Working Capital

Total Page:16

File Type:pdf, Size:1020Kb

Working Capital WORKING CAPITAL By Christopher J. Hewitt ARE YOU PROPERLY ADDRESSING WORKING CAPITAL IN YOUR PURCHASE AGREEMENT? A different perspective on working capital true-ups in M&A transactions Almost every M&A transaction includes some form of working capital true-up, and yet many practitioners, including attorneys, accountants, and business development professionals, seem to struggle with this provision. In this article, I will discuss my perspective on the objective the working capital true-up should attempt to accomplish, and identify and explain some of the most common problems that I have seen in my practice with this provision. First, I will address the purpose of working capital and how that purpose relates, if at all, to target working capital in a transaction. I will then examine some of the issues in the mechanics of a working capital true-up, rollover equity, and the concept of a “cash-free” business. THE PURPOSE OF WORKING CAPITAL business on a daily basis, it can use those excess proceeds to pay down debt, invest in the business, return excess funds to I think I can safely say that everyone who has encountered a shareholders, or some combination thereof. working capital provision at least once knows that the accounting definition of working capital is current assets minus current Similarly, the purpose of requiring that a certain amount of liabilities. For many practitioners, however, that is where the working capital be left in an acquired business should be to attempt to understand working capital begins and ends. make sure that working capital is sufficient for the buyer to operate the business post-closing so that it need not inject Working capital represents the operating liquidity available to the cash into the business. Stated differently, the current business. Stated differently, it is the amount of capital required by an organization to meet its day-to-day expenses without the infusion of outside capital. Working capital represents the operating liquidity Working capital management is one of the most important issues available to the business. Stated differently, it is facing an organization. Organizations can reduce their financing the amount of capital required by an organization costs, increase the funds available to expand the business, to meet its day-to-day expenses without the or increase the return to shareholders by effectively managing working capital. To the extent that management is able to infusion of outside capital. generate cash that exceeds the amount required to operate the WORKING CAPITAL 1 assets purchased by the buyer—e.g., inventory, accounts target working capital. Admittedly, this could be a difficult receivable, prepaid expenses, and, yes, even cash—should task in many situations, especially where a seller is trying to be sufficient to pay off the current liabilities assumed by convince a buyer to pay seller for the working capital in excess the buyer—e.g., accounts payable—as well as to produce of “normalized” working capital. more inventory, make payroll, and pay other daily expenses of the business. Another aspect to consider is how the parties, or at least the buyer, arrived at the purchase price. If the buyer based its purchase price on historical earnings or EBITDA, then looking at an TARGET WORKING CAPITAL historical average of working capital may work. Even in that case, however, the parties should look to see what working capital is With this backdrop in mind, the first critical issue to consider necessary to operate the business as the seller operated the in the working capital true-up is the amount of working capital business over the preceding periods. It would be coincidental necessary to accomplish the foregoing objective, called the at best if this amount were the TTM average. target working capital. Conversely, if the business sold is growing and the buyer paid Probably the most common method parties use to calculate for that growth, i.e., the prospects of the business, then the target working capital is the trailing twelve month (TTM) average target working capital should be the amount necessary to run of the actual working capital of the business being acquired, the business as anticipated to be run to generate that growth. In adjusted for items the buyer is not taking, e.g., the current this situation, a TTM average will in all likelihood be below the portion of long-term debt and taxes. While this approach may amount of working capital necessary to generate the growth paid have appeal in its simplicity, it completely fails to consider the for. The following graph highlights how the TTM average would purpose of working capital as discussed above. It also fails to significantly understate required working capital in a growing consider how the parties arrived at the headline purchase price, business, assuming a year-end closing date. In this case the whether or not the business is growing, or seasonal fluctuations buyer would be paying the seller for the “extra” working capital, in working capital. which is really necessary to operate the growing business. If the purpose of working capital is to pay the day-to-day expenses of the business, the business generates more cash than is necessary to run the business, and the seller neither reinvests that extra cash nor distributes it to shareholders, one can see how the TTM average would overstate required target working capital. This scenario is actually very common in privately held companies where the shareholders are not concerned about managing working capital or taking money out of the business. Conversely, if the business does not generate enough working capital to fund the daily operations of the business, and the business needs to borrow or receive an equity infusion, the TTM average would understate what should be the target working capital. Thus, an analysis of the amount of cash it actually takes Similarly, in a business with seasonal fluctuations in working to operate the business, and not calculating some mathematical capital, using the TTM average may either understate or over- average, is the effort that should be put forth to determine the state target working capital depending on when during the year the business is acquired. As depicted in the following graph, assuming each year looks similar, using the TTM average results Thus, an analysis of the amount of cash it actually in an increase or decrease in the amount paid at closing based takes to operate the business, and not calculating some simply on when the business is acquired due to seasonality. While there is an argument to be made here that the TTM mathematical average, is the effort that should be put average smoothes out seasonality, I think it would again be forth to determine the target working capital. purely coincidental if the TTM average equaled the true working capital requirements of the business. 2 WORKING CAPITAL By Christopher J. Hewitt have some period of time (between 30 and 60 days after buyer delivers its calculation) to review buyer’s calculation and dispute or accept its accuracy. If the seller disputes the buyer’s calculation of closing working capital and the parties cannot resolve this dispute, they may engage an independent accounting firm to arbitrate the dispute. Ultimately, a closing working capital drops out of this process and is compared to the estimate. If closing working capital is higher than seller’s estimate, buyer will pay to seller the amount of that difference, or it will be paid out of the business. If closing working capital is less than seller’s estimate, the seller will pay to buyer the amount of that difference. Again, presumably buyer As part of the financial due diligence, the parties and their would inject that payment into the business. Once working advisors should strive to understand the working capital capital is finally determined, the parties typically may not revisit necessary to operate the acquired business, as it is currently run this topic, and the working capital true-up is complete. or is anticipated to be run, in determining the purchase price. Otherwise, the seller could be leaving money on the table in the While this process seems straight forward in theory, in practice form of excess returns that it had not previously paid to itself, it rarely is. The remainder of this article will describe some or the buyer may not be receiving the full value of its purchase common issues that arise in this true-up process and provide price in that it may need to inject capital into the business some suggestions on how these problems might be avoided. shortly after acquiring it. WORKING CAPITAL IS NOT PURCHASE PRICE TRUE-UP MECHANICS In describing the mechanics of the working capital true-up, While variations exist, the following seems to be the most I deliberately avoided characterizing the payments of the common working capital true-up mechanism. A few days prior differences between the closing estimate to target and the to the proposed closing, the seller will deliver to the buyer the final working capital to the closing estimate as purchase price seller’s estimate of the amount of working capital that it expects adjustments. Only the headline purchase price should properly to deliver at closing. In many cases, this estimate will be be considered the purchase price when the parties calculate the calculated by both parties as they are working to arrive at target working capital and run through the true-up mechanics. target working capital, and thus this estimate should very The adjustments made at closing for the working capital true-up, rarely be a surprise. as well as to pay off debt or transaction expenses or to pay the At the closing, the estimated working capital is compared to seller for excess cash, are simply for funds flow purposes.
Recommended publications
  • Working-Capital Financing of Small Business
    WORKING,-CAPITAL FINANCING OF SMALL BUSINESS VICTOR L. AlDREWS, *" SEYMOUR FRIEDLANDt AND ELI SHAPIRO$ INTRODUCTION There are several important suppliers of short-term funds1 in our financial system. The means used by small concerns to secure short-term financing are associated closely enough with the institutional practice of these lenders that, in large part, the two must be considered together. Therefore, this discussion concentrates upon the financial relationships between small businesses and (I) the commercial banking system, (2) other financial intermediaries, (3) business firms in their lending activities, and (4) specialized financing institutions. THE DEMAND FOR SHiORT-TERM FUNDS There are strong incentives for business to finance short-term assets with short- term funds and permanent assets with long-term funds.2 Lack of access to external long-term debt and equity sources, however, compels small businesses to substitute short-term funds where long-term funds would be preferred. Thus, many small firms 3 are forced to finance permanent assets by continuously refunding short-term debt. * A.B. i95i, M.A. 1953, M.B.A. 1954, University of Chicago; Ph.D. 1958, Massachusetts Institute of Technology. Assistant Professor of Finance, School of Industrial Management, Massachusetts Institute of Technology. Contributor to economics publications. tB.S. I95O, M.B.A. 1951, Boston University; Ph.D. 1955, Harvard University. Assistant Professor of Finance, School of Business, Rutgers University. Contributor to economics publications. $A.B. 1936, Brooklyn College; A.M. 1937, Ph.D. 1945, Columbia University. Professor of Finance, School of Industrial Management, Massachusetts Institute of Technology. Research Staff, National Bureau of Economic Research.
    [Show full text]
  • Working Capital Considerations in Middle Market M&A
    Working Capital Considerations in Middle Market M&A Table of Contents I. M&A PROCESS OVERVIEW...........................................................3 II. WORKING CAPITAL CALCULATIONS............................................6 III. EXAMPLES....................................................................................9 IV. WORKING CAPITAL NEGOTIATIONS..........................................10 V. TRUE-UP PROCESS AND DISPUTES...........................................11 VI. RECOMMENDED TIPS.................................................................13 VII. ABBREVIATIONS AND DEFINED TERMS....................................14 VIII. CONTACT US...............................................................................15 WORKING CAPITAL CONSIDERATIONS IN MIDDLE MARKET M&A | 2 I. M&A Process Overview From start to finish, middle market M&A transactions can take anywhere from a few months to over a year to get to closing. Events and steps that typically occur along the way are depicted in the timeline below. Buy-Side Indication Due Confirmatory of Interest Diligence Due Diligence Closing Sell-Side CIM, Letter of Definitive Post- Due Management Intent Agreement Closing Diligence Presentations The M&A process above is a generalized depiction for illustrative purposes. It is not all- inclusive, and the actual timeline of events depends on a variety of factors, including how and by whom the sell-side process is being run. SELL-SIDE DUE DILIGENCE: While certainly not a requirement, many sellers go through a sell-side or anticipatory due diligence process. This may focus heavily on financial due diligence, and in particular a Quality of Earnings, or QoE, analysis. Investing in a sell-side due diligence analysis offers the Seller a number of returns, including but not limited to: (i) identifying and mitigating material issues without buyer involvement; (ii) avoiding unexpected adjustments to reported earnings that sometimes upend transactions in the late innings; and (iii) gaining a firm grasp on working capital considerations.
    [Show full text]
  • The Effects of Working Capital Management on Organizational Performance - a Survey of Manufacturing Firms in Eldoret Municipality
    Research Journal of Finance and Accounting www.iiste.org ISSN 2222-1697 (Paper) ISSN 2222-2847 (Online) Vol.5, No.5, 2014 The Effects of Working Capital Management on Organizational Performance - A Survey of Manufacturing Firms in Eldoret Municipality Daniel Kamau 1* , Amos Ayuo 2 1. School of Human Resource Development, Jomo Kenyatta University of Agriculture and Technology, Kenya. 2. Faculty of Commerce, Egerton University, Kenya. * E-mail of the corresponding author: [email protected] Abstract Working capital management is a crucial element in determining the financial performance of an organization. The purpose of this study was to investigate the relationship between working capital management (given by cash conversion cycle, CCC) and organizational performance (represented by profitability/returns) of manufacturing firms in Eldoret Municipality of Uasin Gishu County, Kenya. A sample of 13 manufacturing firms in the region was used in the study. Historical data on financial performance was collected from the annual financial statements of the sampled firms for a period spanning ten years. More data was also obtained from the managements of these firms through interview schedules and questionnaires. Performance was measured in terms of return on assets and return on equity while cash conversion cycle, current assets to total assets and current liabilities to total assets were used as measures of working capital management. Correlation and regression analysis were used for the analysis. The findings reveal that the working capital management is negatively correlated with return on assets (ROA) and return on equity (ROE) consisting the R values of -0.148 and -0.231 respectively. However, these figures are low, implying that there is no significant relationship between CCC and performance measures used in the study.
    [Show full text]
  • Smart Financing: the Value of Venture Debt Explained
    TRINITY CAPITAL INVESTMENT SMART FINANCING: THE VALUE OF VENTURE DEBT EXPLAINED Alex Erhart, David Erhart and Vibhor Garg ABSTRACT This paper conveys the value of venture debt to startup companies and their venture capital investors. Venture debt is shown to be a smart financing option that complements venture capital and provides significant value to both common and preferred shareholders in a startup company. The paper utilizes mathematical models based on industry benchmarks for the cash burn J-curve and milestone-based valuation to illustrate the financing needs of a startup company and the impact of equity dilution. The value of venture debt is further explained in three primary examples that demonstrate the ideal situations and timing for debt financing. The paper concludes with two examples that quantify the value of venture debt by calculating the percentage of ownership saved for both entrepreneurs and investors by combining venture debt with venture capital. INTRODUCTION TO VENTURE DEBT Venture debt, also known as venture 2. Accounts receivable financing Venture debt is a subset of the venture lending or venture leasing, is a allows revenue-generating startup capital industry and is utilized worldwide.[2] type of debt financing provided to companies to borrow against It is generally accepted that for every venture capital-backed companies. their accounts receivable items four to seven venture equity dollars Unlike traditional bank lending, venture (typically 80-85%). invested in a company, one dollar is (or debt is available to startup companies could be) financed in venture debt.[3, 4] without positive cash flow or significant 3. Equipment financing is typically Therefore, a startup company should be assets to use as collateral.[1] There are structured as a lease and is used able to access roughly 14%-25% of their three primary types of venture debt: for the purchase of equipment invested capital in venture debt.
    [Show full text]
  • Anatomy of an Asset Purchase Agreement
    Buyer and Seller Beware: Navigating Business Purchase Agreements Nicholas J. Bakatsias Michael J. Allen Carruthers & Roth, P.A. 336-379-8651 [email protected] [email protected] 1 Anatomy of an Asset Purchase Agreement TABLE OF CONTENTS I. Article I – Definitions II. Article II – Basic Transaction A. Sale and Purchase of Assets B. Excluded Assets C. Assumption of Liabilities III. Purchase Price and Payment A. Purchase Price Amount/Form B. Net Working Capital Adjustments C. Contingent Purchase Price D. Purchase Price Allocation E. Escrow 2 1 Anatomy of an Asset Purchase Agreement IV. Closing Deliveries; Closing Conditions A. Deliveries by Sellers B. Deliveries by Buyer V. Representations and Warranties of Seller A. Consents; No Conflicts B. Organization; Qualification and Authority C. Financial Statements D. Absence of Undisclosed Liabilities E. Absence of Certain Changes or Events F. Title to Assets; Condition of Assets G. Accounts Receivable H. Tax Matters I. List of Properties and Contracts J. Real Property K. Legal Compliance L. Permits 3 Anatomy of an Asset Purchase Agreement V. Representations and Warranties (cont.) M. Labor Matters N. Insurance O. ERISA and Company Benefit Plans P. Litigation Q. Compliance with Laws R. Transactions with Certain Persons S. Inventory 4 2 Anatomy of an Asset Purchase Agreement VI. Representations and Warranties of Buyer VII. Pre-Closing and Post Closing Obligations VIII. Indemnification A. Survival of Representations and Warranties B. Indemnification by Seller and Shareholders C. Indemnification by Buyer D. Limitations on Indemnification E. Indemnification Claims Process 5 Anatomy of an Asset Purchase Agreement IX. Ancillary Agreements A. Restrictive Covenants B. Confidentiality C.
    [Show full text]
  • Working Capital Capline Program
    SBA CAPLine Program Options April 9, 2019 @ 11 a.m. Eastern To listen by phone, dial 1-877-369-5243 then enter access code: 0879391## For technical assistance, contact the AT&T Helpdesk at 888-796-6118 SBA CAPLine Program Options 7A LOAN GUARANTY PROGRAM Flexible financing for your small business customers DE, KY, TN, WV - District Offices April 9, 2019 Presenter – Bill Reed 2 Topics for Today’s Discussion Which CAPLine is the Best Fit? 1. WC CAPLine 2. Seasonal CAPLine 3. Contract CAPLine 4. Builders CAPLine 3 Which CAPLine is the Best Fit? Use of Proceeds Working Capital CAPLine . Finance short term working capital/operating needs. Seasonal CAPLine . Finance the seasonal increases of A/R and Inventory. Contract CAPLine . Finance the costs of one or more specific contracts. Builders CAPLine . Finance direct expenses for construction and/or substantial renovation costs for building a home for future sale. 4 Which CAPLine is the Best Fit? Maturity . Maximum maturity on the Working Capital, Seasonal, and Contract CAPLines is 10 years while the Maximum maturity on the Builders CAPLine is 5 years. CAPLines can be renewed any time during the maximum term period. CAPLines with an original maturity of 12 months or less will need to pay an additional guaranty fee within 30 days of renewal. 5 Which CAPLine is the Best Fit? Collateral ▶Existing (on the B/S now) or Creation of assets . WC CAPLine is secured with eligible trading assets and may be secured with additional assets found on the business & personal B/S. Seasonal, Contract, and Builders CAPLines are secured with the assets associated with the creation of what will be.
    [Show full text]
  • Working Capital Adjustments in M&A Transactions
    Working Capital Adjustments in M&A Transactions Navigating a Minefield Brian B. Gilbert G&R Review M&A transactions typically include a true-up for working capital as a component of the economic consideration. Buyers want to insure that they are acquiring a business on a going-concern basis that will be stocked with sufficient working capital to meet the immediate needs of the business, including obligations to customers and trade creditors. Sellers want to be compensated for earnings and profits they generate and for assets of the business that their efforts created. These seemingly simple and straightforward desires can lead to complicated provisions that can end up in dispute in the implementation if not carefully drafted. This article will explore the various issues in drafting working capital adjustment provisions and potential problem areas. Part – 1 - Components of Working Capital and Valuation Principles Under Generally Accepted Accounting Principles ("GAAP"), the concept of "working capital" is simply the sum of current assets over current liabilities. However, in the context of M&A transactions, rarely is working capital defined in such a simplistic manner. Current asset components include cash, inventory, accounts receivable, and prepaid items. Current liabilities include accounts payable and accrued expenses. We will explore each of these items below. Cash Many deals are priced on a cash free/debt free basis. As such cash and cash equivalents are normally not included in the calculation of working capital. Nevertheless, depending on the nature of the business, Buyers may want to ensure that they will have enough operating cash on hand as of closing.
    [Show full text]
  • It's Worth Being Picky
    WORKING CAPITAL ADJUSTMENTS example, six or 12 months). Alternatively they may use a pre-signing balance-sheet It’s worth date as a reference. The calculation of target working capital will depend on the historical and projected growth of the business. The parties will also consider seasonality or other being picky industry trends that affect working capital. For example, if the business is seasonal, a Complex but important, working capital adjustments can particular month could be a high or low point in the business’ cycle. It may be more trip up even the most amicable deal. Here are some tips appropriate to use an average than to choose a particular month as the target working ost private acquisitions start adverse change or change in customer capital amount. Conversely, the trailing with at least one happy relations. Thus, the incentive and working-capital average may not be the best event – seller and purchaser opportunity for mischief is great. measure for a business that has grown over agree on a price. That event As the draftsperson of the acquisition the recent financial period. The working Mquickly leads to a new negotiation, as they agreement for the transaction, it is capital needed to operate the business at realise that the balance sheet of the business imperative that the lawyer coordinates early closing will be greater than the historical is going to change between signing and and often with the client and its accountant trailing average, and the price the buyer pays closing. Income will be earned (or lost), regarding the working capital adjustment.
    [Show full text]
  • Working Capital Adjustments in Commodities M&A Transactions
    Working Capital Adjustments in Commodities M&A Transactions By John Secor and Ajit George Working capital is a well-understood reality to business owners – it is the funds required to manage a company’s day-to-day operations. It reflects the balance of collections from customer payments and the disbursements made to suppliers. However, the calculation and treatment of working capital is often complex and heavily negotiated in a sale transaction. Buyers want to ensure the acquired business is able to continue meeting short-term operating requirements post-closing, as they would need to pro- vide additional capital if a seller failed to do so. Sellers, on the other hand, want to be adequately compensated for business that they have already performed and are cau- tious about handing over more working capital than necessary at closing. 18 Brown Brothers Harriman | COMMODITY MARKETS UPDATE Acquisition agreements typically include working capital adjust- As noted, the adjustment mechanism is particularly important ments in order to protect against potential adverse shifts in for commodities firms because their balance sheets are primar- value and ensure the new business has the appropriate level of ily composed of inventory that is exposed to commodity price working capital. These adjustments are particularly relevant for volatility, and these fluctuations are often funded with short-term commodities businesses given that they hold significant inven- revolving credit facilities. The working capital levels at any point tory that is subject to price volatility and largely financed by in time may reflect transient variations due to changes in com- short-term secured debt.
    [Show full text]
  • Uncovering Cash and Insights from Working Capital
    17 Uncovering cash and insights from working capital Improving a company’s management of working capital can generate cash and improve performance far beyond the finance department. Here’s how. Ryan Davies and Managing a company’s working capital1 isn’t the Working capital can amount to as much as several David Merin sexiest task. It’s often painstakingly technical. months’ worth of revenues, which isn’t trivial. It’s hard to know how well a company is doing, even Improving its management can be a quick way to relative to peers; published financial data are too free up cash. We routinely see companies high level for precise benchmarking. And because generate tens or even hundreds of millions of working capital doesn’t appear on the income dollars of cash impact within 60 to 90 days, statement, it doesn’t directly affect earnings or without increasing sales or cutting costs. And the operating profit—the measures that most rewards for persistence and dedication to commonly influence compensation. Although continuous improvement can be lucrative. The working capital management has long been global aluminum company Alcoa made working a business-school staple, our research shows that capital a priority in 2009 in response to the performance is surprisingly variable, even financial crisis and global economic downturn, and among companies in the same industry (exhibit). it recently celebrated its 17th straight quarter of year-on-year reduction in net working capital. That’s quite a missed opportunity—and it has Over that time, the company has reduced its implications beyond the finance department.
    [Show full text]
  • Why Working Capital Matters: a Glimpse Into the Shifting Global Environment and How Working Capital Efficiencies Can Help Drive Change
    Treasury and Trade Solutions Why Working Capital Matters: A Glimpse Into the Shifting Global Environment and How Working Capital Efficiencies Can Help Drive Change The world is changing. Fifteen years ago, it seemed that corporate CEOs were leading their companies in a time of stronger global economic growth. Not surprisingly, capturing that growth was a key priority. Today’s environment appears different – John Ahearn growth is still a priority, but it can be harder to achieve as the Global Head of Trade Services and global economy slows. Today’s corporate leadership appears to Finance, Citi be shifting priorities, and new metrics to measure success have emerged. In the current environment, efficiency is a key focus. In the years leading up to 2000, rapid economic growth dominated the headlines, sparked primarily by new technological advancements and increased expansion into emerging markets. The typical S&P500 constituent2 during this time saw annual revenue growth of ~10%;1 and growth was a focal point for CEOs, research analysts, and investors. John Bruce Now, just 15 years later, the typical S&P500 company’s annual revenue growth in 2018 has fallen by ~30%.1 Global Head of Economic expansion in the U.S. has slowed, and companies are navigating a more challenging and uncertain Capital Strategies, environment. The U.S. is not alone in facing declining growth: global GDP growth also slowed ~30%1 over Citi 2 Treasury and Trade Solutions the same time period. As organic growth opportunities have capital management doesn’t just influence returns, it can also become scarcer, companies are searching for alternative ways directly impact cash flows - and improved cash flows can allow to generate shareholder value.
    [Show full text]
  • An Investment Framework for the ICT Incubator Fund
    An Investment Framework for the ICT Incubator Fund A key task of the Sustainable, Replicable ICT Incubator Study was to understand the investment environment in which incubator organizations must operate. Therefore, a number of meetings and interviews were scheduled with individuals whose experience with venture investment and funding early stage technology companies was considered useful in enhancing the Study Team‟s appreciation for the financial challenges that entrepreneurs in sub-Saharan Africa face if they are to obtain risk capital. The group of interview participants included investors and ICT experts working in Africa. (The model was later vetted with individuals in Tanzania who operate organizations that serve technology entrepreneurs to ensure its design fits the environment.) Certain assumptions concerning the companies that would populate the ICT incubators were then factored into the model. These included: Tend to be small in terms of numbers of employees (perhaps 2-4), and be primarily owner-operated establishments. Be unlikely to be commercializing intellectual property. Would probably not have significant assets (although some VARs and related businesses might have inventory that could be financed). The owners would be unlikely to have many mortgageable assets. After one or two rounds of “friends and family” or angel financing further rounds would have to be sought from outside investors. Would probably not have some types of financing available to them that are commonly expected in less challenging environments (e.g., trade credit, business credit cards and factoring of receivables). Could potentially benefit from micro-financing, although these often have low ceilings in the $3,000 to $5,000 range and thus, do not meet the larger financing requirements of ICT companies.
    [Show full text]