cooper excel file

22
Exhibit 6 - Cooper Industries Balance Sheet - in millions of Dollars Pre-merger Post-merger 1971 1972 1972 Cash 9 9.54 10.56 Accounts Recievable 49 51.94 60.1 Inventories 57 60.42 78.78 Other 2 2 3 Current Assets 117 123.9 152.44 Net Plant & Equipment 47 47 63 Other 8 8 11 Total assets 172 178.9 226.44 Accounts Payable 30 32 34.04 Accrued Taxes 3 3.33 3.33 Long - Term Debt Due 5 5 7 Current Liabilities 38 40.33 44.37 Long Term Debt 34 34 46 Deferred Taxes 4 4.24 4.24 Preferred Stock 11 11 11 Common Equity (4,218,691 shares outs 85 89.33 120.83 Stock offer to Nicholson Total Liabilities & Net Worth 172 178.9 226.44 ### Number of Shares Outstanding ### 4,218,692 5,425,214 23 ### Book Value 20.14843 21.17481 22.27193357 Debt / (Debt + Equity) Ratio 28.57% 27.57% 27.57% Debt to Sales Ratio 16.50% 14.17% 15.40% 5488257 Interest Coverage 12 25 18 11.09% Greater then the T-bills 5.7 Assumptions for Exhibit 6 Cooper buys 100% of the Nicholson File in a tax-free stock for stock exchange Same level of Debt as before Two Cooper shares for one Nicholson share at $23 Cooper's 1972 return from the merger (Nicholson Earning/Value paid by Cooper)

Upload: cvelm001

Post on 17-Aug-2015

214 views

Category:

Documents


0 download

DESCRIPTION

case analysis

TRANSCRIPT

Exhibit 6 - Cooper Industries Balance Sheet - in millions of DollarsPre-merger Post-merger1971 1972 1972Cash 9 9.54 10.56Accounts Recievable 49 51.94 60.1Inventories 57 60.4 7!.7!"ther # Current ssets 117 1#.9 15.44$et Plant % &'ui(ment 47 47 6#"ther ! ! 11 !otal assets 17 17!.9 6.44Accounts Pa)able #0 # #4.04Accrue* +a,es # #.## #.##-ong - +erm .ebt .ue 5 5 7Current "iabilities #! 40.## 44.#7-ong +erm .ebt #4 #4 46.e/erre* +a,es 4 4.4 4.4Pre/erre* 0toc1 11 11 11 Common &'uit) 2431!3691 shares outstan*ing4 !5 !9.## 10.!# 0toc1 o//er to $icholson !otal "iabilities # $et %orth 17 17!.9 6.44737503000 5!43000$umber o/ 0hares "utstan*ing 431!3691 431!369 5345314 # 1306355oo1 6alue 0.14!4# 1.174!1 .719##57.ebt 7 2.ebt 8 &'uit)4 Ratio !.579 7.579 7.579.ebt to 0ales Ratio 16.509 14.179 15.409 54!!57Interest Coverage1 5 1!11&'9( :reater then the +-bills 5.7 return in 197ssumptions for Exhibit 6Coo(er bu)s 1009 o/ the $icholson ;ile in a ta,-/ree stoc1 /or stoc1 e,change0ame level o/ .ebt as be/ore+s 197 return /rom the merger 2$icholson &arning76alue (ai* b) Coo(er40toc1 o//er to $icholson 0.4!40#6 5!4000Exhibit ) - $icholson *ile Balance Sheet - in millions of DollarsBefore mer+er1971 1972Cash 1.00 1.0Accounts Recievable !.00 !.16Inventories 1!.00 1!.#6"ther 1.00 1 Current ssets !.00 !.54$et Plant % &'ui(ment 16.00 16Investment in subsi*iaries #.00 # !otal assets 47.00 47.54Accounts Pa)able .00 .04"ther .00 Current "iabilities 4.00 4.04-ong +erm .ebt 1.00 1.e/erre* +a,es 0.00 0Pre/erre* 0toc1 0.00 0 Common &'uit) 2431!3691 shares outstan*ing4 #1.00 #1.5!otal "iabilities # $et %orth 47.00 47.54$umber o/ 0hares "utstan*ing 5!43000 5!43000.ebt 7 2.ebt 8 &'uit)4 Ratio 7.919 7.599.ebt to 0ales Ratio 1.709 1.79Interest Coverage4 #?or1ing Ca(ital 4.00 4.50?or1ing Ca(ital 7 sales 4#.409 4#.449ssumptions for Exhibit )0ales gro