Attached files

file filename
8-K - FORM 8-K - ATMOS ENERGY CORPd393333d8k.htm
EX-99.2 - NEWS RELEASE (FURNISHED UNDER ITEM 7.01) - ATMOS ENERGY CORPd393333dex992.htm
EX-10.1 - GUARANTY OF ALGONQUIN POWER - ATMOS ENERGY CORPd393333dex101.htm
EX-2.1 - ASSET PURCHASE AGREEMENT - ATMOS ENERGY CORPd393333dex21.htm
LOGO    Exhibit 99.1

News Release

Analysts and Media Contact:

Susan Giles (972) 855-3729

Atmos Energy Corporation Reports Earnings for the

Fiscal 2012 Third Quarter and Nine Months; Reaffirms Fiscal 2012 Guidance

DALLAS (August 8, 2012)—Atmos Energy Corporation (NYSE: ATO) today reported consolidated results for its fiscal 2012 third quarter and nine months ended June 30, 2012.

 

   

Fiscal 2012 third quarter consolidated results, excluding net unrealized margins, were $29.3 million, or $0.32 per diluted share, compared with a loss of $0.7 million, or ($0.01) per diluted share in the prior-year quarter.

 

   

After including noncash, unrealized net gains of $1.8 million, or $0.02 per diluted share, fiscal 2012 third quarter net income was $31.1 million, or $0.34 per diluted share. Net loss was $0.6 million, or ($0.01) per diluted share in the prior-year quarter, after including unrealized net gains of $0.1 million or $0.00 per diluted share.

 

   

The fiscal 2011 third quarter net loss included a noncash charge of $6.1 million, or ($0.06) per diluted share, to impair certain natural gas gathering assets.

 

   

For the three months ended June 30, 2012, regulated operations contributed $18.3 million, or $0.20 per diluted share, compared with $3.3 million of net income, or $0.03 per diluted share in the prior-year quarter.

 

   

Nonregulated operations contributed net income of $12.8 million, or $0.14 per diluted share, compared with a net loss of $3.9 million, or ($0.04) per diluted share for the same three-month period last year.

For the nine months ended June 30, 2012, consolidated net income was $208.8 million, or $2.28 per diluted share, compared with net income of $205.6 million, or $2.25 per diluted share for the same period last year. Net income for the prior-year period included the positive impact of several one-time items totaling $6.5 million, or $0.07 per diluted share. Results from nonregulated operations include noncash, unrealized net gains of $7.1 million, or $0.08 per diluted share for the nine months ended June 30, 2012, compared with net losses of $1.4 million, or ($0.02) per diluted share for the prior-year period. For the current nine-month period, regulated operations contributed $198.5 million of net income, or $2.17 per diluted share, and nonregulated operations contributed $10.3 million of net income, or $0.11 per diluted share. For the current nine-month period, net income from regulated operations includes $6.9 million, or $0.07 per diluted share from discontinued operations, compared with $7.9 million, or $0.09 per diluted share for the same period last year.

 

1


“The rate and regulatory enhancements achieved in recent years have generated relatively stable and predictable results in our core regulated operations. Additionally, we experienced solid improvement in our nonregulated segment this quarter from executing an effective trading strategy earlier in the year,” said Kim Cocklin, president and chief executive officer of Atmos Energy Corporation.

“For fiscal 2012, we remain on track to meet our previously announced earnings guidance of between $2.30 and $2.40 per diluted share,” Cocklin concluded.

Results for the 2012 Third Quarter Ended June 30, 2012

Natural gas distribution gross profit, excluding discontinued operations, increased $0.5 million to $200.7 million for the fiscal 2012 third quarter, compared with $200.2 million in the prior-year quarter. This increase reflects a net $4.5 million increase in rates, partially offset by a $3.3 million decrease in revenue-related taxes, primarily due to lower revenue on which the tax is calculated.

Regulated transmission and storage gross profit increased $13.5 million to $67.1 million for the quarter ended June 30, 2012, compared with $53.6 million for the same quarter last year. This increase is primarily the result of a $9.1 million increase related to Gas Reliability Infrastructure Program (GRIP) filings that became effective in July 2011 and April 2012 and $1.6 million from sales of excess gas.

Nonregulated gross profit increased $18.0 million to $31.4 million for the third quarter of fiscal 2012, compared with $13.4 million for the prior-year quarter. The increase primarily reflects an $18.2 million quarter-over-quarter increase in realized asset optimization margins due to realized gains earned from the nonregulated trading strategy executed earlier in the fiscal year. During the first six months of fiscal 2012, Atmos Energy Holdings (AEH) took advantage of falling natural gas prices by injecting gas into storage and rolling financial positions forward for settlement in the third and fourth quarters of fiscal 2012. This increase was partially offset by a $3.1 million decrease in realized margins from gas delivery and other services, primarily due to a 10 percent decrease in consolidated sales volumes as a result of lower industrial and power generation demand. Finally, unrealized margins increased $2.9 million quarter over quarter.

Consolidated operation and maintenance expense, excluding discontinued operations and the provision for doubtful accounts, for the three months ended June 30, 2012, was $106.1 million, compared with $111.3 million for the prior-year quarter. The quarter-over-quarter decrease resulted primarily from a $1.4 million decrease related to the establishment of regulatory assets for pension and postretirement costs and a $1.6 million decrease in legal costs.

Results for the quarter ended June 30, 2011, included an $11.0 million noncash charge to impair certain natural gas gathering assets.

 

2


Results for the Nine Months Ended June 30, 2012

Natural gas distribution gross profit, excluding discontinued operations, increased $2.5 million to $872.6 million for the nine months ended June 30, 2012, compared with $870.1 million in the prior-year period. This increase is due largely to a net $15.5 million increase attributable to rate increases, primarily in the company’s Mid-Tex, Louisiana, Mississippi, Kentucky and West Texas service areas. Partially offsetting this increase was a $3.1 million decrease associated with a nine percent decrease in consolidated distribution throughput, primarily from lower consumption and warmer weather, coupled with an $8.9 million decrease in revenue-related taxes, which was offset by a decrease in taxes, other than income.

Regulated transmission and storage gross profit increased $24.3 million to $181.9 million for the nine months ended June 30, 2012, compared with $157.6 million last year. This increase is primarily a result of rate design changes approved in the Atmos Pipeline – Texas rate case that became effective in May 2011, coupled with GRIP filings that became effective in July 2011 and April 2012.

Nonregulated gross profit decreased $16.0 million to $42.6 million for the nine months ended June 30, 2012, compared with $58.6 million for the prior-year period. The decrease primarily reflects a $16.7 million decrease in realized asset optimization margins due to AEH’s trading strategy executed during the first six months of fiscal 2012. This trading strategy caused AEH to realize significantly higher losses on the settlement of financial instruments used to hedge our natural gas purchases during the first two quarters of fiscal 2012. Additionally, realized margins from gas delivery and other services decreased $13.9 million, primarily due to a seven percent decrease in consolidated sales volumes as a result of warmer weather combined with a $0.03/Mcf decrease in per-unit margins. Partially offsetting these decreases was a $14.6 million increase in unrealized margins.

Consolidated operation and maintenance expense, excluding discontinued operations, for the nine months ended June 30, 2012, was $334.1 million, compared with $341.3 million for the prior-year period. Excluding the provision for doubtful accounts, operation and maintenance expense for the current-year period was $328.0 million, compared with $336.1 million for the prior year. The $8.1 million decrease resulted primarily from a $2.9 million decrease from the establishment of regulatory assets for pension and postretirement costs and a $2.1 million decrease in employee-related costs.

Depreciation and amortization increased $12.1 million to $179.3 million during the nine months ended June 30, 2012, compared with $167.2 million for the prior-year period primarily due to incremental capital investments made in fiscal 2011 and early fiscal 2012 that resulted in increased depreciation expense in the current-year period.

Interest charges for the nine months ended June 30, 2012 were $107.0 million, compared with $112.6 million for the same period last year. The $5.6 million period-over-period decrease resulted primarily from refinancing long-term debt at reduced interest rates and reducing commitment fees from decreasing the number of credit facilities and extending the length of their terms in fiscal 2011.

Results for the nine months ended June 30, 2011 include several one-time items, resulting in a total net of tax gain of $6.5 million. In the prior year, the company unwound two Treasury lock agreements, in conjunction with the cancellation of a planned debt offering in November 2011 and recognized a $27.8 million cash gain. Offsetting this gain was a $19.3 million noncash charge to impair the company’s investment in the Ft. Necessity storage project and an $11.0

 

3


million noncash charge to impair certain natural gas gathering assets. Finally, due to the administrative settlement of various income tax positions during the second quarter of fiscal 2011, the company recorded a $5.0 million tax benefit.

The debt capitalization ratio at June 30, 2012 was 50.7 percent, compared with 51.7 percent at September 30, 2011 and 48.6 percent at June 30, 2011. At June 30, 2012, there was $213.5 million of short-term debt outstanding, compared with no short-term debt outstanding at June 30, 2011, while short-term debt was $206.4 million at September 30, 2011.

For the nine months ended June 30, 2012, the company generated operating cash flow of $518.8 million, a $0.8 million reduction compared with the nine months ended June 30, 2011. The period-over-period decrease primarily reflects $46.6 million of increased contributions to the company’s pension and postretirement plan, offset by changes in other working capital.

Capital expenditures increased to $497.4 million for the nine months ended June 30, 2012, compared with $390.3 million in the prior-year period. The $107.1 million increase primarily reflects spending for the steel service line replacement program in the Mid-Tex Division and other infrastructure replacement projects in the Mid-Tex, West Texas and Kentucky service areas, the development of new customer billing and information systems for the natural gas distribution segment and increased capital spending at Atmos Pipeline-Texas.

Outlook

Atmos Energy still expects fiscal 2012 earnings to be in the range of $2.30 to $2.40 per diluted share, excluding unrealized margins. Net income from regulated operations is expected to be in the range of $196 million to $204 million, while net income from nonregulated operations is expected to be in the range of $14 million to $16 million. Total capital expenditures for fiscal 2012 are expected to range between $690 million and $710 million.

Conference Call to be Webcast August 9, 2012

Atmos Energy will host a conference call with financial analysts to discuss the financial results for the fiscal 2012 third quarter and first nine months on Thursday, August 9, 2012, at 10 a.m. Eastern Time. The telephone number is 877-485-3107. The conference call will be webcast live on the Atmos Energy website at www.atmosenergy.com. A playback of the call will be available on the website later that day. Kim Cocklin, president and chief executive officer and Fred Meisenheimer, senior vice president and chief financial officer will participate in the conference call.

Highlights and Recent Developments

Atmos Energy Announces Sale of Georgia Distribution Assets

On August 8, 2012, Atmos Energy announced that it has executed a definitive agreement to sell substantially all of its natural gas distribution assets located in Georgia to Liberty Energy (Georgia) Corp., an affiliate of Algonquin Power & Utilities Corp. The transaction will include the transfer of approximately 64,000 meters at an all cash price of approximately $141 million.

 

4


Atmos Energy Completes Sale of Missouri, Illinois and Iowa Distribution Assets

On August 1, 2012, Atmos Energy completed the sale of its natural gas distribution assets in Missouri, Illinois and Iowa to Liberty Energy (Midstates) Corp., an affiliate of Algonquin Power & Utilities Corp. Net cash proceeds for rate base and related working capital were approximately $129 million. The company expects to record a net of tax gain of approximately $6 million, or $0.06 per diluted share in the fourth quarter of fiscal 2012.

Atmos Energy Issues Notice of Early Redemption of Senior Notes

On July 27, 2012, Atmos Energy issued a Notice of Full Redemption of all of its issued and outstanding 5.125% Senior Notes due January 2013. The redemption will occur on August 28, 2012.

Atmos Energy Announces Retirement of Senior Vice President and CFO and Names Successor

On May 29, 2012, Atmos Energy announced that Fred E. Meisenheimer will retire as senior vice president and chief financial officer on October 1, 2012. In addition, Bret J. Eckert, formerly an audit partner with Ernst & Young LLP in its Dallas office, joined the company on June 4, 2012, as senior vice president, and will succeed Mr. Meisenheimer as senior vice president and chief financial officer.

Atmos Energy Names Richard A. Sampson to Board of Directors

On May 1, 2012, Atmos Energy announced that Richard A. Sampson was named to its board of directors and to serve on the board’s Audit and Human Resources Committees. Sampson is the retired managing director and client adviser in the strategic client group of JPMorgan Chase & Co. in Denver.

This news release should be read in conjunction with the attached unaudited financial information.

Forward-Looking Statements

The matters discussed in this news release may contain “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical fact included in this news release are forward-looking statements made in good faith by the company and are intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. When used in this news release or in any of the company’s other documents or oral presentations, the words “anticipate,” “believe,” “estimate,” “expect,” “forecast,” “goal,” “intend,” “objective,” “plan,” “projection,” “seek,” “strategy” or similar words are intended to identify forward-looking statements. Such forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those discussed in this news release, including the risks and uncertainties relating to regulatory trends and decisions, the company’s ability to continue to access the capital markets and the other factors discussed in the company’s reports filed with the Securities and Exchange Commission. These factors include the risks and uncertainties discussed in the company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2011 and in the company’s Quarterly Report on Form 10-Q for the three and six months ended March 31, 2012. Although the company believes these forward-looking statements to be reasonable, there can be no assurance that they will approximate actual experience or that the expectations derived from them will be realized. The company undertakes no obligation to update or revise forward-looking statements, whether as a result of new information, future events or otherwise.

 

5


About Atmos Energy

Atmos Energy Corporation, headquartered in Dallas, is one of the country’s largest natural-gas-only distributors, serving about three million natural gas distribution customers in over 1,400 communities in nine states from the Blue Ridge Mountains in the East to the Rocky Mountains in the West. Atmos Energy also provides natural gas marketing and procurement services to industrial, commercial and municipal customers primarily in the Midwest and Southeast and manages company-owned natural gas pipeline and storage assets, including one of the largest intrastate natural gas pipeline systems in Texas. For more information, visit www.atmosenergy.com.

 

6


Atmos Energy Corporation

Financial Highlights (Unaudited)

 

Statements of Income

   Three Months Ended
June 30
   
Percentage
 
(000s except per share)    2012     2011     Change  

Gross Profit:

      

Natural gas distribution segment

   $ 200,678      $ 200,192        —  

Regulated transmission and storage segment

     67,073        53,570        25

Nonregulated segment

     31,421        13,405        134

Intersegment eliminations

     (382     (362     (6 )% 
  

 

 

   

 

 

   

Gross profit

     298,790        266,805        12

Operation and maintenance expense

     107,295        112,665        (5 )% 

Depreciation and amortization

     59,819        56,932        5

Taxes, other than income

     46,887        52,142        (10 )% 

Asset impairments

     —          10,988        (100 )% 
  

 

 

   

 

 

   

Total operating expenses

     214,001        232,727        (8 )% 

Operating income

     84,789        34,078        149

Miscellaneous expense

     (1,948     (1,430     36

Interest charges

     34,923        35,845        (3 )% 
  

 

 

   

 

 

   

Income (loss) from continuing operations before income taxes

     47,918        (3,197     1,599

Income tax expense (benefit)

     17,774        (1,723     1,132
  

 

 

   

 

 

   

Income (loss) from continuing operations

     30,144        (1,474     2,145

Income from discontinued operations, net of tax

     988        908        9
  

 

 

   

 

 

   

Net income (loss)

   $ 31,132      $ (566     5,600
  

 

 

   

 

 

   

Basic earnings per share

      

Income (loss) per share from continuing operations

   $ 0.33      $ (0.02  

Income per share from discontinued operations

     0.01        0.01     
  

 

 

   

 

 

   

Net income (loss) per share – basic

   $ 0.34      $ (0.01  
  

 

 

   

 

 

   

Diluted earnings per share

      

Income (loss) per share from continuing operations

   $ 0.33      $ (0.02  

Income per share from discontinued operations

     0.01        0.01     
  

 

 

   

 

 

   

Net income (loss) per share – diluted

   $ 0.34      $ (0.01  
  

 

 

   

 

 

   

Cash dividends per share

   $ 0.345      $ 0.340     

Weighted average shares outstanding:

      

Basic

     90,118        90,127     

Diluted

     90,993        90,127     
     Three Months Ended
June 30
   
Percentage
 

Summary Net Income (Loss) by Segment (000s)

   2012     2011     Change  

Natural gas distribution – continuing operations

   $ (2,777   $ (8,129     66

Natural gas distribution – discontinued operations

     988        908        9

Regulated transmission and storage

     20,144        10,552        91

Nonregulated

     10,939        (3,995     374

Unrealized margins, net of tax

     1,838        98        1,776
  

 

 

   

 

 

   

Consolidated net income (loss)

   $ 31,132      $ (566     5,600
  

 

 

   

 

 

   

 

7


Atmos Energy Corporation

Financial Highlights, continued (Unaudited)

 

 

Statements of Income

   Nine Months Ended
June 30
   
Percentage
 
(000s except per share)    2012     2011     Change  

Gross Profit:

      

Natural gas distribution segment

   $ 872,565      $ 870,132        —  

Regulated transmission and storage segment

     181,869        157,553        15

Nonregulated segment

     42,597        58,641        (27 )% 

Intersegment eliminations

     (1,098     (1,129     3
  

 

 

   

 

 

   

Gross profit

     1,095,933        1,085,197        1

Operation and maintenance expense

     334,065        341,317        (2 )% 

Depreciation and amortization

     179,306        167,176        7

Taxes, other than income

     145,004        145,868        (1 )% 

Asset impairments

     —          30,270        (100 )% 
  

 

 

   

 

 

   

Total operating expenses

     658,375        684,631        (4 )% 

Operating income

     437,558        400,566        9

Miscellaneous income (expense)

     (3,207     24,046        (113 )% 

Interest charges

     107,025        112,615        (5 )% 
  

 

 

   

 

 

   

Income from continuing operations before income taxes

     327,326        311,997        5

Income tax expense

     125,484        114,211        10
  

 

 

   

 

 

   

Income from continuing operations

     201,842        197,786        2

Income from discontinued operations, net of tax

     6,908        7,854        (12 )% 
  

 

 

   

 

 

   

Net income

   $ 208,750      $ 205,640        2
  

 

 

   

 

 

   

Basic earnings per share

      

Income per share from continuing operations

   $ 2.23      $ 2.17     

Income per share from discontinued operations

     0.08        0.09     
  

 

 

   

 

 

   

Net income per share – basic

   $ 2.31      $ 2.26     
  

 

 

   

 

 

   

Diluted earnings per share

      

Income per share from continuing operations

   $ 2.21      $ 2.16     

Income per share from discontinued operations

     0.07        0.09     
  

 

 

   

 

 

   

Net income per share – diluted

   $ 2.28      $ 2.25     
  

 

 

   

 

 

   

Cash dividends per share

   $ 1.035      $ 1.020     

Weighted average shares outstanding:

      

Basic

     90,131        90,233     

Diluted

     91,006        90,530     
     Nine Months Ended
June 30
   
Percentage
 

Summary Net Income (Loss) by Segment (000s)

   2012     2011     Change  

Natural gas distribution – continuing operations

   $ 143,429      $ 160,853        (11 )% 

Natural gas distribution – discontinued operations

     6,908        7,854        (12 )% 

Regulated transmission and storage

     48,178        38,393        25

Nonregulated

     3,176        (51     6,327

Unrealized margins, net of tax

     7,059        (1,409     601
  

 

 

   

 

 

   

Consolidated net income

   $ 208,750      $ 205,640        2
  

 

 

   

 

 

   

 

8


Atmos Energy Corporation

Financial Highlights, continued (Unaudited)

 

 

                                                                   
Discontinued Operations    Three Months Ended
June 30
    Nine Months Ended
June 30
 
(000s)    2012     2011     2012     2011  

Operating revenues

   $ 8,745      $ 11,524      $ 58,570      $ 71,047   

Purchased gas cost

     3,005        5,460        34,982        44,993   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     5,740        6,064        23,588        26,054   

Operating expenses

     4,146        4,472        12,595        12,919   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     1,594        1,592        10,993        13,135   

Other nonoperating expense

     (40     (94     (126     (159
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from discontinued operations before income taxes

     1,554        1,498        10,867        12,976   

Income tax expense

     566        590        3,959        5,122   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 988      $ 908      $ 6,908      $ 7,854   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

9


Atmos Energy Corporation

Financial Highlights, continued (Unaudited)

 

 

Condensed Balance Sheets

   June 30,      September 30,  
(000s)    2012      2011  

Net property, plant and equipment

   $ 5,441,886       $ 5,147,918   

Cash and cash equivalents

     27,706         131,419   

Accounts receivable, net

     216,753         273,303   

Gas stored underground

     239,329         289,760   

Other current assets

     291,870         316,471   
  

 

 

    

 

 

 

Total current assets

     775,658         1,010,953   

Goodwill and intangible assets

     740,174         740,207   

Deferred charges and other assets

     392,117         383,793   
  

 

 

    

 

 

 
   $ 7,349,835       $ 7,282,871   
  

 

 

    

 

 

 

Shareholders’ equity

   $ 2,354,925       $ 2,255,421   

Long-term debt

     1,956,289         2,206,117   
  

 

 

    

 

 

 

Total capitalization

     4,311,214         4,461,538   

Accounts payable and accrued liabilities

     178,198         291,205   

Other current liabilities

     468,409         367,563   

Short-term debt

     213,491         206,396   

Current maturities of long-term debt

     250,131         2,434   
  

 

 

    

 

 

 

Total current liabilities

     1,110,229         867,598   

Deferred income taxes

     1,085,654         960,093   

Deferred credits and other liabilities

     842,738         993,642   
  

 

 

    

 

 

 
   $ 7,349,835       $ 7,282,871   
  

 

 

    

 

 

 

 

10


Atmos Energy Corporation

Financial Highlights, continued (Unaudited)

 

 

Condensed Statements of Cash Flows

   Nine Months Ended
June 30
 
(000s)    2012     2011  

Cash flows from operating activities

    

Net income

   $ 208,750      $ 205,640   

Asset impairments

     —          30,270   

Depreciation and amortization

     184,194        171,875   

Deferred income taxes

     120,713        115,488   

Other

     22,386        15,927   

Changes in assets and liabilities

     (17,237     (19,638
  

 

 

   

 

 

 

Net cash provided by operating activities

     518,806        519,562   

Cash flows from investing activities

    

Capital expenditures

     (497,374     (390,283

Other, net

     (4,247     (3,373
  

 

 

   

 

 

 

Net cash used in investing activities

     (501,621     (393,656

Cash flows from financing activities

    

Net decrease in short-term debt

     (6,688     (132,072

Net proceeds from issuance of long-term debt

     —          394,618   

Settlement of Treasury lock agreements

     —          20,079   

Unwinding of Treasury lock agreements

     —          27,803   

Repayment of long-term debt

     (2,369     (360,066

Cash dividends paid

     (94,338     (93,039

Repurchase of common stock

     (12,535     —     

Repurchase of equity awards

     (5,219     (5,300

Issuance of common stock

     251        7,548   
  

 

 

   

 

 

 

Net cash used in financing activities

     (120,898     (140,429
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (103,713     (14,523

Cash and cash equivalents at beginning of period

     131,419        131,952   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 27,706      $ 117,429   
  

 

 

   

 

 

 

 

    

Three Months Ended

June 30

    

Nine Months Ended

June 30

 

Statistics, including discontinued operations

   2012      2011      2012      2011  

Consolidated natural gas distribution throughput (MMcf as metered)

     65,700        69,094        332,342        365,939  

Consolidated regulated transmission and storage transportation volumes (MMcf)

     118,678        112,564        333,341        305,898  

Consolidated nonregulated delivered gas sales volumes (MMcf)

     79,658        88,382        270,372        290,486  

Natural gas distribution meters in service

     3,206,280        3,199,636        3,206,280        3,199,636  

Natural gas distribution average cost of gas

   $ 3.73      $ 5.59      $ 4.70      $ 5.21  

Nonregulated net physical position (Bcf)

     30.3        16.7         30.3        16.7   

###

 

11