• Author / Uploaded
• chirag shah

Citation preview

Exhibit 1 Burton Sensors Consolidated Balance Sheets (Actual/Projected), 2014-2021 (Fiscal years ending December 31; U.S. $000s)

Cash and equivalents Accounts receivable Inventory Other current assets Current assets

2014A 279.7 1,552.5 1,672.9 253.5 3,758.6

Net PP&E Total assets

3,874.0 4,293.3 4,654.1 4,847.8 4,938.8 4,875.2 4,789.5 7,632.6 8,847.2 10,082.0 11,503.2 12,588.0 13,116.5 13,572.0

Accounts payable Accrued expenses Bank loans Deferred taxes Long-term debt, current portion Current Liabilities

773.1 935.3 418.2 491.0 3,020.0 3,880.0 351.9 360.7 150.0 150.0 4,713.2 5,817.0

1,153.0 567.2 4,580.0 406.2 150.0 6,856.5

1,383.6 714.9 5,080.0 527.9 150.0 7,856.4

1,605.0 829.3 5,230.0 590.1 150.0 8,404.4

1,733.4 895.6 4,930.0 624.0 150.0 8,333.1

1,837.4 949.3 4,530.0 658.3 150.0 8,125.1

Long-term debt Total liabilities

1,980.0 1,830.0 6,693.2 7,647.0

1,680.0 8,536.5

1,530.0 9,386.4

1,380.0 9,784.4

1,230.0 9,563.1

1,080.0 9,205.1

Shareholders' equity Total liabilities and equity

939.4 1,200.1 1,545.5 2,116.8 2,803.6 3,553.4 4,366.9 7,632.6 8,847.2 10,082.0 11,503.2 12,588.0 13,116.5 13,572.0

Bank loan / (receivables + inventory) Liabilities / book equity Total interest-bearing debt / book equity

0.94 7.1x 5.5x

2015A 2016A 2017E 2018E 2019E 2020E 251.3 304.3 371.3 359.7 368.6 437.5 1,894.0 2,315.4 2,824.9 3,276.9 3,539.1 3,751.4 2,096.7 2,436.3 2,997.9 3,477.6 3,755.8 3,981.1 311.8 371.9 461.2 535.0 577.8 612.5 4,553.8 5,427.8 6,655.3 7,649.2 8,241.3 8,782.5

0.97 6.4x 4.9x

0.96 5.5x 4.1x

0.87 4.4x 3.2x

0.77 3.5x 2.4x

0.68 2.7x 1.8x

0.59 2.1x 1.3x

Tables below are not shown in case Working Capital Assumptions (U.S. $ thousands) 2014A 2015A 2016A 2017E 2018E 2019E 2020E Income Statement Metrics Revenue 6,336.9 7,794.4 9,298.7 11,530.4 13,375.3 14,445.3 15,312.0 Cost of Goods Sold 2,686.8 3,359.4 4,035.6 4,958.1 5,751.4 6,211.5 6,584.2 Working Capital Ratios Accounts receivable (% Sales) Inventory (% Sales) Accounts payable (% Sales)

24.5% 26.4% 12.2%

24.3% 26.9% 12.0%

24.9% 26.2% 12.4%

24.5% 26.0% 12.0%

24.5% 26.0% 12.0%

24.5% 26.0% 12.0%

24.5% 26.0% 12.0%

Other Activity Ratios Other Current Assets (% Sales) Accrued Expenses (% Sales)

4.0% 6.6%

4.0% 6.3%

4.0% 6.1%

4.0% 6.2%

4.0% 6.2%

4.0% 6.2%

4.0% 6.2%

PP&E (Beginning) Less: Depreciation

2014A 2015A 2016A 2017E 2018E 2019E 2020E 3,618.0 3,874.0 4,293.3 4,654.1 4,847.8 4,938.8 4,875.2 (98.9) (102.9) (122.7) (152.2) (176.6) (208.0) (238.9)

Add: CapEx & Purchase of PP&E PP&E (Ending) Depreciation (% Sales) CapEx (% Sales)

354.9 522.2 3,874.0 4,293.3 1.6% 5.6%

Long-Term Debt Schedule (U.S. $ thousands) 2014A Beginning balance (with current portion) 2,280.0 Add: issuances 0.0 Less: retirements (150.0) Ending balance (with current portion) 2,130.0 Ending balance (without current portion) 1,980.0

1.3% 6.7%

483.5 4,654.1

345.9 4,847.8

267.5 4,938.8

144.5 4,875.2

153.1 4,789.5

1.3% 5.2%

1.3% 3.0%

1.3% 2.0%

1.4% 1.0%

1.6% 1.0%

2015A 2016A 2017E 2018E 2019E 2020E 2,130.0 1,980.0 1,830.0 1,680.0 1,530.0 1,380.0 0.0 0.0 0.0 0.0 0.0 0.0 (150.0) (150.0) (150.0) (150.0) (150.0) (150.0) 1,980.0 1,830.0 1,680.0 1,530.0 1,380.0 1,230.0 1,830.0 1,680.0 1,530.0 1,380.0 1,230.0 1,080.0

Current portion of long-term debt

150.0

150.0

150.0

150.0

150.0

150.0

150.0

Interest rate as % of beginning balance Interest payment

5.5% 247.5

5.5% 283.3

5.5% 322.3

5.5% 352.6

5.5% 371.8

5.5% 371.8

5.5% 347.1

2014A 2015A 515.8 351.9 131.6 140.4 295.5 131.6 351.9 360.7

2016A 360.7 186.0 140.4 406.2

2017E 406.2 307.6 186.0 527.9

2018E 527.9 369.8 307.6 590.1

2019E 590.1 403.8 369.8 624.0

2020E 624.0 438.0 403.8 658.3

35.0%

35.0%

35.0%

35.0%

35.0%

Deferred Tax Schedule (U.S. $ thousands) Beg. accrued taxes Accrual of taxes Tax payments End. accrued taxes Tax payments as % of previous year's EBT

35.0%

35.0%

December 31; U.S. $000s) 2021E 484.6 3,976.5 (24.5% of projected sales) 4,220.0 (26% of projected sales) 649.2 (4% of projected sales) 9,330.3 4,698.6 14,028.9 1,947.7 (12% of projected sales) 1,006.3 (6.2% of projected sales) 4,030.0 702.5 150.0 7,836.5 930.0 8,766.5 5,262.4 14,028.9 0.49 1.7x 1.0x

2021E 16,230.7 6,979.2

24.5% 26.0% 12.0%

4.0% 6.2% 2021E 4,789.5 (253.2)

162.3 4,698.6 1.6% 1.0%

2021E 1,230.0 0.0 (150.0) 1,080.0 930.0 150.0 5.5% 316.8

2021E 658.3 482.2 438.0 702.5 35.0%

Exhibit 2 Burton Sensors Consolidated Income Statements (Actual/Projected), 2014-2021 (Fiscal years ending December 31; U.S. $000s

Net sales COGS Gross profit

2014A 6,336.9 2,686.8 3,650.1

2015A 7,794.4 3,359.4 4,435.0

2016A 2017E 2018E 2019E 2020E 2021E 9,298.7 11,530.4 13,375.3 14,445.3 15,312.0 16,230.7 4,035.6 4,958.1 5,751.4 6,211.5 6,584.2 6,979.2 5,263.1 6,572.3 7,623.9 8,233.8 8,727.8 9,251.5

SG&A expense R&D expense Depreciation and amortization

2,230.6 2,790.4 3,263.8 697.1 857.4 1,022.9 98.9 102.9 122.7

4,035.6 1,153.0 152.2

4,681.3 1,337.5 176.6

5,055.8 1,444.5 208.0

5,359.2 1,531.2 238.9

5,680.7 1,623.1 253.2

Net interest expense (income)* Pretax income (loss)

247.5 376.1

283.3 401.1

322.3 531.3

352.6 878.9

371.8 1,056.7

371.8 1,153.6

347.1 1,251.5

316.8 1,377.7

Income taxes Net income

131.6 244.4

140.4 260.7

186.0 345.4

307.6 571.3

369.8 686.8

403.8 749.9

438.0 813.5

482.2 895.5

Number of common shares (thousands) Earnings per share Cash dividend per share

1,500 0.16 0

1,500 0.17 0

1,500 0.23 0

1,500 0.38 0

1,500 0.46 0

1,500 0.50 0

1,500 0.54 0

1,500 0.60 0

*

Burton pays an average of 5.5% interest on all interest bearing debt.

Tables below are not shown in case Assumptions Revenue growth

2014A 2015A 2016A 2017E 2018E 2019E 2020E 2021E 23.0% 19.3% 24.0% 16.0% 8.0% 6.0% 6.0%

Items as a % of Revenue COGS SG&A expense R&D expense

42.4% 35.2% 11.0%

43.1% 35.8% 11.0%

43.4% 35.1% 11.0%

43.0% 35.0% 10.0%

43.0% 35.0% 10.0%

43.0% 35.0% 10.0%

43.0% 35.0% 10.0%

43.0% 35.0% 10.0%

Tax rate Payout ratio

35.0% -

35.0% -

35.0% -

35.0%

35.0%

35.0%

35.0%

35.0%

December 31; U.S. $000s)

(43% of projected sales)

(35% of projected sales) (10% of projected sales)

(35% of projected EBT)

Exhibit 3 Burton Sensors Consolidated Statement of Cash Flows (Actual/Projected), 2014-2021 (Fiscal years ending December 31; U.S. 2014A 2015A 2016A 2017E 2018E 2019E 2020E 2021E Operating Activities Net income Depreciation and amortization Less: increase (decrease) in accounts receivable Less: increase (decrease) in inventory Less: increase (decrease) in other current assets Add: increase (decrease) in accounts payable Add: increase (decrease) in accrued expenses Add: increase (decrease) in deferred taxes Operating activities - net cash flow

244.4 98.9 320.0 289.8 55.6 120.3 30.2 (163.9) (335.5)

Investing Activities Less: capex Investing activities - net cash flow

(354.9) (522.2) (483.5) (345.9) (267.5) (144.5) (153.1) (162.3) (354.9) (522.2) (483.5) (345.9) (267.5) (144.5) (153.1) (162.3)

Financing Activities Add: changes in bank borrowings Add: long-term debt net issuance Add: net issuance of common stock Less: cash dividend Financing activities - net cash flow

800.0 860.0 700.0 500.0 150.0 (300.0) (400.0) (500.0) (150.0) (150.0) (150.0) (150.0) (150.0) (150.0) (150.0) (150.0) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 650.0 710.0 550.0 350.0 0.0 (450.0) (550.0) (650.0)

260.7 102.9 341.5 423.7 58.3 162.2 72.8 8.8 (216.1)

345.4 122.7 421.3 339.6 60.2 217.7 76.2 45.6 (13.5)

571.3 152.2 509.6 561.6 89.3 230.6 147.7 121.7 62.9

Total net cash flow

(40.3) (28.4)

53.0

67.0

Beginning cash Change in cash Ending cash

320.0 279.7 251.3 (40.3) (28.4) 53.0 279.7 251.3 304.3

304.3 67.0 371.3

686.8 176.6 452.0 479.7 73.8 221.4 114.4 62.2 255.9

(11.6)

749.9 208.0 262.2 278.2 42.8 128.4 66.3 33.9 603.4

813.5 238.9 212.3 225.3 34.7 104.0 53.7 34.3 772.0

895.5 253.2 225.1 238.9 36.7 110.2 57.0 44.2 859.4

8.9

68.9

47.1

371.3 359.7 (11.6) 8.9 359.7 368.6

368.6 68.9 437.5

437.5 47.1 484.6

ending December 31; U.S. $000s)

Exhibit 4 Comparative Data on Four Publically Traded Sensor Manufacturers, 2014-2016 (U.S. $ millions) TE Connectivity (TEL) 2014 Net sales

2015

Ametek (AME)

Opsens (OPS)

2016

2014

2015

2016

12,233.00 12,238.00 13,113.00

2014

2015

3,974.30

3,840.09

4,300.17

5.21

9.60

Operating profit

1,992.00

1,936.00

2,201.00

944.32

841.40

931.89

(5.13)

(8.49)

Net income

2,420.00

2,009.00

1,683.00

590.86

512.16

681.47

(2.88)

(9.28)

20,589.00 17,608.00 19,403.00

6,660.45

7,100.67

7,796.06

12.76

16.86

Assets Total debt

3,884.00

4,070.00

4,344.00

1,866.12

2,062.64

1,866.17

3.69

5.58

11,004.00

9,123.00

9,652.00

3,405.82

3,844.16

3,768.43

6.87

9.55

9,585.00

8,485.00

9,751.00

3,254.63

3,256.51

4,027.63

5.89

7.31

Operating margin

0.16

0.16

0.17

0.24

0.22

0.22

(0.99)

(0.88)

Profit margin

0.20

0.16

0.13

0.15

0.13

0.16

(0.55)

(0.97)

405.00

366.00

355.00

239.91

232.59

230.23

60.18

66.74

Total liabilities Shareholders' equity

Shares outstanding Market capitalization

24,959.14 24,618.77 33,490.92

12,748.27 15,280.00 16,940.38

51.75 108.11

Equity beta*

1.30

1.26

1.24

1.29

1.16

1.25

1.32

1.17

EPS

5.98

5.49

4.74

2.46

2.20

2.96

(0.05)

(0.14)

P/E

10.31

12.25

19.90

21.58

29.83

24.86

NA

NA

0.16

0.17

0.13

0.15

0.13

0.11

0.07

0.05

D/Marketcap *Based on previous five years

Opsens (OPS)

Cyberoptics (CYBE)

2016

2014

2015

2016

17.75

41.13

66.24

53.33

(6.38)

(2.20)

6.15

1.02

(6.54)

(2.10) 11.56

2.00

27.61

44.74

59.58

59.50

5.30

-

-

-

9.64

8.68

10.68

7.22

17.97

36.06

48.90

52.28

(0.36)

(0.05)

0.09

0.02

(0.37)

(0.05)

0.17

0.04

80.95

6.71

6.83

6.95

90.67

51.30 191.30 114.61

1.02

0.82

0.80

0.85

(0.08)

(0.31)

1.69

0.29

NA 16.55

57.30

NA 0.06

Exhibit 5 Electro-Engineering Consolidated Balance Sheets (Actual), 2014-2016 (Fiscal years ending December 31; U.S. $000s)

Cash and equivalents Accounts receivable Inventory Prepaid expenses Current assets

2014 379.1 485.9 279.8 27.8 1,172.5

2015 350.2 592.0 413.7 5.2 1,361.1

2016 359.8 680.1 480.6 16.9 1,537.4

Net PP&E Total assets

249.1 1,421.6

339.3 1,700.3

479.8 2,017.1

340.6 126.6 104.9 572.1

340.6 153.4 77.0 570.9

310.6 175.1 101.8 587.5

849.5 1,421.6

1,129.4 1,700.3

1,429.6 2,017.1

Bank loans Accounts payable Accrued expenses Total Liabilities Shareholders' equity Total liabilities and equity

er 31; U.S. $000s)

Exhibit 6 Electro-Engineering Consolidated Income Statements (Actual), 2014-2016 (Fiscal years ending December 31; U.S. $000s) 2014 2,944.9 1,525.0 1,420.0

2015 3,566.3 1,811.7 1,754.6

2016 4,072.7 2,085.2 1,987.5

SG&A expense R&D expense Depreciation and amortization Interest expense Pretax income (loss)

814.9 153.1 142.2 18.7 291.0

930.1 178.3 196.9 18.7 430.6

1,080.9 219.9 206.1 18.7 461.8

Income taxes Net income

101.8 189.1

150.7 279.9

161.6 300.2

Number of common shares (thousand Earnings per share Cash dividend per share

1,100 0.17 0.0

1,100 0.25 0.0

1,100 0.27 0.0

Net sales COGS Gross profit

ecember 31; U.S. $000s)

Exhibit 7 Electro-Engineering Consolidated Statement of Cash Flows (Actual), 2014-2016 (Fiscal years ending December 31; U.S. $000s 2014

2015

2016

Operating Activities Net income Depreciation and amortization Less: increase (decrease) in accounts receivable Less: increase (decrease) in inventory Less: increase (decrease) in prepaid expenses Add: increase (decrease) in accounts payable Add: increase (decrease) in accrued expenses Operating activities - net cash flow

189.1 142.2 9.0 (108.5) (28.0) 35.0 14.0 507.9

279.9 196.9 106.1 133.9 (22.6) 26.7 (27.9) 258.2

300.2 206.1 88.1 66.9 11.7 21.8 24.8 386.1

Investing Activities Less: capex Investing activities - net cash flow

(230.3) (230.3)

(287.1) (287.1)

(346.6) (346.6)

Financing Activities Add: debt net issuance Add: net issuance of common stock Less: cash dividend Financing activities - net cash flow

(100.0) 0.0 0.0 (100.0)

0.0 0.0 0.0 0.0

(30.0) 0.0 0.0 (30.0)

Total net cash flow

177.6

(28.9)

9.6

Beginning cash Change in cash Ending cash

201.5 177.6 379.1

379.1 (28.9) 350.2

350.2 9.6 359.8

ng December 31; U.S. $000s)