Filed by C-MAC Industries, Inc. |
|
|
Pro Forma Capital Structure | |||
Solectron (5/31/01) | C-MAC(1) (6/30/01) |
Pro Forma Combined | |
Cash | $2,176 | $181 | $2,357 |
Total Debt | 5,315 | 209 | 5,524 |
Stockholders' Equity | 5,410 |
1,437 |
8,069 |
Total Capitalization | $10,725 | $1,646 | $13,593 |
Net Debt/ Net Capitalization | 36.7% | 1.9% | 28.2% |
Total Debt/ Capitalization | 49.6% | 12.7% | 40.6% |
(1) |
Data translated from Canadian dollars using an exchange rate of .6515
US$/C$. C-MAC and Pro Forma Combined Stockholders Equity includes C-MAC minority interest of $2 million. |
Financial Returns | |||||||
FY 99
|
FY 00 |
5/31/01 |
CY 99 |
CY 00 |
6/30/01 |
Combined |
|
Gross Margin | 9.7% | 9.0% | 7.7% | 15.0% | 15.4% | 15.3% | 11.0%-12.0% |
Operating Margin | 5.3% | 5.2% | 0.8% | 7.4% | 8.6% | 6.7% | 6.0%-7.0% |
ROA | 8.5% | 6.7% | 0.1% | 5.5% | 6.5% | 4.0% | >10.0% |
ROIC | 11.8% | 8.9% | 3.1% | 11.1% | 9.9% | 6.6% | >20.0% |
Financial Outlook(1) | |||
Fiscal Q4 |
Fiscal Year | ||
Revenues | US$3.0US$3.5 bn | US$16.0-$18.5 bn | |
Cash EPS(2) | US$0.05-US$0.09(3) | US$0.62-US$0.66 | |
Fiscal Q3 |
6 Months | ||
Revenues | >C$575mm | Comparable to first six months of 2001 |
|
Cash EPS(4) | C$0.10C$0.15 |
(1) | As of 8/8/01. |
(2) | Cash EPS excludes certain non-cash items, restructuring and impairment costs and other one-time and non recurring charges and interest on zero-coupon convertible debt. The shares used to calculate cash EPS assumes conversion of all convertible debt into common stock. |
(3) | Before restructuring and one-time charges. |
(4) | Earnings before goodwill amortization per share. |
|
Additional Information and Where to Find It Solectron plans to file a registration statement on Form S-4 in connection with the combination and plans to mail a proxy statement/prospectus containing information about the combination. C-MAC plans to distribute a circular to its shareholders containing information about the combination. Investors and security holders are urged to read the registration statement, the proxy statement/prospectus and the circular carefully when they are available. The registration statement, the proxy statement/prospectus, and the circular will contain important information about Solectron, C-MAC, the combination, the persons soliciting proxies relating to the combination, their interests in the combination, and related matters. Investors and security holders will be able to obtain free copies of the U.S. documents through the Web site maintained by the SEC at www.sec.gov. Free copies of the proxy statement/prospectus may also be obtained from Solectron by mail to Solectron Corporation, 777 Gibraltar Drive, Milpitas, CA 95035, Attention: Investor Relations. Solectron's telephone number is (408) 957-8500. Copies of the circular will be available to the public on the System for Electronic Document Analysis and Retrieval maintained by the Canadian Securities Administrators at www.sedar.com In addition to the registration statement and the proxy statement/prospectus, Solectron files annual, quarterly and special reports, proxy statements and other information with the SEC. C-MAC files annual and quarterly financial statements, annual reports, annual information forms, management proxy circulars and other documents and information with the Canadian Securities Administrators in Canada and annual and special reports with the SEC. You may read and copy any reports, statements or other information filed with the SEC by Solectron or C-MAC at the SEC Public Reference Rooms at 450 Fifth Street NW, Washington, DC 20549 or at any of the SEC's other public reference rooms in New York, Chicago and Illinois. Please call the SEC at 1-800-SEC-0330 for further information on the public reference rooms. Solectron's filings with the SEC are also available to the public from commercial document-retrieval services and at the Web site maintained by the SEC at www.sec.gov. Since January 1997, C-MAC's filings with the Canadian Securities Administrators are available to the public on the System for Electronic Document Analysis and Retrieval maintained by the Canadian Securities Administrators at www.sedar.com. Information Concerning Participants Solectron, C-MAC and their respective directors, executive officers and certain other members of management and employees may be soliciting proxies from Solectron and C-MAC stockholders in favor of combination. Information concerning the participants in the solicitation will be set forth in the proxy statement/prospectus. |