image
Financial Services - Asset Management - NYSE - US
$ 7.9
0.127 %
$ 316 M
Market Cap
39.5
P/E
EARNINGS CALL TRANSCRIPT
EARNINGS CALL TRANSCRIPT 2018 - Q2
image
Operator

Good afternoon. And welcome to the TriplePoint Venture Growth Second Quarter 2018 Earnings Conference Call. All participants will be in listen-only mode [Operator Instructions]. After today's presentation, there will be an opportunity to ask questions [Operator Instructions]. Please note this event is being recorded.

I would now like to turn the conference over to Andrew Olson, Chief Financial Officer of TriplePoint Venture Growth. Please go ahead..

Andrew Olson

Thank you, operator, and thank you everyone for joining us today. We are pleased to share with you our results for the second quarter 2018. Here with me are Jim Labe, Chief Executive Officer and Chairman of the Board and Sajal Srivastava, President and Chief Investment Officer.

Before I turn the call over to Jim, I would like to direct your attention to the customary Safe Harbor disclosures in our press release regarding forward-looking statements.

And remind you that during this call, we may make certain statements that relate to future events or the Company's future performance or financial condition, which may be considered forward-looking statements under Federal Securities Law.

We ask that you refer to our most recent filing with the Securities and Exchange Commission for important factors that could cause actual results to differ materially from these statements. We do not undertake any obligation to update our forward-looking statements or projections unless required by law.

To obtain copies of our latest SEC filings, please visit the Company's website at tpvg.com. And now with that, I'll turn it over to Jim..

Jim Labe

Thanks, Andrew and good afternoon. We're excited to talk to you on the results for the quarter, as we continue to lead the Venture Growth stage's lending market and partner with some of the most successful venture capital investors and lend to some of the most exciting venture capital backed companies globally. We had a fantastic second quarter.

We hit our all-time record for total investment income $16.6 million. We matched our record for all-time quarterly net investment income or NII $8.8 million. We achieved our second highest portfolio yield ever of 17.2%.

We signed $212 million of new term sheets of Venture Growth stage companies during the quarter, a 45% increase over the previous quarter which in itself was a substantial increase over the quarter before that. We closed $140 million worth of new deals with eight Venture Growth stage companies.

We redeployed the proceeds from our largest single [indiscernible] range after the closing of their sale to Amazon which helped us further diversify our portfolio. We also got back into our target leverage ratio range during the quarter and finally we received approval from our shareholders to lower our asset coverage ratio to 150%.

We continue to achieve and in many cases exceed the goals and objectives that we set out for 2018 and we're just as excited going here into the second half for the year and are focused on delivering a super strong finish for the year. This progress is not the result of changes to venture capital market.

It's all been related to our focus, reputation and approach which has always differentiated us in the market particularly among the venture lending BDC's. We continue to market based on the three R's, Reputation, Relationships and References. We continue to target a very specific universe of venture capital backed companies.

These are venture growth stage companies, companies that have meaningful enterprise values, differentiated technologies, substantial equity dollars, very high growth rate and most importantly backing from one or more of our leading select venture capital investors which are generally considered among the top venture capital funds in the US.

One only has to take a look at some of the progress and the publicly announced fund raising activity. The valuation increases or exit event at some of our current companies in the portfolios.

These are names such as Copac [ph], Toast, Cohesity and Revolut to name just a few as the basis for our release that we will continue to see more successful exit events in the future.

To summarize, we plan to continue to stick to our knitting [ph] and exercise our investment discipline and continue to be what we believe, will be the name brand and the venture lending industry among these venture capital firms.

Our industry leading yield profile, the experience and the management team here, the strong credit quality, our record pipeline and the activity in progress among our portfolio companies all speaks for themselves. Once again, we're continuing to forecast that we will have earnings and excess [indiscernible] dividend this year.

We plan to continue to capitalize on this incredible and building 2018 momentum and with that, I'm going to turn this over to Sajal..

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

Thank you Jim and good afternoon, everyone. In Q2 we signed approximately $212 million of term sheets and closed $140 million of debt commitments with eight companies and added five new company to the portfolio. On a year-to-date basis, we had signed $358 million of term sheets and closed $255 million of debt and equity investments.

The first new company added to the portfolio this quarter was ROLI which is reinventing the experience of music creation, with an integrated hardware, software platform for the digital age.

ROLI makes uniquely touched response of interfaces, keyboard and other mute modular music creation instruments and tools to compose and play music, that can be consumed and engaged using smartphones and other devices. Musician Pharrell Williams recently joined as Chief Creative Officer as well.

The company has raised over $40 million of equity capital from Baltan [ph] Capital Founder Group, FirstMark Capital, Index Ventures, Founders Fund and recently announced a strategic investment from Sony.

The second OneSource Virtual which is a pioneer of the Business Process as a Service sector and supports the automated delivery of solutions exclusively for Workday. One of the leading providers of financial management in [indiscernible] capital management software.

OneSource Virtual services and power organizations in all sizes through Workday deployment, consulting, training and in application payroll, administration, benefit administration and application management services. OneSource Virtual has raised over $165 million of equity capital from TCV and others.

The third was Grove Collaborative which is a branded direct-to-consumer eCommerce platform for natural home and personal care products with a flexible reoccurring shipment model.

Every product Grove offers both from their flagship growth collaborative brand and from exceptional third party brands has been thoroughly vetted for health, sustainability and efficacy. Grove has raised over $60 million of equity capital from Norwest Venture Partner, Mayfield Fund and others.

The fourth was the UNTUCKit, which is a leading omnichannel, direct-to-consumer apparel brand which started out as men's casual dressing by offering an untucked shirt that fits and looks good and have expanded its product line to include men's sweaters, jackets and more.

UNTUCKit has raised more than $30 million of equity capital from Kleiner Perkins and others. The fifth is Fiverr, which is a freelance services platform and offers a marketplace for creative and professional services.

Fiverr gives entrepreneurs, freelancers, small businesses and even enterprises the resources they need to get things done quickly and flexibly. Fiverr has raised over $111 million of equity capital from Accel Partners, Bessemer Venture Partners, Lightbank and others. Overall during Q2, we funded $53 million of debt investments to nine companies.

$500,000 of equity in one company and acquire warrants valued at $1.2 million in eight companies. On year-to-date basis, we've funded $91 million of debt and equity investments to 12 companies. We also had a $50 million prepayment from Ring after it closed its acquisition by Amazon during the quarter.

As a result of this prepayment, our portfolio yield was 17.2%. Without customer prepayments, our portfolio yield was 13.9%, which was up from 13.6% last quarter. Moving onto credit quality, at June 30 the weighted average internal credit rating of the debt investment portfolio was 1.92 as compared to 2.03 at the end of the prior quarter.

As a reminder, under our rating system loans are rated from one to five, with one being the strongest credit rating and new loans are initially generally rated two. During the quarter, we removed $50 million of loans from category two, due to prepays.

We added $53 million of new loans to category two, upgraded two customers Copac [ph] and BlueVine with a combined principal balance of $45 million from category two to category one and downgraded one customer, [indiscernible] with a principal balance of $3 million from category three to category four.

During the quarter, six portfolio companies closed new rounds of equity financing. BlueVine raised $60 million in a round led by Menlo Ventures. Cohesity raised $250 million of equity and a round let by SoftBank. CrowdStrike raised another $200 million at a reported $3 billion valuation co-led by Accel and General Atlantic.

Fuze raised $150 million in a round led by Summit Partner. Revolut raised $250 million at a reported $1.5 billion valuation led by DST and Toast, $115 million at a reported $1.4 billion valuation led by T. Rowe. On top of that as Jim mentioned Amazon announced its acquisition of PillPack for $1 billion.

These are all great developments and we congratulate our portfolio companies. We hold more investments and/or equity investments in all of these companies.

With regards to strategic objectives, our highest priority in 2018 remains to capitalize on the strong demand for Venture Growth stage lending and grow the company from exceptional to small cap BDC to a larger and more diversified BDC.

I'm pleased to say, we're ahead of plan for 2018 and our brand reputations and relationships continue to differentiate us in the market, with prospective portfolio companies. As Jim mentioned in Q2, our shareholders approved the lower asset [indiscernible] requirements.

We thank our shareholders again for their support and as we describe their proxy, we do not plan to change our investment strategy, product mix, security profile or the targeted yield profile, the investments we will make as result of the availability of additional leverage.

We see this is providing us with greater flexibility and our ability to continue to meet the strong demand and pipeline we have today and expect to continue to see. We intend to use the additional leverage in a focused and balanced way and in particular, expanded our target leverage ratio range to 0.6 to 1.0.

We believe that with this approach we're not materially changing the risk profile for our shareholders while increasing the potential to drive higher returns and equity, through higher net investment income. On a year-to-date basis, we've made substantial progress on diversifying our portfolio and some of our larger customer concentrations.

During Q2, we completed our first co-investment with our sponsor and have several more opportunities in [indiscernible]. We also rotated out of our largest loan exposure with the acquisition of and prepayment from Ring, which was a $50 million exposure and as we announced today here in Q3.

We rotated out of another top five obligor resulting in $3 million of additional investment income this quarter as a result. And we again, expect to put all these prepayment proceeds back to work this quarter and have put $18 million to work so far.

Given this progress to-date, our taxable earnings are on track for the second year in a row to exceed our distributions.

We continue to be thoughtful about the impact of our continued portfolio growth as well as prepays and our exceptional portfolio as well as the benefits of higher leverage that have kept our quarterly distribution at $0.36 and will continue to re-evaluate based on our outlook and progress.

I'll now turn the call over to Andrew to highlight some of the key financial metrics achieved during the quarter..

Andrew Olson

Thank you Sajal. I'm pleased to report another exceptional quarter performance. Some of the highlights included record investment income, net investment income of excess of our dividend, stable credit performance, positive portfolio exit activity driving net realized gains and NAV appreciation.

Total investment and other income was up 31% to $16.6 million or $0.93 per share for the second quarter of 2018 compared to $12.6 million or $0.71 per share for the first quarter. Our investment portfolio generated a weighted average yield of 17.2% including prepayments and other activity.

The increase in total investment income and yield relative to the prior quarter was primarily due to higher prepayment and other income related to portfolio turnover. Portfolio yield excluding the impact of prepayments was up 30 basis points to 13.9% from 13.6% in the prior quarter.

Resulting in an increase in investment income when excluding the impact of prepayment and other activity. Debt investment income for the quarter was up 48% to $8.4 million or $0.50 per share compared to $5.9 million or $0.34 per share in the first quarter of 2018.

Expenses during the quarter were $7.7 million consisting of interest and fee expense of $2.5 million, base management fee of $1.8 million, income incentive fee of $2.2 million and administrative and general expenses of $1.2 million.

The increase of total expenses from $6.6 million in the first quarter of 2018 is primarily due to higher base management fees and income incentive fees due to portfolio growth and strong fund performance.

We recognize net realized gains of $0.8 million or $0.04 per share in the second quarter of 2018 from the disposition of investments in three portfolio companies.

In addition, we had a net change in an unrealized depreciation during the quarter of $1.2 million or $0.07 per share consisting of the reversal of previously recognized net unrealized depreciation into net realized gains of $2.9 million primarily [indiscernible] offset by mark-to-market depreciation of $1.7 million on the investment portfolio.

The above activity resulted in a net increase and net assets for the quarter of $8.3 million or $0.47 per share compared to $7.9 million or $0.45 per share in the prior quarter. Bringing year-to-date net income to $16.3 million or $0.92 per share. On an annualized return basis, we generated return on equity of 14.2% in the quarter.

Now turning to the balance sheet, we funded $53.4 million of debt and equity investments in nine companies during the quarter and added one company repay its outstanding obligations in full in the amount of $50 million. All totaled, we ended the quarter with long-term investments of $398 million or generally flat from the prior quarter.

At quarter end, we held 124 investments in 45 companies with the cost in fair value of approximately $399 million. The company's debt portfolio ended the quarter with a cost of $381 million of which 57% carried floating rates. We continue to see strong demand and have a robust pipeline for near term opportunities.

Our unfunded commitments totaled $203 million to 16 companies off which $87 million is dependent upon the company's reaching milestones. Off those total commitments, $58 million will expire in 2018, $76 million will expire in 2019 and $70 million will expire in 2020, if not previously drawn.

We ended the quarter with total liquidity of $134 million consisting of cash of $11 million and $123 million of undrawn availability under our revolving credit facility.

Total outstanding borrowings as of quarter end was approximately $160 million consisting of $75 million of long-term fixed rate notes at a cost of 5.75% maturing in 2022 and $87 million outstanding our revolving credit facility which carries a rate of L plus 300. This put us at a leverage ratio 0.68 times within our target range of 0.6 to 1.0.

We ended the quarter with $239 million of equity capital or $13.45 per share up $0.11 from $13.34 per share in the prior quarter. At NAV, our annualized distributions generated dividend yield of 11%. As of June 30, 2018 we estimate earnings in excess of our distribution or stove [ph] over income to be $4.2 million or $0.23 per share.

And with that, I'm pleased to announce for the third quarter of 2018, our Board of Directors declared a distribution of $0.36 per share payable on September 14, to stockholders of record as of August 31. This marks the 18 consecutive quarter we've increased or maintained our quarterly distribution rate.

And now with that, I'll turn the call back over to Jim..

Jim Labe

Thanks again, Andrew. At this point, we'll be happy to take your questions.

Operator, can you please open the line?.

Operator

[Operator Instructions] our first question comes from George Bahamondes of Deutsche Bank. Please go ahead..

George Bahamondes

Just a few questions following your prepared remarks. You had mentioned there's about $50 million of fundings in the second quarter across nine companies.

Can you guys disclose how much of $53 million was tied to investments that were close in the second quarter versus prior commitment to that or unfunded in the second quarter?.

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

George, we can get that information, we don't have that breakdown handy, but I would say generally it's a sum from existing unfunded commitment and then a portion from customers that close during the quarter, but if I were to guess I'd say it's probably 50-50. We'll look through and come back to you, [indiscernible] information for you..

George Bahamondes

Great. We can follow off offline, its fine. Next one, you had mentioned there was a co-investment in the second quarter.

Are you able to provide any additional color?.

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

We don't generally disclose who are the co-investees. I think the good news is again along the theme of portfolio diversification, keeping our maximum transaction sizes reasonable with the goal of diversity. So I think it was consistent with that objective..

George Bahamondes

Absolutely, okay great that's fine. Next one here, I may have - I missed this. You mentioned you rotated out of top five investment, was that in the second quarter or was that subsequent to 630..

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

Both so, Ring was our largest investment during Q2 and so Ring prepaid at the beginning of Q2 and then here in Q3 we had another top five as we announced in today's earnings release subsequent we had another top five rotator [ph]..

George Bahamondes

Got it and let's see. That was it from me. We'll offline - regarding that first question. Thank you..

Operator

Our next question comes from Christopher Nolan of Landenburg Thalmann. Please go ahead..

Christopher Nolan

Sajal, just confirming you reiterated leverage target of 0.6 to one times NAV, is that correct?.

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

Correct..

Christopher Nolan

Great. And then are you guys still need to renegotiate the bank revolver, if you wanted to take the leverage ratio above 1.0..

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

No - as we mentioned in our proxy, we have our lenders are supportive we could and there maybe periods where we may take that leverage ratio higher as we said in the proxy in between capital raises for short periods of time, but the target is 0.6 to 1.0..

Christopher Nolan

Got it. Thank you.

And then, Andrew it seems to me that most of the prepayments where almost all the prepayment may have come from Ring, is that fair characterization?.

Andrew Olson

That's correct..

Christopher Nolan

And what was the end of term payments in the quarter?.

Andrew Olson

The aggregate amount, I don't have it off hand, but generally it's about 2% of the total yield..

Christopher Nolan

Okay so you have 17.2% and that will be 2% off, so it will be 2% off that 17%..

Andrew Olson

Yes..

Christopher Nolan

Right..

Andrew Olson

I think it was 2.2% was the accretion during the quarter..

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

From the non-prepayments..

Andrew Olson

Correct..

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

So 17.2%, 3.3% was related prepayments and 2.2% was related to end of term payment, income accrual..

Christopher Nolan

And then finally, I guess for Jim or just for anyone. I'm trying to get the - you guys sound pretty enthusiastic about the conditions. I mean obviously the pipeline is starting to grow, the margins are expanding and so forth, what are you seeing in the venture debt lending space.

Are you seeing new entrants come in? If you can give a little characterization of them that would be helpful?.

Jim Labe

And thanks I like how you're asking all three members of the team here I didn't want to be left out. So I'd say overall, that there really hasn't been change things still remain the same in the sense of, it's about reputation, references and relationships what we call the three R's.

It's a fairly close community here among the leading venture capital investors and experience counts, track record counts. Also that you know what you're doing, so the Venture Growth stage our biggest competition remains one thing, equity.

And that's it, we just other [indiscernible] may float in and out and do venture lending here and there, but really haven't seen any change in that landscape..

Christopher Nolan

Great. Thanks for taking my question..

Jim Labe

It was high barriers entry to this segment..

Christopher Nolan

Yes, I know that I guess - you get money coming in, when it gets attractive enough regardless of that, like flows out too. So I was just here, so what you're seeing? Okay great. Thank you for taking my questions..

Operator

Our next question comes from Ryan Lynch of KBW. Please go ahead..

Ryan Lynch

The first one, clarification and also a question, I believe you guys said - you guys had another top five investment prepay in the third quarter.

Did you say that, there was $3 million of additional income associated with that prepayment and then also, you guys have about $50 million prepayments quarter-to-date in the third quarter that's really strong.

Can you just give us a sense of so far quarter-to-date how much accelerated income you guys have already received so far?.

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

Yes, let me start and then Andrew jump in, so correct Ryan.

$59.3 million of early principal payment so far in the quarter, offset by roughly $18 million of new loan fundings that we've had, so strong start, we're only one month into the quarter so redeploying those proceeds and yes I did say from the prepayments over $3 million of additional interest income as a result.

Andrew any more color on that?.

Andrew Olson

No, you covered it..

Ryan Lynch

Okay, was the $3 million additional interest income was that from all of the other, about $59 million prepayments or just from the one top five investments..

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

Correct, all $59 million [indiscernible]..

Ryan Lynch

Perfect. Okay, well you guys quarter-to-date another strong quarter of prepayments, you guys have strong prepayments in the second quarter as well.

I mean you guys are lenders that's a good thing, it obviously gets your money back and particularly when you guys are getting strong fees associated with that, so there's no doubt that's a good thing and maybe that speaks to the quality company you guys are underwriting that they're paying back early because they're having that much success.

Just the other counterpoint about though is, with the strong prepayment obviously it's hard to grow the portfolio in that environment, can you just give any sort of outlook on where we are [indiscernible] already been strong prepayments but do you guys foresee, that continuing and if that does, how do you guys grow your portfolio in that environment, which again it's good to get your money back, [indiscernible]..

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

Yes, good question Ryan so. Maybe to start with, a customer gets caught. So we can't avoid getting our money back and that's the touchdown to use Jim's favorite analogy and so we helped our customers score the touchdown and we're appreciative of that.

to the extent that customers finance us out because of significant equity capital raises, if in those perspective we're using analogy again that it's half time, we're going to sit back on the bench because most of our portfolio companies burn cash and we expect to call back in the game in a quarter or two and so those are not lost opportunities, those are income generating and return generating events and then we can come back, see how they perform and come back and provide them more capital.

So I'd say again overall very positive events and we're very pleased with them.

In generally especially given I know some of the concern was concentration in our larger exposures and so we want to be mindful of some of that feedback and again that with the co-investment relief and the additional leverage will allow us to optimize the portfolio side, so working hard to address some of the concerns associated with our portfolio.

I think the bigger picture as Jim talked about the venture equity markets are strong, the venture debt or the demand for venture debt is particularly strong as reflected by the $200 million of signed term sheets I think that was a record low for a quarter for us, for signed term sheets and then $140 million of closed deals.

The pipeline is the biggest it's been, so I would say again it's we continue to feel pretty confident in our ability to grow the portfolio on a year-over-year basis and again we're blocking and tackling on a quarter-to-quarter basis..

Ryan Lynch

Okay that's helpful and makes sense and again, getting repayments and prepayments is always a good thing as a lender. Just one last one on PillPack I'm not sure if you can answer this but obviously saw you guys talk about that getting repaid in the third quarter, there is nice 9% end of term payment.

I also saw you guys have like $55,000 equity investment with the cost and fair value both at $55,000.

Do you guys expect that to appreciate in the third quarter and can you give us any sense of what sort of gain you guys are anticipating with that sale?.

Andrew Olson

I can answer that Ryan. I think overall we've written up the position to what the exit value was because it was an announced transaction relatively earlier in the quarter, so this wasn't something new to us, so I think come back to the quarter..

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

If you look at the Q that was filed, you'll see that the fair value associated with the mark up..

Andrew Olson

Yes the fair value, I think the fair value is the position we've written up to around [indiscernible]. $500,000..

Ryan Lynch

Okay, sorry. That makes sense I was referring to the old Q to I guess your Q1, Q2 hadn't come out but it just come out, so the fair value in the second quarter should reflect the actual value. So okay, that's helpful. That's all the questions. Thanks..

Operator

Our next question comes from Casey Alexander of Compass Point. Please go ahead..

Casey Alexander

The $59 million of early principal repayments that have occurred in the subsequent event, would those have come from the clear category?.

Andrew Olson

There is a combination so, a number of those positions because of the timing of when the prepayments occurred we had upgraded them during the quarter, so I would say larger percentage of it is just going to come from that one..

Casey Alexander

Some but not all..

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

Correct..

Casey Alexander

Some but not all, okay. Well as we haven't had a chance to take a look at the Q.

can you walk me through what the top five names are in the portfolio as of the end of the second quarter?.

Andrew Olson

Yes, so I'll let to have any specific questions about the companies themselves. I think Jim and Sajal are okay at some point, but FinancialForce is our number position. View [ph] is number two, Rent the Runway is number three, WorldRemit is number four and Virtual Instruments is number five..

Casey Alexander

I'm sorry I didn't hear number four..

Andrew Olson

Number four is WorldRemit..

Casey Alexander

WorldRemit, great.

Okay and on the two orange, which I - is Munchery and I assume still Mind Candy, any update on the what you guys are doing to help realize the value of those?.

Sajal Srivastava Co-Founder, President, Chief Investment Officer, Secretary, Treasurer & Director

Yes, we continue to work actively with the companies investors and help them kind of as they reposition themselves and so I'd say we continue these very active, as they optimize the businesses. I don't think there are any public updates specifically to those companies but they're hard at work..

Casey Alexander

Okay, all right. That's it from me. Thank you..

Operator

This concludes our question-and-answer session. I would like to turn the conference back over to Jim Labe for any closing remarks..

Jim Labe

Thanks operator. In short if you can't tell we're pretty excited to hear about the remainder of 2018 and what we believe it holds and still for our business. I'll close again by expressing my appreciation to all of you for your continued interest and support in TriplePoint Venture Growth. Thanks everyone and we'll speak with you again soon. Take care.

Operator

The conference is now concluded. Thank you for attending today's conference. You may now disconnect..

ALL TRANSCRIPTS
2024 Q-3 Q-2 Q-1
2023 Q-4 Q-3 Q-2 Q-1
2022 Q-4 Q-3 Q-2 Q-1
2021 Q-4 Q-3 Q-2 Q-1
2020 Q-4 Q-3 Q-2 Q-1
2019 Q-4 Q-3 Q-2 Q-1
2018 Q-4 Q-3 Q-2 Q-1
2017 Q-4 Q-3 Q-2 Q-1
2016 Q-4 Q-3 Q-2 Q-1
2015 Q-4 Q-3 Q-2 Q-1
2014 Q-4