
The amortized cost of debt securities is adjusted for amortization of premiums and accretion of discounts to maturity. Such amortization together with interest on securities is included in financial income, net.
Each reporting period, the Company evaluates whether declines in fair value below amortized cost are due to expected credit losses, as well as the Company’s ability and intent to hold the investment until a forecasted recovery occurs. Allowance for credit losses on available-for-sale debt securities are recognized in the Company’s consolidated statements of income, and any remaining unrealized losses, net of taxes, are included in accumulated other comprehensive income (loss) in stockholders’ equity.
7
Table of Contents
Held-to-maturity debt securities are stated at amortized cost of which is adjusted for amortization of premiums and accretion of discounts to maturity and any credit losses. Such amortization and interest are included in the consolidated statement of operations as financial income or expenses, as appropriate.
NOTE 2: CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS
Cash equivalents include items almost as liquid as cash, with maturity periods of three months or less when purchased. As of March 31, 2022 and December 31, 2021, the Company’s cash and cash equivalents were composed of:
March 31,
2022 December 31,
2021
Unaudited Audited
Cash $ 8,376 $ 3,139
Money market funds 92,071 64,668
Corporate debt securities 2,580 —
Certificate of deposits, notes and term deposits 87,712 140,995
Total cash and cash equivalents $ 190,739 $ 208,802
Short-term investments include items with maturity dates between three months and one year when purchased. As of March 31, 2022 and December 31, 2021, the Company’s short-term investments were:
March 31,
2022 December 31,
2021
Unaudited Audited
U.S. Treasury bills $ 24,857 $ 199,981
Other government and governmental agency notes 34,786 —
Corporate debt securities 196,274 104,823
Certificate of deposits, notes and term deposits 485,645 424,094
Total short-term investments $ 741,562 $ 728,898
The Company invests in marketable U.S. Treasury Bills (“T-bills”), other government and governmental agency notes, term deposits, notes, certificate of deposits, money market funds and corporate debt securities that are classified as "held-to-maturity" or "available for sale" securities. These investments are presented as cash and cash equivalents or short-term investments, according their maturity periods.
The estimated fair value of the Company’s short-term investments as of March 31, 2022 and December 31, 2021 was $ 741,562 and $ 728,906 , respectively. As of March 31, 2022 and December 31, 2021, amounts of $ 24,857 and $ 199,988 , respectively were categorized as Level 1 and the remaining balance as level 2 in accordance with ASC 820, “Fair Value Measurements and Disclosures”.
NOTE 3: INVENTORIES
Inventories are stated at the lower of cost or net realizable value. The weighted average methodology is applied to determine cost. As of March 31, 2022 and December 31, 2021, the Company’s inventories were composed of:
March 31,
2022 December 31,
2021
Unaudited Audited
Raw materials $ 1,831 $ 1,485
Work in progress 14,010 8,274
Finished products 13,243 14,668
Total $ 29,084 $ 24,427
NOTE 4: COMMITMENTS AND CONTINGENT LIABILITIES
8
Table of Contents
Operating Leases. The facilities of the Company are leased under various operating lease agreements for periods, including options for extensions, ending no later than 2044. The Company also leases motor vehicles under various operating leases, which expire on various dates, the latest of which is in 2025.
Pledged deposits and bank guarantees. As of March 31, 2022 and December 31, 2021, the Company pledged bank deposits of $ 2,344 and $ 2,350 , respectively, to cover bank guarantees in respect of its leases of operating facilities and obtained bank guarantees for the fulfillment of the Company’s lease and other contractual commitments of $ 2,692 and $ 2,698 , respectively .
Senior secured revolving credit facility. On November 6, 2020, the Company entered into a three-year $ 150,000 senior secured revolving credit facility with a syndicate of relationship banks. For additional information, see Note 12(c) to the Consolidated Financial Statements in the 2021 10-K. As of March 31, 2022, the Company had no outstanding balance borrowed under the facility.
NOTE 5: CONVERTIBLE NOTE
On November 5, 2020, the Company issued $ 575,000 aggregate principal amount of 0 % Convertible Senior Notes due 2025 (the “Notes”).
The Notes mature on November 1, 2025, unless earlier repurchased, redeemed or converted as set forth in the Notes. As of March 31, 2022, the conditions allowing holders of the Notes to convert were not met. The Notes are therefore not convertible as of March 31, 2022 and are classified as long-term liability.
For additional information, see Note 10(a) to the Consolidated Financial Statements in the 2021 10-K.
The net carrying amount of the liability of the Notes as of March 31, 2022 and December 31, 2021 are as follows:
March 31,
2022 December 31,
2021
Unaudited Audited
Liability component, net:
Principal amount $ 575,000 $ 575,000
Unamortized issuance costs ( 11,974 ) ( 12,784 )
Net carrying amount of liability component (1) $ 563,026 $ 562,216
(1) An effective interest rate determines the fair value of the Notes, therefore they are categorized as Level 3 in accordance with ASC 820, "Fair Value Measurements and Disclosures." The estimated fair value of the net carrying amount of liability component of the Notes as of March 31, 2022 and December 31, 2021 were $ 454,285 and $ 467,469 , respectively.
Finance expense related to the Notes was as follows:
Three months ended March 31, Year ended December 31,
2021
2022 2021
Unaudited Audited
Amortization of debt issuance costs
810 709 3,339
Total finance expense recognized
$ 810 $ 709 $ 3,339
NOTE 6: SHARE OPTION PLANS AND ESPP
In September 2015, the Company adopted the 2015 Omnibus Incentive Plan (the “2015 Plan”). Under the 2015 Plan, the Company can issue various types of equity compensation awards such as share options, restricted shares, performance shares, restricted share units (“RSUs”), performance-based share units (“PSUs”), long-term cash awards and other share-based awards.
Options granted under the 2015 Plan generally have a two-year or four-year vesting period and expire ten years after the date of grant. Options granted under the 2015 Plan that are canceled or forfeited before expiration become
9
Table of Contents
available for future grants. RSUs granted under the 2015 Plan generally vest over a three year period. PSUs granted under the 2015 Plan generally vest between a three - and six-year period as performance targets are attained. RSUs and PSUs granted under the 2015 Plan that are canceled before expiration become available for future grants. As of March 31, 2022, 17,070,368 ordinary shares were available for grant under the 2015 Plan.
A summary of the status of the Company’s option plans as of March 31, 2022 and changes during the period then ended is presented below:
Three months ended March 31, 2022
Unaudited
Number
of options Weighted
average
exercise
price
Outstanding at beginning of year 8,549,322 $ 33.09
Granted 575,246 80.59
Exercised ( 175,650 ) 18.14
Forfeited and canceled ( 13,467 ) 77.31
Outstanding as of March 31, 2022 8,935,451 $ 36.38
Exercisable options 5,787,733 $ 24.15
For the three months ended March 31, 2022, options to purchase 175,650 ordinary shares were exercised, resulting in the issuance of 175,650 ordinary shares.
A summary of the status of the Company’s RSUs and PSUs as of March 31, 2022 and changes during the period then ended is presented below.
Three months ended March 31, 2022
Unaudited
Number
of RSU/PSUs Weighted
average
grant date fair value
Unvested at beginning of year 4,459,107 $ 65.56
Granted 964,555 80.59
Vested ( 412,175 ) 84.05
Forfeited and cancelled ( 15,928 ) 99.97
Unvested as of March 31, 2022 (1) 4,995,559 66.83
(1) Includes PSUs that have a mix of service, market and other milestone performance vesting conditions which are vested upon achievements of performance milestones which are not probable, as of March 31, 2022, in accordance with ASC 718 as follows:
10
Table of Contents
March 31, 2022
Number of
PSUs Fair value at grant date per PSU Total fair value at grant date
2,703,852 $ 48.16 $ 130,218
108,113 69.37 7,500
124,701 80.59 10,050
17,712 84.68 1,500
10,532 94.94 1,000
189,626 $ 114.26 21,667
3,154,536 $ 171,935
These PSUs will be expensed over the performance period when the vesting conditions become probable in accordance with ASC 718.
In September 2015, the Company adopted an employee share purchase plan (“ESPP”) to encourage and enable eligible employees to acquire ownership of the Company’s ordinary shares purchased through accumulated payroll deductions on an after-tax basis. In the United States, the ESPP is intended to be an “employee stock purchase plan” within the meaning of Section 423 of the Internal Revenue Code and the provisions of the ESPP are construed in a manner consistent with the requirements of such section. As of March 31, 2022, 4,954,997 ordinary shares were available to be purchased by eligible employees under the ESPP.
The fair value of share-based awards was estimated using the Black-Scholes model for all equity grants. For market condition awards, the Company also applied the Monte-Carlo simulation model. We assessed fair value using the following underlying assumptions:
Three months ended March 31, Year ended December 31,
2021
2022 2021
Unaudited Audited
Stock Option Plans
Expected term (years) 5.33 - 5.83
5.86 - 6.00
5.50 - 6
Expected volatility 60 %- 62 %
60 %- 60 %
60 %- 63 %
Risk-free interest rate 1.58 %- 1.61 %
0.85 %- 0.88 %
0.78 %- 1.27 %
Dividend yield 0.00 % 0.00 % 0.00 %
ESPP
Expected term (years) 0.50 0.50 0.50
Expected volatility 51 % 54 % 54 %- 81 %
Risk-free interest rate 0.19 % 0.09 % 0.05 %- 0.09 %
Dividend yield 0.00 % 0.00 % 0.00 %
The total non-cash share-based compensation expense related to all of the Company’s equity-based awards recognized for the three months ended March 31, 2022 and 2021 and the year ended December 31, 2021 was:
Three months ended March 31, Year ended December 31,
2021
2022 2021
Unaudited Audited
Cost of revenues $ 952 $ 733 $ 3,471
Research, development and clinical studies 6,801 5,124 27,597
Sales and marketing 6,655 4,471 22,673
General and administrative 10,637 8,535 41,159
Total share-based compensation expense $ 25,045 $ 18,863 $ 94,900
11
Table of Contents
NOTE 7: Basic and diluted net income (loss) per ordinary share
Basic net income (loss) per share is computed based on the weighted average number of ordinary shares outstanding during each period. Diluted net income per share is computed based on the weighted average number of ordinary shares outstanding during the period, plus potential dilutive shares (deriving from options, RSUs, PSUs, convertible notes and the ESPP) considered outstanding during the period, in accordance with ASC 260-10, as determined under the if-converted method.
The following table sets forth the computation of the Company’s basic and diluted net income (loss) per ordinary share:
Three months ended March 31, Year ended December 31,
2021
2022 2021
Unaudited Audited
Net income (loss) attributable to ordinary shares as reported used in computing basic and diluted net income (loss) per share $ ( 4,647 ) $ ( 4,128 ) $ ( 58,351 )
Weighted average number of ordinary shares used in computing basic net income (loss) per share 104,186,120 102,633,545 103,433,274
Potentially dilutive shares that were excluded from the computation of basic net income (loss) per share:
Options — — —
Restricted share units — — —
ESPP — — —
Weighted average number of ordinary shares used in computing diluted net income (loss) per share 104,186,120 102,633,545 103,433,274
Weighted anti-dilutive shares outstanding which were not included in the diluted calculation 7,874,118 9,734,269 8,524,922
Basic net income (loss) per ordinary share $ ( 0.04 ) $ ( 0.04 ) $ ( 0.56 )
Diluted net income (loss) per ordinary share $ ( 0.04 ) $ ( 0.04 ) $ ( 0.56 )
12
Table of Contents
NOTE 8: SUPPLEMENTAL INFORMATION
The Company operates in a single reportable segment.
The following table presents long-lived assets by location:
March 31,
2022 December 31,
2021
Unaudited Audited
United States $ 24,336 $ 23,263
Israel 5,933 5,297
Switzerland 4,625 4,085
Japan 955 799
Germany 812 1,020
Others 1,203 1,152
Total $ 37,864 $ 35,616
The Company’s revenues by geographic region, based on the customer’s location, are summarized as follows:
Three months ended March 31, Year ended December 31,
2021
2022 2021
Unaudited Audited
United States $ 97,416 $ 85,908 $ 353,110
EMEA:
Germany 19,238 26,364 93,939
Other EMEA 7,775 8,619 30,577
Japan 8,750 8,278 34,640
Greater China (1) 4,368 5,526 22,765
Total net revenues $ 137,547 $ 134,695 $ 535,031
(1) For additional information, see Note 12 to the Consolidated Financial Statements in the 2021 10-K.
13
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.