|
EXHIBIT 99.1 |
||
|
EOG Resources, Inc. |
||
|
News Release |
||
|
For Further Information Contact: |
Investors |
|
|
Maire A. Baldwin |
||
|
(713) 651-6EOG (651-6364) |
||
|
Elizabeth M. Ivers |
||
|
(713) 651-7132 |
||
| Media | ||
| K Leonard | ||
| (713) 571-3870 |
[TEXT]
| EOG RESOURCES, INC. | ||||||||||||||||
| FINANCIAL REPORT | ||||||||||||||||
| (Unaudited; in millions, except per share data) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| Net Operating Revenues | $ |
2,885.7
|
$ |
1,582.1
|
$ |
7,353.1
|
$ |
4,310.7
|
||||||||
| Net Income (Loss) | $ |
540.9
|
$ |
(70.9)
|
$ |
970.4
|
$ |
107.0
|
||||||||
| Net Income (Loss) Per Share | ||||||||||||||||
| Basic | $ |
2.03
|
$ |
(0.28)
|
$ |
3.71
|
$ |
0.43
|
||||||||
| Diluted | $ |
2.01
|
$ |
(0.28)
|
$ |
3.66
|
$ |
0.42
|
||||||||
| Average Number of Shares Outstanding | ||||||||||||||||
| Basic |
266.1
|
251.0
|
261.7
|
250.7
|
||||||||||||
| Diluted |
269.3
|
251.0
|
265.2
|
254.4
|
||||||||||||
| SUMMARY INCOME STATEMENTS | ||||||||||||||||
| (Unaudited; in thousands, except per share data) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||||
| Net Operating Revenues | ||||||||||||||||
| Crude Oil and Condensate |
$ |
953,154 |
$ |
506,368 |
$ |
2,649,034 | $ | 1,368,338 | ||||||||
| Natural Gas Liquids | 206,572 | 107,482 | 539,104 | 314,750 | ||||||||||||
| Natural Gas | 576,803 | 602,242 | 1,760,715 | 1,832,578 | ||||||||||||
| Gains on Mark-to-Market Commodity Derivative Contracts | 357,664 | 60,998 | 480,539 | 105,816 | ||||||||||||
| Gathering, Processing and Marketing | 578,022 | 233,971 | 1,461,303 | 601,790 | ||||||||||||
| Gains on Asset Dispositions, Net | 207,468 | 64,809 | 442,981 | 72,441 | ||||||||||||
| Other, Net | 6,061 | 6,205 | 19,424 | 15,023 | ||||||||||||
| Total | 2,885,744 | 1,582,075 | 7,353,100 | 4,310,736 | ||||||||||||
| Operating Expenses | ||||||||||||||||
| Lease and Well | 248,926 | 180,921 | 680,710 | 507,647 | ||||||||||||
| Transportation Costs | 108,678 | 103,262 | 308,276 | 286,318 | ||||||||||||
| Gathering and Processing Costs | 18,532 | 18,472 | 55,444 | 47,353 | ||||||||||||
| Exploration Costs | 48,469 | 47,307 | 140,616 | 148,635 | ||||||||||||
| Dry Hole Costs | 22,604 | 2,700 | 47,231 | 45,095 | ||||||||||||
| Impairments | 83,431 | 352,908 | 531,413 | 502,865 | ||||||||||||
| Marketing Costs | 572,604 | 231,758 | 1,427,450 | 591,735 | ||||||||||||
| Depreciation, Depletion and Amortization | 651,684 | 500,888 | 1,822,854 | 1,398,137 | ||||||||||||
| General and Administrative | 82,260 | 81,310 | 219,703 | 206,470 | ||||||||||||
| Taxes Other Than Income | 98,526 | 74,244 | 308,669 |
227,773
|
||||||||||||
| Total | 1,935,714 | 1,593,770 | 5,542,366 | 3,962,028 | ||||||||||||
| Operating Income (Loss) | 950,030 | (11,695) | 1,810,734 | 348,708 | ||||||||||||
| Other Income, Net | 1,377 | 5,772 | 11,205 | 7,910 | ||||||||||||
| Income (Loss) Before Interest Expense and Income Taxes | 951,407 | (5,923) | 1,821,939 | 356,618 | ||||||||||||
| Interest Expense, Net | 52,186 | 32,890 | 153,772 | 88,215 | ||||||||||||
| Income (Loss) Before Income Taxes | 899,221 | (38,813) | 1,668,167 | 268,403 | ||||||||||||
| Income Tax Provision | 358,343 | 32,093 | 697,742 | 161,422 | ||||||||||||
| Net Income (Loss) | $ |
540,878
|
$ |
(70,906)
|
$ |
970,425
|
$ |
106,981
|
||||||||
| Dividends Declared per Common Share | $ |
0.160
|
$ |
0.155
|
$ |
0.480
|
$ |
0.465
|
||||||||
| EOG RESOURCES, INC. | ||||||||||||||||
| OPERATING HIGHLIGHTS | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2011 | 2010 |
2011
|
2010
|
|||||||||||||
| Wellhead Volumes and Prices | ||||||||||||||||
| Crude Oil and Condensate Volumes (MBbld) (A) | ||||||||||||||||
| United States | 108.9 | 66.6 | 94.3 | 59.5 | ||||||||||||
| Canada | 6.8 | 5.9 | 8.0 | 6.1 | ||||||||||||
| Trinidad | 3.1 | 4.8 | 3.6 | 4.7 | ||||||||||||
| Other International (B) | 0.1 | 0.1 | 0.1 |
0.1
|
||||||||||||
| Total |
118.9
|
77.4
|
106.0
|
70.4
|
||||||||||||
| Average Crude Oil and Condensate Prices ($/Bbl) (C) | ||||||||||||||||
| United States | $ | 87.22 | $ | 71.54 | $ | 91.40 | $ | 72.58 | ||||||||
| Canada | 90.54 | 69.12 | 92.76 | 71.32 | ||||||||||||
| Trinidad | 89.70 | 65.06 | 91.56 | 66.91 | ||||||||||||
| Composite | 87.49 | 70.96 | 91.52 | 72.09 | ||||||||||||
| Natural Gas Liquids Volumes (MBbld) (A) | ||||||||||||||||
| United States | 43.2 | 31.1 | 38.7 | 27.4 | ||||||||||||
| Canada | 0.8 | 0.8 | 0.8 | 0.9 | ||||||||||||
| Total |
44.0
|
31.9
|
39.5
|
28.3
|
||||||||||||
| Average Natural Gas Liquids Prices ($/Bbl) (C) | ||||||||||||||||
| United States | $ | 50.90 | $ | 36.56 | $ | 49.85 | $ | 40.68 | ||||||||
| Canada | 57.69 | 40.34 | 54.36 | 42.90 | ||||||||||||
| Composite | 51.02 | 36.66 | 49.93 | 40.75 | ||||||||||||
| Natural Gas Volumes (MMcfd) (A) | ||||||||||||||||
| United States | 1,122 | 1,175 | 1,123 | 1,096 | ||||||||||||
| Canada | 123 | 200 | 135 | 205 | ||||||||||||
| Trinidad | 330 | 333 | 354 | 342 | ||||||||||||
| Other International (B) | 12 | 14 | 13 | 15 | ||||||||||||
| Total |
1,587
|
1,722
|
1,625
|
1,658
|
||||||||||||
| Average Natural Gas Prices ($/Mcf) (C) | ||||||||||||||||
| United States | $ | 4.06 | $ | 4.21 | $ | 4.13 | $ | 4.50 | ||||||||
| Canada | 3.81 | 3.42 | 3.88 | 4.09 | ||||||||||||
| Trinidad | 3.59 | 2.53 | 3.42 | 2.54 | ||||||||||||
| Other International (B) | 5.54 | 5.41 | 5.60 | 4.64 | ||||||||||||
| Composite | 3.95 | 3.80 | 3.97 | 4.05 | ||||||||||||
| Crude Oil Equivalent Volumes (MBoed) (D) | ||||||||||||||||
| United States | 339.4 | 293.5 | 320.3 | 269.6 | ||||||||||||
| Canada | 27.9 | 40.0 | 31.2 | 41.1 | ||||||||||||
| Trinidad | 58.0 | 60.3 | 62.7 | 61.7 | ||||||||||||
| Other International (B) | 2.0 | 2.5 | 2.2 | 2.6 | ||||||||||||
| Total |
427.3
|
396.3
|
416.4
|
375.0
|
||||||||||||
| Total MMBoe (D) | 39.3 | 36.5 | 113.7 | 102.4 | ||||||||||||
| (A) | Thousand barrels per day or million cubic feet per day, as applicable. | |||||||||||||||
| (B) | Other International includes EOG's United Kingdom and China operations. | |||||||||||||||
| (C) | Dollars per barrel or per thousand cubic feet, as applicable. Excludes the impact of financial commodity derivative instruments. | |||||||||||||||
| (D) | Thousand barrels of oil equivalent per day or million barrels of oil equivalent, as applicable; includes crude oil and condensate, natural gas liquids and natural gas. Crude oil equivalents are determined using the ratio of 1.0 barrel of crude oil and condensate or natural gas liquids to 6.0 thousand cubic feet of natural gas. MMBoe is calculated by multiplying the MBoed amount by the number of days in the period and then dividing that amount by one thousand. | |||||||||||||||
| EOG RESOURCES, INC. | ||||||||||
| SUMMARY BALANCE SHEETS | ||||||||||
| (Unaudited; in thousands, except share data) | ||||||||||
| September 30, | December 31, | |||||||||
| 2011 | 2010 | |||||||||
| ASSETS | ||||||||||
| Current Assets | ||||||||||
| Cash and Cash Equivalents | $ | 1,386,728 | $ | 788,853 | ||||||
| Accounts Receivable, Net | 1,249,649 | 1,113,279 | ||||||||
| Inventories | 580,355 | 415,792 | ||||||||
| Assets from Price Risk Management Activities | 364,991 | 48,153 | ||||||||
| Income Taxes Receivable | 28,013 | 54,916 | ||||||||
| Deferred Income Taxes | - | 9,260 | ||||||||
| Other | 125,626 | 97,193 | ||||||||
| Total | 3,735,362 | 2,527,446 | ||||||||
| Property, Plant and Equipment | ||||||||||
| Oil and Gas Properties (Successful Efforts Method) | 32,196,279 | 29,263,809 | ||||||||
| Other Property, Plant and Equipment |
1,993,824
|
1,733,073 | ||||||||
| Total Property, Plant and Equipment | 34,190,103 | 30,996,882 | ||||||||
| Less: Accumulated Depreciation, Depletion and Amortization | (13,453,905) | (12,315,982) | ||||||||
| Total Property, Plant and Equipment, Net | 20,736,198 | 18,680,900 | ||||||||
| Other Assets | 323,118 | 415,887 | ||||||||
| Total Assets | $ |
24,794,678
|
$ |
21,624,233
|
||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||
| Current Liabilities | ||||||||||
| Accounts Payable | $ | 1,926,455 | $ | 1,664,944 | ||||||
| Accrued Taxes Payable | 157,297 | 82,168 | ||||||||
| Dividends Payable | 43,015 | 38,962 | ||||||||
| Liabilities from Price Risk Management Activities | - | 28,339 | ||||||||
| Deferred Income Taxes | 139,646 | 41,703 | ||||||||
| Current Portion of Long-Term Debt | 220,000 | 220,000 | ||||||||
| Other | 179,910 | 143,983 | ||||||||
| Total | 2,666,323 | 2,220,099 | ||||||||
| Long-Term Debt | 5,007,746 | 5,003,341 | ||||||||
| Other Liabilities | 768,518 | 667,455 | ||||||||
| Deferred Income Taxes | 3,858,243 | 3,501,706 | ||||||||
| Commitments and Contingencies | ||||||||||
| Stockholders' Equity | ||||||||||
| Common Stock, $0.01 Par, 640,000,000 Shares Authorized and | ||||||||||
| 269,124,759 Shares Issued at September 30, 2011 and | ||||||||||
| 254,223,521 Shares Issued at December 31, 2010 | 202,691 | 202,542 | ||||||||
| Additional Paid In Capital | 2,230,600 | 729,992 | ||||||||
| Accumulated Other Comprehensive Income | 372,448 | 440,071 | ||||||||
| Retained Earnings | 9,711,207 | 8,870,179 | ||||||||
| Common Stock Held in Treasury, 281,595 Shares at September 30, 2011 | ||||||||||
| and 146,186 Shares at December 31, 2010 | (23,098) | (11,152) | ||||||||
| Total Stockholders' Equity | 12,493,848 | 10,231,632 | ||||||||
| Total Liabilities and Stockholders' Equity | $ |
24,794,678
|
$ |
21,624,233
|
||||||
| EOG RESOURCES, INC. | ||||||||
| SUMMARY STATEMENTS OF CASH FLOWS | ||||||||
| (Unaudited; in thousands) | ||||||||
| Nine Months Ended | ||||||||
| September 30, | ||||||||
| 2011 | 2010 | |||||||
| Cash Flows from Operating Activities | ||||||||
| Reconciliation of Net Income to Net Cash Provided by Operating Activities: | ||||||||
| Net Income | $ | 970,425 | $ | 106,981 | ||||
| Items Not Requiring (Providing) Cash | ||||||||
| Depreciation, Depletion and Amortization | 1,822,854 | 1,398,137 | ||||||
| Impairments | 531,413 | 502,865 | ||||||
| Stock-Based Compensation Expenses | 95,057 | 81,700 | ||||||
| Deferred Income Taxes | 499,279 | 53,067 | ||||||
| Gains on Asset Dispositions, Net | (442,981) | (72,441) | ||||||
| Other, Net | 2,270 | (2,317) | ||||||
| Dry Hole Costs | 47,231 | 45,095 | ||||||
| Mark-to-Market Commodity Derivative Contracts | ||||||||
| Total Gains | (480,539) | (105,816) | ||||||
| Realized Gains | 83,765 | 25,180 | ||||||
| Other, Net | 21,052 | 13,354 | ||||||
| Changes in Components of Working Capital and Other Assets and Liabilities | ||||||||
| Accounts Receivable | (128,965) | (124,813) | ||||||
| Inventories | (167,611) | (134,181) | ||||||
| Accounts Payable | 245,385 | 527,418 | ||||||
| Accrued Taxes Payable | 101,239 | (40,104) | ||||||
| Other Assets | (28,600) | (16,051) | ||||||
| Other Liabilities | 37,022 | 44,348 | ||||||
| Changes in Components of Working Capital Associated with Investing and | ||||||||
| Financing Activities | 133,227 | (216,695) | ||||||
| Net Cash Provided by Operating Activities | 3,341,523 | 2,085,727 | ||||||
| Investing Cash Flows | ||||||||
| Additions to Oil and Gas Properties | (4,665,535) | (3,740,883) | ||||||
| Additions to Other Property, Plant and Equipment | (502,112) | (223,072) | ||||||
| Proceeds from Sales of Assets | 1,294,627 | 126,371 | ||||||
| Changes in Components of Working Capital Associated with Investing | ||||||||
| Activities | (133,512) | 216,546 | ||||||
| Other, Net |
-
|
(4,206) | ||||||
| Net Cash Used in Investing Activities | (4,006,532) | (3,625,244) | ||||||
| Financing Cash Flows | ||||||||
| Common Stock Sold | 1,388,270 | - | ||||||
| Net Commercial Paper Borrowings | - | 33,700 | ||||||
| Long-term Debt Borrowings | - | 991,395 | ||||||
| Long-term Debt Repayments | - | (37,000) | ||||||
| Dividends Paid | (124,133) | (114,277) | ||||||
| Treasury Stock Purchased | (21,357) | (10,298) | ||||||
| Proceeds from Stock Options Exercised and Employee Stock Purchase Plan | 26,887 | 24,527 | ||||||
| Debt Issuance Costs | - | (6,469) | ||||||
| Other, Net | 285 | 149 | ||||||
| Net Cash Provided by Financing Activities | 1,269,952 | 881,727 | ||||||
| Effect of Exchange Rate Changes on Cash | (7,068) | (129) | ||||||
| Increase (Decrease) in Cash and Cash Equivalents | 597,875 | (657,919) | ||||||
| Cash and Cash Equivalents at Beginning of Period | 788,853 | 685,751 | ||||||
| Cash and Cash Equivalents at End of Period | $ |
1,386,728
|
$ |
27,832
|
||||
| EOG RESOURCES, INC. | ||||||||||||||
| QUANTITATIVE RECONCILIATION OF ADJUSTED NET INCOME (NON-GAAP) | ||||||||||||||
| TO NET INCOME (LOSS) (GAAP) | ||||||||||||||
| (Unaudited; in thousands, except per share data) | ||||||||||||||
|
The following chart adjusts three-month and nine-month periods ended September 30, 2011 and 2010 reported Net Income (Loss) (GAAP) to reflect actual net cash realized from financial commodity price transactions by eliminating the unrealized mark-to-market gains from these transactions, to add back impairment charges related to certain of EOG's North American natural gas assets in the first nine months of 2011 and third quarter of 2010, to eliminate the net gains on asset dispositions primarily in North America in the first nine months of 2011 and 2010, and to eliminate the change in the estimated fair value of a contingent consideration liability in 2010 related to EOG's previously disclosed acquisition of Haynesville and Bossier Shale unproved acreage. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who adjust reported company earnings to match realizations to production settlement months and make certain other adjustments to exclude one-time items. EOG management uses this information for comparative purposes within the industry. |
||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||
| September 30, | September 30, | |||||||||||||
| 2011 | 2010 | 2011 | 2010 | |||||||||||
| Reported Net Income (Loss) (GAAP) | $ | 540,878 | $ | (70,906) | $ | 970,425 | $ | 106,981 | ||||||
| Mark-to-Market (MTM) Commodity Derivative Contracts Impact | ||||||||||||||
| Total Gains | (357,664) | (60,998) | (480,539) | (105,816) | ||||||||||
| Realized Gains (Losses) | 52,480 | (13,647) | 83,765 | 25,180 | ||||||||||
| Subtotal | (305,184) | (74,645) | (396,774) | (80,636) | ||||||||||
| After-Tax MTM Impact | (195,394) | (47,791) |
(254,035)
|
(51,627) | ||||||||||
| Add: Impairments of Certain North American Natural Gas Assets, Net of Tax | 10,654 | 208,331 | 267,114 | 208,331 | ||||||||||
| Less: Gains on Asset Dispositions, Net of Tax | (132,895) | (41,494) | (284,005) | (46,381) | ||||||||||
| Less: Change in Fair Value of Contingent Consideration Liability, Net of Tax |
-
|
(1,587) |
-
|
(12,941) | ||||||||||
| Adjusted Net Income (Non-GAAP) | $ |
223,243
|
$ |
46,553
|
$ |
699,499
|
$ |
204,363
|
||||||
| Net Income (Loss) Per Share (GAAP) | ||||||||||||||
| Basic | $ |
2.03
|
$ |
(0.28)
|
$ |
3.71
|
$ |
0.43
|
||||||
| Diluted | $ |
2.01
|
$ |
(0.28)
|
$ |
3.66
|
$ |
0.42
|
||||||
| Adjusted Net Income Per Share (Non-GAAP) | ||||||||||||||
| Basic | $ |
0.84
|
$ |
0.19
|
$ |
2.67
|
$ |
0.82
|
||||||
| Diluted | $ |
0.83
|
$ |
0.18
|
$ |
2.64
|
$ |
0.80
|
||||||
| Average Number of Shares (GAAP) | ||||||||||||||
| Basic |
266,053
|
251,015
|
261,664
|
250,719
|
||||||||||
| Diluted |
269,292
|
251,015
|
265,245
|
254,444
|
||||||||||
| Average Number of Shares (Non-GAAP) | ||||||||||||||
| Basic |
266,053
|
251,015
|
261,664
|
250,719
|
||||||||||
| Diluted |
269,292
|
254,572
|
265,245
|
254,444
|
||||||||||
| EOG RESOURCES, INC. | |||||||||||||
| QUANTITATIVE RECONCILIATION OF DISCRETIONARY CASH FLOW (NON-GAAP) | |||||||||||||
| TO NET CASH PROVIDED BY OPERATING ACTIVITIES (GAAP) | |||||||||||||
| (Unaudited; in thousands) | |||||||||||||
|
The following chart reconciles the three-month and nine-month periods ended September 30, 2011 and 2010 Net Cash Provided by Operating Activities (GAAP) to Discretionary Cash Flow (Non-GAAP). EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who adjust Net Cash Provided by Operating Activities for Exploration Costs (excluding Stock-Based Compensation Expenses), Changes in Components of Working Capital and Other Assets and Liabilities, and Changes in Components of Working Capital Associated with Investing and Financing Activities. EOG management uses this information for comparative purposes within the industry. |
|||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||
| September 30, | September 30, | ||||||||||||
| 2011 | 2010 | 2011 | 2010 | ||||||||||
| Net Cash Provided by Operating Activities (GAAP) | $ | 1,272,283 | $ | 784,387 | $ | 3,341,523 | $ | 2,085,727 | |||||
| Adjustments | |||||||||||||
| Exploration Costs (excluding Stock-Based Compensation Expenses) | 40,624 | 40,095 | 121,166 | 130,598 | |||||||||
| Changes in Components of Working Capital and Other Assets and Liabilities | |||||||||||||
| Accounts Receivable | (36,335) | 85,538 | 128,965 | 124,813 | |||||||||
| Inventories | 40,549 | 66,818 | 167,611 | 134,181 | |||||||||
| Accounts Payable | (56,135) | (272,540) | (245,385) | (527,418) | |||||||||
| Accrued Taxes Payable | (6,928) | 34,093 | (101,239) | 40,104 | |||||||||
| Other Assets | 23,804 | (8,448) | 28,600 | 16,051 | |||||||||
| Other Liabilities | (49,039) | (55,278) | (37,022) | (44,348) | |||||||||
| Changes in Components of Working Capital Associated | |||||||||||||
| with Investing and Financing Activities | (56,587) | 80,722 | (133,227) | 216,695 | |||||||||
| Discretionary Cash Flow (Non-GAAP) | $ |
1,172,236
|
$ |
755,387
|
$ |
3,270,992
|
$ |
2,176,403
|
|||||
| EOG RESOURCES, INC. | ||||
| QUANTITATIVE RECONCILIATION OF NET DEBT (NON-GAAP) AND TOTAL | ||||
| CAPITALIZATION (NON-GAAP) AS USED IN THE CALCULATION OF | ||||
| THE NET DEBT-TO-TOTAL CAPITALIZATION RATIO (NON-GAAP) | ||||
| TO CURRENT AND LONG-TERM DEBT (GAAP) AND TOTAL CAPITALIZATION (GAAP) | ||||
| (Unaudited; in millions, except ratio data) | ||||
|
The following chart reconciles Current and Long-Term Debt (GAAP) to Net Debt (Non-GAAP) and Total Capitalization (GAAP) to Total Capitalization (Non-GAAP), as used in the Net Debt-to-Total Capitalization ratio calculation. A portion of the cash is associated with international subsidiaries; tax considerations may impact debt paydown. EOG believes this presentation may be useful to investors who follow the practice of some industry analysts who utilize Net Debt and Total Capitalization (Non-GAAP) in their Net Debt-to-Total Capitalization ratio calculation. EOG management uses this information for comparative purposes within the industry. |
||||
| September 30, | ||||
| 2011 | ||||
| Total Stockholders' Equity - (a) | $ | 12,494 | ||
| Current and Long-Term Debt - (b) | 5,227 | |||
| Less: Cash | (1,387) | |||
| Net Debt (Non-GAAP) - (c) | 3,840 | |||
| Total Capitalization (GAAP) - (a) + (b) | $ |
17,721
|
||
| Total Capitalization (Non-GAAP) - (a) + (c) | $ |
16,334
|
||
| Debt-to-Total Capitalization (GAAP) - (b) / [(a) + (b)] |
29%
|
|||
| Net Debt-to-Total Capitalization (Non-GAAP) - (c) / [(a) + (c)] |
24%
|
|||