Académique Documents
Professionnel Documents
Culture Documents
or class discussion.
a, or illustrations of
Fellows of Harvard
produced, posted, or
Exhibit 1
Dow and Rohm, Income Statement Data, 2006-2008 H1 (as amended, in $ millions)
2006
Dow Chemical
2007
2008 H1
Revenues
Cost of Goods Sold
Depreciation & Amortization
Gross Profit
$49,124
39,407
2,074
7,643
$53,375
44,028
2,190
7,157
$31,140
26,346
1,143
3,651
SG&A Expense
Research & Development
Amortization Expense
Operating Income
1,663
1,164
50
4,766
1,861
1,305
72
3,919
1,012
666
47
1,926
425
959
60
388
4,972
445
1,122
315
719
4,192
247
525
57
(10)
2,271
1,155
(93)
3,724
1,230
(75)
2,887
536
(32)
1,703
953.1
936.0
$3.03
$1.64
13.4%
5.4%
29.3%
2.4%
$2,105
$1.82
$0.84
11.7%
5.5%
23.6%
2.1%
$1,019
$3.87
$1.50
15.6%
7.6%
23.2%
2.4%
$1,983
in $ millions)
$5,074
3,537
247
1,290
1,091
296
57
1,021
586
159
32
513
120
22
27
70
880
85
90
21
98
441
206
(13)
661
111
(11)
319
207.8
193.7
195.2
$3.18
$1.44
27.7%
7.4%
23.4%
3.3%
$417
$1.65
$0.78
25.4%
6.3%
25.2%
3.1%
$266
Exhibit 2
Dow and Rohm, Balance Sheet Data, 2006-2008 H1 (as amended, in $ millions)
2006
Assets
Cash & Investments
Receivables
Inventories
Other
Total Current Assets
Dow Chemical
2007
2008 H1
$2,910
8,048
6,058
193
17,209
$1,737
9,684
6,885
348
18,654
$2,113
11,356
7,690
172
21,331
Net PP&E
Goodwill
Deferred Tax Assets
Other Long-term Assets
Total Assets
13,722
3,242
4,006
7,402
45,581
14,388
3,572
2,126
10,061
48,801
14,624
3,617
2,283
10,298
52,153
Liabilities
Accounts Payable
Accrued Expenses
Short-term Debt
Current Long-term Debt
Other Current Liabilities
Total Current Liabilities
5,674
2,215
219
1,291
1,202
10,601
6,536
2,512
1,548
586
1,263
12,445
7,837
2,237
2,225
1,051
1,037
14,387
8,036
1,365
3,094
5,420
17,065
45,581
7,581
1,414
3,014
4,958
19,389
48,801
8,116
1,237
3,109
5,171
20,133
52,153
Long-term Debt
Minority Interest
Pension/Other Benefits
Other Liabilities
Total Equity
Total Liabilities & Equity
Total Debt
Debt-to-Total Capital
Current Ratio (CA / CL)
9,546
35.9%
1.62
9,715
33.4%
1.50
11,392
36.1%
1.48
$265
1,876
1,024
261
3,426
$204
2,141
1,091
307
3,743
2,871
1,668
83
2,059
10,107
2,923
1,737
0
2,084
10,487
806
613
150
8
192
1,769
908
770
108
0
101
1,887
3,139
215
760
1,078
3,146
10,107
3,168
239
754
1,087
3,352
10,487
3,297
51.2%
1.94
3,276
49.4%
1.98
Exhibit 3
Dow Chemical Company, Slected Financial and Operating Information, 1994-2007 (as amen
Year
2007
2006
2005
2004
2003
2002
2001
2000
1999
1998
1997
1996
1995
1994
Profitability
Sales
Assets
Employees
(000)
Gross
Margin
$53,375
$49,124
$46,307
$40,161
$32,632
$27,609
$28,075
$29,798
$26,131
$25,396
$27,814
$27,267
$27,140
$22,634
$48,801
$45,581
$45,934
$45,885
$41,891
$39,562
$35,515
$35,991
$33,456
$31,121
$31,004
$31,219
$29,838
$31,573
45.9
42.6
42.4
43.2
46.4
50.0
52.7
53.3
51.0
50.7
55.9
52.0
51.0
65.7
13.4%
15.6%
17.3%
14.7%
13.7%
13.9%
14.9%
17.4%
21.8%
23.0%
24.6%
26.7%
31.1%
24.7%
Return
Return on Equity
on Sales (ending)
5.4%
7.6%
9.8%
7.0%
5.3%
-1.2%
-1.4%
5.6%
6.2%
6.7%
8.8%
9.1%
11.0%
5.8%
14.9%
21.8%
29.5%
22.8%
18.9%
-4.4%
-3.9%
14.1%
14.8%
17.3%
24.6%
24.7%
31.7%
13.5%
Sources: Adapted from Dow Chemical Company form 10-K (Year end 2004 and 2007); Standard & Po
$1.59
$1.46
$1.34
$1.34
$1.34
$1.34
$1.25
$1.16
$1.16
$1.16
$1.08
$1.00
$0.93
$0.87
953.1
962.3
976.8
940.1
918.8
910.5
901.8
893.2
874.9
888.1
898.4
950.1
1,025.8
1,069.8
Debt-toTotal
Capital
Leverage
S&P
Debt
Rating
Debt
Issued
33.4%
35.9%
41.1%
50.7%
58.8%
63.1%
52.1%
44.4%
44.3%
45.1%
45.0%
41.2%
41.7%
43.6%
AAAAAA
A
A
A
A
A
A
A
A
$0
$0
$0
$614
$463
$1,992
$3,956
$300
$1,444
$0
$0
$0
$0
$0
Exhibit 2
Merger-Related Compensation for Rohm Directors and Officers (Offer = $78 per share)
Person or Group
Total Value of
Stock &
Other
Options Compensation
$31,383,647
$9,245,321
$1,741,086
$9,551,890
$5,124,344
$18,499,902
$19,475,657
$95,021,847
Person or Group
Number of
Shares
Exercisable
Owned (b)
Options
Gupta
Croisetiere
Barton (a)
Brondeau
Lonergan
9 Other Executive Officers
11 Non-employee Directors
Total (25 persons)
275,512
82,532
30,842
97,793
36,906
180,127
853,292
1,557,004
1,301,742
169,844
0
167,120
173,802
41,076
0
1,853,584
Total
$103,793,497
$21,768,957
$4,146,762
$22,931,121
$14,234,883
$33,987,468
$86,032,433
$286,895,120
Value of
Shares
Owned
$21,489,936
$6,437,496
$2,405,676
$7,627,854
$2,878,668
$14,049,906
$66,556,776
$121,446,312
Person or Group
Gupta
Croisetiere
Barton (a)
Brondeau
Lonergan
9 Other Executive Officers
11 Non-employee Directors
Total (25 persons)
$365,754
$126,795
$89,610
$136,548
$65,836
$402,293
0
$1,186,836
$9,956,217
$2,952,575
$0
$3,192,847
$1,815,512
$1,495,124
0
$19,412,275
$5,000,000
$1,000,000
$0
$1,000,000
$500,000
$2,500,750
0
$10,000,750
Sources: Casewrite estimates, Rohm & Haas Forms DEFM14A (9/29/08) and DEF14A (3/19/08)
Notes:
(a) Alan Barton (formerly EVP) left Rohm and Haas in August 2008.
(b) Includes shares owned directly and indirectly through a savings plan and an ESOP.
(c) Includes stock options, restricted stock, restricted share units, and performance share awards.
78 per share)
Value of
Exercisable
Options
Total Value
of Stock
& Options
$50,919,914
$72,409,850
$6,086,140
$12,523,636
$0
$2,405,676
$5,751,377
$13,379,231
$6,231,871
$9,110,539
$1,437,660
$15,487,566
0
$66,556,776
$70,426,961 $191,873,273
pensation
Total Value
Unvested
of Other
Shares (c) Compensation
$16,061,676
$5,165,951
$1,651,476
$5,222,495
$2,742,996
$14,101,735
$19,475,657
$64,421,986
$31,383,647
$9,245,321
$1,741,086
$9,551,890
$5,124,344
$18,499,902
$19,475,657
$95,021,847
14A (3/19/08)
e share awards.
Exhibit 7A
Rohm and Haas Stand-alone Cash Flow Forecasts, 2009-2010 (in millions)
Assumptions:
Tax Rate =
Growth Rate =
26%
2%
$10,286
$1,633
$503
$1,130
$836
$503
($555)
($280)
$504
$10,897
$1,793
$507
$1,286
$952
$507
($556)
($295)
$608
* REVISED * Forecast as of
2009
2010
Revenue
Earnings bef. Interest, Taxes, and Depr. (EBITDA)
Depreciaton & Amortization
Earnings before Interest and Taxes (EBIT)
Earnings before Interest After Taxes (EBIAT)
+ Depreciation & Amortization
- Capital Expenditures
- Increases in New Working Capital (NWC)
Total Free Cash Flow
$8,414
$1,016
$524
$492
$364
$524
($461)
($50)
$377
$8,867
$1,224
$509
$715
$529
$509
($479)
($100)
$459
Source: Casewriter estimates using forecasts from E.H. Yang and L. Amadeo, Oppenheimer Equity Re
and Haas Company, reports dated 7/10/08 and 2/9/09, via Thompson Rsearch/Investex, access
$12,132
$2,223
$521
$1,702
$1,259
$521
($558)
($325)
$897
$9,812
$1,583
$493
$1,090
$807
$493
($451)
($250)
$599
2013
$10,280
$1,691
$488
$1,203
$890
$488
($473)
($250)
$655
Exhibit 7B
Discount Rate for Rohm and Haas Free Cash Flow Valuation
Weighted Average
Cost of Capital (WACC)
Risk-free Rate (Rf)
4.92%
Equity Beta (E)
1.06
Equity Risk Premium (ERP)
Cost of Equity (KE)
Tax Rate
Cost of Debt (KD)
Debt / Value Ratio (D/V)
Equity / Value Ratio (E/V)
5.07%
10.3%
35%
6.1%
28%
72%
WACC =
8.5%
WACC Range 7.5% - 9.5%
Source: Casewriter estimates using data in Rohm & Haas Co., Form DEFM14A, dated 9/29/08, p. 28.
Exhibit 8
Dow's Post-acquisition Financial Forecast, 2008-2010
Net Debt
Long-term Debt (LTD)
Current portion LTD
Notes Payable
Cash
Total Net Debt
Total Equity (b)
Total Capitalization
Net Debt / Total Capitalization (1)
Year-end
2008
Q1
$8,042
$1,454
$2,360
($2,800)
$9,056
$8,042
$1,454
$2,360
($1,506)
$10,350
$22,830
$1,454
$2,460
($531)
$26,213
$13,511
$22,567
$13,097
$23,447
$12,928
$39,141
40.1%
44.1%
67.0%
1.30
1.83
5.16
$57,513
$6,959
12.1%
$4,333
$562
$55,034
$5,654
10.3%
$3,018
$586
$55,293
$5,080
9.2%
$2,365
$830
7.71
5.15
2.85
1.23
1.19
1.26
Source: Casewrite estimates using forecasts from J. Zekauskas et al., J.P. Morgan North America Equi
Dow Chemical Report 2/4/09 (Tables 6, 7, & 8), accessed via Thompson Research/Investex on 9
Notes:
a) Assumes the Rohm acquisition closes in the second quarter of 2009.
b) Total equity exludes preferred equity and reflects large hedging and pension losses in 2008.
It also reflects the payment of cash dividends and the repurchase of shares.
Covenants on the Dow Bridge Loan:
1) Net Debt-to-Total Capitalization < 65% (for this covenant, total equity excludes
2) Leverage Ratio < 4.25X
Q4
Year-end
2010
$22,330
$1,454
$2,460
($879)
$25,365
$21,830
$1,454
$2,460
($1,945)
$23,799
$19,830
$1,454
$2,460
($534)
$23,210
$12,750
$38,115
$12,708
$36,507
$11,790
$35,000
66.5%
65.2%
66.3%
5.33
4.10
3.64
$56,276
$4,760
8.5%
$1,978
$1,064
$59,659
$5,801
9.7%
$2,957
$1,247
$63,633
$6,372
10.0%
$3,404
$1,532
1.86
2.37
2.22
1.25
1.25
1.17