Exhibit 99.17(b)(2) - -------------------------------------------------------------------------------- PROJECT ORBIS ================================================================================ Presentation to the Special Committee of the Board of Directors May 20, 1999 - -------------------------------------------------------------------------------- ------------- TUCKER CLEARY ------------- ================================================================================ PROJECT ORBIS - -------------------------------------------------------------------------------- Table of Contents Section Page I. Executive Summary Transaction Overview...................................... I - 1 Transaction Chronology.................................... I - 2-3 II. Valuation Methodologies Summary Reference Equity Value Range...................... II - 1-2 Exhibits Analysis of Selected Reference Publicly Traded Companies..... Exhibit A Analysis of Selected Reference Merger and Acquisition Transactions............................................... Exhibit B Analysis of Selected Acquisition of Minority Interest Transactions............................................... Exhibit C Analysis of Selected Acquisition of Remaining Interest Transactions............................................... Exhibit D Discounted Cash Flow Analyses................................ Exhibit E Consolidated Historical and Projected Income Statements...... Exhibit F Institutional Ownership...................................... Exhibit G Selected Price/Volume and Shares Traded Graphs............... Exhibit H - -------------------------------------------------------------------------------- ------------- TUCKER CLEARY ------------- SECTION I Executive Summary - -------------------------------------------------------------------------------- Transaction Overview o ThermoSpectra Corporation (the "Company" or "THS") is a publicly traded, 92% owned subsidiary of Thermo Instrument Systems, Inc. ("THI"). THI has publicly announced its intention to repurchase all of the shares of THS stock it does not currently own. o Pursuant to a formal offer, THI proposes to purchase the remaining 8% minority stake for $16.00 per share in cash, reflecting an aggregate purchase price of $17.5 million, based on approximately 1,095,871 shares held by the minority shareholders. - -------------------------------------------------------------------------------- I-1 ------------- TUCKER CLEARY ------------- Executive Summary - -------------------------------------------------------------------------------- Transaction Chronology Mid-March 1998: ThermoSpectra announces appointment of Barry S. Howe as President and Chief Executive Officer. July 1998: Thermo Instrument Systems announces that its Board of Directors had authorized the repurchase, over the following 12 months, of up to 2 million shares of its common stock, as well as up to $25 million worth of its subsidiaries' securities. July 1998 - December 1998: Thermo Electron Corporation, a beneficial owner of more than 10% of the shares of ThermoSpectra Corporation, purchases 932,100 shares of THS, bringing its holdings to 14,239,545 or approximately 92% of THS shares outstanding. September 29, 1998: ThermoSpectra announces that it will record a third quarter charge of approximately $5.4 million relating to employee severance costs and facility closing costs. ThermoSpectra further announces that it expects 1999 savings resulting from these charges of approximately $11 million. Early March 1999: Tucker Cleary meets with the Special Committee to review its preliminary valuation of ThermoSpectra and provide guidance with respect to any offers from Thermo Instrument Systems for the minority stake of ThermoSpectra. In connection with the valuation, Tucker Cleary has: o Visited the Temperature Control division as well as the larger entities within the Test & Measurement and Imaging & Inspection divisions o Prepared a financial model incorporating management's financial projections o Reviewed comparable companies and comparable merger transactions - -------------------------------------------------------------------------------- I-2 ------------- TUCKER CLEARY ------------- Executive Summary - -------------------------------------------------------------------------------- Transaction Chronology (continued) March 1999 - May 1999: The Special Committee, in conjunction with its legal and financial advisors, negotiates with representatives of THI regarding an agreement in principle with respect to the price at which the minority stake in Orbis will be purchased by THI. Parties ultimately agree to a per share price in cash of $16.00. - -------------------------------------------------------------------------------- I-3 ------------- TUCKER CLEARY ------------- SECTION II Valuation Methodologies - Summary - -------------------------------------------------------------------------------- Reference Equity Value Range ---------------- -------------------- Reference Reference M&A Transactions Public Companies (1) ---------------- -------------------- Imputed Equity Value $156 M - $196 M $120 M - $138 M Per Share $10.20 - $12.79 $7.80 - $8.99 ------------------ ------------------- Acquisition of Acquisition of Minority Interests Remaining Interests ------------------ ------------------- Premiums (1 week prior to announcement) High 50.7% 50.6% Adjusted Mean 14.3% 18.8% Low 1.5% 3.8% THS Stock Price (5/14/99) $11.125 $11.125 Imputed High Value $16.77 $16.75 Imputed Mean Value $12.72 $13.22 Imputed Low Value $11.29 $11.55 - ---------- (1) Represents the sum of the imputed values for each of the three divisions, before giving effect to any acquisition premium. - -------------------------------------------------------------------------------- II-1 ------------- TUCKER CLEARY ------------- Valuation Methodologies - Summary - -------------------------------------------------------------------------------- Reference Equity Value Range -- Chronology of DCF Valuations -------------------------------------- Consolidated DCF (3/10/99 Presentation Methodology (1)) -------------------------------------- Management Case Adjusted Case --------------- ------------- Imputed Equity Value $278 M - $324 M $172 M - $201 M Per Share $18.16 - $21.14 $11.22 - $13.11 ---------- ---------- --------- ------------ THS Tucker Cleary THS Tucker Cleary Original DCF Revised DCF Revised DCF Revised DCF 3/19/99(2) 3/26/99(3) 4/7/99(4) Early May(5) ---------- ---------- --------- ------------ Imputed Equity Value $221 M $302 M $242 M $252 M Per Share $14.40 $19.65 $15.73 $16.41 - ---------- (1) Updated to reflect current estimated cost of capital and terminal value multiples. (2) Employing 10-year period and alternative terminal value calculation. (3) Employing THS methodology consistently applied. (4) Employing management projections for years 1-5 and revised year 6-10 projections. (5) Employing 5 year projections. - -------------------------------------------------------------------------------- II-2 ------------- TUCKER CLEARY ------------- TAB A Project Orbis - Temperature Control Group Imputed Valuation Based on Reference Company Analysis (Based on Latest Twelve Months ended 4/3/99 Financial Data) (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------ - ------------------------------- Valuation Enterprise Value Multiple of: - ------------------------------- ------------------------------------------------- LTM LTM LTM Revenues EBITDA EBIT -------------- ----------- -------------- SELECTED COMP GROUP MULTIPLE Adjusted Mean 0.9x 13.6x 17.7x TEMPERATURE CONTROL DIVISION Financial Data (1) $54,768 $7,350 $5,912 IMPLIED GROSS ENTERPRISE VALUE Adjusted Mean $47,310 $100,012 $104,434 - ------------------------------------------------------------------------------------------------------ - -------------------------------------------------------------------------------- Notes: (1) Based on Temperature Control Division model. Prior to restructuring costs and adjusted for corporate overhead, intercompany sales and corporate office adjustments based on a percentage of sales. Project Orbis - Temperature Control Group Imputed Valuation Based on Reference Company Analysis (Based on Fiscal 1999 Financial Data) (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------ - ------------------------------- Valuation Enterprise Value Multiple of: - ------------------------------- ------------------------------------------------- 1999 1999 1999 Revenues EBITDA EBIT -------------- ----------- -------------- SELECTED COMP GROUP MULTIPLE (1) Adjusted Mean 0.9x 13.6x 17.7x TEMPERATURE CONTROL DIVISION (2) Financial Data $49,451 $8,372 $5,844 IMPLIED GROSS ENTERPRISE VALUE Adjusted Mean $42,717 $113,921 $103,227 - ------------------------------------------------------------------------------------------------------ - -------------------------------------------------------------------------------- Notes: (1) 1999 enterprise value is calculated using 1998 adjusted mean multiples. (2) Based on 1999 Temperature Control Division model. EBIT has been adjusted for corporate overhead, intercompany sales and corporate office adjustments based on a percentage of sales. Project Orbis - Temperature Control Group Selected Reference Company Analysis (All Dollar Amounts in Thousands, Except Per Share Amounts) - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Temperature Control Div. (1) Mean ---------------- -------------- Ticker/Exchange NA Latest Fiscal Year Ending 01/02/99 Latest Fiscal Quarter Ending 04/03/99 Preliminary Earnings Reported - - -------------------------------------------- Current Market Information - -------------------------------------------- Stock Price: 05/14/99 NA 52-Week High NA 52-Week Low NA % Within High/Low Range NA Common Shares Outstanding (000s) NA % Held by Institutions NA Market Value of Common Equity (EMV) NA $179,405 Plus: Total Funded Debt (TFD) (a) NA $33,796 Less: Cash and Marketable Securities $1,820 $13,400 ------------- -------------- Total Market Capitalization (b) NA $199,801 ============= ============== - -------------------------------------------- Last 12 Months' (LTM) Income Information - -------------------------------------------- LTM Revenues $54,639 $143,850 LTM Gross Profit $19,658 $65,103 LTM EBITDA $8,117 (2) $14,990 LTM EBIT $6,679 (2) $9,401 LTM Net Income $4,942 (2) $5,778 Margins: LTM Gross Margin 36.0% 45.5% LTM EBITDA Margin 14.9% (2) 10.5% LTM EBIT Margin 12.2% (2) 6.7% LTM Net Income Margin 9.0% (2) 4.1% Tax Rate 4.3% 38.3% - -------------------------------------------- EPS Information - -------------------------------------------- LTM EPS NA Projected CY 1999 EPS (c) NA Projected CY 2000 EPS (c) NA Book Value NA Projected 5 Year Growth (EPS) (c) NA - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------------- Valuation Comparables -------------------------------------------------------------------- Keithley Cerprobe GenRad, IFR Instruments, Corporation Inc. Systems, Inc. Inc. -------------- -------------- --------------- --------------- Ticker/Exchange CRPB / NASDAQ GEN / NYSE IFRS / NASDAQ KEI / NYSE Latest Fiscal Year Ending 12/31/98 01/02/99 06/30/98 09/30/98 Latest Fiscal Quarter Ending 12/31/98 01/02/99 12/31/98 12/31/98 Preliminary Earnings Reported 03/31/99 - - 03/31/99 - -------------------------------------------- Current Market Information - -------------------------------------------- Stock Price: 05/14/99 $9.44 $18.56 $4.31 $8.06 52-Week High $18.25 $22.31 $23.25 $9.69 52-Week Low $8.38 $10.19 $3.13 $3.75 % Within High/Low Range 10.8% 69.1% 5.9% 72.6% Common Shares Outstanding (000s) 8,145 29,335 8,208 7,545 % Held by Institutions 36.3% 62.8% 53.0% 41.9% Market Value of Common Equity (EMV) $76,868 $544,524 $35,397 $60,832 Plus: Total Funded Debt (TFD) (a) $6,573 $8,487 $114,125 $6,000 Less: Cash and Marketable Securities $19,884 $12,998 $4,663 $16,056 -------------- -------------- --------------- --------------- Total Market Capitalization (b) $63,557 $540,013 $144,859 $50,776 ============== ============== =============== =============== - -------------------------------------------- Last 12 Months' (LTM) Income Information - -------------------------------------------- LTM Revenues $68,860 $224,789 $180,027 $101,725 LTM Gross Profit $26,836 $105,912 $68,780 $58,882 LTM EBITDA $8,274 $32,424 (3) $7,920 (4) $11,343 LTM EBIT $3,598 $17,112 (3) ($1,561) (4) $7,494 LTM Net Income $2,639 $10,907 (3) ($12,724) (4) $3,788 Margins: LTM Gross Margin 39.0% 47.1% 38.2% 57.9% LTM EBITDA Margin 12.0% 14.4% (3) 4.4% (4) 11.2% LTM EBIT Margin 5.2% 7.6% (3) (0.9%) (4) 7.4% LTM Net Income Margin 3.8% 4.9% (3) (7.1%) (4) 3.7% Tax Rate 42.7% 31.0% NM 41.3% - -------------------------------------------- EPS Information - -------------------------------------------- LTM EPS $0.45 $0.85 $0.18 $0.69 Projected CY 1999 EPS (c) $0.73 $1.37 $0.27 $0.63 Projected CY 2000 EPS (c) $1.29 $1.78 $0.34 $0.70 Book Value $6.58 $4.57 $3.72 $5.35 Projected 5 Year Growth (EPS) (c) 25.0% 25.0% 25.0% 12.0% - ------------------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------------------------------------------- Industry Comparables --------------- ---------------------------------------------------- Keithley Applied Credence Instruments, Materials Systems KLA-Tencor Inc. Inc. Corporation Corporation --------------- ---------------- ---------------- -------------- Ticker/Exchange KEI / NYSE AMAT / NASDAQ CMOS / NASDAQ KLAC / NASDAQ Latest Fiscal Year Ending 09/30/98 10/31/98 10/31/98 06/30/98 Latest Fiscal Quarter Ending 12/31/98 01/31/99 10/31/98 12/31/98 Preliminary Earnings Reported 03/31/99 - 01/31/99 03/31/99 - -------------------------------------------- Current Market Information - -------------------------------------------- Stock Price: 05/14/99 $8.06 $60.69 $26.94 $51.50 52-Week High $9.69 $71.63 $32.06 $65.00 52-Week Low $3.75 $21.56 $9.31 $20.75 % Within High/Low Range 72.6% 78.2% 77.5% 69.5% Common Shares Outstanding (000s) 7,545 372,974 20,477 88,159 % Held by Institutions 41.9% 65.4% 95.7% 74.5% Market Value of Common Equity (EMV) $60,832 $22,634,879 $551,607 $4,540,189 Plus: Total Funded Debt (TFD) (a) $6,000 $624,554 $115,000 $16,416 Less: Cash and Marketable Securities $16,056 $562,401 $58,343 $747,679 --------------- ---------------- ---------------- -------------- Total Market Capitalization (b) $50,776 $22,697,032 $608,264 $3,808,926 =============== ================ ================ ============== - -------------------------------------------- Last 12 Months' (LTM) Income Information - -------------------------------------------- LTM Revenues $101,725 $3,476,479 $148,207 $1,469,730 LTM Gross Profit $58,882 $1,554,818 $78,413 $817,834 LTM EBITDA $11,343 (5) $695,602 (6) $6,864 $231,022 (7) LTM EBIT $7,494 (5) $407,203 (6) ($8,095) $192,105 (7) LTM Net Income $3,788 (5) $267,862 (6) ($5,046) $241,223 (7) Margins: LTM Gross Margin 57.9% 44.7% 52.9% 55.6% LTM EBITDA Margin 11.2% (5) 20.0% (6) 4.6% 15.7% (7) LTM EBIT Margin 7.4% (5) 11.7% (6) -5.5% 13.1% (7) LTM Net Income Margin 3.7% (5) 7.7% (6) (3.4%) 16.4% (7) Tax Rate 41.3% 33.3% 18.8% 34.3% - -------------------------------------------- EPS Information - -------------------------------------------- LTM EPS $0.69 $0.74 ($0.42) $0.72 Projected CY 1999 EPS (c) $0.63 $1.45 $0.06 $1.11 Projected CY 2000 EPS (c) $0.70 $1.81 $0.08 $1.95 Book Value $5.35 $8.63 $7.07 $13.62 Projected 5 Year Growth (EPS) (c) 12.0% 25.0% 25.0% 25.0% - -------------------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- (a) Total Funded Debt equals Short-Term Debt plus Long-Term Debt plus Preferred Equity. (b) Total Market Capitalization equals Market Value of Common Equity plus Total Funded Debt less Cash and Marketable Securities. (c) Consensus estimates from First Call. "NA" indicates value not available; "NM" indicates a negative value. (1) Temperature Control Division results provided by the Company. (2) Before Allocated corporate overhead, interest and taxes. Excludes $237 of restructuring charges in 1998. (3) GenRad, Inc. excludes $31,406 of extraordinary items in 1998. (4) IFR excludes $15,700 of acquired research and development in 1998. (5) Keithley excludes $4,808 abd $2,852 of gain on sale of business in 1999 and 1998 respectively and excludes $335 and $1,172 of special charges in 1999 and 1998 respectively. (6) Applied Materials exclude $5,000 and $237,227 of non-recurring items in 1999 and 1998 respectively. (7) KLA-Tencor excludes $42,700 and $22,474 of non-recurring acquisition, restructuring and other charges in 1999 and 1998 respectively. Project Orbis - Temperature Control Group Selected Reference Company Analysis - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------- Valuation Comparables ---------------------------------------------------------------------- Cerprobe GenRad, IFR Keithley Market Multiples Corporation Inc. Systems, Inc. Instruments, Inc. ---------------- ---------------- ---------------- ---------------- Price / LTM EPS 21.0x 21.8x 24.0x 11.7x Price / CY 1999 EPS 12.9x 13.5x 16.0x 12.9x Price / CY 2000 EPS 7.3x 10.4x 12.8x 11.5x Total Capitalization/LTM Revenues 0.9x 2.4x 0.8x 0.5x Total Capitalization/LTM EBITDA 7.7x 16.7x 18.3x 4.5x Total Capitalization/LTM EBIT 17.7x 31.6x (92.8x) 6.8x CY 1999 P/E Ratio/Future 5-Yr Growth Rate 0.5x 0.5x 0.6x 1.1x Market / Book Multiple 1.4x 4.1x 1.2x 1.5x - ------------------------------------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------- Industry Comparables ---------------------------------------------------- Applied Materials Credence Systems KLA-Tencor Market Multiples Inc. Corporation Corporation ---------------- ---------------- ---------------- Price / LTM EPS 82.0x (64.1x) 71.5x Price / CY 1999 EPS 41.9x 449.0x 46.4x Price / CY 2000 EPS 33.5x 359.2x 26.4x Total Capitalization/LTM Revenues 6.5x 4.1x 2.6x Total Capitalization/LTM EBITDA 32.6x 88.6x 16.5x Total Capitalization/LTM EBIT 55.7x (75.1x) 19.8x CY 1999 P/E Ratio/Future 5-Yr Growth Rate 1.7x 18.0x 1.9x Market / Book Multiple 7.0x 3.8x 3.8x - ------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------------------------------------- - ----------------------------------- Adjusted Summary Statistics (a) Mean (b) High Low Count - ----------------------------------- ---------------- ---------------- ---------------- ---------------- Price / LTM EPS 21.4x 24.0x 11.7x 4 Price / CY 1999 EPS 13.2x 16.0x 12.9x 4 Price / CY 2000 EPS 11.0x 12.8x 7.3x 4 Total Capitalization/LTM Revenues 0.9x 2.4x 0.5x 4 Total Capitalization/LTM EBITDA 13.6x 18.3x 4.5x 5 Total Capitalization/LTM EBIT 17.7x 19.8x 6.8x 3 CY 1999 P/E Ratio/Future 5-Yr Growth Rate 0.6x 1.1x 0.5x 4 Market / Book Multiple 1.4x 1.5x 1.2x 3 - -------------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- (a) Boldfaced multiples, if any, are excluded from Summary Statistics, as they are deemed extraordinary. (b) Adjusted Mean excludes high and low values. Project Orbis - Temperature Control Group Selected Reference Company Analysis (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - ---------------------------------------------------------------------------------------------------------------- Valuation Comparables ------------------------------------------------------------------ Cerprobe GenRad, IFR Keithley Mean Corporation Inc. Systems, Inc. Instruments, Inc. -------- ------------ ------------- --------------- -------------- Revenues LTM $68,860 $224,789 $180,027 $101,725 Latest Fiscal Year 1997/98 $76,207 $224,789 $148,069 $117,776 Fiscal Year 1996/97 $77,110 $236,761 $103,517 $123,295 Fiscal Year 1995/96 $37,310 $183,545 $89,997 $118,946 -------- ------------ ------------- --------------- -------------- 3 Yr. Revenue CAGR 18.5% 42.9% 10.7% 28.3% NM Gross Margin LTM 39.0% 47.1% 38.2% 57.9% Latest Fiscal Year 1997/98 40.9% 47.1% 36.5% 57.3% Fiscal Year 1996/97 41.0% 53.5% 40.8% 57.9% Fiscal Year 1995/96 45.5% 52.5% 37.7% 61.2% -------- ------------ ------------- --------------- -------------- Avg. 3 Yr. Gross Margin 50.1% 42.5% 51.1% 38.3% 58.8% EBITDA Margin LTM 12.0% 14.4% 4.4% 11.2% Latest Fiscal Year 1997/98 16.3% 14.4% 6.9% 9.7% Fiscal Year 1996/97 11.8% 20.2% 13.5% 5.8%(1) Fiscal Year 1995/96 7.2% 17.8% 12.5% 8.6%(1) -------- ------------ ------------- --------------- -------------- Avg. 3 Yr. EBITDA Margin 17.2% 11.7% 17.5% 11.0% 8.0% EBIT Margin LTM 5.2% 7.6% (0.9%) 7.4% Latest Fiscal Year 1997/98 10.1% 7.6% 2.6% 6.4% Fiscal Year 1996/97 7.0% 16.3% 10.5% 2.5%(1) Fiscal Year 1995/96 2.0% 14.1% 9.2% 5.2%(1) -------- ------------ ------------- --------------- -------------- Avg. 3 Yr. EBIT Margin 12.8% 6.4% 12.7% 7.4% 4.7% Net Income LTM $2,639 $10,907 ($12,724) $3,788 Latest Fiscal Year 1997/98 $5,237 $10,907 ($6,517) $3,710 Fiscal Year 1996/97 $1,840 $41,295 $6,646 $1,253 (1) Fiscal Year 1995/96 ($1,360) $27,335 $4,761 $1,547 (1) -------- ------------ ------------- --------------- -------------- 3 Yr. Net Income CAGR 54.9% NM NM NM 54.9% Net Income Margin LTM 3.8% 4.9% (7.1%) 3.7% Latest Fiscal Year 1997/98 6.9% 4.9% (4.4%) 3.2% Fiscal Year 1996/97 2.4% 17.4% 6.4% 1.0%(1) Fiscal Year 1995/96 (3.6%) 14.9% 5.3% 1.3%(1) -------- ------------ ------------- --------------- -------------- Avg. 3 Yr. Net Income Margin 8.4% 1.9% 12.4% 2.4% 1.8% - ---------------------------------------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------- Industry Comparables --------------------------------------------------- Applied Materials Credence Systems KLA-Tencor Inc. Corporation Corporation ----------------- ---------------- ------------ Revenues LTM $3,476,479 $148,207 $1,469,730 Latest Fiscal Year 1997/98 $4,041,687 $204,092 $1,166,325 Fiscal Year 1996/97 $4,074,275 $238,788 $1,031,824 Fiscal Year 1995/96 $4,144,817 $176,805 $1,094,492 ----------- ---------- ------------ 3 Yr. Revenue CAGR NM 7.4% 3.2% Gross Margin LTM 44.7% 52.9% 55.6% Latest Fiscal Year 1997/98 46.1% 55.9% 52.4% Fiscal Year 1996/97 46.7% 59.4% 54.3% Fiscal Year 1995/96 47.0% 60.3% 57.1% ----------- ---------- ------------ Avg. 3 Yr. Gross Margin 46.6% 58.5% 54.6% EBITDA Margin LTM 20.0% 4.6% 15.7% Latest Fiscal Year 1997/98 22.5% 14.2% 19.4% Fiscal Year 1996/97 24.2% 27.6% 25.1% Fiscal Year 1995/96 26.0% 28.4% 29.3% ----------- ---------- ------------ Avg. 3 Yr. EBITDA Margin 24.2% 23.4% 24.6% EBIT Margin LTM 11.7% (5.5%) 13.1% Latest Fiscal Year 1997/98 15.5% 7.4% 16.0% Fiscal Year 1996/97 18.8% 22.8% 20.0% Fiscal Year 1995/96 22.4% 24.8% 27.1% ----------- ---------- ------------ Avg. 3 Yr. EBIT Margin 18.9% 18.3% 21.0% Net Income LTM $267,862 ($5,046) $241,223 Latest Fiscal Year 1997/98 $431,306 $10,699 $147,580 Fiscal Year 1996/97 $543,965 $37,703 $141,727 Fiscal Year 1995/96 $614,645 $30,354 $196,634 ----------- ---------- ------------ 3 Yr. Net Income CAGR NM NM NM Net Income Margin LTM 7.7% (3.4%) 16.4% Latest Fiscal Year 1997/98 10.7% 5.2% 12.7% Fiscal Year 1996/97 13.4% 15.8% 13.7% Fiscal Year 1995/96 14.8% 17.2% 18.0% ----------- ---------- ------------ Avg. 3 Yr. Net Income Margin 13.0% 12.7% 14.8% - ------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (1) Keithley Instruments excludes $771 and $11,645 of special charges in 1997 and 1996 respectively. Project Orbis Business Descriptions of Selected Reference Companies - -------------------------------------------------------------------------------- Temperature Control Group Applied Materials, Inc. Applied Materials, Inc. develops, manufactures, markets, and services semiconductor wafer fabrication equipment and related spare parts for the worldwide semiconductor industry. Cerprobe Corporation Cerprobe Corporation designs, manufactures, and markets products for the high-performance testing of integrated circuits and other microelectronics components. The Company sells its products to semiconductor manufacturers worldwide. Credence Systems Corp. Credence Systems Corporation designs, manufactures, sells, and services automatic test equipment used in the production of semiconductors. The Company also develops, publishes, and distributes software products used to aid in the generation and verification of test programs for automatic test equipment systems. GenRad, Inc. GenRad, Inc. manufactures and sells computer controlled test and development equipment. The Company's devices are used by electronic and mechanical equipment and semiconductor manufacturers to test their products for quality and reliability at various stages of their design and production. GenRad also sells integrated software. The Company operates throughout North America and Europe. IFR Systems, Inc. IFR Systems, Inc. designs and manufactures test equipment. The Company sells communications, test and measurement, avionics, and fiber optic equipment. IFR also sells fiber optics software solutions for use in connection with certain of the Company's test equipment products. Keithley Instruments, Inc. Keithley Instruments, Inc. provides measurement-based solutions to the semiconductor, telecommunications, and electronic components industries. The Company markets its products to engineers and scientists worldwide for process monitoring, production test, and basic research. KLA-Tencor Corporation KLA-Tencor Corporation manufactures yield management and process monitoring systems for the semiconductor industry. The Company's systems are used to analyze product and process quality at critical steps in the manufacture of circuits. KLA-Tencor operates sales, service, and application centers worldwide. Project Orbis - Imaging & Inspection Group Imputed Valuation Based on Reference Company Analysis (Based on Latest Twelve Months ended 4/3/99 Financial Data) (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - --------------------------------------------------------------------------------------------------------------------------- - ------------------------------ Valuation Enterprise Value Multiple of: - ------------------------------ ------------------------------------------------------------ LTM LTM LTM Revenues EBITDA EBIT ----------- ------------ ----------- SELECTED COMP GROUP MULTIPLE Adjusted Mean 0.9x 9.4x 10.8x IMAGING & INSPECTION DIVISION Financial Data (1) $86,026 $5,946 $4,295 IMPLIED GROSS ENTERPRISE VALUE Adjusted Mean $74,205 $55,603 $46,582 - --------------------------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (1) Based on LTM as of 4/3/99 Imaging & Inspection Division model. Prior to restructuring costs and adjusted for corporate overhead, intercompany sales and corporate office adjustments based on a percentage of sales. Project Orbis - Imaging & Inspection Group Imputed Valuation Based on Reference Company Analysis (Based on Fiscal 1999 Financial Data) (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - --------------------------------------------------------------------------------------------------------------------------- - ------------------------------ Valuation Enterprise Value Multiple of: - ------------------------------ ------------------------------------------------------------ 1999 1999 1999 Revenues EBITDA EBIT ----------- ------------ ----------- SELECTED COMP GROUP MULTIPLE (1) Adjusted Mean 0.9x 9.4x 10.8x IMAGING & INSPECTION DIVISION (2) Financial Data $96,960 $19,187 $10,584 IMPLIED GROSS ENTERPRISE VALUE Adjusted Mean $83,637 $179,424 $114,783 - --------------------------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (1) 1999 enterprise value is calculated using 1998 adjusted mean multiples. (2) Based on 1999 Imaging & Inspection Division model. EBIT has been adjusted for corporate overhead, intercompany sales and corporate office adjustments based on a percentage of sales. Project Orbis - Imaging & Inspection Group Selected Reference Company Analysis (All Dollar Amounts in Thousands, Except Per Share Amounts) - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------------------- ------------------ -------------------------------------- Imaging & American Science Barringer Inspection Div.(1) Mean and Engineering Technologies ------------------ -------- -------------------------------------- Ticker/Exchange NA ASE/AMEX BARR/NASD Latest Fiscal Year Ending 01/02/99 03/31/98 12/31/98 Latest Fiscal Quarter Ending 04/03/99 12/31/98 03/31/99 Preliminary Earnings Reported - - - - ------------------------------------------------ Current Market Information - ------------------------------------------------ Stock Price: 05/14/99 NA $8.69 $5.88 52-Week High NA $16.50 $12.13 52-Week Low NA $7.13 $5.00 % Within High/Low Range NA 16.7% 12.3% Common Shares Outstanding (000s) NA 4,825 7,214 % Held by Institutions NA 14.4% 51.9% Market Value of Common Equity (EMV) NA $246,878 $41,917 $42,382 Plus: Total Funded Debt (TFD) (a) $26 $28,567 $1,050 $92 Less: Cash and Marketable Securities $3,535 $30,961 $1,514 $14,632 --------------- ---------------- ---------------- Total Market Capitalization (b) NA $237,342 $41,453 $27,842 =============== ================ ================ - ------------------------------------------------ Last 12 Months' (LTM) Income Information - ------------------------------------------------ LTM Revenues $85,824 $152,402 $50,829 $19,787 LTM Gross Profit $37,009 $73,251 $17,573 $12,128 LTM EBITDA $6,503 (2) $14,993 $4,104 $3,259 (3) LTM EBIT $4,853 (2) $10,738 $3,431 $2,400 (3) LTM Net Income $2,253 (2) $11,066 $4,312 $1,717 (3) Margins: LTM Gross Margin 43.1% 51.0% 34.6% 61.3% LTM EBITDA Margin 7.6% 11.1% 8.1% 16.5%(3) LTM EBIT Margin 5.7% 7.5% 6.8% 12.1%(3) LTM Net Income Margin 2.6% 7.8% 8.5% 8.7%(3) Tax Rate 28.1% 48.3% NM NM - ------------------------------------------------ EPS Information - ------------------------------------------------ LTM EPS NA $0.43 $0.24 Projected CY 1999 EPS (c) NA NA $0.43 Projected CY 2000 EPS (c) NA NA $0.74 Book Value NA $3.84 $6.54 Projected 5 Year Growth (EPS) (c) NA 14.8% NA 17.0% ----------------------------------------------------------------------------- Bio-Rad Cognex Invision Moore Laboratories, Inc. Corp. Technologies Products Co. ----------------------------------------------------------------------------- Ticker/Exchange BIO / AMEX CGNX/NASD INVN/NASD MORP/NASD Latest Fiscal Year Ending 12/31/98 12/31/98 12/31/98 12/31/98 Latest Fiscal Quarter Ending 12/31/98 12/31/98 12/31/98 12/31/98 Preliminary Earnings Reported - 04/04/99 03/31/99 - - ------------------------------------------------ Current Market Information - ------------------------------------------------ Stock Price: 05/14/99 $27.88 $29.38 $6.00 $23.63 52-Week High $34.00 $30.38 $9.75 $34.75 52-Week Low $18.88 $8.63 $3.63 $18.00 % Within High/Low Range 59.5% 95.4% 38.8% 33.6% Common Shares Outstanding (000s) 12,463 40,347 12,068 2,637 % Held by Institutions 45.8% 69.0% NA 53.6% Market Value of Common Equity (EMV) $347,394 $1,185,179 $72,406 $62,301 Plus: Total Funded Debt (TFD) (a) $51,732 $0 $2,329 $176 Less: Cash and Marketable Securities $16,255 $172,531 $14,773 $7,549 ---------------- ---------------- ----------------- ---------------- Total Market Capitalization (b) $382,871 $1,012,648 $59,962 $54,928 ================ ================ ================= ================ - ------------------------------------------------ Last 12 Months' (LTM) Income Information - ------------------------------------------------ LTM Revenues $441,942 $109,273 $62,919 $168,113 LTM Gross Profit $239,504 $74,176 $27,623 $63,554 LTM EBITDA $31,145 $20,127 (4) $10,316 $11,360 (5) LTM EBIT $31,145 $11,413 (4) $8,327 $7,420 (5) LTM Net Income $24,302 $14,025 (4) $7,595 $3,025 (5) Margins: LTM Gross Margin 54.2% 67.9% 43.9% 37.8% LTM EBITDA Margin 7.0% 18.4%(4) 16.4% 6.8%(5) LTM EBIT Margin 7.0% 10.4%(4) 13.2% 4.4%(5) LTM Net Income Margin 5.5% 12.8%(4) 12.1% 1.8%(5) Tax Rate 29.0% 25.2% NM 58.5% - ------------------------------------------------ EPS Information - ------------------------------------------------ LTM EPS $2.15 $0.64 $0.59 $1.37 Projected CY 1999 EPS (c) $2.30 $0.60 $0.62 NA Projected CY 2000 EPS (c) $2.66 $0.99 $0.76 NA Book Value $17.20 $6.32 $4.04 $23.87 Projected 5 Year Growth (EPS) (c) 16.0% 20.0% 22.0% NA -------------------------------------------------------------------------- Robotic Vision Oxford PPT Veeco Instruments Systems, Inc. Instruments Plc Vision, Inc. Inc. -------------------------------------------------------------------------- Ticker/Exchange ROBV / OTC OXIG/LND PPTV/NASD VECO/NASD Latest Fiscal Year Ending 09/30/97 03/31/98 10/31/98 12/31/98 Latest Fiscal Quarter Ending 12/31/98 09/30/98 01/31/99 12/31/98 Preliminary Earnings Reported - - - 03/31/99 - ------------------------------------------------ Current Market Information - ------------------------------------------------ Stock Price: 05/14/99 $3.00 $3.49 $4.50 $35.88 52-Week High $7.81 $6.02 $9.50 $64.50 52-Week Low $1.69 $2.62 $4.00 $20.38 % Within High/Low Range 21.4% 25.5% 9.1% 35.1% Common Shares Outstanding (000s) 24,887 47,700 5,398 15,891 % Held by Institutions 17.6% 24.2% 21.4% 46.7% Market Value of Common Equity (EMV) $74,662 $166,411 $24,290 $570,090 Plus: Total Funded Debt (TFD) (a) $39,029 $78,043 $0 $18,011 Less: Cash and Marketable Securities $2,653 $18,285 $1,011 $70,017 ---------------- ---------------- ---------------- ---------------- Total Market Capitalization (b) $111,038 $226,169 $23,279 $518,084 ================ ================ ================ ================ - ------------------------------------------------ Last 12 Months' (LTM) Income Information - ------------------------------------------------ LTM Revenues $127,720 $279,674 $9,786 $209,158 LTM Gross Profit $61,870 $101,457 $5,698 $108,777 LTM EBITDA $6,141 $22,603 ($1,177) $28,526 (6) LTM EBIT $349 $14,110 ($1,691) $26,877 (6) LTM Net Income ($278) $15,734 ($372) $16,611 (6) Margins: LTM Gross Margin 48.4% 36.3% 58.2% 52.0% LTM EBITDA Margin 4.8% 8.1% (12.0%) 13.6%(6) LTM EBIT Margin 0.3% 5.0% (17.3%) 12.9%(6) LTM Net Income Margin (0.2%) 5.6% (3.8%) 7.9%(6) Tax Rate 109.2% 30.3% 37.9% 36.9% - ------------------------------------------------ EPS Information - ------------------------------------------------ LTM EPS ($1.04) $0.31 ($0.17) $1.09 Projected CY 1999 EPS (c) $0.35 NA ($0.17) $1.53 Projected CY 2000 EPS (c) $0.39 NA ($0.16) $2.25 Book Value $1.41 $3.34 $4.98 $10.62 Projected 5 Year Growth (EPS) (c) 10.0% NA 4.0% 25.0% - -------------------------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (a) Total Funded Debt equals Short-Term Debt plus Long-Term Debt plus Preferred Equity. (b) Total Market Capitalization equals Market Value of Common Equity plus Total Funded Debt less Cash and Marketable Securities. (c) Consensus estimates from First Call. "NA" indicates value not available; "NM" indicates a negative value. (1) Imaging & Inspection Division results provided by the Company. Excludes $1,555 and $758 of restructuring charges in 1998 and 1999 respectively. (2) Before Allocated corporate overhead, interest and taxes. (3) Barringer excludes $435 of write-off of acquired technology in 1998. (4) Cognex excludes $2,100 of charge for acquired in-process technology in 1998. (5) Moore Products excludes $944 of net gain from early retirement progress in 1998 and $1,000 of write-down of joing venture assets. (6) Veco excludes $7,500 of merger and reorganization expenses in 1998. Project Orbis - Imaging & Inspection Group Analysis of Selected Reference Companies - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------------------------------ ---------------------------------------------------------------------------------------------- - --------------------- American Science Barringer Bio-Rad Cognex Invision Market Multiples and Engineering Technologies Laboratories, Inc. Corp. Technologies - --------------------- ---------------------------------------------------------------------------------------------- Price / LTM EPS 20.2x 24.5x 13.0x 45.9x 10.2x Price / CY 1999 EPS NA 13.7x 12.1x 49.0x 9.7x Price / CY 2000 EPS NA 7.9x 10.5x 29.7x 7.9x Total Capitalization/LTM Revenues 0.8x 1.4x 0.9x 9.3x 1.0x Total Capitalization/LTM EBITDA 10.1x 8.5x 12.3x 50.3x 5.8x Total Capitalization/LTM EBIT 12.1x 11.6x 12.3x 88.7x 7.2x CY 1999 P/E Ratio/Future 5-Yr Growth Rate NA 0.8x 0.8x 2.4x 0.4x Market / Book Multiple 2.3x 0.9x 1.6x 4.6x 1.5x - ------------------------------------------------------------------------------------------------------------------------------------ ------------------------------------------------------------------------------------------------ - --------------------- Moore Robotic Vision Oxford PPT Veeco Instruments Market Multiples Products Co. Systems, Inc. Instruments Plc Vision, Inc. Inc. - --------------------- ------------------------------------------------------------------------------------------------ Price / LTM EPS 17.2x NM 11.4x NM 32.9x Price / CY 1999 EPS NA 8.6x NA (26.5x) 23.4x Price / CY 2000 EPS NA 7.8x NA (27.6x) 15.9x Total Capitalization/LTM Revenues 0.3x 0.9x 0.8x 2.4x 2.5x Total Capitalization/LTM EBITDA 4.8x 18.1x 10.0x NM 18.2x Total Capitalization/LTM EBIT 7.4x 318.2x 16.0x NM 19.3x CY 1999 P/E Ratio/Future 5-Yr Growth Rate NA 0.9x NA (6.6x) 0.9x Market / Book Multiple 1.0x 2.1x 1.0x 0.9x 3.4x - ------------------------------------------------------------------------------------------------------------------------------------ - ---------------------------------------------------------------------------------------------------------------- - ----------------------------- Adjusted Summary Statistics (a) Mean (b) High Low Count - ----------------------------- ----------------- ---------------- ----------------- ----------------- Price / LTM EPS 15.4x 24.5x 10.2x 6 Price / CY 1999 EPS 10.9x 13.7x 8.6x 4 Price / CY 2000 EPS 7.9x 10.5x 7.8x 4 Total Capitalization/LTM Revenues 0.9x 1.4x 0.3x 7 Total Capitalization/LTM EBITDA 9.4x 18.1x 4.8x 7 Total Capitalization/LTM EBIT 10.8x 16.0x 7.2x 6 CY 1999 P/E Ratio/Future 5-Yr Growth Rate 0.8x 0.9x 0.4x 5 Market / Book Multiple 1.2x 2.1x 0.9x 7 - ---------------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (a) Boldfaced multiples, if any, are excluded from Summary Statistics, as they are deemed extraordinary. (b) Mean excludes high and low values. Project Orbis - Imaging & Inspection Group SELECTED REFERENCE COMPANY ANALYSIS (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - ----------------------------------------------------------------------------------------------- --------------- --------------------------------- Imaging & American Science Barringer Inspection Div. Mean and Engineering Technologies --------------- -------- --------------------------------- Revenues LTM $85,824 $50,829 $19,787 Latest Fiscal Year 1997/98 $85,824 $32,699 $20,458 Fiscal Year 1996/97 NA $28,479 $22,689 Fiscal Year 1995/96 NA $17,815 $10,923 --------------- -------- --------------- --------------- 3 Yr. Revenue CAGR NA 27.8% 35.5% 36.9% Gross Margin LTM 43.1% 34.6% 61.3% Latest Fiscal Year 1997/98 43.1% 39.4% 61.1% Fiscal Year 1996/97 NA 35.3% 60.3% Fiscal Year 1995/96 NA 33.6% 50.9% --------------- -------- --------------- --------------- Avg. 3 Yr. Gross Margin 43.1% 50.1% 36.1% 57.4% EBITDA Margin LTM 7.6% 8.1% 16.5% Latest Fiscal Year 1997/98 7.6% 9.6% 21.0% Fiscal Year 1996/97 NA 8.1% 23.2% Fiscal Year 1995/96 NA 6.0% 15.7% --------------- -------- --------------- --------------- Avg. 3 Yr. EBITDA Margin 7.6% 12.7% 7.9% 20.0% EBIT Margin LTM 5.7% 6.8% 12.1% Latest Fiscal Year 1997/98 5.7% 8.0% 17.4% Fiscal Year 1996/97 NA 6.9% 22.0% Fiscal Year 1995/96 NA 4.9% 14.6% --------------- -------- --------------- --------------- Avg. 3 Yr. EBIT Margin 5.7% 10.5% 6.6% 18.0% Net Income LTM $2,253 $4,312 $1,717 Latest Fiscal Year 1997/98 $2,253 $4,661 $3,008 Fiscal Year 1996/97 NA $1,925 $5,754 Fiscal Year 1995/96 NA $802 $2,059 --------------- -------- --------------- --------------- 3 Yr. Net Income CAGR NM 58.2% 141.1% 20.9% Net Income Margin LTM 2.6% 8.5% 8.7% Latest Fiscal Year 1997/98 2.6% 14.3% 14.7% Fiscal Year 1996/97 NA 6.8% 25.4% Fiscal Year 1995/96 NA 4.5% 18.9% --------------- -------- --------------- --------------- Avg. 3 Yr. Net Income Margin 2.6% 11.0% 8.5% 19.6% - ----------------------------------------------------------------------------------------------- - --------------------------------------------------------------------------------------------------------- ---------------------------------------------------------------------- Bio-Rad Cognex Invision Moore Laboratories, Inc. Corp. Technologies Products Co. ---------------------------------------------------------------------- Revenues LTM $441,942 $109,273 $62,919 $168,113 Latest Fiscal Year 1997/98 $441,942 $121,844 $63,284 $168,113 Fiscal Year 1996/97 $426,914 $155,340 $56,427 $164,247 Fiscal Year 1995/96 $418,789 $122,843 $15,841 $142,892 --------------- -------------- --------------- --------------- 3 Yr. Revenue CAGR 2.7% NM 99.9% 8.5% Gross Margin LTM 54.2% 67.9% 43.9% 37.8% Latest Fiscal Year 1997/98 54.2% 69.4% 44.8% 37.8% Fiscal Year 1996/97 55.7% 72.8% 50.3% 43.0% Fiscal Year 1995/96 56.5% 68.4% 38.5% 42.1% --------------- -------------- --------------- --------------- Avg. 3 Yr. Gross Margin 55.5% 70.2% 44.5% 41.0% EBITDA Margin LTM 7.0% 18.4% 16.4% 6.8% Latest Fiscal Year 1997/98 7.0% 25.1% 17.1% 6.8% Fiscal Year 1996/97 6.2% 38.4% 17.7%(2) 8.5% Fiscal Year 1995/96 9.9%(1) 34.7% (23.5%) 3.9%(3) --------------- -------------- --------------- --------------- Avg. 3 Yr. EBITDA Margin 7.7% 32.7% 3.8% 6.4% EBIT Margin LTM 7.0% 10.4% 13.2% 4.4% Latest Fiscal Year 1997/98 7.0% 18.0% 14.0% 4.4% Fiscal Year 1996/97 6.2% 35.3% 15.4%(2) 6.3% Fiscal Year 1995/96 9.9%(1) 31.2% (26.9%) 1.5%(3) --------------- -------------- --------------- --------------- Avg. 3 Yr. EBIT Margin 7.7% 28.1% 0.8% 4.1% Net Income LTM $24,302 $14,025 $7,595 $3,025 Latest Fiscal Year 1997/98 $24,302 $21,463 $8,041 $3,025 Fiscal Year 1996/97 $16,364 $42,405 $7,050 (2) $6,468 Fiscal Year 1995/96 $28,975 (1) $30,369 ($5,676) $1,444 (3) --------------- -------------- --------------- --------------- 3 Yr. Net Income CAGR NM NM NM 44.7% Net Income Margin LTM 5.5% 12.8% 12.1% 1.8% Latest Fiscal Year 1997/98 5.5% 17.6% 12.7% 1.8% Fiscal Year 1996/97 3.8% 27.3% 12.5%(2) 3.9% Fiscal Year 1995/96 6.9%(1) 24.7% (35.8%) 1.0%(3) --------------- -------------- --------------- --------------- Avg. 3 Yr. Net Income Margin 5.4% 23.2% NM 2.2% - --------------------------------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------- -------------------------------------------------------------------- Robotic Vision Oxford PPT Veeco Instruments Systems, Inc. Instruments Plc Vision, Inc. Inc. -------------------------------------------------------------------- Revenues LTM $127,720 $279,674 $9,786 $209,158 Latest Fiscal Year 1997/98 $152,103 $284,147 $12,055 $206,838 Fiscal Year 1996/97 $143,540 $233,819 $12,693 $216,728 Fiscal Year 1995/96 $122,125 NA $9,750 $115,042 -------------- --------------- --------------- --------------- 3 Yr. Revenue CAGR 11.6% 10.2% 11.2% 34.1% Gross Margin LTM 48.4% 36.3% 58.2% 52.0% Latest Fiscal Year 1997/98 49.5% 35.5% 59.4% 54.0% Fiscal Year 1996/97 48.0% 41.9% 60.3% 51.1% Fiscal Year 1995/96 51.0% NA 54.4% 45.9% -------------- --------------- --------------- --------------- Avg. 3 Yr. Gross Margin 49.5% 38.7% 58.0% 50.3% EBITDA Margin LTM 4.8% 8.1% (12.0%) 13.6% Latest Fiscal Year 1997/98 9.2% 9.5% 2.8% 13.6% Fiscal Year 1996/97 9.8% 13.6% 17.6% 19.3%(5) Fiscal Year 1995/96 11.9% NA 10.7% 16.1% -------------- --------------- --------------- --------------- Avg. 3 Yr. EBITDA Margin 10.3% 11.6% 10.4% 16.3% EBIT Margin LTM 0.3% 5.0% (17.3%) 12.9% Latest Fiscal Year 1997/98 6.0% 6.9% (0.7%) 12.8% Fiscal Year 1996/97 7.6%(4) 11.2% 15.4% 18.5%(5) Fiscal Year 1995/96 10.0% NA 9.0% 14.5% -------------- --------------- --------------- --------------- Avg. 3 Yr. EBIT Margin 7.9% 9.1% 7.9% 15.3% Net Income LTM ($278) $15,734 ($372) $16,611 Latest Fiscal Year 1997/98 $5,461 $18,211 $660 $17,201 Fiscal Year 1996/97 $6,283 (4) $24,182 $3,711 $29,897 (5) Fiscal Year 1995/96 $7,346 NA $1,347 $10,835 -------------- --------------- --------------- --------------- 3 Yr. Net Income CAGR NM NM NM 26.0% Net Income Margin LTM (0.2%) 5.6% (3.8%) 7.9% Latest Fiscal Year 1997/98 3.6% 6.4% 5.5% 8.3% Fiscal Year 1996/97 4.4%(4) 10.3% 29.2% 13.8%(5) Fiscal Year 1995/96 6.0% NA 13.8% 9.4% -------------- --------------- --------------- --------------- Avg. 3 Yr. Net Income Margin 4.7% 8.4% 16.2% 10.5% - ------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (1) Bio-Rad excludes $2,700 of restructuring costs in 1996. (2) Invision excludes $685 of acquisition costs in 1997. (3) Moore Products excludes $2,056 of write-down joint venture assets in 1996. (4) Robotic Vision excludes $623 of merger expenses in 1997. (5) Veeco excludes $2,250 of merger and reorganization expenses and $4,000 of write-off of purchase in-process technology in 1997. Project Orbis Business Descriptions of Selected Reference Companies - -------------------------------------------------------------------------------- Imaging & Inspection Group American Science and Engineering, Inc. American Science and Engineering, Inc. provides a line of X-ray detection and imaging products used for the detection of illegal drugs, terrorist explosives, and smuggled goods. The Company's equipment, purchased by government and commercial clients, utilizes transmission and backscatter X-ray detection to provide differentiation of bombs, drugs, and contraband in camouflaged environments. Barringer Technologies, Inc. Barringer Technologies, Inc. manufactures high sensitivity equipment used for detecting and identifying trace amounts of plastic and other explosives, as well as illegal drugs. The Company designs and produces products that use a proprietary application of ion mobility spectrometry technology that can detect and identify targeted compounds. Bio-Rad Laboratories Bio-Rad Laboratories, Inc. is a multinational manufacturer and distributor of life science research products, clinical diagnostics, and analytical instrumentation. The Company's products and systems separate complex chemical and biological materials, as well as identify, analyze, and purify their components. Cognex Corporation Cognex Corporation designs, develops, manufactures, and markets machine vision systems. The Company's systems are used to automate the manufacture of a variety of discrete items and to assure their quality. Cognex has offices located throughout North America, Japan, Europe, and Southeast Asia. Invision Technologies, Inc. Invision Technologies, Inc. develops, manufactures, markets and supports explosive detection systems for civil aviation security and drug detection applications. The Company's products, based on advanced computer tomography technology, include the "CTX 5000" series that checks for explosives in luggage on commercial flights. Moore Products Company Moore Products Company develops, manufactures, sells and supports products used in the measurement and control of manufacturing processes. The Company's products include digital electronic, analog electronic and pneumatic instruments and control systems, dimensional measuring systems and inspection products. Moore's product market includes the chemical, power and pharmaceutical industries. Robotic Vision Systems, Inc. Robotic Vision Systems, Inc. supplies a broad line of 1-D, 2-D, and 3-D machine vision-based systems for inspection, measurement, and identification. The Company is also involved in electro-optical sensor technology. Oxford Instruments, plc Oxford Instruments, plc produces advanced instrumentation equipment used for scientific research, chemical analysis, patient monitoring, semiconductor processing and diagnostic imaging. Oxford has manufacturing operations in the United States and the United Kingdom, and it primarily sells to customers in the United States and Germany. Project Orbis Business Descriptions of Selected Reference Companies - -------------------------------------------------------------------------------- PPT Vision, Inc. PPT Vision, Inc. designs, manufactures, markets and integrates machine vision based automated inspection systems for manufacturing applications such as electronic and mechanical assembly verification. These systems are also used in the verification of printed characters and packaging integrity, detection of surface flaws and precision measuring. Veeco Instruments Inc. Veeco Instruments Inc. designs manufactures, markets, and services a broad line of metrology and process equipment primarily used by manufacturers worldwide in the data storage and semiconductor industries. Project Orbis - Test & Measurement Group Imputed Valuation Based on Reference Company Analysis (Based on Latest Twelve Months ended 4/3/99 Financial Data) (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------------------------- - ------------------------------- Valuation Enterprise Value Multiple of: - ------------------------------- --------------------------------------------------------------- LTM LTM LTM Revenues EBITDA EBIT ----------- ----------- ----------- SELECTED COMP GROUP MULTIPLE Adjusted Mean 0.9x 7.6x 9.2x TEST & MEASUREMENT DIVISION Financial Data (1) $41,053 $2,812 $1,984 IMPLIED GROSS ENTERPRISE VALUE Adjusted Mean $37,328 $21,434 $18,212 - ------------------------------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (1) Based on LTM as of 4/3/99 Test & Measurement Division model. Adjusted for corporate overhead, intercompany sales and corporate office adjustments based on a percentage of sales. Project Orbis - Test & Measurement Group Imputed Valuation Based on Reference Company Analysis (Based on Fiscal 1999 Financial Data) (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------------------------- - ------------------------------- Valuation Enterprise Value Multiple of: - ------------------------------- --------------------------------------------------------------- 1999 1999 1999 Revenues EBITDA EBIT ----------- ----------- ----------- SELECTED COMP GROUP MULTIPLE (1) Adjusted Mean 0.9x 7.6x 9.2x TEST & MEASUREMENT DIVISION (2) Financial Data $41,691 $4,770 $3,452 IMPLIED GROSS ENTERPRISE VALUE Adjusted Mean $37,908 $36,362 $31,683 - ------------------------------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (1) 1999 enterprise value is calculated using 1998 adjusted mean multiples. (2) Based on 1999 Test & Measurement Division model. EBIT has been adjusted for corporate overhead, intercompany sales and corporate office adjustments based on a percentage of sales. Project Orbis - Test & Measurement Group Selected Reference Company Analysis (All Dollar Amounts in Thousands, Except Per Share Amounts) - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------------------------------ ------------------ -------------------------------------------------- Test & Astro-Med Cyber Faro Measurement Div. (1) Mean Inc. Optics Corp. Technologies, Inc. -------------------- --------- -------------------------------------------------- Ticker/Exchange NA ALOT/NASD CYBE/NASD FARO/NASD Latest Fiscal Year Ending 01/02/99 01/31/99 12/31/98 12/31/99 Latest Fiscal Quarter Ending 04/03/99 01/31/99 12/31/98 12/31/99 Preliminary Earnings Reported -- -- 03/31/99 03/31/99 - ---------------------------------------------- Current Market Information - ---------------------------------------------- Stock Price: 05/14/99 NA $7.50 $11.50 $4.31 52-Week High NA $7.88 $22.00 $12.38 52-Week Low NA $4.75 $7.88 $3.38 % Within High/Low Range NA 88.0% 25.7% 10.4% Common Shares Outstanding (000s) NA 4,481 4,960 11,343 % Held by Institutions NA 19.0% 44.4% NA Market Value of Common Equity (EMV) NA $320,441 $33,611 $57,039 $48,919 Plus: Total Funded Debt (TFD) (a) $0 $133,002 $228 $0 $0 Less: Cash and Marketable Securities $5,849 $52,098 $4,946 $27,603 $34,238 ------------------ ------------ ------------- ------------- Total Market Capitalization (b) NA $348,145 $28,893 $29,436 $14,680 ================== ============ ============= ============= - ---------------------------------------------- Last 12 Months' (LTM) Income Information - ---------------------------------------------- LTM Revenues $40,957 $385,149 $41,562 $33,711 $27,737 LTM Gross Profit $18,773 $147,925 $16,579 $18,122 $16,389 LTM EBITDA $3,069 (2) $24,641 $844 $2,882 ($1,335)(3) LTM EBIT $2,242 (2) $13,254 ($267) $1,731 ($5,120)(3) LTM Net Income ($1,114)(2) $11,147 $496 $2,653 ($5,169)(3) Margins: LTM Gross Margin 45.8% 47.74% 39.9% 53.8% 59.1% LTM EBITDA Margin 7.5% (2) 9.43% 2.0% 8.5% (4.8%)(3) LTM EBIT Margin 5.5% (2) 6.53% (0.6%) 5.1% (18.5%)(3) LTM Net Income Margin (2.7%)(2) 5.11% 1.2% 7.9% (18.6%)(3) Tax Rate (17.3%) 32.78% 18.7% 31.8% (27.4%) - ---------------------------------------------- EPS Information - ---------------------------------------------- LTM EPS NA $0.11 $0.52 ($0.15) Projected CY 1999 EPS (c) NA $0.11 $0.23 $0.12 Projected CY 2000 EPS (c) NA NA $0.94 $0.58 Book Value NA $7.52 $10.48 $3.91 Projected 5 Year Growth (EPS) (c) NA 21.1% NA 23.0% 40.0% -------------------------------------------------------------- Keithley K-Tron Nanometrics Newport Instruments, Inc.Int'l, Inc. Incorporated Corporation -------------------------------------------------------------- Ticker/Exchange KEI / NYSE KTII/NASD NANO/NASD NEWP/NASD Latest Fiscal Year Ending 09/30/98 12/31/98 12/31/98 12/31/98 Latest Fiscal Quarter Ending 12/31/98 12/31/98 12/31/98 12/31/98 Preliminary Earnings Reported 03/31/99 04/03/99 03/31/99 03/31/99 - ------------------------------------------------ Current Market Information - ------------------------------------------------ Stock Price: 05/14/99 $8.06 $18.00 $7.25 $14.97 52-Week High $9.69 $20.00 $9.88 $22.88 52-Week Low $3.75 $16.88 $3.78 $8.88 % Within High/Low Range 72.6% 36.0% 56.9% 43.5% Common Shares Outstanding (000s) 7,545 2,947 8,751 9,155 % Held by Institutions 41.9% 55.8% 19.4% 43.3% Market Value of Common Equity (EMV) $60,832 $53,048 $63,445 $137,037 Plus: Total Funded Debt (TFD) (a) $6,000 $11,458 $3,238 $20,945 Less: Cash and Marketable Securities $16,056 $2,863 $3,996 $3,627 -------------- ------------- ------------ ------------ Total Market Capitalization (b) $50,776 $61,643 $62,687 $154,355 ============== ============= ============ ============ - ------------------------------------------------ Last 12 Months' (LTM) Income Information - ------------------------------------------------ LTM Revenues $101,725 $87,527 $28,915 $130,144 LTM Gross Profit $58,882 $39,680 $16,990 $57,197 LTM EBITDA $11,343 (4) $12,303 $1,392 (5) $18,700 LTM EBIT $7,494 (4) $9,076 $1,094 (5) $12,625 LTM Net Income $3,788 (4) $6,646 $1,005 (5) $7,886 Margins: LTM Gross Margin 57.9% 45.3% 58.8% 43.9% LTM EBITDA Margin 11.2%(4) 14.1% 4.8%(5) 14.4% LTM EBIT Margin 7.4%(4) 10.4% 3.8%(5) 9.7% LTM Net Income Margin 3.7%(4) 7.6% 3.5%(5) 6.1% Tax Rate 41.3% 21.2% 35.7% 26.0% - ------------------------------------------------ EPS Information - ------------------------------------------------ LTM EPS $0.69 $2.08 $0.53 $0.91 Projected CY 1999 EPS (c) $0.56 $2.25 $0.16 $1.00 Projected CY 2000 EPS (c) $0.56 $2.35 $0.65 $1.32 Book Value $5.35 $7.13 $3.64 $7.80 Projected 5 Year Growth (EPS) (c) 12.0% NA 20.0% 23.0% --------------------------------------------------------------- Tektronix TSI Yokogawa Electric Zygo Inc. Incorporated Corporation Corp. --------------------------------------------------------------- Ticker/Exchange TEK / NYSE TSII/NASD 6841 JP/NASD ZIGO/NASD Latest Fiscal Year Ending 05/31/98 03/31/98 03/31/98 06/30/98 Latest Fiscal Quarter Ending 02/27/99 12/31/98 -- 12/31/98 Preliminary Earnings Reported -- -- 03/31/99 03/31/99 - ------------------------------------------------ Current Market Information - ------------------------------------------------ Stock Price: 05/14/99 $26.75 $8.75 $5.31 $8.88 52-Week High $42.00 $9.88 $6.45 $21.31 52-Week Low $13.69 $6.63 $4.30 $5.00 % Within High/Low Range 46.1% 65.4% 47.0% 23.8% Common Shares Outstanding (000s) 46,869 11,250 250,653 11,375 % Held by Institutions 74.4% 25.5% 35.8% 38.8% Market Value of Common Equity (EMV) $1,253,739 $98,434 $1,330,967 $100,953 Plus: Total Funded Debt (TFD) (a) $289,093 $0 $467,280 $0 Less: Cash and Marketable Securities $36,012 $10,495 $371,431 $14,660 ------------- -------- ---------------- ------------- Total Market Capitalization (b) $1,506,820 $87,939 $1,426,817 $86,293 ============= ======== ================ ============= - ------------------------------------------------ Last 12 Months' (LTM) Income Information - ------------------------------------------------ LTM Revenues $1,879,663 $85,170 $1,413,048 $63,850 LTM Gross Profit $746,779 $47,072 $458,185 $19,951 LTM EBITDA $111,027 (6) $12,538 $26,940 ($7,526)(7) LTM EBIT $40,662 (6) $10,326 $23,027 ($11,331)(7) LTM Net Income $37,150 (6) $7,286 $22,757 ($7,013)(7) Margins: LTM Gross Margin 39.7% 55.3% 32.4% 31.2% LTM EBITDA Margin 5.9%(6) 14.7% 1.9% (11.8%(7) LTM EBIT Margin 2.2%(6) 12.1% 1.6% (17.7%(7) LTM Net Income Margin 2.0%(6) 8.6% 1.6% (11.0%(7) Tax Rate 31.0% 32.2% 44.2% 31.6% - ------------------------------------------------ EPS Information - ------------------------------------------------ LTM EPS $0.97 $0.66 $0.13 ($0.23) Projected CY 1999 EPS (c) $1.39 $0.74 NA $0.07 Projected CY 2000 EPS (c) $1.80 $0.87 NA $0.09 Book Value $12.89 $4.30 $5.61 $5.91 Projected 5 Year Growth (EPS) (c) 12.0% 17.0% NA 22.0% - ---------------------------------------------------------------------------------------------------------------------- Notes: (a) Total Funded Debt equals Short-Term Debt plus Long-Term Debt plus Preferred Equity. (b) Total Market Capitalization equals Market Value of Common Equity plus Total Funded Debt less Cash and Marketable Securities. (c) Consensus estimates from First Call. "NA" indicates value not available; "NM" indicates a negative value. (1) Test & Measurement Division results provided by the Company. (2) Before Allocated corporate overhead, interest and taxes. (3) Faro Technologies excludes $3,210 of purchased in-process research and development costs in 1998. (4) Keithley excludes $4,808 abd $2,852 of gain on sale of business in 1999 and 1998 respectively and excludes $335 and $1,172 of special charges in 1999 and 1998 respectively. (5) Nanometrics excludes $1,421 of acquired in-process research and development in 1998. (6) Tektronix excludes $81,438 and $40,478 of non-recurring charges in 1998 and 1998 respectively. (7) Zygo excludes $1,585 of non-recurring acquisition-related charges and $335 of failed merger costs in 1998. Project Orbis - Test & Measurement Group Analysis of Selected Reference Companies - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------------------------------------------------- --------------------------------------------------------------------------- - ------------------------------- Astro-Med Cyber Faro Keithley Market Multiples Inc. Optics Corp. Technologies, Inc. Instruments, Inc. - ------------------------------- --------------------------------------------------------------------------- Price / LTM EPS 68.2x 22.1x NM 11.7x Price / CY 1999 EPS 68.2x 50.0x 35.9x 14.4x Price / CY 2000 EPS NA 12.2x 7.4x 14.4x Total Capitalization/LTM Revenues 0.7x 0.9x 0.5x 0.5x Total Capitalization/LTM EBITDA 34.2x 10.2x NM 4.5x Total Capitalization/LTM EBIT NM 17.0x NM 6.8x CY 1999 P/E Ratio/Future 5-Yr Growth Rate NA 2.2x 0.9x 1.2x Market / Book Multiple 1.0x 1.1x 1.1x 1.5x ------------------------------------------------------------------------------ - ------------------------------- K-Tron Nanometrics Newport Tektronix Market Multiples Int'l, Inc. Incorporated Corporation Inc. - ------------------------------- ------------------------------------------------------------------------------ Price / LTM EPS 8.7x 13.7x 16.4x 27.6x Price / CY 1999 EPS 8.0x 45.3x 15.0x 19.2x Price / CY 2000 EPS 7.7x 11.2x 11.3x 14.9x Total Capitalization/LTM Revenues 0.7x 2.2x 1.2x 0.8x Total Capitalization/LTM EBITDA 5.0x 45.0x 8.3x 13.6x Total Capitalization/LTM EBIT 6.8x 57.3x 12.2x 37.1x CY 1999 P/E Ratio/Future 5-Yr Growth Rate NA 2.3x 0.7x 1.6x Market / Book Multiple 2.5x 2.0x 1.9x 2.1x ----------------------------------------------------- - ------------------------------- TSI Yokogawa Electric Zygo Market Multiples Incorporated Corporation Corp. - ------------------------------- ----------------------------------------------------- Price / LTM EPS 13.3x 40.8x NM Price / CY 1999 EPS 11.8x NA 126.8x Price / CY 2000 EPS 10.1x NA 103.9x Total Capitalization/LTM Revenues 1.0x 1.0x 1.4x Total Capitalization/LTM EBITDA 7.0x 53.0x NM Total Capitalization/LTM EBIT 8.5x 62.0x NM CY 1999 P/E Ratio/Future 5-Yr Growth Rate 0.7x NA 5.8x Market / Book Multiple 2.0x 0.9x 1.5x - ----------------------------------------------------------------------------------------------------- - ----------------------------------------------------------------------------------------------------------------------------- - ------------------------------------------- Adjusted Summary Statistics (a) Mean (b) High Low Count - ------------------------------------------- ---------------- ---------------- ----------- ---------------------- Price / LTM EPS 13.8x 22.1x 8.7x 6 Price / CY 1999 EPS 13.7x 19.2x 8.0x 5 Price / CY 2000 EPS 11.1x 14.9x 7.4x 8 Total Capitalization/LTM Revenues 0.9x 2.2x 0.5x 11 Total Capitalization/LTM EBITDA 7.6x 13.6x 4.5x 6 Total Capitalization/LTM EBIT 9.2x 17.0x 6.8x 5 CY 1999 P/E Ratio/Future 5-Yr Growth Rate 1.5x 5.8x 0.7x 8 Market / Book Multiple 1.8x 2.5x 1.1x 8 - ----------------------------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (a) Boldfaced multiples, if any, are excluded from Summary Statistics, as they are deemed extraordinary. (b) Mean excludes high and low values. Project Orbis - Test & Measurement Group SELECTED REFERENCE COMPANY ANALYSIS (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------------------------------------- ----------------- ----------------------------------------------- Test & Astro-Med Cyber Faro Measurement Div. Mean Inc. Optics Corp. Technologies, Inc. ----------------- -------- ----------------------------------------------- Revenues LTM $40,957 $41,562 $33,711 $27,737 Latest Fiscal Year 1997/98 $44,012 $41,562 $36,636 $27,515 Fiscal Year 1996/97 NA $43,748 $35,120 $23,516 Fiscal Year 1995/96 NA $44,175 $28,062 $14,656 ----------------- -------- ------------ ------------- --------------- 3 Yr. Revenue CAGR NA 15.6% NM 14.3% 37.0% Gross Margin LTM 45.8% 39.9% 53.8% 59.1% Latest Fiscal Year 1997/98 46.0% 39.9% 55.0% 59.0% Fiscal Year 1996/97 NA 37.7% 55.5% 59.1% Fiscal Year 1995/96 NA 38.3% 51.0% 55.7% ----------------- -------- ------------ ------------- --------------- Avg. 3 Yr. Gross Margin 46.0% 49.1% 38.7% 53.8% 57.9% EBITDA Margin LTM 7.5% 2.0% 8.5% (4.81%) Latest Fiscal Year 1997/98 6.3% 2.0% 11.8% 2.0% Fiscal Year 1996/97 NA 3.7% 15.7% 22.2% Fiscal Year 1995/96 NA 6.6% 5.9% 20.1% ----------------- -------- ------------ ------------- --------------- Avg. 3 Yr. EBITDA Margin 6.3% 12.3% 4.1% 11.1% 14.8% EBIT Margin LTM 5.5% (0.64%) 5.1% (18.46%) Latest Fiscal Year 1997/98 4.4% (0.64%) 8.7% (8.99%) Fiscal Year 1996/97 NA 1.5% 13.1% 21.0% Fiscal Year 1995/96 NA 4.5% 3.2% 18.5% ----------------- -------- ------------ ------------- --------------- Avg. 3 Yr. EBIT Margin 4.4% 9.5% 1.8% 8.3% 10.2% Net Income LTM ($1,114) $496 $2,653 ($5,169) Latest Fiscal Year 1997/98 ($890) $496 $3,669 ($3,005) Fiscal Year 1996/97 NA $1,041 $4,597 $3,207 Fiscal Year 1995/96 NA $2,288 $2,180 $1,407 ----------------- -------- ------------ ------------- --------------- 3 Yr. Net Income CAGR NM 24.1% NM 29.7% NM Net Income Margin LTM (2.72%) 1.2% 7.9% (18.64%) Latest Fiscal Year 1997/98 (2.02%) 1.2% 10.0% (10.92%) Fiscal Year 1996/97 NA 2.4% 13.1% 13.6% Fiscal Year 1995/96 NA 5.2% 7.8% 9.6% ----------------- -------- ------------ ------------- --------------- Avg. 3 Yr. Net Income Margin NM 6.3% 2.9% 10.3% 4.1% - -------------------------------------------------------------------------------------------------------------- - ---------------------------------------------------------------------------------------------- ------------------------------------------------------------- Keithley K-Tron Nanometrics Newport Instruments, Inc. Int'l, Inc. Incorporated Corporation ------------------------------------------------------------ Revenues LTM $101,725 $87,527 $28,915 $130,144 Latest Fiscal Year 1997/98 $117,776 $89,142 $33,264 $134,359 Fiscal Year 1996/97 $123,295 $87,152 $36,657 $132,594 Fiscal Year 1995/96 $118,946 $89,871 $30,336 $119,910 -------------- ----------- ---------- ------------ 3 Yr. Revenue CAGR NM NM 4.7% 5.9% Gross Margin LTM 57.9% 45.3% 58.8% 43.9% Latest Fiscal Year 1997/98 57.3% 45.1% 60.9% 43.8% Fiscal Year 1996/97 57.9% 44.8% 67.0% 43.6% Fiscal Year 1995/96 61.2% 43.4% 66.7% 44.0% -------------- ----------- ---------- ------------ Avg. 3 Yr. Gross Margin 58.8% 44.4% 64.9% 43.8% EBITDA Margin LTM 11.2% 14.1% 4.8% 14.4% Latest Fiscal Year 1997/98 9.7% 14.1% 12.4% 15.0% Fiscal Year 1996/97 5.8%(1) 13.1% 25.5% 13.8% Fiscal Year 1995/96 8.6%(1) 12.5% 21.5% 11.6% -------------- ----------- ---------- ------------ Avg. 3 Yr. EBITDA Margin 8.0% 13.2% 19.8% 13.5% EBIT Margin LTM 7.4% 10.4% 3.8% 9.7% Latest Fiscal Year 1997/98 6.4% 10.6% 11.5% 10.5% Fiscal Year 1996/97 2.5%(1) 9.7% 24.9% 9.4% Fiscal Year 1995/96 5.2%(1) 8.8% 20.5% 6.6% -------------- ----------- ---------- ------------ Avg. 3 Yr. EBIT Margin 4.7% 9.7% 19.0% 8.8% Net Income LTM $3,788 $6,646 $1,005 $7,886 Latest Fiscal Year 1997/98 $3,710 $6,593 $2,683 $8,978 Fiscal Year 1996/97 $1,253 (1) $5,444 $5,757 $7,064 Fiscal Year 1995/96 $1,547 (1) $4,026 $3,993 $4,703 -------------- ----------- ---------- ------------ 3 Yr. Net Income CAGR 54.9% 28.0% NM 38.2% Net Income Margin LTM 3.72% 7.6% 3.5% 6.1% Latest Fiscal Year 1997/98 3.2% 7.4% 8.1% 6.7% Fiscal Year 1996/97 1.0%(1) 6.2% 15.7% 5.3% Fiscal Year 1995/96 1.3%(1) 4.5% 13.2% 3.9% -------------- ----------- ---------- ------------ Avg. 3 Yr. Net Income Margin 1.8% 6.0% 12.3% 5.3% - ---------------------------------------------------------------------------------------------- - ----------------------------------------------------------------------------------------------- -------------------------------------------------------------- Tektronix TSI Yokogawa Electric Zygo Inc. Incorporated Corporation Corp. -------------------------------------------------------------- Revenues LTM $1,879,663 $85,170 $1,413,048 $63,850 Latest Fiscal Year 1997/98 $2,085,802 $81,012 $1,413,048 $97,871 Fiscal Year 1996/97 $1,940,082 $80,240 $2,310,605 $87,220 Fiscal Year 1995/96 $1,768,858 $69,233 $2,122,831 $57,374 ------------ ----------- --------------- ------------ 3 Yr. Revenue CAGR 8.6% 8.2% NM 30.6% Gross Margin LTM 39.7% 55.3% 32.4% 31.2% Latest Fiscal Year 1997/98 41.5% 55.7% 32.4% 42.0% Fiscal Year 1996/97 42.9% 56.0% 35.8% 48.0% Fiscal Year 1995/96 41.9% 55.6% 37.8% 45.1% ------------ ----------- --------------- ------------ Avg. 3 Yr. Gross Margin 42.1% 55.8% 35.4% 45.0% EBITDA Margin LTM 5.9% 14.7% 1.9% (11.79%) Latest Fiscal Year 1997/98 10.6% 14.3% 1.9% 15.9% Fiscal Year 1996/97 11.6% 16.2% 4.1% 26.3% Fiscal Year 1995/96 10.8% 14.3% 4.2% 21.4% ------------ ----------- --------------- ------------ Avg. 3 Yr. EBITDA Margin 11.0% 14.9% 3.4% 21.2% EBIT Margin LTM 2.2% 12.1% 1.6% (17.75%) Latest Fiscal Year 1997/98 7.5% 11.6% 1.6% 12.4% Fiscal Year 1996/97 8.5% 13.6% 4.0% 23.3% Fiscal Year 1995/96 8.1% 11.8% 4.1% 18.9% ------------ ----------- --------------- ------------ Avg. 3 Yr. EBIT Margin 8.0% 12.3% 3.2% 18.2% Net Income LTM $37,150 $7,286 $22,757 ($7,013) Latest Fiscal Year 1997/98 $106,572 $6,826 $22,757 $8,266 Fiscal Year 1996/97 $114,785 $7,213 $31,196 $9,527 Fiscal Year 1995/96 $99,586 $5,482 $29,167 $7,799 ------------ ----------- --------------- ------------ 3 Yr. Net Income CAGR 3.4% 11.6% NM 3.0% Net Income Margin LTM 1.98% 8.6% 1.6% (10.98%) Latest Fiscal Year 1997/98 5.1% 8.4% 1.6% 8.4% Fiscal Year 1996/97 5.9% 9.0% 1.4% 10.9% Fiscal Year 1995/96 5.6% 7.9% 1.4% 13.6% ------------ ----------- --------------- ------------ Avg. 3 Yr. Net Income Margin 5.6% 8.4% 1.4% 11.0% - ------------------------------------------------------------------------------------------------- Project Orbis Business Descriptions of Selected Reference Companies - -------------------------------------------------------------------------------- Test & Measurement Group Astro-Med, Inc. Astro-Med, Inc. designs, manufactures, and sells digital color label printers and thermal/thermal transfer printers that produce high-quality bar code labels. The Company's bar code printers are sold under the "QuickLabel" name. Astro-Med also records signals that reflect the physiological status of living creatures on paper, on a hard drive, or on a CD-ROM. CyberOptics Corporation CyberOptics Corporation designs, manufactures, and markets intelligent, non contact sensors and integrated systems. The Company's systems measure the minute characteristics, dimensions, and distances required for process and quality control in the automated assembly of complex manufactured goods. FARO Technologies, Inc. FARO Technologies, Inc. designs, develops, markets and supports portable, software-driven, 3-D measurement systems used in manufacturing and industrial applications. The Company's "FAROArm" articulated measuring device and its companion "AnthroCam" software are used with other technology to improve productivity, enhance product quality and decrease rework and scrap in manufacturing. Keithley Instruments, Inc. Keithley Instruments, Inc. provides measurement-based solutions to the semiconductor, telecommunications, and electronic components industries. The Company markets its products to engineers and scientists worldwide for process monitoring, production test, and basic research. K-Tron International, Inc. K-Tron International, Inc. designs, produces, markets and sells gravimetric and volumetric feeders and related equipment. The Company's products control the rate at which ingredients are fed into manufacturing processes for products primarily in the plastics, food, chemical, cement, glass, and aluminum industries. K-Tron also designs, markets, and sells electronic assemblies and controls. Nanometrics Incorporated Nanometrics Incorporated supplies automated metrology equipment used for advanced IC, flat panel display, and magnetic head manufacturing. Newport Corporation Newport Corporation designs, manufactures and markets components, instruments, and integrated systems to fiber optic communications, semiconductor equipment, computer peripherals, and scientific research markets. Tektronix, Inc. Tektronix, Inc. manufactures and sells measurement business products, color printing and imaging products, and video and networking products. The Company's products include various electronic test instruments; color printers and related products; and digital video storage products, business network computers, and other products. TSI Incorporated TSI Incorporated develops, manufactures, and markets measuring and/or control instruments for a variety of market applications. The Company's products are generally applied to enhancing the safety, comfort and health of people, as well as process productivity and quality improvement. Project Orbis Business Descriptions of Selected Reference Companies - -------------------------------------------------------------------------------- Yokogawa Electric Corporation Yokogawa Electric Corporation develops, manufactures, and markets industrial systems, products, and software. The Company's products include measuring instruments and recorders, distributed control systems, industrial sensors, process analyzers, power monitors, analytical equipment, medical information systems, and software products. Zygo Corporation Zygo Corporation designs, develops, manufactures, and markets measurement and yield improvement instruments, systems, and accessories used in high technology industries. Project Orbis Imputed Valuation Based on Reference Company Analysis (Based on Latest Twelve Months ended 4/3/99 Financial Data) (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------- - ------------------------------ Valuation Enterprise Value Multiple of: - ------------------------------ ----------------------------------------------- LTM LTM LTM Revenues EBITDA EBIT ----------- ----------- ---------- IMPLIED GROSS ENTERPRISE VALUE Temperature Control Division $47,310 $100,012 $104,434 Imaging and Inspection Division $74,205 $55,603 $46,582 Test and Measurement Division $37,328 $21,434 $18,212 -------- -------- -------- AGGREGATE GROSS ENTERPRISE VALUE(1) $158,843 $177,049 $169,229 Plus: Cash on Balance Sheet 18,094 $18,094 $18,094 Minus: Debt 57,326 $57,326 $57,326 IMPLIED EQUITY VALUE $119,611 $137,817 $129,997 EQUITY VALUE PER SHARE (2)(3) $7.80 $8.99 $8.48 - ------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (1) Reflects the sum of individual valuations for LTM data ending 4/3/99 based on reference company multiples for the Temperature Control Division, the Imaging & Inspection Division and the Test & Measurement Division. (2) Based on 15,335,416 shares outstading as of April 30, 1999. (3) Before giving effect to any outstanding premium. Project Orbis Imputed Valuation Based on Reference Company Analysis (Based on Fiscal 1999 Financial Data) (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------- - ------------------------------ Valuation Enterprise Value Multiple of: - ------------------------------ ------------------------------------------------ 1999 1999 1999 Est. Revenues Est. EBITDA(4) Est. EBIT ------------- -------------- --------- IMPLIED GROSS ENTERPRISE VALUE Temperature Control Division $42,717 $113,921 $103,227 Imaging and Inspection Division $83,637 $179,424 $114,783 Test and Measurement Division $37,908 $36,362 $31,683 -------- -------- -------- AGGREGATE GROSS ENTERPRISE VALUE(1) $164,262 $329,706 $249,693 Plus: Cash on Balance Sheet $18,094 $18,094 $18,094 Minus: Debt $57,326 $57,326 $57,326 IMPLIED EQUITY VALUE $125,030 $290,474 $210,461 EQUITY VALUE PER SHARE (2)(3) $8.15 $18.94 $13.72 - ------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (1) Reflects the sum of individual valuations for 1999 based on reference company multiples for the Temperature Control Division, the Imaging & Inspection Division and the Test & Measurement Division. (2) Based on 15,335,416 shares outstading as of April 30, 1999. (3) Before giving effect to any outstanding premium. (4) Includes depreciation in excess of historical and projected levels. TAB B Project Orbis Imputed Valuation Based on Selected Merger and Acquisition Transactions (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - --------------------------------------------------------------------------------------------------------- - ------------------------------ Valuation Enterprise Value Multiple of: - ------------------------------ ------------------------------------------------ LTM LTM LTM Revenues EBITDA EBIT ----------- ----------- ----------- SELECTED COMP GROUP MULTIPLE Adjusted Mean 1.3x 12.2x 12.0x PROJECT ORBIS LTM Financial Data (1) $179,824 $16,083 $7,286 IMPLIED GROSS ENTERPRISE VALUE Adjusted Mean $235,400 $195,663 $87,285 Plus: Cash on Balance Sheet $18,094 $18,094 $18,094 Minus: Net Debt $57,326 $57,326 $57,326 IMPLIED EQUITY VALUE Adjusted Mean $196,167 $156,431 $48,053 EQUITY VALUE PER SHARE (2) Adjusted Mean $12.79 $10.20 $3.13 - --------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (1) Based on latest twelve months ending 4/3/99. (2) Based on 15,335,416 shares outstading as of April 30, 1999. Project Orbis Imputed Valuation Based on Selected Merger and Acquisition Transactions (All Dollar Amounts in Thousands) - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------- - ------------------------------ Valuation Enterprise Value Multiple of: - ------------------------------ ----------------------------------------------- 1999 1999 1999 Revenues EBITDA (3) EBIT ----------- ----------- ---------- SELECTED COMP GROUP MULTIPLE Adjusted Mean 1.3x 12.2x 12.0x PROJECT ORBIS Financial Data (1) $188,102 $32,328 $19,879 IMPLIED GROSS ENTERPRISE VALUE Adjusted Mean $246,235 $393,306 $238,157 Plus: Cash on Balance Sheet $18,094 $18,094 $18,094 Minus: Net Debt $57,326 $57,326 $57,326 IMPLIED EQUITY VALUE Adjusted Mean $207,003 $354,074 $198,925 EQUITY VALUE PER SHARE (2) Adjusted Mean $13.50 $23.09 $12.97 - ------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (1) Based on projected 1999 company results. (2) Based on 15,335,416 shares outstading as of April 30, 1999. (3) Includes depreciation in excess of historical and projected levels. Project Orbis Selected Merger and Acquisition Transactions - -------------------------------------------------------------------------------- Analysis of Selected Completed and Pending Acquisitions in Instrumentation, Measurement and Detection January 1, 1994 - Present (Transactions greater than $10 million) Date Announced Target Name Target Business Description Acquiror Name - --------------- ---------------------------------- ----------------------------------- ----------------------------------- 3/24/94 Forney International Inc Mnfr burner mgnt systems Williams Holdings PLC 2/7/95 EPRO Corp Electricity measuring equip Credence Systems Corp 3/7/95 Uson Corp Mnfr process control instr Roper Industries Inc 3/14/95 GC Thorsen (Elgin National Ind) Mnfr,whl electronic,elec parts Katy Industries Inc 3/20/95 Unisys Corp-Defense Electn Bus Mnfr electronic components Loral Corp 5/10/95 Best Power Technology Inc Mnfr power protection equip General Signal Corp 7/20/95 Analytical Technology Inc Mnfr lab analytical equip Thermo Instrument Systems Inc 9/6/95 Megatest Mnfr automatic testing equip Teradyne Inc 9/15/95 Data Measurement Corp Mnfr measurement systems Measurex Corp 10/13/95 Kevlin Corp Mnfr microwave components Chelton Communications Systems 10/19/95 Thermoscan (Thomas H Lee) Mnfr infrared thermometers Gillette Co 10/26/95 Telecom Analysis Systems Inc Mnfr wireless test instr,sys Bowthorpe PLC 1/3/96 International Jensen Inc Mnfr radios and televisions Recoton Corp 2/15/96 Andros Inc Mnfr infrared gas analyzers Genstar Capital Partners II LP 10/7/96 Augat Inc Mnfr electn,hardware prods Thomas & Betts Corp 11/18/96 Amicon Inc (Natl Med Care Inc) Mnfr ultrafiltration equipment Millipore Corp 1/27/97 Measurex Corp Mnfr process control systems Honeywell Inc 4/11/97 C&S Hybrid Mnfr microwave components Remec Inc 5/6/97 Quintar Corp (Bell & Howell Co) Mnfr embedded controllers Splash Technology Holdings Inc 5/16/97 Petrotech Inc Mnfr process control eqiup Roper Industries Inc 6/10/97 Numar Corp Mnfr imaging logging equip Halliburton Co 6/16/97 Core Industries Inc Manufacture electronic equip United Dominion Industries Ltd 7/1/97 NDC Systems Mnfr gauging equip Fairey Group PLC 7/31/97 Gems Sensors Mnfr measuring devices Danaher Corp 8/7/97 Magnetic Technologies Corp Manufacture copiers, printers SPS Technologies Inc 8/11/97 Tower Electronics Inc Mnfr power delivery systems Advanced Energy Industries 8/25/97 PerSeptive Biosystems Inc Mnfr chromatography equipment Perkin-Elmer Corp 9/3/97 Zytec Corp Mnfr electric power supplies Computer Products Inc 9/12/97 Adwest Group-US Electn Bus Mnfr electronic products Martek Power Switch Inc 9/30/97 Biosystems Inc Mnfr gas detection equipment Bacou USA Inc 10/17/97 Computational Systems Inc Manufacture measuring devices Emerson Electric Co 10/17/97 Exide Electronics Group Inc Manufacture power supplies BTR PLC 11/25/97 TW Communication Corp Mnfr multimedia wiring Anicom Inc 12/12/97 Impact Systems Inc Paper prodn control systems Voith Sulzer Paper Technology 12/22/97 EG&G Inc-Sealol Industrial Mnfr electornic components TI Group PLC 3/10/98 Corcom Inc Manufacture radio filters Communications Instruments Inc 3/31/98 Kavouras Inc Mnfr meteorological equipment Data Transmission Network Corp 4/27/98 Fluke Corp Mnfr electronic test equipment Danaher Corp 5/13/98 Sage Laboratories Inc Mnfr electronic components Filtronic Comtek PLC 6/19/98 Schlumberger-Fuel Dispenser Mnfr fuel dispenser sys Tokheim Corp 7/8/98 Atlantic Precision Products Mnfr precision eqmnt component Allied Devices Corp ------------------------------------------- -------------------------------------- Enterprise LTM Target Information ($mil) Enterprise Value as a Multiple of Date Value (1) ------------------------------------------- -------------------------------------- Announced ($mil) Revenues EBITDA EBIT Revenues EBITDA EBIT - ------------- ------------- ------------------------------------------- -------------------------------------- 3/24/94 50.0 49.0 -- -- 1.0 x -- -- 2/7/95 32.6 13.4 4.0 3.9 2.4 x 8.2 x 8.4 x 3/7/95 13.5 10.1 -- -- 1.3 x -- -- 3/14/95 23.0 45.0 -- -- 0.5 x -- -- 3/20/95 862.0 2,600.0 -- -- 0.3 x -- -- 5/10/95 193.6 166.2 19.5 17.8 1.2 x 9.9 x 10.9 x 7/20/95 41.9 78.0 -- -- 0.5 x -- -- 9/6/95 207.3 86.9 (9.9) (14.0) 2.4 x NM NM 9/15/95 32.8 27.8 2.7 2.3 1.2 x 12.2 x 14.3 x 10/13/95 11.8 11.1 1.2 0.8 1.1 x 9.8 x 14.7 x 10/19/95 367.1 82.0 20.9 18.6 4.5 x 17.6 x 19.7 x 10/26/95 28.2 10.0 -- -- 2.8 x -- -- 1/3/96 109.6 247.2 6.8 2.7 0.4 x 16.1 x 40.6 x 2/15/96 61.2 39.3 2.1 0.0 1.6 x 29.1 x -- 10/7/96 611.8 579.1 66.8 43.0 1.1 x 9.2 x 14.2 x 11/18/96 125.0 60.0 -- -- 2.1 x -- -- 1/27/97 587.4 416.0 71.1 54.6 1.4 x 8.3 x 10.8 x 4/11/97 20.6 2.7 -- -- 7.6 x -- -- 5/6/97 14.7 5.3 (1.5) (1.7) 2.8 x NM NM 5/16/97 22.0 31.0 -- -- 0.7 x -- -- 6/10/97 336.5 22.4 5.2 0.7 15.0 x 64.7 x 480.8 x 6/16/97 317.3 241.7 31.4 26.0 1.3 x 10.1 x 12.2 x 7/1/97 30.0 24.2 -- 2.5 1.2 x -- 12.0 x 7/31/97 85.0 75.0 -- -- 1.1 x -- -- 8/7/97 16.0 20.8 1.5 1.0 0.8 x 10.7 x 16.0 x 8/11/97 16.0 19.3 4.4 4.1 0.8 x 3.6 x 3.9 x 8/25/97 339.3 89.5 16.7 (25.9) 3.8 x 20.3 x NM 9/3/97 428.0 235.3 22.4 17.3 1.8 x 19.1 x 24.7 x 9/12/97 38.0 41.8 -- 4.3 0.9 x -- 8.8 x 9/30/97 13.5 13.7 -- -- 1.0 x -- -- 10/17/97 160.5 62.2 9.1 6.2 2.6 x 17.6 x 25.9 x 10/17/97 590.9 562.0 28.4 12.8 1.1 x 20.8 x 46.2 x 11/25/97 32.1 82.4 1.8 1.7 0.4 x 17.8 x 18.9 x 12/12/97 28.5 19.2 0.0 (0.2) 1.5 x NA NM 12/22/97 100.0 88.8 -- -- 1.1 x -- -- 3/10/98 44.5 36.0 5.4 4.4 1.2 x 8.2 x 10.1 x 3/31/98 20.4 19.7 3.5 2.4 1.0 x 5.8 x 8.5 x 4/27/98 657.5 441.0 49.9 34.3 1.5 x 13.2 x 19.2 x 5/13/98 16.3 9.5 0.9 0.4 1.7 x 18.1 x 40.7 x 6/19/98 330.0 350.0 -- -- 0.9 x -- -- 7/8/98 13.8 10.0 -- -- 1.4 x -- -- ------------------------------------------- -------------------------------------- Project Orbis Selected Merger and Acquisition Transactions - -------------------------------------------------------------------------------- Analysis of Selected Completed and Pending Acquisitions in Instrumentation, Measurement and Detection January 1, 1994 - Present (Transactions greater than $10 million) Date Announced Target Name Target Business Description Acquiror Name - --------------- ---------------------------------- ----------------------------------- ----------------------------------- 7/13/98 Revere Transducers Inc Mnfr weighing load cells SI Technologies Inc 8/10/98 Molecular Dynamics Inc Mnfr,whl laboratory equipment Amersham Pharmacia Biotech Ltd 8/24/98 General Microwave Corp Mnfr microwave test equipment Herley Industries Inc 12/3/98 Microdyne Corp Mnfr,whl telemetry products L-3 Communications Holdings 12/11/98 Nu-Metrics Inc Mnfr traffic sensing devices TranSafe Corp (Quixote Corp) 12/14/98 Inframetrics Inc Mnfr infrared instruments FLIR Systems 12/18/98 Kuhlman Corp Mnfr transformers,indl springs Borg-Warner Automotive Inc 12/22/98 MagneTek Inc-Generator Bus Mnfr alternators Emerson Electric Co 12/31/98 Vars/Dentech Mnfr measuring devices KLA-Tencor Corp 1/5/99 National Controls Corp Manufacture industrial relays AMETEK Inc 1/8/99 Wireless Telecom Grp-Wireless Mnfr communs testing prods Bowthorpe PLC 1/11/99 International Power Devices Mnfr,whl converters,generators Power-One Inc 1/11/99 Whittaker Porta Bella Mnfr and develop electronics Santa Clarita LLC 1/15/99 Testec Corp Mnfr elec instruments Electro Scientific Inds Inc 2/1/99 AMP Inc-Conditioning Prod Ops Mnfr ceramic filter connectors Spectrum Control Inc 2/1/99 MicroVision Corp Mnfr semiconductors Electro Scientific Inds Inc 2/4/99 Watson Engineering Testing Pvd engineering svcs Johnson Matthey PLC 2/16/99 MVE Holdings Inc Mnfr,whl insulated containers Chart Industries Inc 3/1/99 Harrow Industries Mnfr access controls,hardware Ingersoll-Rand Co 3/2/99 Phoenix Microwave Corp Mnfr microwave components Stellex Microwave Systems Inc 3/2/99 XYLAN Corp Develop LAN hub systems Alcatel SA 3/15/99 Lightera Networks Inc Mnfr carrier-core switches CIENA Corp 3/16/99 United Technologies Automotive Mnfr auto parts,accessories Lear Corp 3/19/99 Products Unlimited Corp Mnfr relays,transformers Communications Instruments Inc 3/29/99 Strategic Technology Sys Inc Mnfr monitoring sys Smiths Industries PLC 4/13/99 TouchWave Inc Dvlps netwrk intgrtd phone sys LM Ericsson Telefon AB 4/21/99 A-G Geophysical Products Inc Mnfr marine connectors,cables Bolt Technology Corp 4/27/99 Identicator Inc Mnfr biometric fingerprint sys Identix Inc 5/3/99 Gulton-Stathman Transducers Mnfr transmitters, transducers AMETEK Inc ------------------------------------------- -------------------------------------- Enterprise LTM Target Information ($mil) Enterprise Value as a Multiple of Date Value (1) ------------------------------------------- -------------------------------------- Announced ($mil) Revenues EBITDA EBIT Revenues EBITDA EBIT - ------------- ------------- ------------------------------------------- -------------------------------------- 7/13/98 10.4 21.0 -- -- 0.5 x -- -- 8/10/98 261.5 58.1 6.3 4.1 4.5 x 41.5 x 63.8 x 8/24/98 20.9 22.3 3.0 2.2 0.9 x 7.0 x 9.5 x 12/3/98 90.0 51.1 10.2 9.0 1.8 x 8.8 x 10.0 x 12/11/98 15.0 7.0 -- -- 2.1 x -- -- 12/14/98 59.9 55.0 -- -- 1.1 x -- -- 12/18/98 789.9 745.8 69.8 94.2 1.1 x 11.3 x 8.4 x 12/22/98 115.0 100.0 -- -- 1.2 x -- -- 12/31/98 20.0 -- -- -- -- -- -- 1/5/99 29.0 25.0 -- -- 1.2 x -- -- 1/8/99 19.0 20.0 -- -- 1.0 x -- -- 1/11/99 31.8 30.0 -- -- 1.1 x -- -- 1/11/99 15.0 -- -- -- -- -- -- 1/15/99 21.4 -- -- -- -- -- -- 2/1/99 20.0 30.0 -- -- 0.7 x -- -- 2/1/99 44.6 14.0 -- -- 3.2 x -- -- 2/4/99 10.6 5.0 -- 1.0 2.1 x -- 10.6 x 2/16/99 240.0 204.8 14.5 23.5 1.2 x 16.6 x 10.2 x 3/1/99 160.0 155.0 -- -- 1.0 x -- -- 3/2/99 21.0 -- -- -- -- -- -- 3/2/99 1,822.5 314.4 48.4 32.8 5.8 x 37.7 x 55.6 x 3/15/99 552.3 -- -- -- -- -- -- 3/16/99 2,300.0 3,000.0 -- -- 0.8 x -- -- 3/19/99 59.4 -- -- -- -- -- -- 3/29/99 14.5 -- -- -- -- -- -- 4/13/99 46.0 -- -- -- -- -- -- 4/21/99 14.0 10.0 -- -- 1.4 x -- -- 4/27/99 59.4 20.8 -- -- 2.9 x -- -- 5/3/99 23.0 24.0 -- -- 1.0 x -- -- ------------------------------------------- -------------------------------------- - ------------------------------------------------------- SIC Codes - ------------------------------------------------------- 3823 Process Control Instrumentation 3825 Instruments to Measure Electricity 3826 Lab Analytical Instruments 3829 Measurement & Control Devices 3629 Electrical Ind. Apparatus 3679 Electronic Components - ------------------------------------------------------- - ------------------------------------------------------------------------- Aggregate Summary Table (2) Revenues EBITDA EBIT - ------------------------------ -------------------------------------- Adj. Mean (3) 1.3x 12.2x 12.0x High 3.2x 19.8x 19.7x Low 0.3x 3.6x 3.9x - ------------------------------------------------------------------------- (1) Enterprise value is equal to the total value of consideration paid by the acquiror, including net debt if publicly disclosed, and excluding fees and expenses. (2) Bolded market multiples, if any, are excluded from Summary Statistics as they are considered extraordinary. (3) Adjusted Mean excludes high and low values. Source: Securities Data Company, Inc. (201) 622-3100 TAB C Project Orbis Selected Acquisition of Minority Interest Transactions - -------------------------------------------------------------------------------- Analysis of Select Completed and Pending Acquisition of Minority Interest Transactions January 1, 1994 - Present Target Date SIC Announced Target Name Code Target Industry Sector - ----------------------------------------------------------------------------------------------------------------- 01/03/94 Au Bon Pain Co Inc 5812 Retail Trade-Eating and Drinking Places 01/21/94 Video Lottery Technologies Inc 3577 Computer and Office Equipment 02/22/94 Nostalgia Network Inc 4841 Radio and Television Broadcasting Stations 03/16/94 California Micro Devices Corp 3674 Electronic and Electrical Equipment 03/18/94 Air & Water Technologies Corp 8711 Business Services 03/28/94 Jones Intercable Inc 4841 Radio and Television Broadcasting Stations 05/03/94 Computer Task Group Inc 7372 Prepackaged Software 05/06/94 Dreyer's Grand Ice Cream Inc 2024 Food and Kindred Products 06/14/94 Cairn Energy USA Inc 1311 Oil and Gas; Petroleum Refining 06/14/94 Sprint Corp 4813 Telecommunications 06/21/94 Stac Electronics Inc 7374 Business Services 06/23/94 Corrections Corp of America 8744 Business Services 06/27/94 Celtrix Pharmaceuticals Inc 2834 Drugs 06/27/94 Somatogen Inc 2836 Drugs 07/01/94 Citicasters 4833 Radio and Television Broadcasting Stations 07/13/94 Titan Wheel International Inc 3714 Transportation Equipment 08/19/94 Atlas Corp 1041 Mining 08/22/94 Pyramid Technology Corp 3571 Computer and Office Equipment 09/07/94 People's Choice TV Corp 4841 Radio and Television Broadcasting Stations 09/12/94 Borden Inc 2026 Food and Kindred Products 10/03/94 Giant Food Inc 5411 Retail Trade-Food Stores 10/19/94 Acclaim Entertainment Inc 7372 Prepackaged Software 10/28/94 Younkers Inc 5311 Retail Trade-General Merchandise and Apparel 11/11/94 Chiron Corp 8731 Business Services 11/14/94 AmeriQuest Technologies Inc 3572 Computer and Office Equipment 11/14/94 AmeriQuest Technologies Inc 3572 Computer and Office Equipment 12/01/94 Veterinary Centers of America 0742 Agriculture, Forestry, and Fishing 12/07/94 Synetic Inc 3089 Rubber and Miscellaneous Plastic Products 12/13/94 GTS Duratek Corp 3564 Machinery 12/20/94 Santa Fe Pacific Corp 4011 Transportation and Shipping (except air) 12/22/94 Empire of Carolina Inc 3944 Miscellaneous Manufacturing 12/27/94 Quality Food Centers Inc 5411 Retail Trade-Food Stores 02/15/95 IG Laboratories Inc 8071 Health Services 03/15/95 Ropak Corp 3089 Rubber and Miscellaneous Plastic Products 04/05/95 Club Med Inc 7011 Hotels and Casinos 04/07/95 LIN Bdcstg(McCaw Cellular) 4813 Telecommunications 07/06/95 Grand Gaming Corp 7011 Hotels and Casinos 07/14/95 REN Corp-USA(COBE Labs Inc) 8092 Health Services 01/02/96 Forest Oil Corp 1311 Oil and Gas; Petroleum Refining 01/04/96 Tuboscope Vetco International 1389 Oil and Gas; Petroleum Refining 01/08/96 Loral Space & Communications 3669 Communications Equipment 01/17/96 Avant! Corp 7372 Prepackaged Software 01/25/96 Magellan Health Services Inc 8063 Health Services 02/14/96 Wet Seal Inc(Suzy Shier Ltd) 5651 Retail Trade-General Merchandise and Apparel 02/29/96 Sithe Energies(Cie Generale) 4911 Electric, Gas, and Water Distribution ------------------------------------- Value of Enterprise % of Premiums Prior to Announcement Date Transaction Value (1) Shares ------------------------------------- Announced Acquiror Name ($mil) ($mil) Acq. 1 day 1 week 4 weeks - ----------------------------------------------------------------------------------------------------------------------------- 01/03/94 Morgan Stanley Group Inc 30.0 NA 11.40 -- -- -- 01/21/94 Electronic Data Systems Corp 67.6 357.51 20.00 39.2% 50.7% 64.2% 02/22/94 Concept Communications Inc 11.5 NA 27.56 -- -- -- 03/16/94 Hitachi Metals(Hitachi) 21.1 181.48 10.00 71.4% 67.0% 71.4% 03/18/94 CGE 60.0 NA 11.25 -- -- -- 03/28/94 BCE Telecom International 204.0 NA 22.05 -- -- -- 05/03/94 Stock Employee Compensation 13.4 82.67 15.22 (2.9%) 3.0% 7.9% 05/06/94 Nestle USA Inc(Nestle SA) 96.0 600.29 17.00 20.8% 26.7% 32.0% 06/14/94 Aeneas Group Inc 15.0 106.05 11.77 (9.1%) (1.6%) 25.0% 06/14/94 Investor Group 4,070.8 21,234.67 20.00 23.9% 24.7% 26.4% 06/21/94 Microsoft Corp 39.9 NA 15.50 -- -- -- 06/23/94 Sodexho SA(Financiere Sodexho) 17.5 NA 20.00 -- -- -- 06/27/94 Genzyme Corp 10.0 NA 10.00 12.2% 5.3% (9.5%) 06/27/94 Eli Lilly & Co 20.0 NA 13.50 -- -- -- 07/01/94 American Finl Entps Inc 23.9 250.71 10.00 17.1% 10.8% -- 07/13/94 Pirelli Armstrong Tire Co 17.5 NA 15.79 -- -- -- 08/19/94 MIM Holdings Ltd 11.0 101.77 11.00 180.5% 232.2% 193.6% 08/22/94 Siemens Nixdorf Info AG 17.3 NA 12.30 -- 11.3% 50.0% 09/07/94 Blackstone Capital Partners II 50.0 NA 14.70 -- -- -- 09/12/94 Kohlberg Kravis Roberts & Co 309.5 NA 16.50 (5.4%) (9.3%) (11.1%) 10/03/94 J Sainsbury PLC 336.8 NA 16.70 -- -- -- 10/19/94 Tele-Communications Inc 80.8 685.39 10.00 7.0% (2.2%) 2.6% 10/28/94 Carson Pirie Scott & Co 16.2 NA 11.69 -- -- -- 11/11/94 Ciba-Geigy AG 1,387.7 3,918.98 28.37 95.8% 98.3% 86.5% 11/14/94 Computer 2000 AG(Kloeckner) 18.0 NA 12.70 -- -- -- 11/14/94 Computer 2000 AG(Kloeckner) 31.5 71.79 28.10 (51.7%) (50.0%) (48.1%) 12/01/94 Heinz Pet Products Co 10.0 45.03 17.60 (1.4%) 1.5% 15.0% 12/07/94 Investor 35.9 151.43 28.60 (56.4%) (55.3%) (55.0%) 12/13/94 Carlyle Group LP 16.0 NA 19.18 -- -- -- 12/20/94 Burlington Northern Inc 500.0 5,002.13 12.30 (1.2%) (8.0%) (14.9%) 12/22/94 WPG Corporate Dev Assoc IV 15.0 NA 28.00 -- -- -- 12/27/94 Zell/Chilmark Fund LP 74.4 453.59 15.26 12.4% 25.0% 17.0% 02/15/95 LinPac Mouldings Ltd 22.3 71.29 31.97 4.9% 3.8% 2.9% 03/15/95 Club Mediterranee SA 28.5 81.65 40.00 10.5% 10.4% 10.5% 04/05/95 McCaw Cellular Commun (AT&T) 153.4 503.61 33.00 22.6% 22.9% 22.1% 04/07/95 Grand Casinos Inc 3,209.4 8,393.36 45.00 109.9% 108.5% 108.5% 07/06/95 COBE Laboratories (Gambro AB) 36.5 182.97 22.20 3.8% 3.8% 3.3% 07/14/95 COBE Laboratories (Gambro AB) 182.1 388.35 47.00 15.8% 16.6% 15.9% 01/02/96 JEDI 44.9 NA 17.30 2.8% 3.1% 2.9% 01/04/96 SCF Partners 31.0 NA 22.70 6.1% 5.8% 6.1% 01/08/96 Lockheed Martin Corp 344.0 786.87 20.00 -- -- -- 01/17/96 Investor Group 133.1 391.46 19.90 14.3% 15.8% 16.3% 01/25/96 Rainwater-Magellan Holding LP 69.7 973.59 12.20 21.8% 22.4% 24.0% 02/14/96 Craig Drill Capital LP 12.9 56.26 23.30 7.3% 7.4% 7.3% 02/29/96 Marubeni Corp 195.5 2,047.34 29.50 5.9% 6.3% 6.6% ------------------------------------- Project Orbis Selected Acquisition of Minority Interest Transactions - -------------------------------------------------------------------------------- Analysis of Select Completed and Pending Acquisition of Minority Interest Transactions January 1, 1994 - Present Target Date SIC Announced Target Name Code Target Industry Sector - -------------------------------------------------------------------------------------------------------------- 03/04/96 Inhale Therapeutic Systems 3841 Measuring, Medical, Photo Equipment; Clocks 03/15/96 General Communication Inc 4813 Telecommunications 04/08/96 Cyberonics Inc 3841 Measuring, Medical, Photo Equipment; Clocks 04/16/96 Regeneron Pharmaceuticals Inc 8731 Business Services 05/02/96 Equity Corp International 7261 Personal Services 05/06/96 Aydin Corp 3663 Communications Equipment 05/17/96 DMX Inc 4841 Radio and Television Broadcasting Stations 06/06/96 Anacomp Inc 3861 Measuring, Medical, Photo Equipment; Clocks 06/10/96 CIDCO Inc 3661 Communications Equipment 06/11/96 UNC Inc 3724 Aerospace and Aircraft 06/26/96 Swiss Army Brands Inc 3421 Metal and Metal Products 06/27/96 PetroCorp Inc 1382 Oil and Gas; Petroleum Refining 07/24/96 Alliance Gaming Corp 7993 Amusement and Recreation Services 07/26/96 Imperial Holly Corp 2062 Food and Kindred Products 07/30/96 Recovery Engineering Inc 3589 Machinery 10/04/96 TCSI Corp 7372 Prepackaged Software 10/15/96 Sport Supply Group Inc 5091 Wholesale Trade-Durable Goods 10/15/96 PetroCorp Inc 1382 Oil and Gas; Petroleum Refining 11/27/96 Graham-Field Health Products 5047 Wholesale Trade-Durable Goods 11/27/96 Graham-Field Health Products 5047 Wholesale Trade-Durable Goods 01/15/97 Xircom Inc 7373 Business Services 03/06/97 Westinghouse Air Brake Co 3743 Transportation Equipment 03/31/97 Dynamics Corp of America 3634 Electronic and Electrical Equipment 04/21/97 Immune Response Corp 8731 Business Services 04/22/97 Allied Waste Industries Inc 4953 Sanitary Services 04/23/97 Vail Resorts Inc 7999 Amusement and Recreation Services 06/06/97 Grand Union Co 5411 Retail Trade-Food Stores 06/09/97 Comcast Corp 4841 Radio and Television Broadcasting Stations 06/11/97 Excite Inc 7372 Prepackaged Software 06/20/97 Sygnet Wireless Inc 4812 Telecommunications 06/20/97 Hugoton Energy Corp 1311 Oil and Gas; Petroleum Refining 06/26/97 ABIOMED 3845 Measuring, Medical, Photo Equipment; Clocks 07/23/97 ARV Assisted Living Inc 8051 Health Services 08/07/97 Pioneer Hi-Bred International 8731 Business Services 08/26/97 Learning Co Inc 7372 Prepackaged Software 09/29/97 Metricom Inc 3663 Communications Equipment 10/13/97 I-Link Inc 8071 Health Services 10/13/97 Metricom Inc 3663 Communications Equipment 11/04/97 D&E Communications Inc 4813 Telecommunications 11/04/97 Compost America Holding Co Inc 4953 Sanitary Services 11/21/97 Shared Technologies Fairchild 3661 Communications Equipment 12/19/97 Panavision Inc 3861 Measuring, Medical, Photo Equipment; Clocks 01/05/98 Marketing Services Group Inc 7389 Business Services 01/06/98 NetSpeak Corp 7375 Business Services 01/16/98 US Office Products Co 5112 Wholesale Trade-Nondurable Goods ------------------------------------- Value of Enterprise % of Premiums Prior to Announcement Date Transaction Value (1) Shares ------------------------------------- Announced Acquiror Name ($mil) ($mil) Acq. 1 day 1 week 4 weeks - ----------------------------------------------------------------------------------------------------------------------------- 03/04/96 Baxter International Inc 20.0 148.98 11.60 12.3% 11.8% 11.6% 03/15/96 MCI Communications Corp 13.0 137.17 23.00 5.0% 5.1% 4.8% 04/08/96 St Jude Medical Inc 12.0 45.71 17.50 5.5% 4.8% 4.5% 04/16/96 Amgen Inc 48.0 NA 11.60 12.8% 12.5% 13.6% 05/02/96 Service Corp International 36.6 287.56 11.24 28.5% 27.0% 29.0% 05/06/96 EA Industries Inc 10.8 NA 11.70 15.5% 15.3% 14.4% 05/17/96 Tele-Communications Inc 11.4 82.08 13.00 1.6% 1.8% 1.9% 06/06/96 Investor Group 70.4 1,498.31 28.95 -- -- -- 06/10/96 Forstmann Little & Co 150.0 NA 19.00 37.5% 38.3% 39.5% 06/11/96 Investor 21.0 NA 14.40 9.0% 9.1% 9.1% 06/26/96 Investor Group 12.8 114.00 11.11 13.4% 13.9% 13.5% 06/27/96 Kaiser-Francis Oil Co(GBK) 17.5 99.38 24.70 8.5% 7.9% 7.3% 07/24/96 Investor Group 35.0 NA 10.00 -- -- -- 07/26/96 Greencore Group PLC 50.4 259.86 27.00 13.3% 12.6% 11.1% 07/30/96 Investor Group 15.0 NA 18.80 12.5% 14.3% 13.3% 10/04/96 Investor Group 61.7 430.52 12.74 12.1% 12.3% 20.0% 10/15/96 Emerson Radio Corp 12.0 NA 17.10 6.3% 5.8% 7.5% 10/15/96 Kaiser-Francis Oil Co(GBK) 13.1 87.30 18.50 8.4% 8.6% 8.9% 11/27/96 BIL(Far East Holdings)Ltd 25.0 205.28 11.70 8.3% 7.9% 7.0% 11/27/96 BIL(Far East Holdings)Ltd 10.0 NA 12.40 8.3% 7.9% 7.0% 01/15/97 Intel Corp 52.0 NA 12.50 20.6% 20.6% 22.5% 03/06/97 Investor Group 66.0 663.03 21.10 12.6% 13.0% 12.4% 03/31/97 WHX Corp 22.8 218.68 10.66 33.5% 33.0% 30.1% 04/21/97 Investor Group 15.8 NA 10.00 7.4% 7.9% 8.4% 04/22/97 Investor Group 146.0 NA 19.90 11.4% 10.1% 8.0% 04/23/97 Investor 75.1 298.85 10.20 18.5% 19.3% 20.4% 06/06/97 Investor Group 40.0 NA 10.00 1.8% 2.1% 2.6% 06/09/97 Microsoft Corp 1,000.0 NA 11.50 17.3% 17.4% 16.4% 06/11/97 Intuit Inc 39.2 193.03 23.64 13.1% 10.3% 9.0% 06/20/97 Boston Ventures 15.0 NA 11.00 -- -- -- 06/20/97 Belco Oil & Gas Corp 30.9 298.14 14.88 11.6% 10.8% 11.9% 06/26/97 Genzyme Corp 15.0 89.43 16.44 12.8% 12.5% 12.0% 07/23/97 Prometheus Assisted Living LLC 26.9 NA 16.60 -- -- -- 08/07/97 EI du Pont de Nemours and Co 1,705.6 8,433.19 16.63 76.6% 74.0% 72.8% 08/26/97 Investor Group 123.0 NA 25.00 11.5% 10.8% 11.4% 09/29/97 Vulcan Ventures Inc 17.5 131.67 14.10 7.1% 7.1% 5.8% 10/13/97 Winter Harbor LLC 12.1 NA 23.40 -- -- -- 10/13/97 Vulcan Ventures Inc 56.0 205.45 25.37 12.9% 12.5% 5.9% 11/04/97 Citizens Utilities Co 27.0 NA 17.50 16.7% 17.0% 18.0% 11/04/97 Wafra Investment Advisory Co 20.0 NA 25.00 -- -- -- 11/21/97 Intermedia Communications Inc 60.0 553.39 23.30 14.2% 11.9% 12.4% 12/19/97 Mafco Holdings Inc 147.6 NA 24.00 -- 25.6% 22.3% 01/05/98 General Electric Co 15.0 NA 24.00 5.1% 4.8% 4.9% 01/06/98 Bay Networks Inc 37.5 NA 10.90 27.1% 24.5% 23.1% 01/16/98 Clayton Dubilier & Rice Inc 270.0 NA 24.90 18.4% 15.9% 16.7% ------------------------------------- Project Orbis Selected Acquisition of Minority Interest Transactions - -------------------------------------------------------------------------------- Analysis of Select Completed and Pending Acquisition of Minority Interest Transactions January 1, 1994 - Present Target Date SIC Announced Target Name Code Target Industry Sector - -------------------------------------------------------------------------------------------------------------- 01/26/98 Continental Airlines Inc 4512 Air Transportation and Shipping 02/11/98 EarthLink Network Inc 7375 Business Services 02/11/98 EarthLink Network Inc 7375 Business Services 03/18/98 NetSpeak Corp 7375 Business Services 04/08/98 Verio Inc 7374 Business Services 05/30/98 Panavision Inc 3861 Measuring, Medical, Photo Equipment; Clocks 06/16/98 Pepsi-Cola Puerto Rico 2086 Food and Kindred Products 07/29/98 Chaparral Resources Inc 1311 Oil and Gas; Petroleum Refining 07/29/98 Telenorte Celular 4813 Telecommunications 08/24/98 Freeport-McMoRan Copper & Gold 1021 Mining 10/14/98 ASV Inc 3531 Machinery 12/03/98 Visioneer Inc 3577 Computer and Office Equipment 03/09/99 Charles E Smith Commercial 6798 Investment & Commodity Firms,Dealers,Exchanges ------------------------------------- Value of Enterprise % of Premiums Prior to Announcement Date Transaction Value (1) Shares ------------------------------------- Announced Acquiror Name ($mil) ($mil) Acq. 1 day 1 week 4 weeks - ------------------------------------------------------------------------------------------------------------------------------ 01/26/98 Northwest Airlines Corp 502.0 NA 14.10 54.0% 49.6% 46.9% 02/11/98 Sprint Corp 56.3 522.75 11.14 38.6% 32.1% 28.5% 02/11/98 Sprint Corp 124.0 NA 18.86 38.6% 32.1% 28.5% 03/18/98 Motorola Inc 80.6 311.33 21.80 26.9% 25.8% 22.1% 04/08/98 Nippon Telegraph & Telephone 100.0 NA 12.50 -- -- -- 05/30/98 Mafco Holdings Inc 154.4 621.58 25.00 26.4% 26.3% 26.3% 06/16/98 Investor Group 22.5 95.49 28.80 6.8% 7.1% 7.5% 07/29/98 Investor Group 10.0 82.09 13.02 2.2% 1.7% 1.6% 07/29/98 Telesystem International 161.8 NA 19.26 -- -- -- 08/24/98 Genzyme Corp 12.6 4,517.80 15.90 12.4% 12.9% 14.3% 10/14/98 Caterpillar Inc 18.0 149.04 13.15 19.0% 12.5% 7.5% 12/03/98 Xerox Corp 10.5 35.37 19.09 13.7% 99.8% 174.7% 03/09/99 Vornado Realty Trust 242.0 NA 24.40 -- -- -- ------------------------------------- ------------------------------------------------------------------ Aggregate Summary Table (2) Premiums prior to announcement: ------------------------------------------------------------------ 1 day 1 week 4 weeks Adj. Mean (3) 14.7% 14.3% 15.0% High 54.0% 50.7% 64.2% Low 1.6% 1.5% 1.6% ------------------------------------------------------------------ - -------------------------------------------------------------------------------- Source: Securities Data Company, Inc. (201) 622-3100 (1) Enterprise value is equal to the total value of consideration paid by the acquiror, including net debt if publicly disclosed, and excluding fees and expenses. (2) Bolded market multiples, if any, are excluded from Summary Statistics as they are considered extraordinary. (3) Adjusted Mean excludes high and low values. TAB D Project Orbis Selected Acquisition of Remaining Interest Transactions - -------------------------------------------------------------------------------- Analysis of Select Completed and Pending Acquisition of Remaining Interest Transactions January 1, 1994 - Present Target Date SIC Announced Target Name Code Target Industry Sector - ---------------------------------------------------------------------------------------------------------- 02/17/94 Scripps Howard Broadcasting Co 4832 Radio and Television Broadcasting Stations 03/23/94 Adia Services Inc (Adia SA) 7363 Business Services 04/26/94 Diamond Shamrock Offshore 1311 Oil and Gas; Petroleum Refining 06/06/94 Ogden Projects Inc (Ogden Corp) 1629 Construction Firms 07/28/94 Chemical Waste Management Inc 4953 Sanitary Services 09/08/94 Contel Cellular Inc (Contel) 4812 Telecommunications 11/02/94 Pacific Telecom (PacifiCorp) 4813 Telecommunications 07/06/95 Grand Gaming Corp 7011 Hotels and Casinos 05/27/96 SyStemix Inc(Novartis AG) 2836 Drugs 07/03/96 Golden Poultry Co Inc 2015 Food and Kindred Products 10/03/96 LXE(Electromagnetic Sciences) 3663 Communications Equipment 10/10/96 WCI Steel Inc(Renco Group Inc) 3312 Metal and Metal Products 01/21/97 Mafco Consolidated Grp(Mafco) 2844 Soaps, Cosmetics, and Personal-Care Products 02/25/97 Fina Inc 2911 Oil and Gas; Petroleum Refining 04/16/97 Steck-Vaughn Publishing Corp 2731 Printing, Publishing, and Allied Services 07/09/97 Seaman Furniture Co 5712 Retail Trade-Home Furnishings 10/23/97 Brad Ragan Inc(Goodyear Tire) 5014 Wholesale Trade-Durable Goods 03/05/98 XLConnect Solutions Inc 7373 Business Services 03/10/98 IP Timberlands Ltd 0811 Agriculture, Forestry, and Fishing 03/27/98 Intl Specialty Prods 2869 Chemicals and Allied Products 04/29/98 Group 1 Software Inc 7372 Prepackaged Software 09/23/98 Ryerson Tull Inc 5051 Wholesale Trade-Durable Goods 01/22/99 Treadco Inc 5531 Miscellaneous Retail Trade ------------------------------------ Value of Enterprise % of Premiums Prior to Announcement Date Transaction Value (1) Shares ------------------------------------ Announced Acquiror Name ($mil) ($mil) Acq. 1 day 1 week 4 weeks - ------------------------------------------------------------------------------------------------------------------------------- 02/17/94 EW Scripps (Edward Scripps Tr) 115.9 NA 14.00 -- -- -- 03/23/94 Adia SA 35.8 170.2 19.00 (43.4%) (42.3%) (37.5%) 04/26/94 Burlington Resources Inc 42.6 330.5 12.90 (3.1%) (0.4%) 5.4% 06/06/94 Ogden Corp 110.3 691.3 15.80 5.8% 17.6% 20.5% 07/28/94 WMX Technologies Inc 397.4 3310.9 21.40 10.6% 8.9% 1.1% 09/08/94 GTE Corp 254.3 4533.9 10.00 43.7% 37.8% 36.0% 11/02/94 PacifiCorp 159.0 1643.9 13.38 23.7% 23.7% 23.7% 07/06/95 Grand Casinos Inc 36.5 183.0 22.20 3.8% 3.8% 3.3% 05/27/96 Novartis AG 107.6 401.6 26.80 18.6% 11.5% 12.3% 07/03/96 Gold Kist Inc 52.1 209.7 25.00 9.4% 9.5% 10.3% 10/03/96 Electromagnetic Sciences Inc 14.8 82.0 22.20 10.8% 11.5% 11.0% 10/10/96 Renco Group Inc 56.5 437.2 15.53 8.5% 7.8% 5.6% 01/21/97 Mafco Holdings Inc 116.8 980.3 15.00 27.1% 27.1% 26.3% 02/25/97 Petrofina SA 257.0 2,427.1 14.70 50.1% 50.6% 49.4% 04/16/97 Harcourt General Inc 40.3 221.4 17.00 12.1% 11.1% 11.9% 07/09/97 Investor Group 45.6 130.1 20.00 20.6% 20.0% 20.6% 10/23/97 Goodyear Tire & Rubber Co 20.7 119.1 25.00 30.0% 32.4% 30.4% 03/05/98 Xerox Corp 93.0 353.6 20.00 22.5% 17.4% 16.4% 03/10/98 IP Forest Resources Co 99.5 NA 16.00 10.3% 10.4% 13.4% 03/27/98 ISP Holdings Inc 324.5 2,125.8 16.20 17.5% 17.9% 15.9% 04/29/98 COMNET Corp 11.8 64.6 18.80 8.0% 8.5% 8.0% 09/23/98 Inland Steel Industries Inc 61.2 510.813 13.59 (8.5%) (11.6%) (40.8%) 01/22/99 Arkansas Best Corp 22.7 63.1 48.10 38.5% 46.9% 24.1% ------------------------------------ - -------------------------------------------------------------------------------- Aggregate Summary Table (2) Premiums prior to announcement: - -------------------------------------------------------------------------------- 1 day 1 week 4 weeks Adj. Mean (3) 18.7% 18.8% 16.4% High 50.1% 50.6% 49.4% Low 3.8% 3.8% 1.1% - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Source: Securities Data Company, Inc. (201) 622-3100 (1) Enterprise value is equal to the total value of consideration paid by the acquiror, including net debt if publicly disclosed, and excluding fees and expenses. (2) Bolded market multiples, if any, are excluded from Summary Statistics as they are considered extraordinary. (3) Adjusted Mean excludes high and low values. TAB E Project Orbis - Valuation On Consolidated Basis Management Case (6) Discounted Cash Flow Analysis (All Dollar Amounts in Thousands, Except Per Share Amounts) - -------------------------------------------------------------------------------- Projected Calendar Year Ending December 31, ---------------------------------------------------- FY 1999 FY 2000 FY 2001 FY 2002 FY 2003 ---------------------------------------------------- Revenues $188,102 $209,659 $229,437 $251,819 $285,080 EBIT Before Corporate Overhead $ 22,384 $ 32,001 $ 37,597 $ 44,039 $ 52,768 Adjusted EBIT (1) $ 19,880 $ 29,324 $ 34,762 $ 41,024 $ 49,487 Less: Taxes (@43%) (8,548) (12,609) (14,948) (17,640) (21,279) Plus: Depreciation and amortization $ 12,449 $ 7,417 $ 7,111 $ 7,101 $ 7,218 Less: Capital Expenditures $ (4,576) $ (3,310) $ (3,349) $ (3,441) $ (3,562) Plus Changes in Working Capital $ (1,111) $ (3,135) $ (2,505) $ (3,637) $ (5,168) ---------------------------------------------------- Free Cash Flow 18,094 17,687 21,071 23,407 26,696 Terminal Value EBIT Multiple @ 12.0x(2) 0 0 0 0 592,872 ---------------------------------------------------- Free Cash Flow 18,094 17,687 21,071 23,407 619,567 ==================================================== PV of Free Cash Flow 15,504 12,986 13,257 12,619 286,209 ==================================================== Midpoint Assumptions for Equity Valuation Equity Value Calculation - ----------------------------------------- ------------------------ Exit Multiple (x EBIT) 12.0x(3) Enterprise Value (PV of Cash Flows) $340,575 Weighted Average Cost of Capital 16.7%(4) Less: Funded Indebtedness @ 4/3/99 (57,326) Plus: Cash balance @ 4/3/99 18,094 -------- Equity Valuation $301,343 ======== ------------------------------------------------------ Weighted Average Cost of Capital ("WACC") -------------------------------------------- Equity Value 15.7% 16.7% 17.7% -------------------------------------------- Exit 11.0x $ 291,209 $ 278,482 $ 266,374 ----------------------------------- Multiple 11.5x $ 303,142 $ 289,913 $ 277,327 ----------------------------------- (x EBIT) 12.0x $ 315,075 $ 301,343 $ 288,280 ----------------------------------- 12.5x $ 327,008 $ 312,773 $ 299,233 ----------------------------------- 13.0x $ 338,940 $ 324,203 $ 310,185 ------------------------------------------------------ ------------------------------------------------------ Weighted Average Cost of Capital ("WACC") -------------------------------------------- Equity Value Per Share (5) 15.7% 16.7% 17.7% -------------------------------------------- Exit 11.0x $ 18.99 $ 18.16 $ 17.37 ----------------------------------- Multiple 11.5x $ 19.77 $ 18.90 $ 18.08 ----------------------------------- (x EBIT) 12.0x $ 20.55 $ 19.65 $ 18.80 ----------------------------------- 12.5x $ 21.32 $ 20.40 $ 19.51 ----------------------------------- 13.0x $ 22.10 $ 21.14 $ 20.23 ------------------------------------------------------ - -------------------------------------------------------------------------------- Notes: (1) Adjusted for corporate overhead, intercompany sales and corporate office adjustments based on a percentage of sales. (2) Terminal Value applied to adjusted EBIT (3) Based on comparable merger and acquisition transactions. (4) Range based on weighted average WACC for each division based on percentage of EBIT. (5) Based on 15,335,416 shares outstanding as of April 30, 1999. (6) Original valuation methodology updated to reflect current estimated cost of capital and terminal value multiples. Project Orbis - Valuation On Consolidated Basis Sensitivity Case: Adjusted EBIT Margin @ 11.0% (6) Discounted Cash Flow Analysis (All Dollar Amounts in Thousands, Except Per Share Amounts) - ------------------------------------------------------------------------------- Projected Calendar Year Ending December 31, -------------------------------------------------------- FY 1999 FY 2000 FY 2001 FY 2002 FY 2003 -------------------------------------------------------- Revenues $188,102 $209,659 $229,437 $251,819 $285,080 Adjusted EBIT (1) $ 20,691 $ 23,062 $ 25,238 $ 27,700 $ 31,359 Less: Taxes (@43%) (8,897) (9,917) (10,852) (11,911) (13,484) Plus: Depreciation and amortization $ 12,449 $ 7,417 $ 7,111 $ 7,101 $ 7,218 Less: Capital Expenditures $ (4,576) $ (3,310) $ (3,349) $ (3,441) $ (3,562) Plus Changes in Working Capital $ (1,111) $ (3,135) $ (2,505) $ (3,637) $ (5,168) -------------------------------------------------------- Free Cash Flow 18,556 14,118 15,643 15,812 16,363 Terminal Value EBIT Multiple @ 12.0x(2) 0 0 0 0 375,689 -------------------------------------------------------- Free Cash Flow 18,556 14,118 15,643 15,812 392,052 ======================================================== PV of Free Cash Flow 15,900 10,366 9,842 8,524 181,108 ======================================================== Midpoint Assumptions for Equity Valuation Equity Value Calculation - ----------------------------------------- ------------------------ Exit Multiple (x EBIT) 12.0x(3) Enterprise Value (PV of Cash Flows) $225,740 Weighted Average Cost of Capital 16.7%(4) Less: Funded Indebtedness @ 4/3/99 (57,326) Plus: Cash balance @ 4/3/99 18,094 -------- Equity Valuation $186,508 ======== ------------------------------------------------------- Weighted Average Cost of Capital ("WACC") ----------------------------------------------- Equity Value 15.7% 16.7% 17.7% ------------------------------------ Exit 11.0x $ 180,221 $ 172,022 $ 164,218 ------------------------------------ Multiple 11.5x $ 187,783 $ 179,265 $ 171,158 ------------------------------------ (x EBIT) 12.0x $ 195,344 $ 186,508 $ 178,099 ------------------------------------ 12.5x $ 202,906 $ 193,751 $ 185,040 ------------------------------------ 13.0x $ 210,467 $ 200,994 $ 191,980 ------------------------------------------------------- ------------------------------------------------------- Weighted Average Cost of Capital ("WACC") ----------------------------------------------- Equity Value Per Share (5) 15.7% 16.7% 17.7% ------------------------------------ Exit 11.0x $ 11.75 $ 11.22 $ 10.71 ------------------------------------ Multiple 11.5x $ 12.25 $ 11.69 $ 11.16 ------------------------------------ (x EBIT) 12.0x $ 12.74 $ 12.16 $ 11.61 ------------------------------------ 12.5x $ 13.23 $ 12.63 $ 12.07 ------------------------------------ 13.0x $ 13.72 $ 13.11 $ 12.52 ------------------------------------------------------- - -------------------------------------------------------------------------------- Notes: (1) Adjusted for corporate overhead, intercompany sales and corporate office adjustments based on a percentage of sales. (2) Terminal Value applied to adjusted EBIT (3) Based on comparable merger and acquisition transactions. (4) Range based on weighted average WACC for each division based on percentage of EBIT. (5) Based on 15,335,416 shares outstanding as of April 30, 1999. (6) Original valuation methodology updated to reflect current estimated cost of capital and terminal value multiples. Project Orbis Management DCF - -------------------------------------------------------------------------------- - ----------------------------------------- ------------------- ----------------------------- Months in 1st TMO Calendar Year: 12 Tax Rate: 43.0% Terminal Growth Rate: 2.0% - ----------------------------------------- ------------------- ----------------------------- Management Projections --------------------------------------------------------- 1999 2000 2001 2002 2003 ------- ------- ------- ------- ------- Revenues 188,102 209,659 229,437 251,819 285,080 Growth Rate 11.5% 9.4% 9.8% 13.2% Gross Profit 85,967 97,693 107,807 119,505 135,580 Gross Profit Margin 45.7% 46.6% 47.0% 47.5% 47.6% EBIT (w/out goodwill amort.) 23,133 32,605 38,043 44,305 52,768 EBIT Margin 12.3% 15.6% 16.6% 17.6% 18.5% EBIAT 13,186 18,585 21,685 25,254 30,078 NOA 62,056 59,167 61,115 63,695 67,968 NOA / Sales 33.0% 28.2% 26.6% 25.3% 23.8% Incr (Decr) NOA (6,819) (2,889) 1,948 2,580 4,273 Operating Cash Flows 20,005 21,474 19,737 22,674 25,805 PV of Operating Cash Flow 18,861 17,996 14,702 15,014 15,188 WACC 12.50% Present Value of Operating Cash Flows 147,715 Present Value of Terminal Value 124,264 -------- Enterprise Value of Company (intrinsic) 271,979 Net Debt $ 50,673 Equity Value 221,306 Shares Outstanding 15,372 -------- Per Share Value $ 14.40 -------- Extrapolated Projections ------------------------------------------------------- Terminal 2004 2005 2006 2007 2008 Value ------- ------- ------- ------- ------- -------- Revenues 315,866 349,976 387,770 429,645 476,042 Growth Rate 10.8% 10.8% 10.8% 10.8% 10.8% Gross Profit 150,221 166,444 184,418 204,333 226,399 Gross Profit Margin 47.6% 47.6% 47.6% 47.6% 47.6% EBIT (w/out goodwill amort.) 58,466 64,780 71,776 79,527 88,115 EBIT Margin 18.5% 18.5% 18.5% 18.5% 18.5% EBIAT 33,326 36,925 40,912 45,330 50,225 NOA 75,308 83,440 92,451 102,435 113,497 NOA / Sales 23.8% 23.8% 23.8% 23.8% 23.8% Incr (Decr) NOA 7,340 8,132 9,011 9,984 11,062 ------- Operating Cash Flows 25,986 28,792 31,901 35,347 39,164 380,446 ------- PV of Operating Cash Flow 13,596 13,390 13,188 12,988 12,792 124,264 - -------------------------------------------------------------------------------- Adjusted 2008 Terminal Value Calculation - -------------------------------------------------------------------------------- Growth Rate 5.0% --------- Sales $499,844 Gross Profit $237,719 Gross Profit Margin 47.6% EBIT (w/out g'will amort.) $ 92,521 EBIT Margin 18.5% EBIAT $ 52,737 NOA $119,171 NOA/Sales 23.8% Incr (Decr) NOA $ 5,675 Operating Cash Flows $ 47,062 Terminal Value (TV) $627,492 Present Value of TV $204,955 - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Present Value Delta (THI Case v. Tucker Case) - -------------------------------------------------------------------------------- Growth Rate 5.0% --------- TA PV $204,955 THI PV $124,264 Delta $ 80,692 - -------------------------------------------------------------------------------- Per Share $ 5.25 - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Adjusted Per Share Fair Value - -------------------------------------------------------------------------------- 5.0% $19.65 ---------- Project Orbis Management DCF - -------------------------------------------------------------------------------- Management Projections ------------------------------------------------------------- Terminal Year 1999 2000 2001 2002 2003 Calculation ------- ------- ------- ------- ------- Revenues 188,102 209,659 229,437 251,819 285,080 $ 299,334 Growth Rate 11.5% 9.4% 9.8% 13.2% 5.0% Growth Profit 85,967 97,693 107,807 119,505 135,580 $ 142,359 Growth Profit Margin 45.7% 46.6% 47.0% 47.5% 47.6% 47.6% EBIT (w/out goodwill amort.) 23,133 32,605 38,043 44,305 52,768 $ 55,406 EBIT Margin 12.3% 15.6% 16.6% 17.6% 18.5% 18.5% EBIAT 13,186 18,585 21,685 25,254 30,078 $ 31,582 NOA 62,056 59,167 61,115 63,695 67,968 $ 71,366 NOA / Sales 33.0% 28.2% 26.6% 25.3% 23.8% 23.8% Incr (Decr) NOA (6,819) (2,889) 1,948 2,580 4,273 $ 3,398 Operating Cash Flows 20,005 21,474 19,737 22,674 25,805 $ 28,183 PV of Operating Cash Flow 18,861 17,996 14,702 15,014 15,188 $ 14,745 ------------------------------------------------------------- Terminal Value --------- $ 375,777 WACC 12.50% Present Value of Operating Cash Flows 81,762 Present Value of Terminal Value 221,179 -------- Enterprise Value of Company (intrinsic) 302,940 Net Debt $ 50,673 Equity Value 252,267 Share Outstanding 15,372 -------- Per Share Value $ 16.41 -------- Project Orbis - Temperature Control Group Weighted Average Cost of Capital Calculation - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------------------------------ Formulas: Weighted Average Cost of Capital: Source: - --------- --------------------------------- ------- Capital Asset Pricing Model (CAPM): R(f) Risk Free Rate 5.57% 10 Year Treasury as of 5/12/99 K(e) = R(f) + B*[R(m)-R(f)] + SP R(m)-R(f) Market Risk Premium 7.50% Ibbotson Associates 1997 Yearbook Unlevering/Relevering Beta: SP Size Premium 3.5% Micro Capitalization Equity Size Premium (Capitalization below $197 million) B(u) = B(l)/(1+D/E) t Effective Tax Rate 43.0% ThermoSpectra's statutory tax rate D/E Debt/Equity Ratio 6.4% Ind. Comp. Debt to Equity Ratio for SIC Code 3825 Source: Ibbotson Associates Yearbook 1997 B(l) = B(u)*(1+D/E) B(u) Estimated Unlevered Beta 1.10x Adjusted unlevered beta of comparable group. Weighted Average Cost of Capital (WACC): B(l) Estimated Relevered Beta 1.22x Adjusted levered beta of comparable group, Source: Bloomberg. [D/TC*(K(d)*(1-t))]+[E/TC*K(e)] K(e) Cost of Equity 18.2% K(d) Cost of Debt 8.00% ThermoSpectra's Cost of Debt E/TC Equity/(Debt+Equity) 94.0% Ind. Comp. Equity/Total Capital, Source: Ibbotson Associates 1997 Yearbook D/TC Debt/(Debt+Equity) 6.0% Ind. Comp. Debt/Total Capital, Source: Ibbotson Associates 1997 Yearbook ----------------------------- WACC 17.6% ----------------------------- - ------------------------------------------------------------------------------------------------------------------------------------ - -------------------------------------------------------------------------------------------------- Unlevered Beta Calculation for the Comparable Group of Public Traded Companies: Market Debt to Value Market Total of Equity Equity Levered Unlevered Public Comparables Debt 05/14/99 Ratio Beta Beta - ------------------ ----------- ------------ ----------- ----------------- --------- Cerprobe Corporation $6,573 $76,868 0.09x 1.12 1.03 GenRad, Inc. $8,487 $544,524 0.02x 1.06 1.04 IFR Systems, Inc. $114,125 $35,397 3.22x 0.88 0.21 Keithley Instruments, Inc. $6,000 $60,832 0.10x 0.72 0.66 Applied Materials, Inc. $624,554 $22,634,879 0.03x 1.66 1.62 Credence Systems Corp. $115,000 $551,607 0.21x 1.66 1.37 KLA-Tencor Corp. $16,416 $4,540,189 0.00x 1.39 1.38 ------------------------------------------------------------------------- Mean 0.52x 1.21x 1.04x Adjusted Mean* 0.09x 1.22x 1.10x ------------------------------------------------------------------------- - -------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Note: Betas vs. the Standard & Poor's 500 Index * Indicates adjusted to exclude the high and low values in calculating the average. Project Orbis - Imaging & Inspection Group Weighted Average Cost of Capital Calculation - -------------------------------------------------------------------------------- - ----------------------------------------------------------------------------------------------------------------------------------- Formulas: Weighted Average Cost of Capital: Source: - --------- --------------------------------- ------- Capital Asset Pricing Model (CAPM): R(f) Risk Free Rate 5.57% 10 Year Treasury as of 5/12/99 K(e) = R(f) + B*[R(m)-R(f)] + SP R(m)-R(f) Market Risk Premium 7.50% Ibbotson Associates 1997 Yearbook Unlevering/Relevering Beta: SP Size Premium 3.5% Micro Capitalization Equity Size Premium (Capitalization below $197 million) B(u) = B(l)/(1+D/E) t Effective Tax Rate 43.0% ThermoSpectra's statutory tax rate D/E Debt/Equity Ratio 6.4% Ind. Comp. Debt to Equity Ratio for SIC Code 3825 Source: Ibbotson Associates Yearbook 1997 B(l) = B(u)*(1+D/E) B(u) Estimated Unlevered Beta 0.84x Adjusted unlevered beta of comparable group. Weighted Average Cost of Capital (WACC): B(l) Estimated Relevered Beta 0.90x Adjusted levered beta of comparable group, Source: Bloomberg. [D/TC*(K(d)*(1-t))]+[E/TC*K(e)] K(e) Cost of Equity 15.8% K(d) Cost of Debt 8.00% ThermoSpectra's Cost of Debt E/TC Equity/(Debt+Equity) 94.0% Ind. Comp. Equity/Total Capital , Source: Ibbotson Associates 1997 Yearbook D/TC Debt/(Debt+Equity) 6.0% Ind. Comp. Debt/Total Capital , Source: Ibbotson Associates 1997 Yearbook --------------------------- WACC 15.4% --------------------------- - ----------------------------------------------------------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------- Unlevered Beta Calculation for the Comparable Group of Public Traded Companies: Market Debt to Value Market Total of Equity Equity Levered Unlevered Public Comparables Debt 05/14/99 Ratio Beta Beta - ------------------ ---------- ---------- ----------- ----------------- ---------- American Science and Engineering $1,050 $41,917 0.03x 0.79 0.77 Barringer Technologies $92 $42,382 0.00x 0.86 0.86 Bio-Rad Laboratories, Inc. $51,732 $347,394 0.15x 0.57 0.50 Cognex Corp. $0 $1,185,179 0.00x 1.45 1.45 Invision Technologies $2,329 $72,406 0.03x 0.95 0.92 Moore Products Co. $176 $62,301 0.00x 0.91 0.91 Robotic Vision Systems, Inc. $39,029 $74,662 0.52x 0.99 0.65 Oxford Instruments Plc $78,043 $166,411 0.47x 0.51 0.35 PPT Vision, Inc. $0 $24,290 0.00x 0.70 0.70 Veeco Instruments Inc. $18,011 $570,090 0.03x 1.49 1.44 ------------------------------------------------------------------------ Mean 0.12x 0.92x 0.85x Adjusted Mean* 0.09x 0.90x 0.84x ------------------------------------------------------------------------ - ------------------------------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Note: Betas vs. the Standard & Poor's 500 Index * Indicates adjusted to exclude the high and low values in calculating the average. Project Orbis - Test & Measurement Group Weighted Average Cost of Capital Calculation - -------------------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------------------------------------------ Formulas: Weighted Average Cost of Capital: Source: - --------- --------------------------------- ------- Capital Asset Pricing Model (CAPM): R(f) Risk Free Rate 5.57% 10 Year Treasury as of 5/12/99 K(e) = R(f) + B*[R(m)-R(f)] + SP R(m)-R(f) Market Risk Premium 7.50% Ibbotson Associates 1997 Yearbook Unlevering/Relevering Beta: SP Size Premium 3.5% Micro Capitalization Equity Size Premium (Capitalization below $197 million) B(u) = B(l)/(1+D/E) t Effective Tax Rate 43.0% ThermoSpectra's statutory tax rate D/E Debt/Equity Ratio 6.4% Ind. Comp. Debt to Equity Ratio for SIC Code 3825 Source: Ibbotson Associates Yearbook 1997 B(l) = B(u)*(1+D/E) B(u) Estimated Unlevered Beta 0.77x Adjusted unlevered beta of comparable group. Weighted Average Cost of Capital (WACC): B(l) Estimated Relevered Beta 0.86x Adjusted levered beta of comparable group, Source: Bloomberg. [D/TC*(K(d)*(1-t))]+[E/TC*K(e)] K(e) Cost of Equity 15.5% K(d) Cost of Debt 8.00% ThermoSpectra's Cost of Debt E/TC Equity/(Debt+Equity) 94.0% Ind. Comp. Equity/Total Capital , Source: Ibbotson Associates 1997 Yearbook D/TC Debt/(Debt+Equity) 6.0% Ind. Comp. Debt/Total Capital , Source: Ibbotson Associates 1997 Yearbook -------------------------- WACC 15.1% -------------------------- - ------------------------------------------------------------------------------------------------------------------------------------ - ------------------------------------------------------------------------------------------------ Unlevered Beta Calculation for the Comparable Group of Public Traded Companies: Market Debt to Value Market Total of Equity Equity Levered Unlevered Public Comparables (1) Debt 05/14/99 Ratio Beta Beta - ---------------------- --------- ----------- ----------- ----------------- --------- Astro-Med Inc. $228 $33,611 0.01x 0.33 0.33 Cyber Optics Corp. $0 $57,039 0.00x 1.25 1.25 Keithley Instruments, Inc. $6,000 $60,832 0.10x 0.72 0.66 K-Tron Int'l Inc. $11,458 $53,048 0.22x 0.35 0.29 Nanomentrics Incorporated $3,238 $63,445 0.05x 0.96 0.91 Newport Corporation $20,945 $137,037 0.15x 0.92 0.80 Tektronix Inc. $289,093 $1,253,739 0.23x 1.15 0.93 TSI Incorporated $0 $98,434 0.00x 0.60 0.60 Yokogawa Electric Corp. $467,280 $1,330,967 0.35x 0.95 0.70 Zygo Corp. $0 $100,953 0.00x 1.34 1.34 ----------------------------------------------------------------------- Mean 0.11x 0.86x 0.78x Adjusted Mean* 0.09x 0.86x 0.77x ----------------------------------------------------------------------- - ------------------------------------------------------------------------------------------------ - -------------------------------------------------------------------------------- Note: Betas vs. the Standard & Poor's 500 Index * Indicates adjusted to exclude the high and low values in calculating the average. TAB F Project Orbis Consolidated Historical and Projected Income Statements ($000s) - -------------------------------------------------------------------------------- Historical --------------------------------------------------- 1994 1995 1996 1997 ---- ---- ---- ---- Revenues $ 42,142 $ 91,714 $ 123,199 $ 198,900 % increase in Revenues 117.6% 34.3% 61.4% Cost of Revenues 21,759 46,384 62,900 115,747 --------------------------------------------------- Gross Profit $ 20,383 $ 45,330 $ 60,299 $ 83,153 Gross Profit % 48.4% 49.4% 48.9% 41.8% Operating Expenses: Corporate G&A NA NA NA NA Goodwill Amortization and Other Expenses NA NA NA NA Research & Development expenses 4,149 9,036 12,910 17,303 Selling, General & Administrative Expenses 12,136 28,501 36,493 53,182 --------------------------------------------------- Total Operating Expenses $ 16,285 $ 37,537 $ 49,403 $ 70,485 --------------------------------------------------- Earnings Before Interest and Taxes 4,098 7,793 10,896 12,668 EBIT Margin 9.7% 8.5% 8.8% 6.4% Interest Income 226 820 935 692 Interest (expense) (114) (707) (773) (4,217) Other Expense, Net -- -- -- -- Restructuring Costs -- -- (171) 1,257 --------------------------------------------------- Total Other Income (Expense) 112 113 (9) (2,268) --------------------------------------------------- Income Before Taxes 4,210 7,906 10,887 10,400 Provision (Credit) for Income Taxes 1,842 3,312 4,270 4,552 --------------------------------------------------- Net Income $ 2,368 $ 4,594 $ 6,617 $ 5,848 =================================================== Basic Earnings Per Share $ 0.25 $ 0.41 $ 0.53 $ 0.40 Depreciation and Amortization 1,273 3,720 4,493 6,615 --------------------------------------------------- EBITDA 5,371 11,513 15,389 19,283 =================================================== EBITDA Margin 12.7% 12.6% 12.5% 9.7% Historical --------------------------------------------------- 1998 1Q1999 1Q1998 LTM ---- ------ ------ --- Revenues $ 191,017 $ 41,874 $ 53,067 $ 179,824 % increase in Revenues (4.0%) NA NA NA Cost of Revenues 110,915 25,111 30,397 105,629 --------------------------------------------------- Gross Profit $ 80,103 $ 16,763 $ 22,670 $ 74,195 Gross Profit % 41.9% 40.0% 42.7% 41.3% Operating Expenses: Corporate G&A 1,528 335 425 1,439 Goodwill Amortization and Other Expenses 3,538 1,065 463 4,140 Research & Development expenses 16,298 3,771 4,513 15,555 Selling, General & Administrative Expenses 48,474 10,191 12,890 45,776 --------------------------------------------------- Total Operating Expenses $ 69,839 $ 15,362 $ 18,291 $ 66,910 --------------------------------------------------- Earnings Before Interest and Taxes 10,264 1,401 4,379 7,286 EBIT Margin 5.4% 3.3% 8.3% 4.1% Interest Income 1,333 186 325 1,194 Interest (expense) (4,337) (822) (1,191) (3,968) Other Expense, Net 713 -- -- 713 Restructuring Costs (4,320) (758) -- (5,078) --------------------------------------------------- Total Other Income (Expense) (6,611) (1,394) (866) (7,138) --------------------------------------------------- Income Before Taxes 3,653 7 3,513 147 Provision (Credit) for Income Taxes 1,828 4 1,440 391 --------------------------------------------------- Net Income $ 1,825 $ 4 $ 2,073 ($ 244) =================================================== Basic Earnings Per Share $ 0.12 $ 0.00 $ 0.14 ($ 0.01) Depreciation and Amortization 8,682 1,929 1,814 8,797 --------------------------------------------------- EBITDA 18,946 3,330 6,193 16,083 =================================================== EBITDA Margin 9.9% 8.0% 11.7% 8.9% --------------------------------------------------- Projected ----------------------------------------------------------------- 1999 2000 2001 2002 2003 ---- ---- ---- ---- ---- Revenues $ 188,102 $ 209,659 $ 229,437 $ 251,819 $ 285,080 % increase in Revenues (1.5%) 11.5% 9.4% 9.8% 13.2% Cost of Revenues 102,135 111,966 121,630 132,314 149,500 ----------------------------------------------------------------- Gross Profit $ 85,967 $ 97,693 $ 107,807 $ 119,505 $ 135,580 Gross Profit % 45.7% 46.6% 47.0% 47.5% 47.6% Operating Expenses: Corporate G&A 1,504 1,677 1,835 2,015 2,281 Goodwill Amortization and Other Expenses 3,984 4,210 4,209 4,491 4,533 Research & Development expenses 16,892 16,898 17,992 19,200 21,098 Selling, General & Administrative Expenses 43,708 45,586 49,009 52,775 58,182 ----------------------------------------------------------------- Total Operating Expenses $ 66,088 $ 68,371 $ 73,045 $ 78,481 $ 86,094 ----------------------------------------------------------------- Earnings Before Interest and Taxes 19,879 29,322 34,762 41,024 49,486 EBIT Margin 10.6% 14.0% 15.2% 16.3% 17.4% Interest Income 500 482 452 452 452 Interest (expense) (4,100) (4,100) (4,100) (4,100) (4,100) Other Expense, Net -- -- -- -- -- Restructuring Costs (1,055) -- -- -- -- ----------------------------------------------------------------- Total Other Income (Expense) (4,655) (3,618) (3,648) (3,648) (3,648) ----------------------------------------------------------------- Income Before Taxes 15,224 25,704 31,114 37,376 45,838 Provision (Credit) for Income Taxes 4,872 9,145 11,364 13,931 17,400 ----------------------------------------------------------------- Net Income $ 10,352 $ 16,559 $ 19,750 $ 23,445 $ 28,438 ================================================================= Basic Earnings Per Share $ 0.67 $ 1.08 $ 1.28 $ 1.52 $ 1.85 Depreciation and Amortization 12,449 7,417 7,111 7,101 7,218 ----------------------------------------------------------------- EBITDA 32,328 36,739 41,873 48,125 56,704 ================================================================= EBITDA Margin 17.2% 17.5% 18.3% 19.1% 19.9% Project Orbis Consolidated Historical and Projected Percentage Income Statements - -------------------------------------------------------------------------------- Historical ---------------------------------------------------------------------------- 1994 1995 1996 1997 1998 1Q1999 1Q1998 LTM ---- ---- ---- ---- ---- ------ ------ --- Revenues 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% Cost of Revenues 51.6% 50.6% 51.1% 58.2% 58.1% 60.0% 57.3% 58.7% ---------------------------------------------------------------------------- Gross Profit 48.4% 49.4% 48.9% 41.8% 41.9% 40.0% 42.7% 41.3% Operating Expenses: Corporate G&A NA NA NA NA 0.8% 0.8% 0.8% 0.8% Amortization and Other Expenses NA NA NA NA 1.9% 2.5% 0.9% 2.3% Research & Development Expenses 9.8% 9.9% 10.5% 8.7% 8.5% 9.0% 8.5% 8.7% Selling, General & Administrative Expenses 28.8% 31.1% 29.6% 26.7% 25.4% 24.3% 24.3% 25.5% Total Operating Expenses 38.6% 40.9% 40.1% 35.4% 36.6% 36.7% 34.5% 37.2% ---------------------------------------------------------------------------- Earnings Before Interest and Taxes 9.7% 8.5% 8.8% 6.4% 5.4% 3.3% 8.3% 4.1% Interest Income 0.5% 0.9% 0.8% 0.3% 0.7% 0.4% 0.6% 0.7% Interest (expense) (0.3%) (0.8%) (0.6%) (2.1%) (2.3%) (2.0%) (2.2%) (2.2%) Other Expense, Net 0.0% 0.0% 0.0% 0.0% 0.4% 0.0% 0.0% 0.4% Restructuring Costs 0.0% 0.0% (0.1%) 0.6% (2.3%) (1.8%) 0.0% (2.8%) ---------------------------------------------------------------------------- Total Other Income (Expense) 0.3% 0.1% 0.0% (1.1%) (3.5%) (3.3%) (1.6%) (4.0%) ---------------------------------------------------------------------------- Income Before Taxes 10.0% 8.6% 8.8% 5.2% 1.9% 0.0% 6.6% 0.1% Provision (credit) for Income Taxes 4.4% 3.6% 3.5% 2.3% 1.0% 0.0% 2.7% 0.2% ---------------------------------------------------------------------------- Net Income 5.6% 5.0% 5.4% 2.9% 1.0% 0.0% 3.9% (0.1%) ============================================================================ Depreciation and Amortization 3.0% 4.1% 3.6% 3.3% 4.5% 4.6% 3.4% 4.9% ---------------------------------------------------------------------------- EBITDA 12.7% 12.6% 12.5% 9.7% 9.9% 8.0% 11.7% 8.9% ============================================================================ Projected ---------------------------------------------- 1999 2000 2001 2002 2003 ---- ---- ---- ---- ---- Revenues 100.0% 100.0% 100.0% 100.0% 100.0% Cost of Revenues 54.3% 53.4% 53.0% 52.5% 52.4% ---------------------------------------------- Gross Profit 45.7% 46.6% 47.0% 47.5% 47.6% Operating Expenses: Corporate G&A 0.8% 0.8% 0.8% 0.8% 0.8% Amortization and Other Expenses 2.1% 2.0% 1.8% 1.8% 1.6% Research & Development Expenses 9.0% 8.1% 7.8% 7.6% 7.4% Selling, General & Administrative Expenses 23.2% 21.7% 21.4% 21.0% 20.4% Total Operating Expenses 35.1% 32.6% 31.8% 31.2% 30.2% ---------------------------------------------- Earnings Before Interest and Taxes 10.6% 14.0% 15.2% 16.3% 17.4% Interest Income 0.3% 0.2% 0.2% 0.2% 0.2% Interest (expense) (2.2%) (2.0%) (1.8%) (1.6%) -1.4% Other Expense, Net 0.0% 0.0% 0.0% 0.0% 0.0% Restructuring Costs (0.6%) 0.0% 0.0% 0.0% 0.0% ---------------------------------------------- Total Other Income (Expense) (2.5%) (1.7%) (1.6%) (1.4%) -1.3% ---------------------------------------------- Income Before Taxes 8.1% 12.3% 13.6% 14.8% 16.1% Provision (credit) for Income Taxes 2.6% 4.4% 5.0% 5.5% 6.1% ---------------------------------------------- Net Income 5.5% 7.9% 8.6% 9.3% 10.0% ============================================== Depreciation and Amortization 6.6% 3.5% 3.1% 2.8% 2.5% ---------------------------------------------- EBITDA 17.2% 17.5% 18.3% 19.1% 19.9% ============================================== Project Orbis Consolidated Historical and Projected Income Statements ($000s) Analysis of Projected and Actual First Quarter 1999 Results - -------------------------------------------------------------------------------- Projected Actual $ Amount Percentage 1Q 1999 1Q 1999 Change Change --------- ------- -------- ---------- Revenues $44,405 $41,874 ($2,531) (5.7%) Cost of Revenues 24,785 25,111 326 1.3% ------- ------- ------- ----- Gross Profit $19,620 $16,763 ($2,857) (14.6%) Operating Expenses: Corporate G&A 355 335 (20) (5.6%) Goodwill Amortization and Other Expenses 1,055 1,065 10 0.9% Research & Development expenses 4,184 3,771 (413) (9.9%) Selling, General & Administrative Expenses 10,856 10,191 (665) (6.1%) ------- ------- ------- ----- Total Operating Expenses $16,450 $15,362 ($1,088) (6.6%) ------- ------- ------- ----- Earnings Before Interest and Taxes 3,170 1,401 (1,769) (55.8%) Interest Income 128 186 58 45.5% Interest (expense) (1,025) (822) 203 (19.8%) Other Expense, Net -- -- -- -- Restructuring Costs (1,055) (758) 297 (28.2%) ------- ------- ------- ----- Total Other Income (Expense) (1,952) (1,394) 558 (28.6%) ------- ------- ------- ----- Income Before Taxes 1,218 7 (1,211) (99.4%) Provision (Credit) for Income Taxes 173 4 (169) (97.9%) ------- ------- ------- ----- Net Income $1,045 $4 ($1,041) (99.6%) ======= ======= ======= ===== Basic Earnings Per Share $0.07 $0.00 ($0.07) (99.6%) Depreciation and Amortization 3,167 1,929 (1,238) (39.1%) ------- ------- ------- ----- EBITDA 6,337 3,330 (3,007) (47.4%) ======= ======= ======= ===== TAB G Project Orbis Institutional Ownership - -------------------------------------------------------------------------------- - ---------------------------------------- THS Closing Price on 5/14/99 $11.13 - ---------------------------------------- Shares Total Institution Country Held Mkt Value Date - ------------------------------------ ------------ ---------- ------------ -------------- Thermo Electron Corporation United States 14,239,545 $158,414,938 12/10/1998 Dimensional Fund Advisors, Inc. United States 179,300 $1,994,713 31/12/1998 Barclays Global Investors, N.A. United States 54,984 $611,697 31/12/1998 Brundage, Story and Rose, LLC United States 39,900 $443,888 31/03/1999 National City Bank, Indiana United States 38,600 $429,425 31/12/1998 David L. Babson & Company, Inc. United States 28,300 $314,838 31/12/1998 AXA Rosenberg Investment Mgmt. LLC United States 24,300 $270,338 31/12/1998 Mellon Private Asset Management United States 20,232 $225,081 31/12/1998 The Northern Trust Company United States 19,800 $220,275 31/12/1998 Howe (Barry S.) NA 15,010 $166,986 30/06/1998 William Harris Investors Inc. United States 15,000 $166,875 31/12/1998 Burroughs & Hutchinson United States 14,200 $157,975 31/12/1998 Bear, Stearns Asset Management Inc. United States 10,300 $114,588 31/12/1998 Aberdeen Asset Managers (London) Ltd England 10,000 $111,250 31/01/1998 TIAA-CREF Investment Management Inc. United States 7,000 $77,875 31/12/1998 World Asset Management United States 1,800 $20,025 31/12/1998 Bankers Trust Company United States 300 $3,338 31/12/1998 - ---------------------------------- Total Shares Out: 15,335,416 - ---------------------------------- TAB H Project Orbis - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Price Since IPO / Volume Graph Weekly: August 4, 1995 to May 14, 1999 [The following table was depicted as a line graph in the printed material.] Share Shares Price Traded 4-Aug-95 $17.13 0 11-Aug-95 16 545,600 18-Aug-95 17.75 176,700 25-Aug-95 19 126,800 1-Sep-95 17.875 103,600 8-Sep-95 18.125 70,500 15-Sep-95 18.125 48,700 22-Sep-95 16.75 50,500 29-Sep-95 16.75 17,400 6-Oct-95 16.375 45,400 13-Oct-95 16.125 89,700 20-Oct-95 16 43,000 27-Oct-95 15.625 16,500 3-Nov-95 16.25 18,400 10-Nov-95 17.375 43,000 17-Nov-95 16.875 26,000 24-Nov-95 15.625 40,500 1-Dec-95 15.75 159,900 8-Dec-95 16.25 151,100 15-Dec-95 15.5 22,700 22-Dec-95 15.5 74,600 29-Dec-95 15.625 53,100 5-Jan-96 15.375 25,200 12-Jan-96 15 26,700 19-Jan-96 14.875 62,500 26-Jan-96 18 284,400 2-Feb-96 18.25 114,700 9-Feb-96 17.5 48,800 16-Feb-96 18.5 135,900 23-Feb-96 18.25 51,400 1-Mar-96 17.125 59,600 8-Mar-96 17.125 27,200 15-Mar-96 17.125 50,700 22-Mar-96 17 45,900 29-Mar-96 17.375 48,900 5-Apr-96 17.25 14,000 12-Apr-96 16.875 48,800 19-Apr-96 16.25 26,900 26-Apr-96 17.125 49,600 3-May-96 $17.50 32,000 10-May-96 17.125 17,500 17-May-96 18.25 83,700 24-May-96 18.25 89,600 31-May-96 18.125 81,000 7-Jun-96 17.75 43,500 14-Jun-96 16.625 29,900 21-Jun-96 16 38,000 28-Jun-96 15.75 80,900 5-Jul-96 15.25 11,200 12-Jul-96 14 48,900 19-Jul-96 13.5 91,800 26-Jul-96 14.375 39,300 2-Aug-96 14.5 23,000 9-Aug-96 14.75 11,900 16-Aug-96 15 51,300 23-Aug-96 15.5 14,400 30-Aug-96 15.5 12,300 6-Sep-96 15.625 19,700 13-Sep-96 14.75 69,500 20-Sep-96 13.375 21,000 27-Sep-96 14 37,000 4-Oct-96 13.75 52,400 11-Oct-96 13.125 103,500 18-Oct-96 13.5 116,600 25-Oct-96 13.375 55,000 1-Nov-96 13.125 50,600 8-Nov-96 13 66,200 15-Nov-96 14.5 63,000 22-Nov-96 15.25 72,900 29-Nov-96 14.125 37,400 6-Dec-96 12.875 18,500 13-Dec-96 12.375 45,100 20-Dec-96 11.875 50,000 27-Dec-96 11.875 36,600 3-Jan-97 12.75 46,500 10-Jan-97 14 73,400 17-Jan-97 14.5 33,500 24-Jan-97 14.5 81,800 31-Jan-97 14.75 39,300 7-Feb-97 $14.63 17,800 14-Feb-97 15.125 46,500 21-Feb-97 15 33,600 28-Feb-97 15 34,900 7-Mar-97 14.625 45,100 14-Mar-97 14.25 23,600 21-Mar-97 13.75 45,600 28-Mar-97 13.75 9,700 4-Apr-97 12.75 27,800 11-Apr-97 12 17,900 18-Apr-97 11.75 36,700 25-Apr-97 12 49,300 2-May-97 13 22,500 9-May-97 13.25 37,500 16-May-97 13 106,500 23-May-97 14.25 50,200 30-May-97 14.375 11,600 6-Jun-97 13.875 28,200 13-Jun-97 13 35,700 20-Jun-97 12.5 14,000 27-Jun-97 11.812 29,400 4-Jul-97 10.938 110,000 11-Jul-97 11.375 70,000 18-Jul-97 11.062 78,800 25-Jul-97 10.375 35,700 1-Aug-97 10.375 133,700 8-Aug-97 10.25 51,600 15-Aug-97 11.125 44,900 22-Aug-97 11.562 81,800 29-Aug-97 12.5 73,200 5-Sep-97 12.062 29,200 12-Sep-97 13.25 43,100 19-Sep-97 12.812 38,900 26-Sep-97 13.375 156,700 3-Oct-97 13 29,700 10-Oct-97 12.25 49,300 17-Oct-97 11.625 42,500 24-Oct-97 10.938 39,200 31-Oct-97 10.375 31,200 7-Nov-97 $10.13 66,200 14-Nov-97 9.938 26,200 21-Nov-97 9.5 49,800 28-Nov-97 9.375 15,500 5-Dec-97 9.812 41,800 12-Dec-97 9.438 35,400 19-Dec-97 9.438 33,000 26-Dec-97 9.375 46,600 2-Jan-98 10.062 107,800 9-Jan-98 9.188 19,600 16-Jan-98 9.188 18,800 23-Jan-98 9 4,900 30-Jan-98 9.5 21,800 6-Feb-98 8.875 17,600 13-Feb-98 8.875 24,500 20-Feb-98 8.75 21,700 27-Feb-98 9.75 55,400 6-Mar-98 10 72,600 13-Mar-98 9.75 26,200 20-Mar-98 10.688 83,000 27-Mar-98 9.438 146,400 3-Apr-98 9.5 107,700 10-Apr-98 9.125 55,900 17-Apr-98 9.25 73,100 24-Apr-98 8.812 93,400 1-May-98 8.938 54,500 8-May-98 9.938 116,400 15-May-98 10.25 86,600 22-May-98 11.188 66,400 29-May-98 11.062 68,300 5-Jun-98 11.312 63,100 12-Jun-98 10.75 27,700 19-Jun-98 10 142,800 26-Jun-98 10.375 30,800 3-Jul-98 11.938 123,300 10-Jul-98 11.375 38,200 17-Jul-98 10.875 71,700 24-Jul-98 10 117,900 31-Jul-98 9.625 32,900 7-Aug-98 $9.56 136,300 14-Aug-98 10 29,200 21-Aug-98 9.938 119,300 28-Aug-98 9.938 23,000 4-Sep-98 9.875 163,300 11-Sep-98 10.125 52,500 18-Sep-98 10.125 60,200 25-Sep-98 10.125 8,200 2-Oct-98 10.125 3,300 9-Oct-98 8.938 15,600 16-Oct-98 8.75 12,300 23-Oct-98 9.375 84,400 30-Oct-98 11.75 275,300 6-Nov-98 11.375 181,700 13-Nov-98 10.875 64,800 20-Nov-98 11.312 4,800 27-Nov-98 11.25 14,400 4-Dec-98 11.375 44,700 11-Dec-98 11 4,300 18-Dec-98 11 10,300 25-Dec-98 11.375 24,200 1-Jan-99 11.25 11,100 8-Jan-99 10.875 1,100 15-Jan-99 11 8,200 22-Jan-99 10.75 5,400 29-Jan-99 10.625 16,000 5-Feb-99 10.125 4,100 12-Feb-99 10.625 10,300 19-Feb-99 10.125 15,800 26-Feb-99 10.438 1,200 5-Mar-99 11.375 9,200 12-Mar-99 10.688 23,200 19-Mar-99 11.188 3,700 26-Mar-99 11 1,700 2-Apr-99 10 13,000 9-Apr-99 10.5 23,400 16-Apr-99 9.812 48,300 23-Apr-99 9.938 19,600 30-Apr-99 10.875 21,000 7-May-99 $11.00 16,800 14-May-99 11.125 26,000 Source: IDD Information Services - -------------------------------------------------------------------------------- ------------- TUCKER CLEARY ------------- Project Orbis - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Last Twelve Months Price / Volume Graph Daily: May 14, 1998 to May 14, 1999 [The following table was depicted as a line graph in the printed material.] Share Shares Price Traded 14-May-98 $10.00 0 15-May-98 10.25 19,200 18-May-98 10.75 10,700 19-May-98 11.125 20,700 20-May-98 11.375 16,100 21-May-98 11.312 16,300 22-May-98 11.25 2,600 25-May-98 11.25 #N/A 26-May-98 11.375 25,400 27-May-98 11 9,300 28-May-98 11.062 25,900 29-May-98 11.062 7,700 1-Jun-98 11 12,200 2-Jun-98 10.938 1,200 3-Jun-98 11 16,200 4-Jun-98 11 7,500 5-Jun-98 11.312 26,000 8-Jun-98 11.375 6,000 9-Jun-98 11.312 8,200 10-Jun-98 11.312 6,500 11-Jun-98 11.25 7,000 12-Jun-98 11.188 #N/A 15-Jun-98 11 25,000 16-Jun-98 10.375 23,100 17-Jun-98 9.875 54,900 18-Jun-98 10.062 33,700 19-Jun-98 10.062 6,100 22-Jun-98 10 7,900 23-Jun-98 10.5 11,500 24-Jun-98 10.625 10,400 25-Jun-98 10.562 1,000 26-Jun-98 10.75 #N/A 29-Jun-98 10.625 10,600 30-Jun-98 12.75 64,900 1-Jul-98 12.375 39,500 2-Jul-98 12 8,300 3-Jul-98 12 #N/A 6-Jul-98 $12.00 7,100 7-Jul-98 11.875 2,000 8-Jul-98 11.75 4,300 9-Jul-98 11.688 14,200 10-Jul-98 11.688 10,600 13-Jul-98 11.375 12,200 14-Jul-98 11.125 1,000 15-Jul-98 11.25 28,500 16-Jul-98 11.062 10,400 17-Jul-98 11 19,600 20-Jul-98 11.125 #N/A 21-Jul-98 11 2,700 22-Jul-98 10.875 19,300 23-Jul-98 10.25 10,300 24-Jul-98 10.125 85,600 27-Jul-98 10 13,100 28-Jul-98 9.75 2,700 29-Jul-98 9.688 6,100 30-Jul-98 9.75 9,500 31-Jul-98 9.625 1,500 3-Aug-98 10 131,900 4-Aug-98 9.938 500 5-Aug-98 9.75 1,500 6-Aug-98 9.875 2,400 7-Aug-98 10 #N/A 10-Aug-98 9.625 3,000 11-Aug-98 9.375 9,700 12-Aug-98 9.375 5,200 13-Aug-98 10 3,700 14-Aug-98 10.062 7,600 17-Aug-98 10.25 22,400 18-Aug-98 10.188 66,400 19-Aug-98 10.125 7,600 20-Aug-98 10 18,900 21-Aug-98 9.938 4,000 24-Aug-98 10.125 #N/A 25-Aug-98 9.938 3,000 26-Aug-98 9.938 12,700 27-Aug-98 10 5,700 28-Aug-98 9.938 1,600 31-Aug-98 $9.94 8,300 1-Sep-98 9.938 115,800 2-Sep-98 9.875 6,700 3-Sep-98 9.875 2,200 4-Sep-98 9.875 30,300 7-Sep-98 9.875 #N/A 8-Sep-98 9.875 5,000 9-Sep-98 9.875 9,900 10-Sep-98 10.188 15,800 11-Sep-98 10.125 21,800 14-Sep-98 10.25 3,000 15-Sep-98 10.188 54,600 16-Sep-98 10.625 #N/A 17-Sep-98 10.125 2,200 18-Sep-98 10.125 400 21-Sep-98 10.125 1,600 22-Sep-98 10.125 1,500 23-Sep-98 10.125 1,600 24-Sep-98 10.125 3,000 25-Sep-98 10.125 500 28-Sep-98 10.125 200 29-Sep-98 10 1,000 30-Sep-98 10.625 #N/A 1-Oct-98 9.875 500 2-Oct-98 10.125 1,600 5-Oct-98 9.875 6,900 6-Oct-98 9.625 1,300 7-Oct-98 10.25 #N/A 8-Oct-98 9.375 7,000 9-Oct-98 8.938 400 12-Oct-98 8.875 100 13-Oct-98 8.625 1,000 14-Oct-98 8.5 1,100 15-Oct-98 8.5 8,500 16-Oct-98 8.75 1,600 19-Oct-98 9.25 #N/A 20-Oct-98 8.75 3,200 21-Oct-98 9.25 #N/A 22-Oct-98 9 27,400 23-Oct-98 9.375 53,800 26-Oct-98 $9.50 1,200 27-Oct-98 9.562 32,200 28-Oct-98 9.875 199,300 29-Oct-98 11 9,300 30-Oct-98 11.75 33,300 2-Nov-98 11.75 157,000 3-Nov-98 11.5 12,200 4-Nov-98 11.688 2,800 5-Nov-98 11.438 8,100 6-Nov-98 11.5 1,600 9-Nov-98 11.375 1,200 10-Nov-98 11.375 39,600 11-Nov-98 11.5 13,900 12-Nov-98 11.5 10,100 13-Nov-98 12.25 #N/A 16-Nov-98 11.438 1,100 17-Nov-98 12.25 #N/A 18-Nov-98 11.438 900 19-Nov-98 11.312 500 20-Nov-98 11.312 2,300 23-Nov-98 11.312 6,500 24-Nov-98 11.25 5,200 25-Nov-98 11.25 2,300 26-Nov-98 11.25 #N/A 27-Nov-98 11.25 400 30-Nov-98 11.25 800 1-Dec-98 11.25 900 2-Dec-98 11.25 5,000 3-Dec-98 11.375 12,900 4-Dec-98 11.375 25,100 7-Dec-98 11.375 500 8-Dec-98 11.312 100 9-Dec-98 11.25 2,500 10-Dec-98 11 1,000 11-Dec-98 11 200 14-Dec-98 11 1,200 15-Dec-98 11 1,000 16-Dec-98 11.5 #N/A 17-Dec-98 11 500 18-Dec-98 11.062 7,600 21-Dec-98 $11.13 1,100 22-Dec-98 11.5 5,000 23-Dec-98 11.75 16,900 24-Dec-98 11.5 1,200 25-Dec-98 11.5 #N/A 28-Dec-98 11.5 1,000 29-Dec-98 11.5 5,900 30-Dec-98 11.438 1,600 31-Dec-98 11.25 2,600 1-Jan-99 11.25 #N/A 4-Jan-99 11.375 100 5-Jan-99 11.312 200 6-Jan-99 11.5 800 7-Jan-99 12.125 #N/A 8-Jan-99 12.125 #N/A 11-Jan-99 11.438 200 12-Jan-99 11.5 1,000 13-Jan-99 11.375 500 14-Jan-99 11.25 3,100 15-Jan-99 11 3,400 18-Jan-99 11 #N/A 19-Jan-99 10.875 1,800 20-Jan-99 10.812 100 21-Jan-99 11 2,500 22-Jan-99 10.75 1,000 25-Jan-99 10.75 500 26-Jan-99 10.75 300 27-Jan-99 10.688 3,500 28-Jan-99 10.562 6,000 29-Jan-99 10.75 5,700 1-Feb-99 10.625 1,000 2-Feb-99 10.75 2,000 3-Feb-99 10.688 600 4-Feb-99 10.75 500 5-Feb-99 11.25 #N/A 8-Feb-99 10.688 7,700 9-Feb-99 11.25 #N/A 10-Feb-99 10.625 400 11-Feb-99 11.25 #N/A 12-Feb-99 10.688 2,200 15-Feb-99 $10.69 #N/A 16-Feb-99 10.688 6,000 17-Feb-99 10.688 3,600 18-Feb-99 10.75 6,200 19-Feb-99 11.5 #N/A 22-Feb-99 10.688 100 23-Feb-99 11 400 24-Feb-99 11.625 #N/A 25-Feb-99 11.125 700 26-Feb-99 11.75 #N/A 1-Mar-99 11.094 2,000 2-Mar-99 11.75 #N/A 3-Mar-99 11.062 1,000 4-Mar-99 11.25 2,700 5-Mar-99 11.375 3,500 8-Mar-99 11.75 8,200 9-Mar-99 12 5,200 10-Mar-99 11.875 800 11-Mar-99 11.625 9,000 12-Mar-99 12 #N/A 15-Mar-99 11.25 2,600 16-Mar-99 11.875 #N/A 17-Mar-99 11.125 400 18-Mar-99 11.875 #N/A 19-Mar-99 11.188 700 22-Mar-99 11.875 #N/A 23-Mar-99 11.125 400 24-Mar-99 11.125 1,100 25-Mar-99 11.75 #N/A 26-Mar-99 11 200 29-Mar-99 11.75 #N/A 30-Mar-99 11.75 #N/A 31-Mar-99 10.875 12,800 1-Apr-99 10 200 2-Apr-99 10 #N/A 5-Apr-99 9.938 8,400 6-Apr-99 10 3,600 7-Apr-99 10.125 500 8-Apr-99 10.75 #N/A 9-Apr-99 10.5 10,900 12-Apr-99 $11.25 #N/A 13-Apr-99 10.25 6,800 14-Apr-99 10.312 10,900 15-Apr-99 10.25 21,200 16-Apr-99 9.938 9,400 19-Apr-99 9.938 15,300 20-Apr-99 9.875 200 21-Apr-99 9.875 400 22-Apr-99 9.875 600 23-Apr-99 10 3,100 26-Apr-99 9.875 500 27-Apr-99 10 1,500 28-Apr-99 10 6,000 29-Apr-99 10.375 4,700 30-Apr-99 10.875 8,300 3-May-99 11.188 #N/A 4-May-99 10.875 6,900 5-May-99 11.125 5,800 6-May-99 11.062 500 7-May-99 11.062 3,600 10-May-99 11.625 13,500 11-May-99 11.5 4,000 12-May-99 11.5 500 13-May-99 11.5 3,400 14-May-99 11.5 4,600 Source: IDD Information Services - -------------------------------------------------------------------------------- ------------- TUCKER CLEARY ------------- Project Orbis - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Percent of Total Volume Traded at Specific Prices May 14, 1998 to May 14, 1999 [The following table was depicted as a bar graph in the printed material.] $8.00 - $9.00 1.0% $9.00 - $10.00 29.0% $10.00 - $11.00 35.0% $11.00 - $12.00 30.0% $12.00 - $13.00 5.0% Note: Graph shows 2,431,100 cumulative shares Source: IDD Information Services - -------------------------------------------------------------------------------- ------------- TUCKER CLEARY ------------- Project Orbis - -------------------------------------------------------------------------------- - -------------------------------------------------------------------------------- Price Performance Comparison Graph Daily: May 14, 1998 to May 14, 1999 [The following table was depicted as a line graph in the printed material.] THS Temperature Imaging & Test & Control Inspection Measurement 14-May-98 100.00% 100.00% 100.00% 100.00% 15-May-98 102.50% 96.00% 97.00% 99.20% 18-May-98 107.50% 97.50% 95.90% 99.40% 19-May-98 110.00% 96.30% 96.20% 98.00% 20-May-98 113.80% 92.90% 95.40% 98.40% 21-May-98 113.10% 88.80% 94.90% 97.80% 22-May-98 111.90% 86.70% 93.50% 96.10% 25-May-98 111.90% 86.70% 93.50% 96.10% 26-May-98 111.20% 85.60% 88.60% 91.60% 27-May-98 109.40% 85.30% 85.20% 90.30% 28-May-98 110.00% 88.10% 87.60% 93.50% 29-May-98 110.60% 83.40% 84.70% 94.50% 1-Jun-98 110.00% 78.00% 79.20% 92.60% 2-Jun-98 109.40% 79.10% 78.10% 91.90% 3-Jun-98 109.40% 76.10% 79.20% 90.60% 4-Jun-98 110.00% 74.30% 78.40% 90.30% 5-Jun-98 113.10% 75.80% 81.30% 90.10% 8-Jun-98 113.10% 77.20% 81.90% 90.00% 9-Jun-98 113.10% 77.50% 82.40% 88.70% 10-Jun-98 112.50% 74.30% 80.50% 87.40% 11-Jun-98 110.00% 72.90% 78.80% 86.50% 12-Jun-98 107.50% 72.70% 77.50% 85.40% 15-Jun-98 105.00% 70.50% 76.10% 84.30% 16-Jun-98 96.20% 75.40% 77.10% 85.70% 17-Jun-98 96.90% 71.90% 78.50% 86.10% 18-Jun-98 100.60% 73.10% 77.10% 85.20% 19-Jun-98 100.00% 71.50% 77.20% 86.20% 22-Jun-98 100.00% 74.00% 77.10% 86.80% 23-Jun-98 105.00% 76.10% 79.00% 88.80% 24-Jun-98 106.20% 78.90% 80.80% 89.20% 25-Jun-98 105.60% 76.80% 80.40% 88.00% 26-Jun-98 103.80% 77.10% 79.50% 87.50% 29-Jun-98 106.20% 77.50% 81.00% 87.70% 30-Jun-98 127.50% 75.90% 78.80% 87.30% 1-Jul-98 120.00% 77.80% 80.30% 88.20% 2-Jul-98 119.40% 75.60% 77.90% 87.00% 3-Jul-98 119.40% 75.60% 77.80% 87.00% 6-Jul-98 120.00% 77.30% 77.40% 86.90% 7-Jul-98 118.80% 79.70% 76.50% 86.00% 8-Jul-98 116.20% 76.80% 77.90% 86.40% 9-Jul-98 116.20% 74.20% 76.00% 85.40% 10-Jul-98 113.80% 75.50% 75.80% 87.50% 13-Jul-98 111.20% 73.60% 76.30% 86.80% 14-Jul-98 111.20% 72.70% 76.00% 86.90% 15-Jul-98 108.80% 77.70% 78.80% 85.40% 16-Jul-98 109.40% 78.90% 79.10% 85.00% 17-Jul-98 108.80% 78.50% 79.00% 83.60% 20-Jul-98 107.50% 77.90% 78.90% 81.80% 21-Jul-98 110.00% 80.60% 78.20% 81.30% 22-Jul-98 103.80% 78.80% 75.30% 79.30% 23-Jul-98 98.80% 76.70% 73.80% 77.10% 24-Jul-98 100.00% 76.40% 72.40% 73.60% 27-Jul-98 97.50% 77.70% 72.20% 73.60% 28-Jul-98 96.90% 81.90% 73.90% 73.60% 29-Jul-98 96.90% 79.70% 73.30% 71.60% 30-Jul-98 97.50% 82.60% 76.60% 71.70% 31-Jul-98 96.20% 83.60% 74.50% 69.60% 3-Aug-98 100.00% 83.30% 72.90% 68.80% 4-Aug-98 99.40% 80.40% 70.40% 67.10% 5-Aug-98 97.50% 83.30% 70.60% 68.80% 6-Aug-98 98.10% 86.40% 75.70% 71.80% 7-Aug-98 95.60% 88.10% 80.20% 72.60% 10-Aug-98 95.60% 84.20% 80.10% 70.90% 11-Aug-98 93.80% 82.50% 77.40% 69.20% 12-Aug-98 93.10% 80.80% 79.50% 72.10% 13-Aug-98 100.00% 78.20% 78.20% 71.90% 14-Aug-98 100.00% 77.80% 77.70% 71.40% 17-Aug-98 102.50% 83.30% 75.80% 72.40% 18-Aug-98 101.20% 85.10% 76.50% 75.10% 19-Aug-98 100.00% 81.50% 74.70% 61.80% 20-Aug-98 100.00% 78.30% 73.00% 60.60% 21-Aug-98 99.40% 76.40% 72.50% 58.60% 24-Aug-98 97.50% 76.80% 73.10% 55.30% 25-Aug-98 99.40% 78.30% 71.90% 53.90% 26-Aug-98 99.40% 74.10% 69.90% 51.10% 27-Aug-98 100.00% 68.30% 67.10% 48.20% 28-Aug-98 99.40% 66.70% 65.60% 48.00% 31-Aug-98 99.40% 60.80% 61.90% 44.30% 1-Sep-98 98.80% 65.90% 66.10% 44.00% 2-Sep-98 98.80% 63.70% 66.50% 45.70% 3-Sep-98 98.80% 60.60% 62.80% 44.00% 4-Sep-98 98.80% 59.80% 60.10% 43.60% 7-Sep-98 98.80% 59.80% 60.30% 43.60% 8-Sep-98 98.80% 64.50% 63.80% 46.10% 9-Sep-98 98.80% 60.90% 63.30% 46.50% 10-Sep-98 101.90% 60.60% 61.70% 44.50% 11-Sep-98 101.20% 63.10% 62.80% 47.20% 14-Sep-98 102.50% 61.20% 63.90% 49.60% 15-Sep-98 101.90% 60.20% 63.00% 49.20% 16-Sep-98 95.00% 61.40% 63.30% 49.90% 17-Sep-98 101.20% 60.90% 62.40% 48.40% 18-Sep-98 101.20% 61.80% 62.90% 47.60% 21-Sep-98 101.20% 62.70% 63.60% 46.50% 22-Sep-98 101.20% 63.50% 65.60% 46.10% 23-Sep-98 101.20% 65.80% 65.60% 46.10% 24-Sep-98 101.20% 65.30% 64.50% 45.10% 25-Sep-98 101.20% 68.40% 65.00% 45.70% 28-Sep-98 101.20% 67.60% 64.60% 45.20% 29-Sep-98 100.00% 68.20% 63.20% 44.50% 30-Sep-98 93.80% 64.50% 62.70% 44.30% 1-Oct-98 98.80% 60.60% 60.80% 43.10% 2-Oct-98 101.20% 60.60% 58.90% 43.40% 5-Oct-98 97.50% 58.40% 55.10% 42.10% 6-Oct-98 96.20% 59.00% 53.60% 39.60% 7-Oct-98 91.20% 57.80% 52.40% 39.70% 8-Oct-98 90.00% 56.50% 50.90% 39.10% 9-Oct-98 89.40% 60.30% 53.90% 40.30% 12-Oct-98 88.80% 67.70% 56.70% 41.40% 13-Oct-98 86.20% 66.20% 54.80% 41.40% 14-Oct-98 82.50% 68.50% 56.30% 41.00% 15-Oct-98 85.00% 71.40% 58.30% 41.40% 16-Oct-98 87.50% 72.40% 59.40% 43.60% 19-Oct-98 80.00% 75.30% 61.10% 46.30% 20-Oct-98 87.50% 73.40% 66.10% 47.60% 21-Oct-98 81.20% 76.20% 67.20% 49.70% 22-Oct-98 90.00% 82.60% 69.70% 49.20% 23-Oct-98 93.80% 85.40% 68.60% 49.40% 26-Oct-98 94.40% 84.50% 69.20% 49.80% 27-Oct-98 95.60% 81.10% 69.00% 49.90% 28-Oct-98 98.80% 86.70% 69.10% 48.90% 29-Oct-98 110.00% 89.80% 68.00% 49.70% 30-Oct-98 117.50% 88.60% 67.40% 50.70% 2-Nov-98 117.50% 85.20% 65.70% 50.70% 3-Nov-98 113.80% 82.20% 65.40% 51.40% 4-Nov-98 114.40% 87.90% 68.80% 54.90% 5-Nov-98 113.80% 87.50% 70.20% 56.40% 6-Nov-98 113.80% 92.80% 73.20% 55.50% 9-Nov-98 113.80% 90.90% 73.40% 55.40% 10-Nov-98 113.80% 89.70% 75.10% 55.30% 11-Nov-98 115.00% 94.20% 75.50% 55.90% 12-Nov-98 114.40% 97.20% 74.50% 55.60% 13-Nov-98 108.80% 96.00% 72.60% 55.90% 16-Nov-98 114.40% 91.60% 71.70% 56.10% 17-Nov-98 109.40% 93.50% 71.80% 56.20% 18-Nov-98 114.40% 93.40% 72.00% 56.40% 19-Nov-98 113.10% 95.30% 74.90% 62.30% 20-Nov-98 113.10% 98.00% 78.00% 63.80% 23-Nov-98 113.10% 100.00% 78.10% 64.20% 24-Nov-98 112.50% 105.00% 76.40% 63.30% 25-Nov-98 112.50% 100.80% 75.60% 63.40% 26-Nov-98 112.50% 100.80% 75.80% 63.40% 27-Nov-98 112.50% 102.10% 76.00% 65.40% 30-Nov-98 112.50% 95.70% 73.90% 67.90% 1-Dec-98 112.50% 97.50% 75.00% 65.80% 2-Dec-98 112.50% 108.60% 76.70% 65.80% 3-Dec-98 113.80% 107.50% 77.50% 66.00% 4-Dec-98 113.80% 110.40% 78.20% 63.70% 7-Dec-98 113.80% 110.80% 79.50% 64.50% 8-Dec-98 113.10% 114.10% 83.50% 65.00% 9-Dec-98 110.00% 109.90% 83.20% 65.30% 10-Dec-98 110.00% 103.90% 80.10% 62.70% 11-Dec-98 110.00% 104.70% 80.40% 64.90% 14-Dec-98 110.00% 97.60% 75.60% 62.20% 15-Dec-98 110.00% 101.70% 76.00% 62.30% 16-Dec-98 103.80% 98.60% 75.70% 62.10% 17-Dec-98 110.00% 103.20% 77.80% 68.20% 18-Dec-98 110.00% 112.60% 81.20% 68.60% 21-Dec-98 111.20% 110.40% 83.70% 70.20% 22-Dec-98 115.00% 107.20% 82.10% 70.00% 23-Dec-98 117.50% 109.60% 84.00% 70.50% 24-Dec-98 113.80% 108.70% 83.20% 71.50% 25-Dec-98 113.80% 108.70% 83.20% 71.50% 28-Dec-98 112.50% 108.00% 83.90% 71.70% 29-Dec-98 115.00% 107.60% 83.60% 71.60% 30-Dec-98 112.50% 105.40% 83.00% 71.60% 31-Dec-98 112.50% 107.30% 86.60% 72.30% 1-Jan-99 112.50% 107.30% 86.60% 72.30% 4-Jan-99 113.80% 111.50% 86.20% 71.60% 5-Jan-99 113.10% 125.60% 90.10% 74.00% 6-Jan-99 115.00% 134.20% 96.70% 78.70% 7-Jan-99 108.80% 136.00% 96.20% 77.60% 8-Jan-99 108.80% 137.80% 97.50% 78.00% 11-Jan-99 114.40% 138.60% 97.30% 77.10% 12-Jan-99 115.00% 134.60% 96.30% 74.40% 13-Jan-99 113.80% 137.30% 95.10% 75.50% 14-Jan-99 110.60% 134.00% 94.50% 73.30% 15-Jan-99 110.00% 141.60% 95.30% 74.80% 18-Jan-99 110.00% 141.60% 95.20% 74.80% 19-Jan-99 108.10% 137.30% 96.20% 69.80% 20-Jan-99 108.10% 144.00% 99.30% 69.80% 21-Jan-99 108.80% 138.30% 98.00% 68.30% 22-Jan-99 107.50% 135.70% 97.50% 67.10% 25-Jan-99 107.50% 134.50% 95.60% 67.10% 26-Jan-99 106.90% 144.70% 97.20% 67.80% 27-Jan-99 105.00% 139.50% 94.20% 66.30% 28-Jan-99 105.60% 146.00% 95.60% 66.30% 29-Jan-99 106.20% 155.40% 100.30% 66.10% 1-Feb-99 106.20% 152.00% 100.40% 65.80% 2-Feb-99 107.50% 145.10% 96.10% 64.30% 3-Feb-99 106.90% 155.50% 95.00% 65.50% 4-Feb-99 107.50% 151.00% 95.90% 64.60% 5-Feb-99 101.20% 148.30% 95.70% 64.50% 8-Feb-99 106.90% 163.20% 96.60% 66.00% 9-Feb-99 101.20% 153.60% 94.30% 65.80% 10-Feb-99 106.20% 148.80% 93.00% 64.20% 11-Feb-99 100.60% 163.20% 95.00% 64.10% 12-Feb-99 106.20% 162.80% 92.50% 63.00% 15-Feb-99 106.20% 162.80% 92.40% 63.00% 16-Feb-99 106.90% 164.80% 91.40% 63.20% 17-Feb-99 106.20% 162.90% 89.40% 60.30% 18-Feb-99 107.50% 161.10% 90.40% 59.10% 19-Feb-99 101.20% 166.00% 92.30% 59.40% 22-Feb-99 106.90% 166.00% 92.70% 60.20% 23-Feb-99 110.00% 166.30% 90.30% 59.00% 24-Feb-99 103.10% 165.90% 90.40% 58.50% 25-Feb-99 111.20% 154.70% 88.10% 57.40% 26-Feb-99 104.40% 136.60% 84.30% 56.20% 1-Mar-99 110.90% 140.00% 85.20% 56.80% 2-Mar-99 103.80% 139.20% 83.30% 55.40% 3-Mar-99 110.60% 140.50% 82.80% 55.10% 4-Mar-99 112.50% 140.40% 82.20% 54.10% 5-Mar-99 113.80% 149.20% 82.60% 54.40% 8-Mar-99 117.50% 153.40% 85.60% 55.50% 9-Mar-99 118.80% 143.90% 85.80% 54.20% 10-Mar-99 117.50% 150.00% 85.90% 54.30% 11-Mar-99 113.80% 150.10% 84.20% 54.40% 12-Mar-99 106.90% 148.00% 85.00% 54.00% 15-Mar-99 111.20% 146.70% 83.60% 54.30% 16-Mar-99 105.00% 153.50% 84.90% 53.70% 17-Mar-99 111.20% 154.60% 86.40% 53.00% 18-Mar-99 105.00% 154.00% 85.60% 54.90% 19-Mar-99 111.90% 146.90% 86.80% 63.10% 22-Mar-99 105.00% 144.80% 85.80% 62.00% 23-Mar-99 111.20% 140.60% 82.50% 60.80% 24-Mar-99 110.00% 137.40% 80.00% 61.10% 25-Mar-99 104.40% 146.50% 81.20% 63.20% 26-Mar-99 110.00% 139.30% 80.10% 67.00% 29-Mar-99 105.00% 147.10% 81.90% 64.60% 30-Mar-99 103.80% 148.60% 82.00% 61.50% 31-Mar-99 100.00% 146.30% 80.50% 63.50% 1-Apr-99 100.00% 152.60% 81.60% 63.30% 2-Apr-99 100.00% 152.60% 81.60% 63.30% 5-Apr-99 96.90% 156.20% 84.00% 63.30% 6-Apr-99 100.00% 161.00% 83.80% 63.00% 7-Apr-99 101.20% 154.50% 83.40% 62.90% 8-Apr-99 93.80% 156.40% 83.30% 62.70% 9-Apr-99 105.00% 158.30% 83.90% 63.50% 12-Apr-99 98.80% 149.30% 80.20% 63.60% 13-Apr-99 102.50% 141.70% 77.70% 63.90% 14-Apr-99 101.20% 141.60% 79.30% 63.30% 15-Apr-99 100.00% 150.10% 79.90% 63.30% 16-Apr-99 98.10% 148.00% 81.90% 64.20% 19-Apr-99 98.80% 140.60% 81.50% 65.10% 20-Apr-99 98.80% 137.80% 83.00% 63.50% 21-Apr-99 98.80% 149.70% 88.80% 63.60% 22-Apr-99 98.80% 150.80% 92.70% 63.10% 23-Apr-99 99.40% 149.10% 91.40% 63.70% 26-Apr-99 98.80% 148.30% 92.40% 64.20% 27-Apr-99 100.00% 144.60% 92.10% 63.70% 28-Apr-99 100.00% 134.60% 93.30% 62.70% 29-Apr-99 103.10% 129.60% 91.90% 62.60% 30-Apr-99 108.80% 132.20% 91.10% 62.00% 3-May-99 108.10% 135.50% 91.40% 62.90% 4-May-99 108.80% 131.90% 91.10% 64.70% 5-May-99 110.60% 143.20% 91.70% 66.60% 6-May-99 110.60% 134.10% 91.70% 68.20% 7-May-99 110.00% 140.20% 92.50% 70.00% 10-May-99 115.00% 138.80% 92.40% 69.50% 11-May-99 115.00% 139.10% 92.40% 70.20% 12-May-99 115.00% 146.90% 92.70% 69.30% 13-May-99 115.00% 144.30% 92.90% 68.30% 14-May-99 111.20% 146.80% 91.70% 66.20% Source: IDD Information Services - -------------------------------------------------------------------------------- ------------- TUCKER CLEARY -------------