Paper LBO model example

1. 01213456 789
89
8
911
8!1#8#!
$8##%$!
19'8
$
()$8##%1989
$*$
$
89
1 512
+,-..,/01233+
456789:=?ABCDECFGCHIAJKIJJILE
M2M.-3OPQPR.3.S2QM3.TUWXYZ[]^_`YabX[YcYcd
ecYff`gX[YZ]]h[ijf]TU[j[j]XklmYgjXTZYn]no]fTpYcqgYijf]g]jgrsc[j[j]Xklm]h]XtYg]u
aT`pYffo]]hj]t]nTtTijf]]v]YijTX[ctTijTc]cgTU[pTXwYcdklmiTn]fpYvv]`g]TU
j[j]X[cnj]ctYf[cnpYvT`v]`g]TU[tTij`]Xr
xYZ]cklmW[X[i]]Xg[cnegg`ijYTcg
yz{WXYZ[]^_`YaW[Xc]Xgj`Xtv[g]gel|b[Xd]|Tij[caUTXqr}h~TXp[Xn€iTcvg~b‚ƒ
^lsb„e[v]]cnTUz][X}r
bv]n]o…T…]_`YaX[YTUTXv]klm[t_`YgYYTcpYffo]†}‡ˆ}r
egg`i]v]p]Ydv]n[Z]X[d]Yc]X]gX[]Tcn]oTo]}‰r
el|]hj]tgTX][tvŠ}}iYffYTcYcg[f]gX]Z]c`]pYv[c^lsb„ei[XdYcTUˆ}‰Ycz][Xr
‹]Z]c`]Yg]hj]t]nTYctX][g]oa}‰a][X…TZ]X…a][Xa…T…aƒr
^lsb„ei[XdYcg[X]]hj]t]nTX]i[YcUf[n`XYcdv]]XiTUv]YcZ]gi]cr
|[jY[f]hj]cnY`X]g[X]]hj]t]nT]_`[fq‰TUg[f]g][tva][Xr
mj]X[YcdpTXwYcdt[jY[fYg]hj]t]nTYctX][g]oaŠqiYffYTc][tva][Xr
„]jX]tY[YTcYg]hj]t]nT]_`[fŠ€}iYffYTc][tva][Xr
egg`i][tTcg[c[hX[]TUˆ}‰r
yz{]hYgv][Xd]YcZ]gi]c[U]Xz][Xq[v]g[i]^lsb„ei`fYjf]`g]n[]cXaqr}h
~b‚^lsb„eƒr
egg`i][ffn]oj[a…nTpcTtt`Xg[v]iTi]cTUg[f][v]]cnTUz][XqvYg]fYiYc[]gv]
Y]X[YZ]ŒtYXt`f[Xn]j]cn]ctao]p]]cn]oj[a…nTpcŒt[gvo[f[ct]g[cnYc]X]g]hj]cg]Yc[
tTij`]X…o[g]nklmiTn]fƒr
Ž2332,.,‘.M-‘2+.M-’.P“2OŽ
”•–—˜š›œžŸ— ¡¢£¤¥ –¦¥Ÿ§¨š¥¨¤¥š Ÿ ©Ÿ¦¡–¨Ÿ¦š–ª«¢£¤¥ –¦¥¢–—˜«¢¬Ÿš¡­®¯°±²³œ´µ£–¥¥–¶—–—
®¯°±²³·¸©–¨©¡Ÿ¦¡Ÿ•Ÿ— •šµ¹®¯°±²³£š¡˜–—¶—´­£–¥¥–¶—–—¡ŸºŸ—¤Ÿ»£¤¥ –¦¥–Ÿª«¢›œ±©Ÿ
¦¤¡¨©š•Ÿ¦¡–¨Ÿ–•´¼£–¥¥–¶—œ
½Ž2332,.,‘.R.O,2¾R.¿’,À“¾R’¾Á2QP¾,++.R“P-,‘.M-‘2+.M-’.Ž
e‹bs|k^Â b‹esÃsÃx

2. 01213456 789
89
8
911
8!1#8#!
$8##%$!
19'8
$
()$8##%1989
$*$
$
89
1 312
+,-/01-202345678042799:6-9;-884-=:085780443?@AB@3458,-C:5D,79-C50D-E
F-8C458042G?@HIJK@@60LL042M45JNK@60LL042E
O=:08C458042GB@HIJK@@60LL042M45JP@60LL042E
QRTUVWXYZ[V]^_[`YaY[_[YR
bc480D-8,78M-D7:9-8,--d0817L:-788,--2;43e-75fg0LL-79-;427345g75;Ohi+Fj6:L80CL-M
g-6:98D7LD:L78-90d-75k9g458,4302D46-9878-6-28M248fEjL94248-8,788,-2:6-5960/,8248
7/5--C-53-D8L-D7:9-4354:2;02/Ei8095-79427L-8454:2;4:5028-56-;078-D7LD:L780429848,-
2-75-98028-/-502D75502/41-5D7LD:L780429848,-2-d898-CEl
mnpqrstuvqtwtxytz{twtxyt|}t~tuvt€vrqr‚mƒ„…xxy…††‡n
JN@@60LL042e-75N97L-9IbNˆN@H/54g8,578-lGJNN@60LL04297L-902e-75KE
JNN@60LL042e-75K97L-9IbNˆN@H/54g8,578-lGJNKN60LL04297L-902e-75‰E
JNKN60LL042e-75‰97L-9IbNˆN@H/54g8,578-lGJN‰‰EN60LL04297L-902e-75BE
JN‰‰60LL042e-75B97L-9IbNˆN@H/54g8,578-lGJNB?E‰60LL04297L-902e-75fE
JNB?60LL042e-75f97L-9IbNˆN@H/54g8,578-lGJN?@E?60LL04297L-902e-75?E
Šn‹}tŒŽ‘’…q|xvru…†uy†…vtŒŽ‘n
JN@@60LL042e-75N97L-9IB@HOhi+Fj675/02GJB@60LL042e-75NOhi+FjE

3. 01213456 789
89
8
911
8!1#8#!
$8##%$!
19'8
$
()$8##%1989
$*$
$
89
1 +12
,--.012213456789:726:;.=?@ABC078D14E,012213456789?@ABCF
,-9-01221345678G:726:;.=?@ABC078D14E,H01221345678G?@ABCF
,-GG01221345678:726:;.=?@ABC078D14E,IG01221345678?@ABCF
,-J01221345678I:726:;.=?@ABC078D14E,IK01221345678I?@ABCF
,-J-01221345678J:726:;.=?@ABC078D14E,J01221345678J?@ABCF
LMOPQRSTURVWXSWUYTRYZ[]^ZSRY_TRYZ[`V]aRZbWRcdefM
,.01221345678-?@ABCg,9.0122134BhCE,9.01221345678-?@AFi6jkFl385678:9mJn
oMpTqUPqTRWY[RWSWrRWsXW[rWPrY[bRtWuWQRT^ZP[RPrWuvZSXPSUtTrW^PqRYXqYWuQwRtWY[RWSWrR
STRWRZUTqUPqTRWRtWwWTSqwY[RWSWrRWsXW[rWqY[WYRW^M
,-9.01221343lx6yj;-.=14j686:j87j6E,-9012213414j686:j6z{64:6{68|678F
}MpTqUPqTRWcTS[Y[brdWvZSWfTs`cdfaM
,9.01221345678-?@Ag,-9012213414jF6z{FE,H01221345678-?AFi6jkFl385678:9mJn
~MOPQRSTURRTsWrPrY[bRtWRTsSTRWRZbWRRZRTsWvvWURWucdf`TXSZswvZS€WRe[UZ^WaM
,H01221345678-?A;.=j7z87j6E,G0122134j7z6::3,I01221345678-j‚6?AF
,-9012213456789?A;.=j7z87j6E,I0122134j7z6::3,ƒ012213456789j‚6?AF
,-J01221345678G?A;.=j7z87j6E,J0122134j7z6::3,-.01221345678Gj‚6?AF
,9-01221345678?A;.=j7z87j6E,H0122134j7z6::3,-G01221345678j‚6?AF
,9ƒ01221345678I?A;.=j7z87j6E,--0122134j7z6::3,-J01221345678Ij‚6?AF
,G901221345678J?A;.=j7z87j6E,-G0122134j7z6::3,-K01221345678Jj‚6?AF
„…‡ˆ‰‡Š‰ˆ‹Œ‡ŠŠ‰ˆ‹ŽŒ‰ŒŒŒ‘’ŒŒ‡ˆ“”’‰•–—’‡’˜…
™MORTSRšYRtcdf`fTsWvvWURWuaT[uRtW[TuuQTU›[Z[UTrtWsXW[rWr`V]aM
,I01221345678-j7zm6ll6kj6x?Aœ,9.0122134BhCF
MOPQRSTURUTXYRTqWsXW[uYRPSWr`pTXWsaM
ižŸA ¡6x343j466x5678Jk7{1j726z{64x1j¢86:38£866¤7:¥£23¦ l38j¥7j07jj68
y6k7¢:6?@ABCx36:43j14k38{387j6k7{6z74xy6k7¢:6342|£¤£145678:-mIk74y6¢:6xj3
{7|x3¦4x6yjFn
,-..01221345678-:726:;-I=k7{6z‚:726:E,-I01221345678-k7{1j726z{64x1j¢86:F
,--.012213456789:726:;-I=k7{6z‚:726:E,-ƒ012213456789k7{1j726z{64x1j¢86:F
,-9-01221345678G:726:;-I=k7{6z‚:726:E,-H01221345678Gk7{1j726z{64x1j¢86:F

4. 01213456 789
89
8
911
8!1#8#!
$8##%$!
19'8
$
()$8##%1989
$*$
$
89
1 +12
,-..012213456789:726:;-=7?6@A:726:B,CD0122134567897?1E726@?64F1EG86:H
,-9I01221345678:726:;-=7?6@A:726:B,CC012213456787?1E726@?64F1EG86:H
JKMNOPQRSPPTURVVNRWXVSQURYUXVZ[UQRPXV]ZQ^XVSR[XPRWPZUPPZ_QUU`RYT_WZ]a_`_bK
,005-EA7cdef,CD00ghij,-005-7?6@j,00klmB,005678-nmnH
,o005-EA7cdef,CD00ghij,-o005C7?6@j,00klmB,I005678CnmnH
,-D005-EA7cdef,CD00ghij,-p005.7?6@j,00klmB,o005678.nmnH
,-.005-EA7cdef,CD00ghij,CD00597?6@j,00klmB,p0056789nmnH
,-I005-EA7cdef,CD00ghij,CC0057?6@j,00klmB,q005678nmnH
rK`RWSNWRPU`NsNWRPXtU_QUU`RYT_WZ]uNQXVPTUWXvUZvPTUwxyK
mG0G27E1z6nmnG4E126@1E6{G72:E3E72F6|E?7}~F34€11E1:7::G06FE‚7E-DD=3nmn1:G:6F
E3?7}F34F6|EHƒe‚1:1:7:E74F78F7::G0?E134387|7:1„d…03F62H†
,005678-nmnf,005678Cnmnf,o005678.nmnf,p0056789nmnf
,q005678nmnB,.900mG0G27E1z6nmnH
‡ˆŠ‹ŒŠŒ‹Ž‘’“”•Š–‹—”•’Š˜™’Žš‹Œ›‹‘•Ž•—
œK`RWSNWRPUZPRWžVPUQ[QXYUŸRWNUažŸbRPž XPK
e7¡6n3878Fcd¢egi7E6@1Eƒ5678Icd¢egi†7234£1E‚7HD@6@1E0G2E1?26E372G27E6c@1E
ec¤H,I901221345678Icd¢egi;HD@0G2E1?26B,.CD0122134c4E68?81:6¤72G67Ec@1EH
¥K`RWSNWRPU¦UP§UOPRPž XPaRWYZ^VZ]VRYžVuXV§UOPbK
d6£14414£g6|Ejg6|E¨7}~F34Bc4F14£g6|EH
,-CD012213414d6£14414£g6|Ej,.9012213414mG0G27E1z6nmnB,pI012213414c4F14£g6|EH
JK`RWSNWRPUUVuXVž©NXPªŸRWNUažŸbOªYNOPQRSPXVžVuXV§UOPvQZsž XPžŸK
,.CDc@1Eec¤j,pI0122134c4F14£g6|EB,C.90122134c4F14£c¤H
rK`RWSNWRPUPTU«NWPX[WU¬Zv¬«ZVUªa«Z«bžŸQUPNQVažVuXVžŸ­xUXVVXVžŸbK
,C.90122134c4F14£c¤®,pDd6£14414£c¤BCHq.@¯3¯H
°KžYPXsRPU±²²ORYUuZVPTU«Z«sNWPX[WUK
e‚6322314£E7|261:G:6G2386:E107E14£¢³³|7:6FG?34~}678¯3¯0G2E1?26:´
CHD@¯3¯3z68}678:µ-=¢³³
CH@¯3¯3z68}678:µCD=¢³³
.HD@¯3¯3z68}678:µC=¢³³
.Ho@¯3¯3z68}678:µ.D=¢³³
e‚686386€6747::G06E‚7EE‚610?216F¢³³38E‚6?7?68„d…7:6:EGF}1:7??83@107E62}
C=€38:21£‚E2}|623Hƒ¢E1:7EG722}z68}23:6E3C9=H†
TUvZWWZ]XVXYPTUvNWW[R[UQwxySRYUYPNuªU TXOXP¶SRWSNWRPUuNYXVž SUWQRPTUQPTRV[UVRVu
[R[UQK·YRQUYNWP¶YZsUZvPTUVNsOUQYsXTPOUYWXTPWªuXvvUQUVP¶RYQZNVuXVTRYOUUVUWXsXVRPUu¸

5. 01213456 789
89
8
911
8!1#8#!
$8##%$!
19'8
$
()$8##%1989
$*$
$
89
1 +12
,-./01/34.56-7839:; 6-7839:;05=:/?@.AB;:C
DEFGHJKLMJ
8.N:/OP:3.N:Q3OP0A:.591.;1O;.::R:PQ43PAO;.13PP:1;Q/051:S0/0/53.P.1:T.59.5Q:PP3P
S.Q3OA.N:U0;;4;3USP3OSS:A39:;Q3OVP:WO0;905XY4Q3O1.1S.A0/.N:B.PZU.QSP3OST
Q3OU0;;S.R:33W.1N.5913PP:10[/3A:0A:/1.O/05Q3O3S.R:3P:1.;1O;.:5:.P;Q:R:PQS05T
.59B3//0W;Q;:.905313AB3O5905A0/.N:/353B34S:3P005.;35:X
Y5.990035TS:05:PR0:U:PU0;;./NQ3O3U.;NSP3OSQ3OPS3OSBP31://.591.;1O;.035/X=SO/0
0/0AB3P.53W:.W;:3WO0;9S:BP3B:PB.B:P6-705/0AB;:T.11OP.:/:B/T.59A.N:/OP:Q3O1.5
U.;NSP3OSS:P:./3505P:.P905S:BP31://.59:.1S1.;1O;.035X=S0/.N:/BP.101:T/3W:/OP:
3BP.101:.;:./35:A3P:B.B:P6-7W:43P:Q3OP5:@BP0R.::O0Q05:PR0:UX
]339;O1N35S:1./:^

6. 01213456 789
89
8
911
8!1#8#!
$8##%$!
19'8
$
()$8##%1989
$*$
$
89
1 212
+,-. 0.12345267892 :;,9 =.-2 ?6@ABC D,59AB9
D,EC6789FGHIJK9..9,LMANN2O:NNP67892P.2.@.QO:NNE6B.2RKSO