Академический Документы
Профессиональный Документы
Культура Документы
Net Net
HQ Sales 1994 Sales 1995 Income Income Market
Company Country 1994 1995 Capitalization
Motorcycle Companies
Harley Davidson USA 1,158,887 1,350,466 104,272 112,480 3,166,944 (7/18/96)
Titan Motorcycle USA 0 625 n.a. n.a. n.a.
BMW Germany 425,174 511,189 n.a. n.a. 6,696,788 (7/18/96)
Excelsior-Henderson USA 0 0 n.a. n.a. n.a.
Indian Motorcycle USA 0 0 n.a. n.a. n.a.
Honda Japan 5,213,925 5,519,886 516,028 559,509 23,594,943 (7/18/96)
Ducati Italy
Net Assets Sales PE Equity Beta Units Sold Employees
1995 Multiple Multiple Jun-96 1995 (12/31/95)
Apparel revenue 0 0 0 0
Other revenue / adjustments 26.6 23 35.8 0
Total revenues 163.6 204.3 292.0 199.5
Exhibit 9a (continued)
1996 1997 1998 1999 2000
Proforma Resulting from Assumptions (see first part of Exhibit 9a)
Total motorcycle volume (#) 13480 28429 35224 40261 44287
Average unit price per cycle (million Lira) 14.8 13.5 13.5 13.5 13.6
Motorcycle Revenue 199.5 383.7 475.4 543.4 602.6
Apparel Revenue 0 0 0 0 0
Other Revenue 0 0 0 0 0
Total revenue 199.5 383.7 475.4 543.4 602.6
Capital Expenditures
Amount Years 1993 1994 1995 1996
Total liabilities and equity 175.8 466.4 475.0 542.1 551.8 569.0