Professional Documents
Culture Documents
37.0
152.5
102.3
2002
$2,550.1
(2,080.5)
469.6
(358.9)
(32.1)
78.6
(29.9)
50.2
(13.4)
85.5
(34.1)
$51.4
(12.7)
$38.7
110.7
146.5
90.7
2001
100.0%
2002
100.0%
16.4%
18.4%
-0.7%
3.1%
-1.7%
2.0%
`1
2001
33.4
307.8
429.2
58.0
828.4
1,305.3
399.4
2,533.1
2002
82.1
361.3
488.9
36.0
968.3
1,226.2
553.9
2,748.4
Liabilities
Accounts Payable
Current Portion of Long Term Debt
Notes Payable
Other Current Liabilities
Total Current Liabilities
Long Term Debt
Deferred Tax Liability
Total Liabilities
Shareholders' Equity
Total Liabilities & Owners Equity.
258.0
42.4
2.0
338.8
641.2
368.2
742.0
1,751.3
781.7
2,533.1
296.5
111.1
0.0
226.5
634.1
350.1
1,155.1
2,139.3
609.1
2,748.4
Net sales
Cost of goods sold
Gross profit
Selling and administrative expenses
Restructuring charges
Operating income
Net interest expense
Minority interests
Earnings before income taxes
(Benefit)/provision for income taxes
Earnings from continuing operations
Discontinued operations (net of tax)
Cumulative effect of accounting changes
Net earnings
2001
2002
$8,604.2 $8,951.3
6,736.5
6,826.5
1,867.7
2,124.8
1,370.5
1,439.8
73.7
41.9
423.5
643.1
(268.8)
(241.0)
(20.7)
(14.4)
134.0
387.7
(48.1)
20.3
182.1
367.4
64.1
0.0
$246.2
93.6
(634.5)
($173.5)
2001
100.0%
2002
100.0%
21.7%
23.7%
4.9%
7.2%
2.9%
-1.9%
Torrington
Sales
Operating Income
2001
$1,004.3
$78.0
2002
$1,204
$85.2
2001
100.0%
7.8%
2002
100.0%
7.1%
2001
$114.0
1,359.8
1,143.9
321.2
760.2
3,699.1
1,289.5
4,807.5
848.1
489.6
$11,133.8
2002
$342.2
1,405.3
1,983.8
0.0
381.1
4,112.4
1,279.9
4,005.5
890.9
520.9
$10,809.6
Liabilities
Accounts Payable
Accrued Expenses
Short Term Debt
Other Current Liabilities
Total Current Assets
Long Term Debt
Minority Interests
Other Noncurrent Liabilities
Total Liabilities
Shareholders' Equity
Total Liabilities & Owners Equity
$701.6
1,470.7
561.9
249.3
2,983.5
2,900.7
107.6
1,225.4
7,217.2
3,916.6
$11,133.8
$2,347.4
1,155.5
0.0
295.2
3,798.1
2,092.1
115.1
1,326.1
7,331.4
3,478.2
$10,809.6
This data was extracted by EdgarScan from the PricewaterhouseCoopers Global Technology Centre.
ology Centre.
2000
Operating Margin
11.8%
-6.3%
14.9%
Capital Expenditures
$84.0
$75.0
$85.0
$77.0
Sales Growth
Depreciation Expense
2001
2002
2003E
2004E
2005E
2006E
2007E
-13.5%
7.8%
19.9%
7.1%
6.5%
7.1%
6.5%
7.1%
6.5%
7.1%
6.5%
7.1%
6.5%
7.1%
$45.0
$79.0
$41.0
$80.0
$175.0
$84.2
$130.0
$90.0
$140.0
$96.0
$150.0
$102.0
$160.0
$108.5
AAA
23.4
25.3
23.4%
5.0%
AA
13.3
16.9
24.0%
35.9%
A
6.3
8.5
18.1%
42.6%
BBB
3.9
5.4
15.5%
47.0%
BB
2.2
3.2
15.4%
57.7%
B
1.0
1.7
14.7%
75.1%
CCC
0.1
0.7
8.8%
91.7%
Ratio Definitions:
Bearing Companies
Kaydon Corp.
NN Inc.
Timken
Commercial Metals
Metals Usa Inc.
Mueller Industries
Precision Castparts Corp
Quanex Corp.
Worthington Industries
* Millions
Beta
1.25
0.85
1.10
0.63
0.38
1.08
1.10
0.75
0.49
Debt*
72.4
53.1
461.2
255.6
128.7
18.2
612.4
75.6
290.9
Sales*
279.4
180.2
2,550.1
2,441.5
943.7
955.3
2,117.2
994.4
2,219.9
EBITDA
60.1
26.2
257.2
138.2
4.0
123.9
389.6
127.0
188.0
Net
Income*
25.4
4.7
51.5
40.5
48.8
71.2
159.4
55.5
75.2
EBITDA
Interest
# of
Coverage Shares*
3.6
30.3
6.5
15.4
7.5
63.4
5.2
28.0
0.2
20.2
84.9
34.3
6.2
52.8
5.2
16.4
2.4
85.9
Price
Per
Share
20.0
9.3
16.8
17.9
25.9
21.7
34.7
18.7
Enterprise
EBITDA
Value/
% of Sales EBITDA
21.5%
11.3
14.5%
7.5
10.1%
5.9
5.7%
5.5
0.4%
13.0%
7.3
18.4%
4.5
12.8%
5.1
8.5%
10.1
Debt
Rating
BBB
BBB
BBBBBB
Capital-Market Information
(December 2002)
Government
Yield
Short Term
1.86%
Intermediate 3.55%
Long Term
4.97%
Industrials
AAA
AA
A
BBB
BB
B
5.22%
5.38%
5.84%
7.23%
9.69%
10.84%