|
|
|
|
|
|
|
#ERROR
|
|
|
|
|
|
|
|
|
|
|
|
#ERROR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation Summary
|
|
|
|
|
|
Stock Price
|
#ERROR
|
|
|
|
|
Market Capitalization
|
#ERROR
|
#ERROR
|
|
|
|
Enterprise Value
|
#ERROR
|
#ERROR
|
|
|
|
|
|
|
|
|
|
Price /
|
LTM Mar2007
|
FYE 2007
|
FYE 2008
|
FYE 2009
|
|
EPS
|
N/A
|
N/A
|
N/A
|
N/A
|
|
|
|
|
|
|
|
Enterprise Value /
|
|
|
|
|
|
Revenue
|
N/A
|
N/A
|
N/A
|
N/A
|
|
EBITDA
|
N/A
|
N/A
|
N/A
|
N/A
|
|
EBIT
|
N/A
|
N/A
|
N/A
|
N/A
|
|
|
|
|
|
|
|
% margin
|
|
|
|
|
|
EBITDA
|
N/A
|
N/A
|
N/A
|
N/A
|
|
EBIT
|
N/A
|
N/A
|
N/A
|
N/A
|
|
Net Income
|
N/A
|
|
|
|
|
|
|
|
|
|
|
% growth
|
|
|
|
|
|
Revenue
|
|
N/A
|
N/A
|
N/A
|
|
EBITDA
|
|
N/A
|
N/A
|
N/A
|
|
EBIT
|
|
N/A
|
N/A
|
N/A
|
|
EPS
|
|
N/A
|
N/A
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analyst Estimates as of:
|
17-May
|
|
|
|
|
|
LTM Mar2007
|
FYE 2007
|
FYE 2008
|
FYE 2009
|
|
Diluted EPS
|
----
|
----
|
----
|
----
|
|
|
|
|
|
|
|
Revenue
|
----
|
----
|
----
|
----
|
|
EBITDA
|
----
|
----
|
----
|
----
|
|
EBIT
|
----
|
----
|
----
|
----
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company Summary
|
|
|
|
|
|
Company Name
|
#ERROR
|
|
|
|
|
Ticker Symbol
|
TickerSymbol
|
|
|
|
|
Latest FYE: 2006
|
12/31/06
|
|
|
|
|
Latest Reported Results
|
Mar2007
|
|
|
|
|
Currency
|
#ERROR
|
|
|
|
|
Units
|
Millions
|
|
|
|
|
Date of Shares Outstanding
|
03/31/07
|
|
|
|
|
Analyst Estimates as of
|
05/17/07
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LTM Operating Results
|
|
|
|
|
|
Revenue
|
----
|
|
|
|
|
EBITDA
|
----
|
|
|
|
|
EBIT
|
----
|
|
|
|
|
Net Income
|
----
|
|
|
|
|
EPS
|
$0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Valuation Summary
|
|
|
|
|
|
|
|
|
|
|
|
Market Capitalization (USD in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
Stock Price
|
#ERROR
|
|
|
|
|
Current Shares Oustanding (mm)
|
----
|
|
|
|
|
Market Capitalization
|
#ERROR
|
|
|
|
|
|
|
|
|
|
|
Enterprise Value (USD in Millions)
|
|
|
|
|
|
|
|
|
|
|
|
Stock Price
|
#ERROR
|
|
|
|
|
Fully Diluted Shares Outstanding
|
#ERROR
|
|
|
|
|
Equity Value
|
#ERROR
|
|
|
|
|
|
|
|
|
|
|
Short-term Debt
|
----
|
|
|
|
|
Long-term Debt
|
----
|
|
|
|
|
Total Debt
|
$0.0
|
|
|
|
|
|
|
|
|
|
|
Preferred Stock
|
$0.0
|
|
|
|
|
|
|
|
|
|
|
Plus: Minority Interest
|
----
|
|
|
|
|
Less: Cash and Mkt. Securities
|
----
|
|
|
|
|
Less: Unconsolidated Investments
|
----
|
|
|
|
|
Enterprise Value
|
#ERROR
|
|
|
|
|
|
|
|
|
|
|
Adjustments to Enterprise Value (see below)
|
|
|
|
|
|
Plus: Rent Adjustment
|
----
|
|
|
|
|
Plus: Unfunded Pension & OPEB
|
----
|
|
|
|
|
Plus: Other Adjustment
|
----
|
|
|
|
|
Adj. Enterprise Value
|
#ERROR
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent Adjustment
|
|
|
|
|
|
|
|
|
|
|
|
LTM Rent Expense
|
----
|
|
|
|
|
Lease Factor
|
7.0x
|
|
|
|
|
Rent Adjustment
|
$0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unfunded Pension & OPEB Adjustment
|
|
|
|
|
|
|
|
|
|
|
|
Unfunded Pension Liability
|
----
|
|
|
|
|
Unfunded OPEB Liability
|
----
|
|
|
|
|
Total Unfunded Obligations
|
$0.0
|
|
|
|
|
Less: Tax shield
|
----
|
|
|
|
|
Net Adjustment
|
$0.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options (Outstanding) Schedule
|
|
|
|
|
|
|
Shares Issuable
|
Avg. Ex. Price
|
TSM Shares
|
|
|
Basket 1
|
----
|
----
|
#ERROR
|
|
|
Basket 2
|
----
|
----
|
#ERROR
|
|
|
Basket 3
|
----
|
----
|
#ERROR
|
|
|
Basket 4
|
----
|
----
|
#ERROR
|
|
|
Basket 5
|
----
|
----
|
#ERROR
|
|
|
Basket 6
|
----
|
----
|
#ERROR
|
|
|
Basket 7
|
----
|
----
|
#ERROR
|
|
|
Basket 8
|
----
|
----
|
#ERROR
|
|
|
Basket 9
|
----
|
----
|
#ERROR
|
|
|
Basket 10
|
----
|
----
|
#ERROR
|
|
|
Total
|
----
|
----
|
#ERROR
|
|