Sei sulla pagina 1di 25

7 AwABTAVMT

yrsBS0Qgi E5NgMAAAA
AAAFihJbn UV9MQVNUU
VU1RPTV9CRVRBAQAAAEpSDwACAA

RVRBAQAAAEpSDwACAAAAEDEuOTkxOTc2NDI3Mzc4NjMAFGrgrsBS0QiXHfKuwFLRCCJDSVEuTllTRTpFTUUuSVFfV

SVEuTllTRTpFTUUuSVFfVE9UQUxfREVCVC5GWSAyMDEzAQAAAG5tAAACAAAABzM1NC42NjMBCAAAAAUAAAABM

2NjMBCAAAAAUAAAABMQEAAAAKMTY2MDIzMTQzOAMAAAADMTYwAgAAAAQ0MTczBAAAAAEwBwAAAAk2LzEwL

AAAAEwBwAAAAk2LzEwLzIwMTQIAAAACjEyLzMxLzIwMTMJAAAAATAUauCuwFLRCIb28a7AUtEIEENJUS5OQVNEQVF

AUtEIEENJUS5OQVNEQVFHUzpTUC4FAAAAAQAAAAgAAAAWKEludmFsaWQgRm9ybXVsYSBOYW1lKXWukLrAUtEIi

YSBOYW1lKXWukLrAUtEIiwafusBS0QgkQ0lRLk5ZU0U6RU1FLklRX1RPVEFMX0FTU0VUUy5GWSAyMDEzAQAAAG5t

5GWSAyMDEzAQAAAG5tAAACAAAACDM0NjUuOTE1AQgAAAAFAAAAATEBAAAACjE2NjAyMzE0MzgDAAAAAzE2MA

MzE0MzgDAAAAAzE2MAIAAAAEMTAwNwQAAAABMAcAAAAJNi8xMC8yMDE0CAAAAAoxMi8zMS8yMDEzCQAAAAE

Mi8zMS8yMDEzCQAAAAEwFGrgrsBS0QinRPKuwFLRCCRDSVEuTkFTREFRR1M6U1AuSVFfRVFVSVRZX0FQLkZZIDIw

RVFVSVRZX0FQLkZZIDIwMTMBAAAA3dUBAAIAAAAFMC4wMjIBCwAAAAUAAAACMTMBAAAABzQ5MzYzNTYDAAAA

AAABzQ5MzYzNTYDAAAABTQxNzA5BAAAAAU0MTYzNwIAAAAHMzAwOTcyNgYAAAAHMjE1MDMyMQcAAAABMAgA

1MDMyMQcAAAABMAgAAAADMTYwCQAAAAU0MTYzNwoAAAABMAsAAAACNDYUauCuwFLRCHbP8a7AUtEIDUNJU

FLRCHbP8a7AUtEIDUNJUS5OWVNFOkVNRS4FAAAAAQAAAAgAAAAWKEludmFsaWQgRm9ybXVsYSBOYW1lKXWuk

9ybXVsYSBOYW1lKXWukLrAUtEIet+eusBS0Qg=

Exhibit 1 Landmark's Simplified Financial Statements, 2010-2014 (U.S. $ millions)


2010
2011
2012
Income statement
Net sales
289.9
304.1
316.4
COGS
259.4
273.1
284.1
Gross profit
30.5
31.0
32.3
Operating expenses
20.9
21.6
26.7
Depreciation and amortization
1.6
1.6
1.7
Operating profit
8.0
7.8
3.9
Interest expense
0.0
0.0
0.3
Income taxes
2.8
2.7
1.3
Net income
5.2
5.1
2.3
EPS
$1.30
$1.27
$0.58
Dividend
$0.20
$0.20
$0.20

2013

2014 [E]

329.0
295.3
33.7
28.6
1.7
3.4
0.2
1.1
2.1
$0.52
$0.20

345.5
310.4
35.1
30.3
1.8
3.0
0.0
1.1
2.0
$0.49
$0.20

Balance sheet
Cash
Accounts receivable
Other current assets
Current assets
Net PP&E
Investments and other assets
Total assets

3.6
20.7
6.3
30.6
3.1
45.0
78.7

4.2
22.0
5.1
31.3
5.1
47.1
83.6

3.3
29.3
4.9
37.5
7.2
47.3
92.0

1.5
30.4
5.0
36.9
9.2
47.6
93.7

0.4
31.0
4.9
36.3
11.2
47.2
94.6

Accounts payable
Bank borrowing
Current Liabilities
Accrued expenses and deferred taxes
Other non-current liabilities
Total liabilities
Shareholders' equity
Total liabilities and equity

5.6
0.0
5.6
13.9
16.6
36.1
42.6
78.7

5.3
0.0
5.3
13.9
17.5
36.7
46.9
83.6

7.6
4.0
11.6
15.0
17.0
43.6
48.4
92.0

8.9
2.5
11.4
15.3
17.3
44.0
49.7
93.7

10.4
0.0
10.4
15.5
17.9
43.8
50.8
94.6

Exhibit 2 Broadway's Simplified Financial Statements, 2010-2014 (U.S. $ millions)


2010
2011
Income statement
Net sales
137.8
143.5
COGS
126.1
131.5
Gross profit
11.7
12.0
Operating expenses
2.9
2.9
Depreciation and amortization
1.8
2.2
Operating profit
7.0
6.9
a
Interest expense
0.4
0.4
Income taxes
2.3
2.3
Net income
4.3
4.2
EPS
$1.23
$1.21
Dividends
$0.24
$0.24
Balance sheet
Cash
Accounts receivable
Other current assets
Current assets
Net PP&E
Investments and other assets
Total assets

2012

2013

2014 [E]

149.5
137.1
12.4
2.9
2.5
7.0
0.4
2.3
4.3
$1.22
$0.24

155.3
142.5
12.8
3.0
2.8
7.0
0.4
2.3
4.3
$1.23
$0.24

161.9
148.6
13.3
3.0
2.9
7.4
0.4
2.5
4.6
$1.30
$0.24

1.8
13.1
2.8
17.7
16.0
35.9
69.6

1.0
13.5
4.0
18.5
17.4
38.6
74.5

1.9
14.6
4.1
20.6
18.6
41.8
81.1

1.5
15.2
4.2
20.9
19.7
43.2
83.8

2.1
16.2
4.2
22.5
20.9
43.5
86.8

Accounts payable
9.3
Long-term debt, current portionb
0.4
Current Liabilities
9.7
Long-term debt
8.2
Accrued expenses and deferred taxes
11.6
Other non-current liabilities
11.0
Total liabilities
40.5
Shareholders 'equity
29.1
Total liabilities and equity
69.6
a
Interest rate on long-term debt outstanding is at 4.5% per year.
b
Principal amount of long-term debt is amortized at $0.4m per year.

9.9
0.4
10.3
7.7
12.8
11.2
42.0
32.5
74.5

10.4
0.4
10.8
8.7
13.1
12.5
45.1
36.0
81.1

11.0
0.4
11.4
8.3
13.3
11.4
44.4
39.4
83.8

11.5
0.4
11.9
7.9
13.0
10.9
43.7
43.1
86.8

Exhibit 3a Five-year Forecast of Landmark's Income and Cash Flow, 2015-2019 (U.S. $ millions)*
2015
2016
2017
Net sales
362.8
380.9
400.0
Operating profit
5.4
5.7
6.0
Net income
3.5
3.7
3.9
Depreciation and amortization
2.1
2.4
2.7
Change in net working capital
1.3
1.3
1.4
Capital expenditure
3.6
3.8
4.0
Total FCF
0.7
1.0
1.2

2018
420.0
6.3
4.1
3.0
1.5
4.2
1.4

2019
441.0
6.6
4.3
3.3
1.6
4.4
1.6

Exhibit 3b Five-year Forecast of Broadway's Income and Cash Flow, 2015-2019 (U.S. $ millions)*
2015
2016
2017
Net sales
168.4
175.1
182.1
Operating profit
6.7
7.0
7.3
Interest expense
0.4
0.4
0.4
Net income
4.1
4.3
4.5
Depreciation and amortization
3.1
3.3
3.5
Change in net working capital
0.4
0.4
0.4
Capital expenditure
4.2
4.4
4.6
Total FCF
2.8
3.1
3.3

2018
189.4
7.6
0.4
4.7
3.7
0.4
4.7
3.5

2019
197.0
7.9
0.4
4.9
3.9
0.4
4.9
3.7

*Numbers in the exhibits are based on the assumption Broadway does not acquire Landmark.

11.469
8.4379032258

Exhibit 4 Financial Data of Publically Traded Competitors, 2014 (U.S. $ millions)


Comparable Company 1
Comparable Company 2
Sales
$13,945.7
$6,417.2
Net income
$219.4
$123.8
EPS
$0.95
$1.84
Share price
Number of shares outstanding
Market capitalization
Debt
Assets
Equity beta

$26.76
231.2
$6,186.9
$5,887.0
$10,267.1
1.69

$46.83
67.3
$3,151.7
$355.0
$3,465.9
1.25

Comparable Company 3
$836.9
$12.1
$0.55
$22.73
22.0
$500.1
$289.0
$862.4
1.56

Exhibit 5 Selected Capital Markets Information as of September 1, 2014


Treasury:
3-month Treasury bill rate
1-year Treasury bond rate
10-year Treasury bond rate

0.04%
0.10%
2.56%

Corporate bond yield:


Aaa
Aa
A
Baa

4.16%
4.34%
4.52%
4.70%

Market risk premium

5.90%

WACC
REVENUE GROWTH
OPERATING MARGIN
NET WC
CAP EX
REVENUE
OPERATING PROFITS
TAXES
PAT
DEP & AMORTISATION
NET WC
CHANGE IN NET WC
CAP EX
FCF
TERMINAL VALUE
PV (LANDMARK)

REVENUE GROWTH
GROSS MARGIN
OPERATING EXPENSES

2015
8.44%
5.00%
1.50%
7.00%
1.00%

2016
8.44%
5.00%
2.00%
6.50%
1.00%

2017
8.44%
5.00%
2.50%
6.30%
1.00%

2018
8.44%
5.00%
3.00%
6.00%
1.00%

2019
8.44%
5.00%
3.00%
5.50%
1.00%

362.78

380.91

399.96

419.96

440.96

2020
8.44%
4.00%
3.00%
5.50%
1.00%

2021
8.44%
4.00%
3.00%
5.50%
1.00%

2022
8.44%
4.00%
3.00%
5.50%
1.00%

458.59

476.94

496.01