Investment Banking

Valuation, Leveraged Buyouts,

and Mergers & Acquisitions

Comparable Companies Analysis - Template

JOSHUA ROSENBAUM
JOSHUA PEARL
($ in millions)
List of Comparable Companies
Equity Enterprise LTM
Company Ticker Business Description Value Value Sales
TargetCo TTT [to come] - - -

Company A AAA [to come] - - -

Company B BBB [to come] - - -

Company C CCC [to come] - - -

Company D DDD [to come] - - -

Company E EEE [to come] - - -

Company F FFF [to come] - - -

Company G GGG [to come] - - -

Company H HHH [to come] - - -

Company I III [to come] - - -

Company J JJJ [to come] - - -

Company K K-- [to come] - - -

Company L LLL [to come] - - -

Company M MMM [to come] - - -

Company N NNN [to come] - - -

Company O OOO [to come] - - -

ValueCo Corporation
Benchmarking Analysis – Financial Statistics and Ratios, Page 1
($ in millions, except per share data)

Market Valuation LTM Financial Statistics LTM Profitability Margins Growth Rates
Gross Net Sales EBITDA EPS
Equity Enterprise Gross Net Profit EBITDA EBIT Income Hist. Est. Hist. Est. Hist. Est. Est.
Company Ticker Value Value Sales Profit EBITDA EBIT Income (%) (%) (%) (%) 1-year 1-year 1-year 1-year 1-year 1-year LT
TargetCo TTT - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%

Tier I: Large-Cap
Company A AAA - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company B BBB - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company C CCC - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company D DDD - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company E EEE - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%

Mean NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Median NA NA NA NA 0% 0% 0% 0% 0% 0% 0%

Tier II: Mid-Cap

Company F FFF - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company G GGG - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company H HHH - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company I III - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company J JJJ - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%

Mean NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Median NA NA NA NA 0% 0% 0% 0% 0% 0% 0%

Tier III: Small-Cap

Company K K-- - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company L LLL - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company M MMM - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company N NNN - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Company O OOO - - - - - - - NA NA NA NA 0% 0% 0% 0% 0% 0% 0%

Mean NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Median NA NA NA NA 0% 0% 0% 0% 0% 0% 0%

Overall

Mean NA NA NA NA 0% 0% 0% 0% 0% 0% 0%
Median NA NA NA NA 0% 0% 0% 0% 0% 0% 0%

High 0% 0% 0% 0% ### 0% 0% 0% 0% 0% 0% 0%
Low 0% 0% 0% 0% ### 0% 0% 0% 0% 0% 0% 0%

Source: Company filings, Bloomberg, Consensus Estimates

Note: Last twelve months data based on September 30, 2008. Estimated annual financial data based on a calendar year.
ValueCo Corporation
Benchmarking Analysis – Financial Statistics and Ratios, Page 2
($ in millions, except per share data)

General Return on Investment LTM Leverage Ratios LTM Coverage Ratios Credit Ratings
Implied Debt / Debt / Net Debt / EBITDA / EBITDA EBIT /
Predicted ROIC ROE ROA Div. Yield Tot. Cap. EBITDA EBITDA Int. Exp. - Cpx/ Int. Int. Exp.
Company Ticker FYE Beta (%) (%) (%) (%) (%) (x) (x) (x) (x) (x) Moody's S&P
TargetCo TTT Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA

Tier I: Large-Cap
Company A AAA Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company B BBB Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company C CCC Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company D DDD Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company E EEE Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA

Mean 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x

Median 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x

Tier II: Mid-Cap

Company F FFF Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company G GGG Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company H HHH Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company I III Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company J JJJ Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA

Mean 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x

Median 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x

Tier III: Small-Cap

Company K K-- Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company L LLL Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company M MMM Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company N NNN Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA
Company O OOO Dec-31 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x NA NA

Mean 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x

Median 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x

Overall

Mean 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x

Median 1.00 0% 0% 0% NA 0% 0.0x 0.0x 0.0x 0.0x 0.0x

High 1.00 0% 0% 0% 0% 0% 0.0x 0.0x 0.0x 0.0x 0.0x

Low 1.00 0% 0% 0% 0% 0% 0.0x 0.0x 0.0x 0.0x 0.0x

Source: Company filings, Bloomberg, Consensus Estimates

ValueCo Corporation
Comparable Companies Analysis
($ in millions, except per share data)

Current % of Enterprise Value / LTM Total Price / LT

Share 52-wk. Equity Enterprise LTM 2008E 2009E LTM 2008E 2009E LTM 2008E 2009E EBITDA Debt / LTM 2008E 2009E EPS
Company Ticker Price High Value Value Sales Sales Sales EBITDA EBITDA EBITDA EBIT EBIT EBIT Margin EBITDA EPS EPS EPS Growth
TargetCo TTT - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%

Tier I: Large-Cap
Company A AAA - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company B BBB - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company C CCC - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company D DDD - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company E EEE - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%

Mean NA NA NA NA NA NA NA NA NA NA 0.0x NA NA NA 0%
Median NA NA NA NA NA NA NA NA NA NA 0.0x NA NA NA 0%

Tier II: Mid-Cap

Company F FFF - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company G GGG - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company H HHH - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company I III - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company J JJJ - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%

Mean NA NA NA NA NA NA NA NA NA NA 0.0x NA NA NA 0%
Median NA NA NA NA NA NA NA NA NA NA 0.0x NA NA NA 0%

Tier III: Small-Cap

Company K K-- - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company L LLL - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company M MMM - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company N NNN - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%
Company O OOO - NA - - NA NA NA NA NA NA NA NA NA NA 0.0.x NA NA NA 0%

Mean NA NA NA NA NA NA NA NA NA NA 0.0x NA NA NA 0%
Median NA NA NA NA NA NA NA NA NA NA 0.0x NA NA NA 0%

Overall

Mean NA NA NA NA NA NA NA NA NA NA 0.0x NA NA NA 0%
Median NA NA NA NA NA NA NA NA NA NA 0.0x NA NA NA 0%

High 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0% 0.0x 0.0x 0.0x 0.0x 0%
Low 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0.0x 0% 0.0x 0.0x 0.0x 0.0x 0%

Source: Company filings, Bloomberg, Consensus Estimates

Note: Last twelve months data based on September 30, 2008. Estimated annual financial data based on a calendar year.
TargetCo (NYSE:TTT) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name TargetCo Prior Current 2007A 9/30/2008
Ticker TTT Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company A (NYSE:AAA) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company A Prior Current 2007A 9/30/2008
Ticker AAA Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company B (NYSE:BBB) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company B Prior Current 2007A 9/30/2008
Ticker BBB Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company C (NYSE:CCC) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company C Prior Current 2007A 9/30/2008
Ticker CCC Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company D (NYSE:DDD) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company D Prior Current 2007A 9/30/2008
Ticker DDD Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company E (NYSE:EEE) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company E Prior Current 2007A 9/30/2008
Ticker EEE Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company F (NYSE:FFF) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company F Prior Current 2007A 9/30/2008
Ticker FFF Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company G (NYSE:GGG) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company G Prior Current 2007A 9/30/2008
Ticker GGG Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company H (NYSE:HHH) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company H Prior Current 2007A 9/30/2008
Ticker HHH Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company I (NYSE:III) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company I Prior Current 2007A 9/30/2008
Ticker III Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company J (NYSE:JJJ) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company J Prior Current 2007A 9/30/2008
Ticker JJJ Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company K (NYSE:K--) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company K Prior Current 2007A 9/30/2008
Ticker K-- Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company L (NYSE:LLL) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company L Prior Current 2007A 9/30/2008
Ticker LLL Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company M (NYSE:MMM) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company M Prior Current 2007A 9/30/2008
Ticker MMM Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company N (NYSE:NNN) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company N Prior Current 2007A 9/30/2008
Ticker NNN Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Company O (NYSE:OOO) Business Description
Input Page [to come]
($ in millions, except per share data)

General Information Reported Income Statement Balance Sheet Data

Company Name Company O Prior Current 2007A 9/30/2008
Ticker OOO Fiscal Year Ending December 31, Stub Stub LTM Cash and Cash Equivalents - -
Stock Exchange NYSE 2005A 2006A 2007A 9/302007 9/30/2008 9/30/2008 Accounts Receivable - -
Fiscal Year Ending Dec-31 Sales - - - - - - Inventories - -
Moody's Corporate Rating NA COGS - - - - - - Prepaids and Other Current Assets - -
S&P Corporate Rating NA Gross Profit - - - - - - Total Current Assets - -
Predicted Beta 1.00 SG&A - - - - - -
Marginal Tax Rate 38.0% Other Expense / (Income) - - - - - - Property, Plant and Equipment, net - -
EBIT - - - - - - Goodwill and Intangible Assets - -
Selected Market Data Interest Expense - - - - - - Other Assets - -
Current Price 12/30/1899 - Pre-tax Income - - - - - - Total Assets - -
% of 52-week High NA Income Taxes - - - - - -
52-week High Price 12/30/1899 - Noncontrolling Interest - - - - - - Accounts Payable - -
52-week Low Price 12/30/1899 - Preferred Dividends - - - - - - Accrued Liabilities - -
Dividend Per Share (MRQ) - Net Income - - - - - - Other Current Liabilities - -
Effective Tax Rate NA NA NA NA NA NA Total Current Liabilities - -
Fully Diluted Shares Outstanding -
Equity Value - Weighted Avg. Diluted Shares - - - - - - Total Debt - -
Diluted EPS NA NA NA NA NA NA Other Long-Term Liabilities - -
Plus: Total Debt - Total Liabilities - -
Plus: Preferred Stock -
Plus: Noncontrolling Interest - Adjusted Income Statement Noncontrolling Interest - -
Less: Cash and Cash Equivalents - Reported Gross Profit - - - - - - Preferred Stock - -
Enterprise Value - Non-recurring Items in COGS - - - - - - Shareholders' Equity - -
Adj. Gross Profit - - - - - - Total Liabilities and Equity - -
Trading Multiples % margin NA NA NA NA NA NA Balance Check 0.000 0.000
LTM NFY NFY+1
9/30/2008 2008E 2009E Reported EBIT - - - - - - Calculation of Fully Diluted Shares Outstanding
EV/Sales NA NA NA Non-recurring Items in COGS - - - - - - Basic Shares Outstanding -
Metric - - - Other Non-recurring Items - - - - - - Plus: Shares from In-the-Money Options -
EV/EBITDA NA NA NA Adjusted EBIT - - - - - - Less: Shares Repurchased -
Metric - - - % margin NA NA NA NA NA NA Net New Shares from Options -
EV/EBIT NA NA NA Plus: Shares from Convertible Securities -
Metric - - - Depreciation & Amortization - - - - - - Fully Diluted Shares Outstanding -
P/E NA NA NA Adjusted EBITDA - - - - - -
Metric - - - % margin NA NA NA NA NA NA Options/Warrants
Number of Exercise In-the-Money
LTM Return on Investment Ratios Reported Net Income - - - - - - Tranche Shares Price Shares Proceeds
Return on Invested Capital - Non-recurring Items in COGS - - - - - - Tranche 1 - - - -
Return on Equity - Other Non-recurring Items - - - - - - Tranche 2 - - - -
Return on Assets - Non-operating Non-rec. Items - - - - - - Tranche 3 - - - -
Implied Annual Dividend Per Share NA Tax Adjustment - - - - - - Tranche 4 - - - -
Adjusted Net Income - - - - - - Tranche 5 - - - -
LTM Credit Statistics % margin NA NA NA NA NA NA Total - - -
Debt/Total Capitalization -
Total Debt/EBITDA - Adjusted Diluted EPS - - - - - - Convertible Securities
Net Debt/EBITDA - Conversion Conversion New
EBITDA/Interest Expense - Amount Price Ratio Shares
(EBITDA-capex)/Interest Expense - Cash Flow Statement Data Issue 1 - - - -
EBIT/Interest Expense - Depreciation & Amortization - - - - - - Issue 2 - - - -
% sales NA NA NA NA NA NA Issue 3 - - - -
Growth Rates Capital Expenditures - - - - - - Issue 4 - - - -
Sales EBITDA EPS % sales NA NA NA NA NA NA Issue 5 - - - -
Historical Total -
1-year - - -
2-year CAGR - - - Notes
Estimated (1) [to come]
1-year - - - (2) [to come]
2-year CAGR - - - (3) [to come]
Long-term - (4) [to come]
Copyright © 2009 by Joshua Rosenbaum and Joshua Pearl. All rights reserved.

Published by John Wiley & Sons, Inc., Hoboken, New Jersey.

Published simultaneously in Canada.

No part of this publication may be reproduced, stored in a retrieval system, or transmitted in

any form or by any means, electronic, mechanical, photocopying, recording, scanning, or
otherwise, except as permitted under Section 107 or 108 of the 1976 United States Copyright
Act, without either the prior written permission of the Publisher, or authorization through
payment of the appropriate per-copy fee to the Copyright Clearance Center, Inc., 222
Rosewood Drive, Danvers, MA 01923, (978) 750-8400, fax (978) 750-4470, or on the web
at www.copyright.com. Requests to the Publisher for permission should be addressed to the
Permissions Department, John Wiley & Sons, Inc., 111 River Street, Hoboken, NJ 07030,
(201) 748-6011, fax (201) 748-6008, or online at http://www.wiley.com/go/permissions.

Limit of Liability/Disclaimer of Warranty: While the publisher and author have used their
best efforts in preparing this book, they make no representations or warranties with respect
to the accuracy or completeness of the contents of this book and specifically disclaim any
implied warranties of merchantability or fitness for a particular purpose. No warranty may
be created or extended by sales representatives or written sales materials. The advice and
strategies contained herein may not be suitable for your situation. You should consult with a
professional where appropriate. Neither the publisher nor author shall be liable for any loss
of profit or any other commercial damages, including but not limited to special, incidental,
consequential, or other damages.

For general information on our other products and services or for technical support, please
contact our Customer Care Department within the United States at (800) 762-2974, outside
the United States at (317) 572-3993 or fax (317) 572-4002.

Wiley also publishes its books in a variety of electronic formats. Some content that appears
in print may not be available in electronic books. For more information about Wiley
products, visit our web site at www.wiley.com.

Library of Congress Cataloging-in-Publication Data:

ISBN-13 978-0-470-44220-3
Printed in the United States of America
10 9 8 7 6 5 4 3 2 1