mrc
.pdfMRC, 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