Добавил:
Upload Опубликованный материал нарушает ваши авторские права? Сообщите нам.
Вуз: Предмет: Файл:

mrc

.pdf
Скачиваний:
35
Добавлен:
13.03.2015
Размер:
198.15 Кб
Скачать

MRC, Inc. (A)

274-118

usually an engineering problem. You know exactly how much a new machine will cost and you can be fairly certain about how many man-hours will be saved. On a volume expansion you’re betting on a marketing estimate and maybe the date for getting a plant on stream. These are fairly uncertain variables.

On a new product appropriation, things get even worse. Here you’re betting on both price and volume estimates, and supporting data can get awfully thin. Overall, I think our cost reduction projects have probably yielded higher returns and have been less risky than either plant expansion or new product proposals. They don’t, of course, eat up anything like the amount of capital that the other two types of projects can require.

The third and perhaps most important item that I look for is the name of the division manager who sent the project up. We’ve got managers at the top and at the bottom of the class just like any organization. If I get a project from an individual who has been with the company for a few years, who has turned a division around, or shown that he has a better command of his business than anyone else in his industry, then I’ll usually go with his judgment. If his business is going to pot, however, I may take a long hard look, challenge a lot of the assumptions, and ask for more justification.

Fourth, I look at the ROI figure. If the project is a large one, I have the finance people massage the numbers to see what happens to the ROI if some of the critical variables like volume, prices, and costs are varied. This is an area where knowing your division manager is enormously important. Some managers, particularly those with a sales background, may be very optimistic on volume projections. In this kind of situation you feel more comfortable if you can knock the volume down 25% and still see a reasonable return.

I haven’t established formal and inviolable hurdle rates, which each and every project must clear. I want to avoid giving the division people an incentive to stretch their estimates on marginal projects or, alternatively, to build in fat cushions—insurance policies—on great projects. Still, I generally look for a minimum DFC-ROI of about 12% on cost reduction proposals, 15% to 16% on large volume expansion projects, and 18% to 20% or even more on new product introductions. But these aren’t magic numbers. Projects showing lower yields are sometimes accepted.

Strategic Capital Investments

Brinton later commented on the role of capital budgeting in overall corporate strategy:

In general we’ll invest our capital in those business areas that promise the highest return. Usually you can’t afford to establish a position in a market on just the hope that a return will materialize in the future. Du Pont can afford to invest $75 million in a new fiber, but MRC can’t. We can afford to invest a few million dollars in projects of this nature—and we have in areas like continuous casting and iron ore pelletizing—but most of our projects have to promise a prompt return.

11

274-118

MRC, Inc. (A)

Exhibit 1 Four-Year Summary of MRC Financial Data (dollar figures in millions except per share data)

 

1957

 

1958

 

1959

1960

 

Results of Operations

 

 

 

 

 

 

 

 

 

 

 

 

Sales

 

 

 

 

 

 

 

 

 

 

 

 

Automotive and transportation

$ 76.4

 

$ 49.7

 

$ 56.8

 

$ 41.3

 

Capital goods

30.0

26.0

27.3

54.3

Building and construction

 

 

 

 

 

 

2.7

14.2

Aerospace and defense

 

.9

.7

1.8

8.3

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$ 107.3

 

$ 76.4

 

$ 88.8

 

$ 118.1

 

Net earnings

$ 5.5

 

$ 3.0

 

$ 4.0

 

$ 3.9

 

Depreciation and amortization

1.4

 

1.5

 

1.7

 

2.3

 

Cash funds from operationsa

6.2

3.8

4.9

3.5

Return on total capital

12.6%

8.1%

7.8%

9.3%

Return on common equity

18.4%

8.9%

14.3%

13.2%

Common Stock

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per shareb

$ 1.73

$ .82

$ 1.18

$ 1.16

Common dividends per share

.94

.79

.75

.75

Market price range (high-low)

 

13–8

 

10–8

 

15–9

 

13–9

Average price-earnings ratio

6.5

12.1

10.3

9.5

Average dividend yield

8.4%

7.9%

6.2%

6.8%

Financial Position

 

 

 

 

 

 

 

 

 

 

 

 

Working capital

$ 26.9

 

$ 22.5

 

$ 28.7

 

$ 31.3

 

Net property, plant, and equipment

15.6

 

16.0

 

23.1

 

28.4

 

Long-term debt

4.3

 

9.6

 

16.3

 

22.7

 

Preferred and common shareholders’ equity

39.6

39.5

40.3

41.6

a.Net earnings plus depreciation, amortization, and deferred taxes, less preferred dividends.

b.Calculated on average number of shares outstanding during the year.

Exhibit 2 Acquisition History of MRC, Inc.

December 1957

Acquired J. O. Ross Engineering Corp. in exchange for 281,000 shares

March 1958

Acquired Hartig Engine and Machine Co., Mountainside, N.J., for cash and notes

October 1958

Acquired Transportation Division of Consolidated Metal Products Corp., Albany, N.Y., and

 

moved operations to Owosso, Mich., Division

April 1959

Acquired Nelson Metal Products Co., Grand Rapids, Mich., for cash

November 1959

Acquired Surface Combustion Corp., Toledo, Ohio, for $23 million cash

 

 

12

MRC, Inc. (A)

274-118

Exhibit 3 Five-Year Summary of Financial Data on American Rayon, Inc. (dollar figures in millions except per share data)

 

1956

1957

1958

1959

1960

Results of Operations

 

 

 

 

 

Net sales

$59.3

$58.1

$47.9

$62.1

$54.5

Earnings before taxes

9.4

(2.3)

(6.2)

1.7

4.8

Pre-tax profit margin

15.9%

2.7%

8.8%

Net earnings

$4.5

$(1.2)

$(3.2)

$.8

$2.5

Depreciation and amortization

3.9

4.0

4.1

4.3

3.3

Cash funds from operations

8.4

2.8

.9

5.1

5.8

Return on total capital

5.3%

1.0%

3.4%

Return on common equity (%)

5.9%

1.1%

3.6%

Common Stock

 

 

 

 

 

Net earnings per sharea

$2.45

$(.63)

$(1.69)

$.44

$1.34

Common dividend per sharea

3.00

1.75

Book value per sharea

39.68

39.05

37.37

37.79

36.42

Market price range (high-low)

48–37

24–11

14–6

13–8

19–9

Average price-earnings ratio

17

23.9

10.4

Financial Position

 

 

 

 

 

Working capital

$39.1

$38.8

$36.6

$37.9

$41.2

Net property, plant, and equipment

36.6

34.1

34.2

33.8

23.9

Long-term debt

0

0

0

0

0

Common shareholders’ equity

75.4

74.2

71.0

71.8

65.2

a. Based on 1,851,255 common shares outstanding.

Exhibit 4 Balance Sheet of American Rayon, Inc., as of December 31, 1960 (in thousands of dollars)

Assets

 

 

Cash

$ 2,564

U.S. government securitiesa

20,024

Accounts receivable, net

11,863

Inventories

 

 

Finished goods

4,376

In process

2,161

Raw materials and supplies

3,919

Total

$10,456

Prepaid expenses

 

283

Total current assets

$45,190

Property, plant, and equipment, net

23,912

Other

 

125

Total assets

$69,227

Liabilities and Shareholders’ Equity

 

 

Accounts payable

$ 2,863

Accrued items

1,145

Total current liabilities

$ 4,008

Common stock

26,959

Retained earnings

38,260

Total shareholders’ equity

$65,219

Total liabilities and shareholders’ equity

$69,227

a. Carried at cost plus accrued interest, which approximates market.

13

274-118 MRC, Inc. (A)

Exhibit 5 Consumption of Tire Cord

 

Rayon

 

 

Nylon

 

 

Cotton

 

Total

 

 

Million

Market

 

Million

Market

 

Million

Market

 

Million

 

Year

Pounds

Share

 

Pounds

Share

 

Pounds

Share

 

Pounds

 

 

 

 

 

 

 

 

 

 

 

1947

214.6

43%

 

na

285.1

57%

499.7

 

1950

297.0

64

 

na

165.4

36

462.4

 

1955

406.9

86

49.2

10%

16.7

4

472.8

 

1956

343.0

83

38.6

14

10.6

3

412.2

 

1937

318.5

77

83.2

20

10.3

3

412.0

 

1958

233.0

71

97.9

27

7.1

2

358.0

 

1959

287.1

70

120.3

29

3.9

1

411.2

 

1960

251.3

64

138.1

35

3.1

1

392.5

 

 

 

 

 

 

 

 

 

 

 

 

 

Source: 1947-1955: U.S. Bureau of the Census, Statistical Abstract of the United States—1967 (Washington, D.C.: U.S. Government Printing Office), p. 761; 1956–1960: American Rayon, Inc., Proxy Statement, March 28, 1961 p. 6.

Exhibit 6 Pro Forma Income Statements of American Rayon, Inc. (in thousands of dollars)

 

1961

1962

1963

1964

1965

1966

1967

Net sales

$55,000

$55,000

$55,000

$52,000

$48,000

$42,600

$40,070

Earnings before taxes

4,840

5,390

5,390

3,640

2,724

1,917

841

Federal income taxes

2,323

2,587

2,587

1,747

1,308

920

404

Net earnings

2,517

2,803

2,803

1,893

1,416

997

437

Depreciation

3,000

3,000

3,000

3,000

3,000

3,000

3,000

Cash funds from operations

5,517

5,803

5,803

4,893

4,416

3,997

3,437

 

 

 

 

 

 

 

 

Exhibit 7 Three-Year Forecast of MRC Earnings

 

1961

1962

1963

Net earningsa

$4,723,000

$3,054,000

$3,458,000

Earnings per shareb

$1.46

$1.59

$1.74

a.Assumes funding for all projects tentatively approved in 1961 capital budget, but no new acquisitions.

b.Based on 2,706,896 common shares outstanding and preferred dividends of $760,000.

14

Соседние файлы в предмете [НЕСОРТИРОВАННОЕ]