Vous êtes sur la page 1sur 7

Exhibit 1 Condensed Operating and Stockholder Information, Robertson Tool Company

(millions of dollars except per-share data)
1998

1999

2000

2001

2002

$ 48.5

$ 49.1

$ 53.7

$ 54.8

$ 55.3

32.6

33.1

35.9

37.2

37.9

10.7

11.1

11.5

11.9

12.3

2.0

2.3

2.4

2.3

2.1

Operations
Sales
Cost of Goods
Selling, General and
Administrative Costs
Depreciation Expense
Interest Expense
Income Before Taxes

.4

.7

.8

.8

.8

2.8

1.9

3.1

2.6

2.2

1.1

.8

1.2

1.0

.9

$1.7

$1.1

$1.9

$1.6

$1.3

Cost of Goods

67%

67%

67%

68%

69%

Sell, Gen’l, Admin.

22%

23%

21%

22%

22%

Operating Income

6.6%

5.3%

7.3%

6.2%

5.4%

$ 2.91

$ 1.88

$ 3.25

$ 2.74

$ 2.23

1.60

1.60

1.60

1.60

1.60

Taxes
Net Income
Percentage of Sales

Stockholder Information
Earnings Per Share
Dividends Per Share
Book Value Per Share

49.40

49.68

51.33

52.47

53.10

Market Price

33-46

35-48

29-41

25-33

23-32

Price/Earnings Ratio

11-16

10-26

9-13

9-12

10-14

Shares Outstanding

584,000

584,000

584,000

584,000

584,000

52 . Robertson Tool Company (millions of dollars) Assets Liabilities and Net Worth $ 1 Cash Accounts Receivable Inventories 8 Current Assets Net Plant and Equipment Total Assets Other 18 1 Other Accounts Payable Current Liabilities $ 2 2 4 Long-term Debt 12 Net Worth 31 28 19 $ 47 Collection Period (days) 53 Days of Inventory (days) 173 Sales/Total Assets 1.Exhibit 2 Balance Sheet at December 31.18 Total $ 47 Debt as % Capital 28% Total Assets/Net Worth 1. 2002.

59 $ .20 3.31 6.430.21 $ .900 5.000 5.38 Market Price 6-17 10-18 7-18 4-10 5-8 Price/Earnings Ratio 8-22 16-30 12-31 19-48 9-15 Shares Outstanding 2.54 0 0 0 0.000 .245.100 5.86 7.Exhibit 3 Condensed Operating and Stockholder Information.20 1.37 7.510.600 5.13 2.501.525.45 Operations Financial Position Current Assets Current Liabilities Stockholders Information Earnings Per Share Dividends Per Share Book Value Per Share 8.97 3. NDP Corporation (millions of dollars except per-share data) 1998 1999 2000 2001 2002 Sales $ 45 $ 97 $ 99 $ 98 $ 100 Net Income 1.78 $ .61 $ .98 $ 25 $ 46 $ 49 $ 41 $ 46 6 11 15 10 13 Net Working Capital 19 35 34 31 33 Long-term Debt 10 18 16 15 17 Shareholders’ Equity 21 36 40 41 41 $ .20 0 7.

8 Cost of Goods 37.6) (3.9 $ 4.8 20.4 $ 4.3 12.0) (3.5 13.5 Sales Net Plant & Equip @ Beginning of Year Capital Expenditures Depreciation Expense Net Plant & Equip @ End of Year .6 $ 23.7 2.3 Depreciation 2.8 $ 69.8) (2.4 45.4 Sell & Admin 12.7 2.2 1.3 $ 58.9 3.4 12.4 24.9 CoGS % Sales 69% 68% 67% 66% 65% 65% Sell & Admin % Sales 22% 21% 20% 19% 19% 19% $ 19.5 45.Exhibit 4 ProFormas for Robertson Tool (millions of dollars) Actual 2002 Forecasts 2003 2004 2005 2006 2007 to Infinity $ 55.8 $ 2.2 Tax @ 40% 1.3 2.2 5.4 24.9) 2.9 39.2 8.3 $ 4.9 $ 69.5 (4.8 41.3 3.0 4.9 2.9 2.2 8.3 EBIAT $ 1.6 $ 62.4 18.7 $ 21.5 $ 3.9 $ 20.4 Gross Profit 17.3 13.1 2.7 $ 21.7 $ 22.5 $ 23.7 $ 22.6 43.2 2.9 EBIT 3.5) (3.5 2.6 7.1 $ 65.3 2.7 2.6 $ 23.3 12.5 22.5 2.0 $ 20.

21 4.21 $ 2. Excluding Robertson Tool (millions of dollars except per-share data) Net Income Shares Outstanding (mil) Earnings Per Share 2003 2004 2005 2006 2007 $ 11.04 $ 3.21 4.21 4.8 $ 13.9 $ 12. Earnings.83 $ 3.27 $ 3.0 $ 11.56 . Inc.Exhibit 5 Five-Year Forecast of Monmouth.8 $ 15.0 4.21 4.61 $ 2.

Collection Period (days) Briggs & Stratton Idex Corp.80 EBIAT Multiple 12.5 12.00 .8 3.1 Share Price $ 42 $ 42 $ 29 $ 22 $ 26 $ 27 $ 30 Earnings Per Share 2.1 14.80 2.63 .80 .71 .1 11.Exhibit 6 Selected Financial Information on Quasi-Comparable Firms.8 12.32 2.75 1.014 $ 29 55 119 98 90 129 234 1.5 Equity Beta 1.95 Asset Beta .4 11.63 .0 13.9 16.00 1.8 9.80 3.7 14.4 12.191 $ 1.3 3.2 7.20 2.1 12.85 .5 7. Stanley Works Robertson Tool Co. Lincoln Electric Snap On Inc.861 $ 3.32 Price/Earnings 15.4 14.6 13.78 1.00 1.00 1.5 balance sheet values 98% 52% 30% 27% 29% 40% 28% market values 29% 37% 20% 17% 19% 24% 37% BB- BB+ BBB - A+ A - $ 712 $ 1.2 12.73 Times Interest Earned Debt % Capital   Bond Rating Value of Firm ($ mil) EBIAT ($ mil) .05 . 2002 Actuant Corp.145 $ 1. 55 77 47 61 96 77 53 Inventory % Sales 12% 18% 13% 17% 18% 16% 33% Operating Margin % Sales 17% 13% 20% 15% 10% 15% 5% Return on Capital 21% 9% 10% 12% 11% 14% 4% 3.443 $ 1.

07% II.07% BB 6.52% 5.0 21.S.6 12.9 345 27.4 12.5 2.3 48% 3. Treasury Bonds III.3 8.Exhibit 7 Information on United States Capital Markets I.7 54% 4.96% .4 36.7 73% 2.5 51.2 12.9 - 51% 6.6 6 18. Debt and Times Interest Earned Ratios for Selected Industries AAA AA A Food Processing Debt % Capital Times Interest Earned Electrical Equipment Debt % Capital Times Interest Earned Electric Utilities Debt % Capital Times Interest Earned BBB BB 44% 7.1 43.6 15.10% 4.9 7.3 53% 2. Estimated Market Risk Premium = 5. Interest Rates in May 2003 30-Year U.4 118 IV.0 25.8 19.8 74. Corporate Bonds Rated A BBB AA 4. Median Values of Key Ratios by Standard & Poors’ Rating Category AAA AA A BBB BB B Times Interest Earned (X) EBITDA / Interest (X) Pre-tax Return on Capital (%) Debt as % Capital (%) Number of companies 5.2 72% 1.3 31.S.9 - - 36% 7.5% over 30-Year U.0 7.4 4.9 297 1. Treasury Bonds U.1 15 10.0 54% 3.7 38.S.7 213 3.4 25.6 - 46% 4.4 57% 2.