merger monthly
Transcription
merger monthly
M&A MARKET ANALYSIS May l 2004 MERGER MONTHLY A Middle-Market Perspective on U.S. and Transatlantic Mergers & Acquisitions Table of Contents General M&A Market Commentary Page 1 U.S. Middle-Market M&A Deal Statistics 2-3 Feature Article – Companies Continue to Dismantle Takeover Defenses 4-5 Transaction Spotlight – U-Line Acquired 6-9 European and Transatlantic M&A Overview 10 European Middle-Market M&A Deal Statistics Transatlantic Middle-Market M&A Deal Statistics Recent Baird Transactions Economic Commentary Baird U.S. Equity Research Coverage Investment Banking Contact List 11-13 14 15-16 17 18-21 22 M&A MARKET ANALYSIS STEVEN M. BERNARD, CFA Director of M&A Market Analysis sbernard@rwbaird.com 312.609.4936 LAURA J. JANUZIK M&A Market Analyst ljanuzik@rwbaird.com 312.609.5451 In This Issue n Page General M&A Market Commentary 1 Based on data derived from Thomson Financial, the total value of worldwide transactions for the month of April was $106.2 billion, an increase of 29.0% from the prior year. n U.S. Middle-Market M&A Deal Statistics 2-3 In April, the total number of disclosed middle-market transactions fell 6.9%, to 244, although the total disclosed transaction value increased 69.4%, to $23.3 billion. n Feature Article – Companies Continue to Dismantle Takeover Defenses 4-5 With emerging academic evidence indicating that firms that employ strong takeover defense protection outperformed those with weaker defenses, companies may need to question whether reducing their protection from coercive offers is in the best interest of all their shareholders. n Transaction Spotlight – U-Line Acquired 6-9 On April 30, 2004, U-Line announced its successful sale to Linsalata Capital Partners, a Cleveland-based private equity firm, and members of management. Baird served as exclusive financial advisor to U-Line in conjunction with this transaction. n European and Transatlantic M&A Overview 10 The European and Transatlantic M&A markets remain considerably weaker than that of the United States. n European Middle-Market M&A Deal Statistics 11-13 In April, the total number of announced middle-market European transactions was 190, a 21.8% decline from the prior year with total deal value decreasing 11.7% to $15.3 billion. n Transatlantic Middle-Market M&A Deal Statistics 14 Middle-market transatlantic M&A activity continues to show signs of rebounding. In April, there were 77 announced middle-market transatlantic transactions, a 3.05% increase from the prior-year period, while total deal value increased 283.8% to $5.1 billion. n Recent Baird Transactions 15-16 A summary of Baird transactions over the past 12 months. n Economic Commentary 17 The long awaited recovery in the labor market continues to emerge. n Baird U.S. Equity Research Coverage 18-21 In April, Baird US Equity Research added five and dropped ten companies from coverage and now covers 398 companies. In the past three years Baird has increased the number of companies under coverage by more than 40%. n Investment Banking Contact List 22 The following report has been prepared by the Investment Banking Department of Robert W. Baird & Co. This report is an overview and analysis of consolidation trends and is not intended to provide investment recommendations on any specific industry or company. This report may contain information which was previously included in a Baird Equity Research Report. A complete listing of all companies covered by Baird U.S. Equity Research and applicable research disclosures can be accessed at http://www.rwbaird.com/researchdisclosure. You can also call 1-800-7922473 or write: R.W. Baird, Equity Research, 24th Floor, 777 E. Wisconsin Avenue, Milwaukee, WI 53202. Please refer to Appendix – Important Disclosures on page 23. General M&A Market Commentary Software, Miscellaneous Services, Broadcasting, Leisure/Entertainment and Communications. The rebound in Global M&A activity appears to have slowed a bit in April, after a very solid first quarter. Based on data derived from Thomson Financial, the total number of worldwide M&A transactions for the month was 1,640. Although this is was a decline of just 5.4% from last year, it was a 26.6% sequential decrease from March and the lowest monthly total in 13 months. Although the number of deals was down, the total dollar volume of $106.2 billion represented an increase of 29.0% over last year. The dollar value of transactions has now exceeded $100 billion for four consecutive months. The U.S. middle-market continues to be less robust than the overall U.S. market. In April, the total number of disclosed middle-market transactions fell 6.9%, to 244, although the total disclosed transaction value increased 69.4%, to $23.3 billion. This was the first time in the past eight months that middle-market activity declined, although the dollar volume has now posted 11 straight months of positive comparisons. The primary weakness has been in the under $100 million segment, where the number of deals fell almost 20% in April and had declined in three of the past four months. In the U.S., there were a total of 671 transactions, a modest 2.9% decline from the prior year and the first monthly decline in the past eight months. The total disclosed dollar value of $49.3 billion represented a 58.6% and was the eighth straight month of higher dollar volume. Year-to-date, the number of middle-market transactions is marginally higher than this time last year. There have been 1,050 reported transactions, a 1.7% increase over last year. The dollar volume of transactions, $96.8 billion, is 55.6% ahead of last years total. Year-to-date, U.S M&A activity has increased at a double-digit rate for both the number of deals and dollar volume. There have been a total of 2,929 announced U.S. transactions, a 12.4% increase over the same period last year. Transaction volume of $290.6 billion is 156.5% ahead of last year’s total of $113.3 billion and actually represents nearly one-half of the total announced volume for ALL of 2003. Transaction multiples have declined modestly from 2003 levels. For middle-market transactions over the last 12 months, the median enterprise value/EBITDA multiple was 7.2x compared to 8.2x a year ago and 7.9x for all of 2003. Worth Noting ● According to Mergerstat, 23 of the 49 industries tracked showed an increase in deal activity compared to the same period last year. The industries that had the greatest year to date change were Computer, Year-to-date, through April, there have been a total of 21 take-private transactions announced, worth $8.8 billion, compared to 26 transactions announced worth $883 million at the same time last year. U.S. Mergers & Acquisitions # of Deals- Undisclosed # of Deals - Middle-Market 10,000 5,261 6,100 7,164 8,716 9,967 11,687 13,451 Deal Value $1,800.0 11,651 11,509 8,234 7,431 8,156 5,000 $1,200.0 2,607 0 2,929 12/92 12/93 12/94 12/95 12/96 12/01 12/02 12/03 4/03 4/04 (YTD) (YTD) 5,261 6,100 7,164 8,716 9,967 11,687 13,451 11,651 11,509 8,234 7,431 8,156 2,607 2,929 17 28 58 81 99 149 186 225 231 135 71 101 26 39 # of Deals - Middle-Market 2,246 2,717 3,265 3,538 4,103 5,265 5,636 4,622 4,583 3,357 3,158 3,284 1,032 1,050 # of Deals- Undisclosed 2,998 3,355 3,841 5,097 5,765 6,273 7,629 6,804 6,695 4,742 4,202 4,771 1,549 1,840 Deal Value $132.9 $211.1 $311.2 $434.9 $618.6 $843.6 $1,637. $1,528. $1,630. $796.4 $465.2 $588.4 $113.3 $290.6 Total # of Deals - $1.0 billion + 12/97 12/98 12/99 12/00 ($ in billions) $600.0 Deal Value # of Deals 15,000 # of Deals - $1.0 billion + $0.0 Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. Note: Middle-market transactions defined as those with a disclosed transaction value of less than $1 billion. 1 U.S. Middle-Market M&A Deal Statistics Number of Deals 2003 Deal Value 2004 ($ in millions) % Change APRIL 2003 2004 $4,404 $6,283 $3,054 $13,741 $17,335 ** $31,076 $4,580 $11,187 $7,505 $23,273 $26,028 ** $49,300 4.0% 78.1% 145.8% 69.4% 50.1% $17,088 $31,468 $13,609 $62,165 $51,142 ** $113,307 $18,603 $45,467 $32,686 $96,755 $193,848 ** $290,603 8.9% 44.5% 140.2% 55.6% 279.0% $52,708 $106,751 $58,402 $217,861 $228,306 ** $446,167 $56,056 $144,027 $86,598 $286,681 $478,985 ** $765,666 % Change APRIL <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total 228 30 4 262 9 420 691 184 49 11 244 9 418 671 (19.3%) 63.3% 175.0% (6.9%) 0.0% (0.5%) (2.9%) <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total 858 154 20 1,032 26 1,549 2,607 793 209 48 1,050 39 1,840 2,929 (7.6%) 35.7% 140.0% 1.7% 50.0% 18.8% 12.4% <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total 2,558 511 86 3,155 75 4,371 7,601 2,501 673 128 3,302 114 5,062 8,478 (2.2%) 31.7% 48.8% 4.7% 52.0% 15.8% 11.5% <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total YTD 58.6% YTD <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total LTM 156.5% LTM <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. 6.4% 34.9% 48.3% 31.6% 109.8% 71.6% Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. U.S. Middle-Market Enterprise Value to Median EBITDA Multiples Transaction Size 1993 1994 1995 1996 1997 1998 1999 2000 2001 <$100M $100M-$499M $500M-$1,000M Middle Market 9.2x 8.8x 7.9x 8.9x 9.6x 9.9x 11.4x 9.8x 7.9x 9.7x 9.5x 8.9x 8.9x 10.5x 10.4x 9.8x 9.4x 10.9x 11.8x 10.7x 8.2x 10.4x 9.1x 9.6x 8.3x 9.6x 9.9x 9.2x 6.5x 8.7x 6.5x 7.7x 6.5x 8.7x 6.5x 7.7x 2002 5.6x 8.4x 10.9x 7.0x 2003 7.4x 8.7x 11.5x 7.9x 4/04 (LTM) 7.2x 8.8x 10.0x 7.9x Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. U.S. Middle-Market Enterprise Value to Median EBIT Multiples Transaction Size 1993 1994 1995 <$100M $100M-$499M $500M-$1,000M Middle Market 10.7x 12.0x 11.8x 11.4x 12.2x 13.2x 16.8x 13.4x 12.5x 13.3x 12.5x 12.7x 1996 11.7x 13.0x 13.1x 12.3x 1997 12.6x 13.6x 14.7x 13.4x 1998 11.2x 13.4x 14.5x 12.8x 1999 11.5x 12.3x 13.4x 12.5x 2000 8.8x 11.3x 9.2x 9.8x 2001 8.8x 11.3x 9.2x 9.8x 2002 8.3x 11.3x 13.9x 10.7x 2003 10.1x 10.8x 14.8x 10.7x 4/04 (LTM) 12.4x 10.9x 14.1x 11.6x Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. U.S. Middle-Market Enterprise Value to Median Revenue Multiples Transaction Size 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 4/04 (LTM) <$100M $100M-$499M $500M-$1,000M Middle Market 2.2x 2.4x 1.6x 2.2x 2.5x 1.7x 2.3x 2.1x 1.1x 1.4x 2.1x 1.2x 1.4x 1.7x 2.0x 1.5x 1.2x 1.8x 2.1x 1.6x 1.0x 1.6x 2.4x 1.4x 1.1x 1.5x 2.2x 1.4x 0.9x 1.5x 1.8x 1.2x 0.9x 1.5x 1.8x 1.2x 0.8x 1.6x 2.2x 1.1x 0.8x 1.5x 2.4x 1.1x 1.0x 1.6x 2.1x 1.1x Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. 2 U.S. Middle-Market M&A Deal Statistics U.S. Middle-Market Median Acquisition Premiums 1-Week Premium 4-Week Premium 45.0% 40.0% 35.0% 30.0% 25.0% 20.0% 12/92 12/93 12/94 12/95 12/96 12/97 12/98 12/99 12/00 12/01 12/02 12/03 4/04 1-Week Premium 37.0% 33.3% 27.4% 27.7% 26.8% 26.3% 29.9% 34.8% 36.8% 36.8% 32.6% 28.6% 22.8% 4-Week Premium 40.0% 37.3% 32.8% 35.8% 31.8% 30.0% 34.5% 43.0% 41.7% 41.7% 36.1% 32.0% 27.3% Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. U.S. Middle-Market M&A Transaction Composition (By Number of Deals) # of Deals Other Subsidiary Public Private 100.0% 75.0% 50.0% 25.0% 0.0% Private Public Subsidiary Other 12/92 12/93 12/94 12/95 12/96 12/97 12/98 12/99 12/00 12/01 12/02 12/03 4/03 (YTD) 4/04 (YTD) 910 1,175 1,462 1,555 1,852 2,581 2,803 2,221 2,253 1,366 1,209 1,196 361 453 255 304 435 484 521 648 707 706 637 534 455 470 140 134 1,034 1,189 1,304 1,447 1,663 1,957 2,051 1,622 1,606 1,399 1,418 1,481 496 441 48 49 64 52 67 79 75 73 87 58 76 77 35 22 Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. U.S. Middle-Market M&A Payment Method (By Number of Deals) # of Deals Other Cash/Stock Stock Cash 100.0% 75.0% 50.0% 25.0% 0.0% 12/92 12/93 12/94 12/95 12/96 12/97 12/98 12/99 12/00 12/01 12/02 12/03 4/03 (YTD) 4/04 (YTD) Cash 1,229 1,552 1,821 2,111 2,442 3,181 3,599 2,912 2,618 2,124 2,223 2,421 804 757 Stock 338 452 516 612 687 838 850 786 891 480 287 252 86 101 Cash/Stock 201 270 433 353 518 720 671 575 700 442 370 329 76 133 Other 479 443 495 462 456 526 516 349 374 311 278 203 66 59 Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. 3 Feature Article – Companies Continue To Dismantle Takeover Defenses Are They Throwing the Baby Out with the Bathwater? We would like to thank Tom Quinn, Chief Operating Officer of TrueCourse for providing this article. For more information, visit www.SharkRepellent.net U.S. public companies continued to respond to considerable shareholder pressure to comply with the new perceived best practices in good corporate governance during the first quarter. They continued the trend of removing their structural takeover defenses that began last year. It appears that to some companies, the immediate threat of shareholder activists exceeds the threat posed by potential raiders. However, with emerging academic evidence indicating that firms that employ strong takeover defense protection outperformed those with weaker defenses, companies may need to question whether reducing their protection from coercive offers is in the best interest of all their shareholders. We observed this trend by measuring the relative takeover defense protection of approximately 4,000 U.S. public firms. In order to measure the overall takeover defense protection level, we used our proprietary Bullet Proof Rating. This measurement is a weighted index that takes into account provisions and procedural items that contribute to defending against hostile takeovers. The ratings are based on a scale of 0 to 10, with 10 indicating the strongest takeover defenses. We found that the average takeover defense protection of companies in the S&P 500 fell 1.41% to 5.61 in the first quarter of 2004, while the average level of takeover defense protection of companies in the S&P 400 only declined by .04 points to 6.16. The average Bullet Proof Rating of companies that completed IPOs in the first quarter actually increased to 4.04 from a low of 3.36 in 2003. Composite Index DJIA Nasdaq-100 S&P 500 Fortune 500 IPOs Bullet Proof Rating 2002 Bullet Proof Rating 2003 3.38 4.90 5.93 5.79 4.93 3.17 4.65 5.69 5.68 3.36 Bullet Proof Rating Q1 2004 2.89 4.58 5.61 5.55 4.04 Percent Change 2002 to Q1 (14.50) (6.53) (5.40) (4.15) (18.05) Source: TrueCourse The overall decrease in takeover defense protection was driven primarily by companies switching to annually elected boards from staggered board elections – where each director commonly stands for election every three years and elections are held for only one-third of the board in a given year. The proportion of companies that went public in 2003 with a classified board fell dramatically to 49.3% from 82% in 2002. However, the proportion of firms going public in the first quarter with a classified board increased to 57.58%. The overall decrease was also impacted by companies redeeming shareholder rights plans or “poison pills” as well as removing supermajority vote requirements for approving mergers. Proportion Of S&P 400 With Defense Provisions In Place Defense Provision S&P 400 2003 S&P 400 Q1 2004 Classified Board with Staggered Terms Supermajority Vote for Mergers Poison Pill In Force 67.76 28.21 64.00 67.59 27.39 63.50 Source: TrueCourse Pfizer, Inc., which was the largest company with a poison pill in force, dramatically reduced their structural defenses over the last two years. In October, the company announced they would accelerate the expiration date of their shareholder rights plan to January 1, 2004 from October 2007. In the press release announcing the Board's decision to eliminate the rights plan, Pfizer stated the decision to end the provision moves them further into the vanguard of progressive corporate governance reform. The action is designed to comply with recognized best practices of corporate governance. It is important to note, with a market cap over $250 billion, Pfizer doesn’t face significant risk from opportunistic raiders, so reducing their defenses will put them in line with other mega caps. However, smaller cap firms need to judge if the public relations benefit of being perceived as being in line with today’s version of good corporate governance exceeds the additional risks of reducing their protection from coercive offers. Shareholder Proposals The number of shareholder proposals to redeem or require a shareholder vote on poison pills continued to soar in 2003 with 103 proposals, up 186% since 2001 when only 36 proposals were made. In many cases, the issue is really a referendum on management performance and not about poison pills at all – more than a fifth (20.4%) of all companies that had a poison pill proxy proposal, did not even have a pill. 4 Feature Article – Companies Continue To Dismantle Takeover Defenses Proposal Breakdown Pass Fail Poison Pill Original Adoptions by Quarter Pending Not Voted On Totals 80 60 # of Adoptions 80 60 40 57 54 53 56 53 46 44 50 37 40 35 39 24 30 17 20 20 13 10 20 Source: TrueCourse % Shares Out 42.6 % Yes/No 59.758.8 58.057.2 60.0 Q1 2004 Q4 2003 Q3 2003 Q2 2003 Q1 2003 Q4 2002 Q3 2002 Q2 2002 Q1 2002 Q4 2001 Q3 2001 Source: TrueCourse Average Level of Support 70.0 Q2 2001 2004 Q1 2001 2003 Q4 2000 2002 Q3 2000 2001 Q2 2000 0 0 Q1 2000 # of Proposals 100 % 64 66 70 120 50.0 73 42.2 % Votes Cast 59.557.8 41.3 57.856.2 42.1 40.0 30.0 20.0 10.0 0.0 2001 2002 2003 2004 Source: TrueCourse Poison Pill Adoptions The rate of new adoptions of shareholder rights plans or poison pills fell to a ten-year low in 2003. Only 99 U.S. companies adopted new plans in 2003, down 42.11% from 2002 and the lowest level since 74 plans were adopted back in 1993. New adoptions in the first quarter fell by 66.67% compared to the first quarter of 2003. One company that bucked the trend and increased their takeover defenses in 2003 was Siebel Systems, Inc. Siebel adopted a poison pill and increased their Bullet Proof Rating to 9.25 from 5.25. Siebel Systems is a rival of Oracle Corp, which launched a hostile bid for PeopleSoft on June 6, 2003. If PeopleSoft had not prepared itself by adopting effective takeover defenses, it’s unclear if Oracle would have significantly raised its original bid of $16 per share. At this point, the raised bid means an extra $1.2 billion for PeopleSoft's shareholders if a deal is completed. PeopleSoft vs. Oracle is a clear example of the potential benefits that shareholders and other constituencies such as customers and employees can derive from effective takeover defenses. Google also braved investor criticism and structured their pending IPO with a dual class structure to allow the founders to continue to exercise the control that has helped to make the firm so successful. Ironically, just as companies have started to scale back their defenses, new academic research has found that companies that have poison pills and other takeover defenses outperformed companies that did not employ these structural defenses over 3, 5 and 10 year periods. This latest study was completed by Georgia State University and was sponsored by Institutional Shareholder Services (ISS). Clearly, effective takeover defenses and good corporate governance are both positively related to superior corporate performance. Good governance and effective takeover defenses are not necessarily mutually exclusive. Companies need to carefully evaluate the long-term costs of changing their corporate structures to meet today’s fleeting notion of good corporate governance. 5 Transaction Spotlight – U-Line Acquired Client Company U-Line Corporation Headquarters Brown Deer, WI Acquiring Company Linsalata Capital Partners Headquarters Mayfield Heights, OH Other Acquiring Investors Members of U-Line management Industry Sector Manufacturing – Consumer Transaction On April 30, 2004, U-Line announced its successful sale to Linsalata Capital Partners, a Cleveland-based private equity firm, and members of management. Baird served as exclusive financial advisor to U-Line in conjunction with this transaction. Client Company Description U-Line, founded in 1962 and located in suburban Milwaukee, is the leading innovator and manufacturer of upscale, built-in, undercounter refrigeration appliances, including ice makers, Combo® ice maker/refrigerators, Wine Captain® wine storage appliances, refrigerators, refrigerated drawers and refrigerator/freezers. Products are offered in two product categories: the Échelon Series and Origins Series. U-Line’s appliances are used in a growing number of residential applications, including kitchens, wet bars, indoor/outdoor patios, master bedrooms and home offices. The Company also selectively targets other consumer markets, such as marine yachts and recreational vehicles, as well as light commercial markets. U-Line’s products are sold nationwide through a network of leading distributors and dealers. For information on U-Line and its products, visit www.u-line.com. Acquiring Company Description Located in the Cleveland suburb of Mayfield Heights, Ohio, Linsalata Capital Partners was founded in 1984 and has combined its strong financial capabilities with extensive operational experience to accelerate the growth of middle-market companies. Over the past 20 years, Linsalata Capital Partners has completed 64 acquisitions of middle-market companies. The company’s portfolio is currently comprised of 12 companies that represent a spectrum of industries, including: building products, plastic products, distribution/converting, automotive products, business services, and direct marketing. Industry Overview The built-in, undercounter refrigeration category in the United States in 2002 was estimated to be 126,800 units (Appliance Magazine, September 2003) and has historically grown at approximately 5% annually (in terms of sales dollars). Excluded from the built-in, undercounter refrigeration category is the clear ice maker category, which in the United States is estimated to be in excess of 40,000 units annually and has historically grown at approximately 5% annually. It is believed that the demand for undercounter products is in the early stages in terms of market exposure, positioning the industry for increased growth. Current trends influencing the industry include innovative design and product development, strong home sales, increased status of high-end home appliances, changing lifestyles and demographics, increased residential uses, and expanding light commercial applications. The residential applications for undercounter appliances include ice makers, refrigerators, combination ice maker/refrigerators, refrigerator/freezers and wine storage units. There are vastly different levels of quality and product features between these built-in applications and freestanding, compact refrigerators. Freestanding, compact refrigerators are typically found in small living quarters, such as dorm rooms, and are known for having a lower level of quality and fewer performance features. In comparison, built-in undercounter ice making and refrigeration appliances are highly engineered products that incorporate specific upscale features for the end consumer’s kitchen, wet bar, indoor/outdoor patio, master bedroom or 6 Transaction Spotlight – Linsalata Acquires U-Line Industry Overview (continued) home office. Transaction Overview On April 30, 2004, U-Line announced its successful sale to Linsalata Capital Partners, a Cleveland-based private equity firm, and members of management. Terms of the transaction were undisclosed. U-Line’s current management team will remain in place and no changes will be made to U-Line’s business model or product distribution channels. The Company’s headquarters and manufacturing facility will remain based in Brown Deer, Wisconsin. U-Line will become the 12th platform company in Linsalata Capital Partners’ current portfolio. Light commercial undercounter ice making and refrigeration appliances are ideal for applications that do not require full-size refrigeration. Light commercial applications include stadium luxury skyboxes, upscale hotels, professional offices and healthcare facilities. Marine Yacht and RV OEMs offer undercounter ice making and refrigeration appliances as both standard and upgrade options. Many products are designed specifically for certain marine yacht and RV models. Consumers also seek to upgrade, replace or retrofit interior cabinets on marine yachts and RVs in the aftermarket or to replace original installations. For more information, please contact Steve Booth at 414.298.7661 or Jim Case at 312.609.4914 7 Transaction Spotlight – U-Line Acquired Household Consumer Durables Transaction Activity Since 1993 ($ in billions) # Deals – Undisclosed # Deals – Disclosed 150 Total Deal Value $120.0 133 96 100 50 Median Deal Size (Mil) 47 107 97 94 $100.0 96 $80.0 64 59 $60.0 47 45 0 $40.0 14 19 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2003 (YTD) 2004 (YTD) # Deals – Total 47 59 96 97 107 133 94 96 45 64 47 14 19 # Deals – Disclosed 18 26 43 45 54 60 45 38 21 31 23 9 12 29 33 53 52 53 73 49 58 24 33 24 5 7 Total Deal Value $0.9 $2.0 $2.0 $11.4 $5.0 $17.2 $7.2 $6.0 $2.5 $4.3 $3.7 $1.7 $1.8 Median Deal Size (Mil) $21.2 $20.9 $22.0 $30.0 $52.1 $24.7 $90.0 $55.7 $11.8 $23.9 $44.1 $65.0 $98.6 # Deals – Undisclosed $20.0 $0.0 Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis Note: YTD through March 31. Median Valuation Multiples* Public Market Revenue EBITDA EBIT 2004E PE 2005E PE 1.0x 8.8 11.2 15.5 13.2 M&A Market Revenue EBITDA EBIT 0.9x 8.4 10.9 Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. * Based on the limited information provided in the disclosed data. 8 Transaction Spotlight – Linsalata Acquires U-Line Selected Recent Transactions Date Announced 1/23/2004 12/1/2003 8/12/2003 7/23/2003 7/16/2003 6/12/2003 5/31/2003 3/17/2003 2/21/2003 1/6/2003 12/17/2002 11/21/2002 10/23/2002 10/7/2002 8/26/2002 3/4/2002 12/24/2001 11/16/2001 7/31/2001 6/22/2001 5/2/2001 4/5/2001 10/6/2000 10/2/2000 9/11/2000 5/31/2000 5/23/2000 5/4/2000 4/18/2000 3/6/2000 1/14/2000 7/2/1999 6/24/1999 4/22/1999 4/12/1999 1/15/1999 8/18/1998 7/10/1998 5/8/1998 4/28/1998 4/22/1998 3/2/1998 3/2/1998 12/3/1997 6/19/1997 Target New England Pottery Co Inc Gemco Ware Inc Country Nests Regal Ware Inc-West Bend House Yates Ltd-Consumer Garden and Woodstream Corp Studio RTA Oreck Corp Acorn Products Inc Royal Leerdam Royal Appliance Manufacturing American Saw & Mfg Co Snapper Inc West Bend Co-Premiere Cookware Spear & Jackson(US Industries) American Tool Cos Inc True Temper Hardware Deere & Co-Homelite Consumer Garden Way Inc(GWI Holdings) d-Scan Inc Pifco Holdings PLC Progressive Furniture Inc Murray Inc,Hayter Ltd(Tomkins) M Kamenstein Inc Mikasa Inc Delco International Inc Sakura Inc Facom SA(Strafor-Facom SA) Ryobi Outdoor Products Mexico Rohr-Bush GmbH & Co Tvilum-Scanbirk Dillen Products Cos International Comfort Products Sandvik Saws and Tools AB Meadowcraft Inc Jade Range Polyhedron Holdings PLC SMC Microwave Products Co Ltd Black & Decker Corp-Household Hein-Werner Corp Home Interiors & Gifts Inc Signature Brands USA Inc Corning-Consumer Housewares Op Spear & Jackson PLC Precision Twist Drill Co Acquiror Central Garden & Pet Co Lifetime Hoan Corp Opus Inc Focus Products Group LLC Scotts Australia Pty Ltd Investor Group Sauder Woodworking American Sec Capital Partners Oaktree Capital Management LLC Libbey Inc TechTronic Industries Co Ltd Newell Rubbermaid Inc Simplicity Manufacturing Inc Regal Ware Inc Megapro Tools Inc Newell Rubbermaid Inc Wind Point Partners TechTronics Industries Co MTD Products Inc Masco Corp Salton Inc Sauder Woodworking Summersong Investment Inc Lifetime Hoan Corp JG Durand Industries SA Oneida Ltd Oneida Ltd Fimalac SA MTD Products Inc Bush Industries Inc Masco Corp Myers Industries Inc Carrier Corp Snap-On Inc Investor Group (MWI Acquisition Company) Maytag Corp American Tool Cos Inc Whirlpool Corp Windmere-Durable Holdings (Applica) Snap-On Inc Hicks, Muse, Tate & Furst Sunbeam Corp Borden Inc(Kohlberg Kravis) US Industries Inc Sandvik AB Transaction Value ($ Mil) $69.0 N/A N/A N/A 26.9 100.0 N/A 270.0 42.5 44.1 137.2 450.0 73.3 N/A N/A 419.0 165.0 N/A 44.0 N/A 52.3 N/A 220.9 N/A 369.6 59.4 40.0 38.9 73.0 N/A N/A 50.0 731.7 393.7 53.2 20.0 75.4 60.3 315.0 32.4 920.0 246.7 603.0 107.5 N/A 9 European and Transatlantic M&A Overview European M&A Overview Transatlantic M&A Overview European M&A activity remains considerably weaker than that of the United States. In April, the total number of announced European transactions was 484, a 19.9% decline from the prior year while the total dollar value of European transactions was $30.3 billion, a decline of 20.2% from last year. This was the lowest monthly total in the past seven months and is the second consecutive month of double digit declines in the dollar value of transactions. Middle-market transatlantic M&A activity continues to show signs of rebounding. In April, there were a total of 77 announced middle-market transatlantic transactions, a 30.5% increase from the prior year period and was the sixth monthly increase in the past eight months. European acquisitions of U.S. targets totaled 21 transactions, a 4.5% increase. There were 56 U.S. acquisitions of European targets, a 51.4% increase from the prior year and represented 72.7% of the total volume. Year-to-date, the number of announced European transactions fell 1.4%, to 2,565 while the transaction dollar volume rose 25.2%, to $202.7 billion. M&A activity in the European middle-market has been equally sluggish. In April, the total number of announced middle-market European transactions was 190, a 21.8% decline from the prior year and a 37% sequential decline from March. Middle-market transaction dollar volume declined 11.7%, to $15.3 billion, the lowest monthly total in the past eight months. Year-to-date, there have been a total of 954 announced transactions, a 0.8% increase over the same period last year. Total year-to-date dollar volume is $74.0 billion, an 18.2% increase. Year-to-date, there have been 305 announced transactions, a 9.7% increase over the prior year period. The acquisition of U.S. targets totaled 97 announced transactions, flat with last year, while the acquisition of European targets has risen 14.9%, to 208. European targets currently account for 68.2% of the transactions this year. The total dollar value of disclosed middle-market transatlantic acquisitions in April was $5.1 billion, an increase of 283.8% and was heavily weighted towards the acquisition of European targets. The dollar volume of U.S. acquisitions of European targets was $4.6 billion in the month, a 394.3% increase over last year. The dollar value of European acquisitions of U.S. targets totaled just $0.5 billion, a 23.3% increase and represented less than 10% of the total dollar volume. Year-to-date, the total dollar value of middle-market transatlantic transactions is $16.6 billion, an increase of 81.1%. Dollar volume for U.S. acquisitions of European targets represented 83.8% of the total, or $13.9 billion. This represents a 150.8% increase from the year-ago period. The dollar value of European acquisitions of U.S. targets totals just $2.7 billion, a 25.9% decline from the prior year and represents just 16.2% of the total year-todate volume. 10 European Middle-Market M&A Deal Statistics European Mergers & Acquisitions # of Deals- Undisclosed # of Deals - Middle-Market 10,000 12,297 6,922 6,279 6,991 8,500 7,773 8,527 Deal Value 13,958 $1,600.0 11,041 9,773 8,524 $1,200.0 8,481 $800.0 5,000 2,602 0 12/00 12/01 12/02 4/03 4/04 12/03 (YTD) (YTD) 12/93 12/94 12/95 12/96 12/97 12/98 6,922 6,279 6,991 8,500 7,773 8,527 9,773 12,297 13,958 11,041 8,524 17 18 25 44 53 69 108 168 202 93 # of Deals - Middle-Market 2,030 2,053 2,418 2,676 2,662 3,363 3,950 4,466 4,854 # of Deals- Undisclosed 4,875 4,208 4,548 5,780 5,058 5,095 5,715 7,663 8,902 Deal Value $112.3 $119.6 $143.1 $254.5 $294.0 $437.2 $696.8 $1,373. $1,196. $558.3 $473.1 $456.9 $161.9 $202.7 # of Deals - $1.0 billion + 12/99 2,565 12/92 Total ($ in billions) 8,481 2,602 2,565 96 82 24 26 3,704 3,011 3,163 946 954 7,244 5,417 5,236 1,632 1,585 $400.0 Deal Value # of Deals 15,000 # of Deals - $1.0 billion + $0.0 Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. Number of Deals 2003 Deal Value 2004 % Change APRIL <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total 204 30 9 243 5 356 604 146 37 7 190 8 286 484 (28.4%) 23.3% (22.2%) (21.8%) 60.0% (19.7%) (19.9%) <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total 789 131 26 946 24 1,632 2,602 758 161 35 954 26 1,585 2,565 (3.9%) 22.9% 34.6% 0.8% 8.3% (2.9%) (1.4%) <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total 2004 % Change $3,580 $7,315 $6,394 $17,289 $20,739 ** $38,028 $2,938 $7,070 $5,253 $15,261 $15,075 ** $30,335 (17.9%) (3.4%) (17.8%) (11.7%) (27.3%) $14,817 $30,090 $17,701 $62,608 $99,261 ** $161,869 $13,730 $36,104 $24,187 $74,021 $128,657 ** $202,678 (7.3%) 20.0% 36.6% 18.2% 29.6% 2,394 468 83 2,945 89 5,131 8,165 2,598 473 100 3,171 84 5,189 8,444 8.5% 1.1% 20.5% 7.7% (5.6%) 1.1% 3.4% <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total $42,508 $108,022 $58,500 $209,029 $273,863 ** $482,892 $47,362 $105,696 $68,408 $221,465 $276,204 ** $497,669 11.4% (2.2%) 16.9% 5.9% 0.9% (20.2%) YTD LTM <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total 2003 APRIL YTD <$100M $100M-$499M $500M-$1,000M Total Middle Market >$1,000M Undisclosed Total ($ in millions) 25.2% LTM Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. 3.1% Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. 11 European Middle-Market M&A Deal Statistics European Middle-Market Enterprise Value to Median EBITDA Multiples Transaction Size 1993 1994 1995 1996 1997 1998 1999 2000 <$100M $100M-$499M $500M-$1,000M Middle Market 7.1x 7.1x 7.8x 7.2x 7.7x 8.7x 9.5x 8.1x 7.8x 9.6x 12.6x 8.8x 8.0x 8.6x 10.6x 8.6x 7.5x 8.4x 12.2x 8.3x 7.7x 8.5x 10.1x 8.1x 6.2x 8.9x 9.6x 7.8x 6.0x 9.0x 8.3x 7.0x 2001 2002 2003 4/04 (LTM) 7.5x 9.5x 8.2x 8.0x 6.6x 9.5x 7.5x 7.2x 7.0x 9.0x 8.7x 7.8x 2002 2003 4/04 (LTM) 7.4x 9.1x 10.7x 8.1x Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. European Middle-Market Enterprise Value to Median EBIT Multiples Transaction Size 1993 1994 1995 <$100M $100M-$499M $500M-$1,000M Middle Market 8.5x 11.4x 9.8x 9.6x 9.3x 13.1x 15.9x 10.4x 11.3x 12.4x 15.0x 11.8x 1996 12.1x 11.8x 15.1x 12.5x 1997 10.9x 10.7x 14.0x 11.0x 1998 9.8x 12.0x 13.6x 10.7x 1999 9.3x 12.1x 14.1x 10.9x 2000 8.8x 12.0x 10.5x 10.2x 2001 9.1x 12.6x 15.4x 10.8x 9.8x 11.9x 13.3x 11.1x 9.0x 11.0x 12.5x 10.3x 9.5x 12.4x 12.9x 11.0x Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. European Middle-Market Enterprise Value to Median Revenue Multiples Transaction Size 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 4/04 (LTM) <$100M $100M-$499M $500M-$1,000M Middle Market 0.7x 0.7x 1.2x 0.7x 0.9x 1.0x 1.4x 0.9x 0.9x 1.5x 2.1x 1.0x 0.9x 1.6x 1.1x 0.9x 0.7x 1.0x 2.0x 0.9x 0.8x 1.2x 1.6x 1.0x 0.8x 1.3x 2.0x 0.9x 0.6x 1.3x 1.5x 0.8x 0.7x 1.5x 1.6x 1.1x 0.6x 1.0x 0.6x 0.7x 0.7x 1.2x 1.7x 0.9x 0.7x 1.1x 1.6x 0.9x Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. European Middle-Market Median Acquisition Premiums 1-Week Premium 4-Week Premium 40.0% 35.0% 30.0% 25.0% 20.0% 15.0% 10.0% 5.0% 0.0% 12/94 12/95 12/96 12/97 12/98 12/99 12/00 12/01 12/02 12/03 4/04 (LTM) 20.3% 8.9% 26.0% 23.8% 29.5% 33.4% 31.3% 26.6% 21.9% 19.1% 15.0% 11.1% 17.4% 11.3% 32.5% 30.1% 32.1% 32.5% 37.2% 31.3% 25.0% 23.3% 17.7% 14.4% 12/92 12/93 1-Week Premium 20.0% 4-Week Premium 22.6% Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. 12 European Middle-Market M&A Deal Statistics European Middle-Market M&A Transaction Composition (By Number of Deals) Other Subsidiary Public Private % of Transactions 100.0% 75.0% 50.0% 25.0% 0.0% 12/92 12/93 12/94 12/95 12/96 12/97 12/98 12/99 12/00 12/01 12/02 12/03 4/03 (YTD) 4/04 (YTD) Private 702 722 973 1,070 1,071 1,366 1,674 1,791 2,089 1,486 1,130 1,077 334 362 Public 189 187 243 304 287 349 441 615 604 473 386 407 130 101 1,011 1,031 1,072 1,113 1,146 1,487 1,685 1,810 1,930 1,568 1,366 1,447 428 448 128 113 130 189 158 161 150 250 232 178 129 149 54 43 Subsidiary Other Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. European Middle-Market M&A Payment Method (By Number of Deals) Other Cash/Stock Stock Cash % of Transactions 100.0% 75.0% 50.0% 25.0% 0.0% 12/92 12/93 12/94 12/95 12/96 12/97 12/98 12/99 12/00 12/01 12/02 12/03 3/03 (YTD) 3/04 (YTD) Cash 1,639 1,609 1,889 2,118 2,028 2,683 3,281 3,638 3,626 2,875 2,562 2,738 636 642 Stock 91 107 118 138 136 163 180 207 414 221 125 123 22 39 Cash/Stock 147 180 228 219 264 308 283 344 512 345 178 123 25 45 Other 153 157 183 201 234 209 206 277 303 264 146 96 21 28 Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. 13 Transatlantic Middle-Market M&A Deal Statistics U.S. Targets – Disclosed U.S. Targets – Undisclosed European Targets – Disclosed European Targets – Undisclosed U.S. Deal Value European Deal Value 1,200 1,040 893 890 1,000 816 719 709 800 596 443 598 363 588 495 477 278518 465 600 462 286 368 261 400 297 198 97 181 163 200 142 0 12/92 89 53 139 229 $2.8 $7.4 . U.S. Targets – Disclosed U.S. Targets – Undisclosed European Targets – Disclosed European Targets – Undisclosed U.S. Deal Value European Deal Value 12/93 92 71 142 323 $4.4 $8.0 12/94 123 75 168 327 $10.4 $9.4 12/95 156 105 178 418 $11.0 $11.8 12/96 154 132 223 496 $13.2 $18.8 12/97 210 153 314 579 $20.0 $25.1 12/98 232 230 380 660 $27.6 $30.6 12/99 299 289 319 571 $38.0 $32.9 12/00 362 347 273 543 $40.7 $28.7 12/01 232 211 221 377 $19.7 $24.1 12/02 162 135 186 291 $12.2 $21.2 4/03 (YTD) 48 49 61 120 $3.6 $5.5 12/03 137 141 209 309 $9.8 $19.6 ($ in billions) $50.0 $40.0 $30.0 $20.0 208 97 $10.0 Deal Value # of Deals Trans-Atlantic M&A by Number of Deals and Dollar Volume $0.0 4/04 (YTD) 45 52 80 128 $2.7 $13.9 Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. Middle-Market Segments U.S. Targets ($ in millions) European Targets 2003 2004 2003 2004 22 $392 21 $483 37 $924 56 $4,567 97 $3,608 97 $2,674 181 $5,533 208 $13,877 281 $10,421 278 $8,853 502 $20,140 545 $27,894 8.9x 6.0 0.7 10.3x 13.1 0.9 7.9x 7.4 0.5 8.6x 11.7 1.4 Month Number of Deals Value of Deals Year-to-Date Number of Deals Value of Deals LTM Number of Deals Value of Deals Median Purchase Price Multiples (LTM) Enterprise Value / EBITDA Enterprise Value / EBIT Enterprise Value / Revenue Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. U.S./Europe Cross-Border Middle-Market Median Acquisition Premiums U.S. Target Premiums 1-Week U.S. Target Premiums 4-Week European Target Premiums 1-Week European Target Premiums 4-Week 80.0% 60.0% 40.0% 20.0% 0.0% 12/94 12/95 12/96 12/97 12/98 12/99 12/00 12/01 12/02 12/03 4/04 (LTM) U.S. Target Premiums 1-Week 21.5% 36.4% 30.2% 39.1% 35.0% 33.3% 48.3% 54.0% 58.1% 29.8% 28.6% U.S. Target Premiums 4-Week 31.9% 38.6% 58.8% 37.8% 37.8% 37.4% 63.7% 63.2% 26.6% 35.8% 29.3% European Target Premiums 1-Week 21.4% 16.7% 24.4% 44.5% 38.8% 36.9% 54.8% 31.1% 18.3% 21.1% 21.1% European Target Premiums 4-Week 31.8% 26.6% 23.4% 35.9% 40.5% 46.3% 49.5% 40.1% 24.8% 32.5% 31.3% Source: Thomson Financial and Robert W. Baird & Co. Incorporated M&A Market Analysis. 14 Recent Baird Transactions Date Announced * ** *** Baird Client Client Description Transaction Description Deal Value ($ in millions) ** Industry 4/30/2004 U-Line Corporation Manufacturer of built-in, undercounter ice makers, ice maker/refrigerators, wine storage appliances, refrigerators, refrigerated drawers and refrigerator/freezers Sale to Linsalata Capital Partners and Management 4/22/2004 ReloAction Provider of relocation services to the corporate sector Sale to Exult, a comprehensive HR provider *** HR Outsourcing 4/21/2004 Robert W. Baird & Co. Incorporated Full service investment bank Acquisition of Northwestern Mutual's equity interest in Baird *** Financial 4/5/2004 PTI Advanced Filtration Inc. and PTI Technologies Limited (ESCO Technologies Inc.) Manufacturer of filtration products Sale to domnick hunter group plc, a manufacturer of filtration, purification, and separation products $18.0 Filtration 4/5/2004 Brady Corporation Provides identification solutions Acquisition of EMED Co., Inc., a direct marketer and manufacturer of identification products 3/31/2004 APW Ltd. Electro-Mechanical Systems company Divestiture of Wright Line, LLC, a manufacturer of office furniture and technical enclosures solutions 3/21/2004 Molecular Devices Corporation Supplier of bioanalytical measurement systems Acquisition of Axon Instruments, Inc., a manufacturer of electronic instrumentation equipment and software 3/15/2004 Newell Rubbermaid Inc. Manufacturer and marketer of consumer products Divestiture of Three Businesses Burnes(R) Picture Frame, Anchor(R) Glass and Mirro(R) Cookware to an affiliate of Cerberus Capital Management $310.0 Consumer Products 3/8/2004 Biomet Inc. Manufacturer of musculoskeletal products Acquisition of Interpore International Inc., a manufacturer of orthopedic medical devices *$265.6 Medical Technology 1/19/2004 Forever Broadcasting plc Owner and operator of radiobroadcasting stations Sale to Wireless Group PLC, a national media company $14.6 Broadcasting 1/5/2004 MAXRAD, Inc. Develops antennas for a variety of systems Sale to PCTEL, Inc., a provider of wireless connectivity products and test tools $20.0 Communications 12/10/2003 Manpower Inc. Offers staffing and workforce management solutions Acquisition of Right Management Consultants, a provider of career transition and organizational services $600.6 12/8/2003 Pfleiderer AG Provider of systems for wood panels and surface finishes, railway sleeper technology, and other infrastructure poles and towers Sale of MORALT Tischerplatten to Certina Holding AG 12/2/2003 Hall Kinion & Associates, Inc. Offers professional placement services Merger with Kforce Inc., a provider of specialty staffing services *$77.1 Staffing 11/26/2003 North Coast Energy, Inc. Exploration and production of gas & oil Sale to EXCO Resources, Inc., who develops gas & oil properties $202.0 Energy - oil & gas 11/18/2003 Nursing Homes of the City of Kiel "Kieler Betreuungsund Pflegedienste GmbH" Owner and manager of nursing homes Sale to Senator Group, an operator of nursing homes ** Nursing Homes 11/5/2003 SPSS Inc. Provider of predictive analytic computer and software solutions Fairness opinion on acquisition of DataDistilleries, a software developer ** Software *$190.0 ** *$107.0 ** Consumer Appliances Direct Marketing Office Furniture Life Sciences Instrumentation Staffing Construction Material Announced and pending transactions. Closed transactions with undisclosed value. Announced and pending transactions with undisclosed value. 15 Recent Baird Transactions Date Announced * ** *** Baird Client Client Description Transaction Description 10/30/2003 Xyron, Inc. Manufacturer of adhesive, laminate, and image transfer products Fairness opinion on sale to Esselte Corporation, a manufacturer of office products and supplies 10/28/2003 Spring Group - IT Training Provider of recruitment, staffing, and training services in the UK Sale to Vidyah Inc. 10/15/2003 Landis Plastics, Inc. Manufacturer of injection molded and thermoformed plastic products 9/30/2003 Forever Broadcasting plc 9/26/2003 Deal Value ($ in millions) ** Industry Office Supplies *** IT Training Sale to Berry Plastics Corporation, a manufacturer of plastic packaging products $228.0 Plastics Packaging Owner and operator of radiobroadcasting stations Sale of Juice Brighton and a 35% stake in Splash FM to a consortium ** Broadcasting Forever Broadcasting plc Owner and operator of radiobroadcasting stations Sale of Juice Liverpool to Absolute Radio UK Limited ** Broadcasting 9/2/2003 Directfit, Inc. Provider of employment matching services for the IT industry Sale to Teksystems, Inc., a provider of staffing and other consulting services for the IT and communications sectors ** IT Staffing 7/28/2003 Roto Zip Tool Corporation Manufacturer of power tools and accessories Sale to Robert Bosch Tool Corporation, a manufacturer of power tools ** Hardware and Tools 6/26/2003 IDS Group Provider of software and other services for the leasing and wholesale finance industries Sale to Twins Acquisition Group Inc. $42.5 Leasing Software Services 6/16/2003 EDO Corporation Provider of military products and services Acquisition of Emblem Group Limited, a developer of defense solutions $25.6 Defense/ Aerospace 6/16/2003 Simula Inc. Supplier of human safety and survival systems Sale of Automotive Safety Devices Division to The Zodiac Group $14.3 Safety Systems 6/4/2003 Spring Group plc Provider of recruitment, staffing, and training services in the UK Acquisition of Best International Group plc, a staffing solutions company $20.0 IT Staffing 6/3/2003 Wisconsin United for Health Foundation, Inc. Offers group health insurance and healthcare services Advisory for Sale of Interest in Cobalt Corporation to WellPoint Health Networks Inc., a managed healthcare company $932.0 Healthcare Services 5/8/2003 PCTEL, Inc. Provider of wireless connectivity products and test tools Sale of HSP modem products line to Conexant Systems, Inc., a developer of semiconductor system solutions $19.0 Software Announced and pending transactions. Closed transactions with undisclosed value. Announced and pending transactions with undisclosed value. 16 Economic Commentary Economy: Stock Market: The long-awaited recovery in the labor market continues to emerge. The April employment report showed that non-farm payrolls rose by 288,000 in the month and revisions to the February and March data added another 66,000 jobs. Based on the revised data, the manufacturing sector added jobs in February for the first time in 43 months. According to the household survey, the unemployment rate fell in April to 5.6% (on an unrounded basis, the lowest level since October 2001). Data for early May showed initial jobless claims falling to their lowest level in nearly four years. Wages grew more than expected in April, suggesting that a portion of the recent surge in corporate profits is making its way to consumers. After rallying in late March and early April, the stock markets weakened over the course of April, ending the month near their lowest levels of the year. For the month, the S&P 500 fell 1.7% (after rising 2.2% in the first week of April, it fell 3.8% over the remainder of the month). The NASDAQ was down 3.7% for the month and Dow Jones Industrial Average fell 1.3%. Weakness intensified in early May, with the major indexes slipping to their lowest levels of the year. Strengthening economic data (which has raised concern that the Fed will begin raising interest rates), the deterioration of conditions in Iraq, and a weakening of the broad market have contributed to the declines in the major indexes. Based on the initial estimate, Real GDP grew at a 4.2% annual rate in the first quarter of 2004, up slightly from the fourth quarter of 2003 (4.1%) but well below expectations (of about 5.0% growth). The initial estimate largely ignored data for the month of March (data for the final month of the quarter is usually ignored in the initial “advance” estimate). Given that the March data mostly exceeded expectations, subsequent GDP estimates will likely show upward revisions to first-quarter growth. We continue to expect that activity will moderate somewhat over the course of the year, with Real GDP growing 4.0% to 4.5% in 2004. The primary source of growth is expected to continue to shift away from the consumer sector and towards the business sector. Interest Rates: The bond yields continued to move higher in April and into early May as the bond markets increasingly expect the Fed to begin raising interest rates sooner rather than later. The yield on the 10-year T-Note rose from 3.85% at the end of March to 4.50% at the end of April, and has added another 29 basis points (to yield 4.79%) in early May. Following the recent better-than-expected employment data and higher-than-expected inflation data, the Fed is now expected to raise rates as soon as June, with the bulk of the uncertainty now focusing on whether it will be a 25 or 50 basis point increase. Bond yields have likely reached the upper edge of their nearterm range and are likely to move back towards the 4.25% to 4.50% range over the next six months. Bruce A. Bittles Director of Investment Strategy 615.341.7114 William A. Delwiche Associate – Investment Strategy 414.298.7802 17 Baird U.S. Equity Research Coverage In April Baird US Equity Research added five and dropped 10 companies from coverage and now covers 398 companies. These companies have a median and average market capitalization of $1.7 billion and $6.7 billion, respectively. In the past three years Baird has increased the number of companies under coverage by more than 40%. In April there were 23 investment rating upgrades and 10 downgrades. In April there were 172 upward and 77 downward adjustments to current- year (generally calendar 2004) earnings estimates. There were 140 upward and 60 downward revisions to forward- year (generally calendar 2005) earnings estimates. This is the most positive ratio of upward to downward revisions in more than three years, reflecting the strength of first quarter earnings. In addition to comprehensive research reports on individual companies followed by Baird analysts, Baird publications include industry-specific monthly reports. To access any of these reports please click on the appropriate link. Monthly Reports Sector: Automotive <http://www.rwbaird.com/docs/yourreports/cruisin.pdf> Sector: Business Process Outsourcing <http://www.rwbaird.com/docs/yourreports/financialbytes.pdf> Sector: Diversified Industrial & Machinery <http://www.rwbaird.com/docs/yourreports/movinmetal.pdf> Sector: Enterprise Application Software <http://www.rwbaird.com/docs/yourreports/enterpriseappsindustry.pdf> Sector: Human Capital Services <http://www.rwbaird.com/docs/yourreports/HCSMAP.pdf> Sector: IT Distribution Services <http://www.rwbaird.com/docs/yourreports/Channel1.pdf> Sector: Life Sciences <http://www.rwbaird.com/docs/yourreports/lifeline.pdf> Sector: Technology Services <http://www.rwbaird.com/docs/yourreports/InSite.pdf> Sector: Utilities <http://www.rwbaird.com/docs/yourreports/utilitymonthly.pdf> Sector: Wireless Communications <http://www.rwbaird.com/docs/yourreports/spectrum.pdf> 18 Baird U.S. Equity Research Coverage Company Symbol Marketing & CRM Services ACXM AD POS CMLS CVG HHS IPG JRN LAMR RHD SYKE TTEC VCI WSTC Facility Services Aramark Corporation Cintas Corporation G&K Services, Inc. UniFirst Corporation Volume Services America Holdings RMK CTAS GKSRA UNF CVP Financial Technology Services Advent Software, Inc. Affiliated Computer Services BISYS Group, Inc. Certegy Inc. DST Systems, Inc. FactSet Research Systems, Inc. Fiserv, Inc. Investors Financial Jack Henry & Associates National Processing, Inc. SEI Investment Company SunGard Data Systems Inc. ADVS ACS BSG CEY DST FDS FISV IFIN JKHY NAP SEIC SDS Human Capital Services Administaff, Inc. Automatic Data Processing Ceridian Corporation Choice Point, Inc. Exult, Inc. Hall, Kinion & Assoc. Inc. Heidrick & Struggles International Hewitt Associates, Inc. Hudson Highland Group, Inc. Kforce Inc. Korn/Ferry International Manpower Inc. Monster Worldwide, Inc. MPS Group, Inc Paychex Inc. Resources Connection, Inc. Robert Half International Symbol Human Capital Services BUSINESS SERVICES Acxiom Corporation ADVO, Inc. Catalina Marketing Corporation Cumulus Media, Inc. Convergys Corporation Harte-Hanks, Inc. Interpublic Group of Cos., Inc. Journal Communications, Inc. Lamar Advertising Company R.H. Donnelly Corporation Sykes Enterprises, Inc. TeleTech Holdings, Inc. Valassis Communications, Inc. West Corporation Company ASF ADP CEN CPS EXLT HAKI HSII HEW HHGP KFRC KFY MAN MNST MPS PAYX RECN RHI Spherion Corporation TALX Corporation Watson Wyatt & Company AXE BBOX CDWC GISX NSIT PCCC TECD IT Services Accenture Ltd BearingPoint, Inc. Braun Consulting, Inc. CIBER, Inc. Computer Sciences Corporation Covansys DiamondCluster International Electronic Data Systems Corp. First Consulting Group, Inc. Iron Mountain Keane, Inc. Perot Systems Corp. PRG-Schultz International CAN BE BRNC CBR CSC CVNS DTPI EDS FCGI IRM KEA PER PRGX COMMUNICATIONS Integrated Communications Providers ALLTEL Corporation Bell South Corporation Cincinnati Bell, Inc. Knology, Inc. SBC Communications, Inc Telephone & Data Systems, Inc. Verizon Communications, Inc. AT BLS CBB KNOL SBC TDS VZ Network Technology ADC Telecommunications, Inc. Advanced Fibre Communications Andrew Corporation Cisco Systems, Inc. Foundry Networks, Inc. Juniper Networks, Inc. Lucent Technologies, Inc. Nortel Networks Corporation Powerwave Technologies, Inc. STRATOS Lightwave, Inc. Tekelec Tellabs Inc. TESSCO Technologies Inc. Tollgrade Communications Inc. Westell Technologies, Inc. Symbol Software and Support SFN TALX WW IT Distribution/IT Reseller Channel Anixter International, Inc. Black Box Corporation CDW Computer Centers, Inc. Global Imaging Systems, Inc. Insight Enterprises, Inc. PC Connection, Inc. Tech Data Corporation Company ADCT AFCI ANDW CSCO FDRY JNPR LU NT PWAV STLW TKLC TLAB TESS TLGD WSTL Lightbridge, Inc. LTBG Wireless Carriers AT&T Wireless Group Nextel Communications, Inc. Nextel Partners, Inc. Triton PCS, Inc. United States Cellular Corp. AWE NXTL NXTP TPC USM CONSUMER Consumer Products Harley-Davidson, Inc. Marcus Corporation Newell Rubbermaid, Inc. RC2 Corporation HDI MCS NWL RCRC Retail 99 Cents Only Stores Dollar General Corporation Dollar Tree Stores, Inc. Family Dollar Stores, Inc. Fred’s, Inc. Kohl’s Corporation PETCO Animal Supplies, Inc. PETsMART, Inc. Target Corporation Tractor Supply Company NDN DG DLTR FDO FRED KSS PETC PETM TGT TSCO Select Growth Acuity Brands, Inc American Medical Security Grp, Inc. Arctic Cat, Inc. Banta Corporation Genlyte Group, Incorporated HON INDUSTRIES Inc. LKQ Corporation LSI Industries, Inc. Midwest Air Group, Inc. Monaco Coach Corp. Polaris Industries, Inc. RPM, Inc. Thor Industries Winnebago Industries, Inc. AYI AMZ ACAT BN GLYT HNI LKQX LYTS MEH MNC PII RPM THO WGO ENERGY E&P/Oil Services Apache Corporation BJ Services Company ChevronTexaco Corporation Exxon Mobil Corporation GlobalSantaFe Corporation Marathon Oil Corporation APA BJS CVX XOM GSF MRO 19 Baird U.S. Equity Research Coverage Company Symbol E&P/Oil Services (cont’d) Nabors Industries, Ltd. Oceaneering International Offshore Logistics, Inc. ConocoPhillips Powell Industries, Inc. Pride International Inc. Rowan Cos Inc. Schlumberger Limited Smith International, Inc. Stewart & Stevenson, Inc. NBR OII OLG COP POWL PDE RDC SLB SII SVC Utilities ALLETE Alliant Energy Corporation Aquila, Inc. Chesapeake Utilities Corp. FPL Group, Inc. Hawaiian Electric Industries MDU Resources Group Inc. NUI Corporation Nicor Inc. NiSource, Inc. Otter Tail Corporation Progress Energy, Inc. TECO Energy, Inc. Vectren Corporation Wisconsin Energy Corporation WPS Resources Corporation Xcel Energy Inc. ALE LNT ILA CPK FPL HE MDU NUI GAS NI OTTR PGN TE VVC WEC WPS XEL INDUSTRIAL Automotive American Axle & Mfg ArvinMeritor, Inc. BorgWarner, Inc. Dana Corporation Delphi Corporation Dura Automotive Systems Inc. Gentex Corporation Harman International Industries, Inc. Johnson Controls, Inc. Lear Corporation Magna International, Inc. Methode Electronics Inc. Stoneridge, Inc. STRATTEC SECURITY CORP. Superior Industries Tenneco Automotive, Inc. Tower Automotive Inc. Visteon Corporation AXL ARM BWA DCN DPH DRRA GNTX HAR JCI LEA MGA METH SRI STRT SUP TEN TWR VC Company Symbol Company Symbol Diversified Industrial & Machinery Transportation/Logistics Actuant Corporation Caterpillar Inc. Deere & Company Dover Corporation Gehl Company Illinois Tool Works Inc. Ingersoll-Rand Company Manitowoc Company Inc. Nordson Corporation Oshkosh Truck Corporation Parker Hannifin Corporation Sun Hydraulics Corporation Terex Corporation ATU CAT DE DOV GEHL ITW IR MTW NDSN OSK PH SNHY TEX C.H. Robinson Worldwide Inc. CNF, Inc. EGL Inc. Expeditors Intl. of Washington, Inc FedEx Corporation Forward Air Corporation JB Hunt Transport Services Inc. Landstar Systems Inc. Pacer International, Inc. Ryder System, Inc. Swift Transportation Co. Inc. United Parcel Service Uti Worldwide, Inc. Werner Enterprises APCC B BEIQ CLS GDI NX SYPR WNC WGOV TECHNOLOGY General Industrial American Power Conversion Barnes Group, Inc. BEI Technologies Carlisle Companies, Inc. Gardner Denver, Inc. Quanex Corporation Sypris Solutions, Inc. Wabash National Corporation Woodward Governor Company Industrial Distribution Airgas, Inc. Fastenal Company Grainger, W.W., Inc. Hughes Supply Inc. MSC Industrial Direct Co. Watsco, Inc. ARG FAST GWW HUG MSM WSO Process Controls A.O. Smith Corporation Briggs & Stratton Corp CIRCOR International, Inc. Emerson Electric Co. Flowserve Corporation Franklin Electric Co., Inc. Graco Inc. IDEX Corporation ITT Industries, Inc. Regal-Beloit Corporation Robbins & Myers, Inc. Roper Industries, Inc. Tecumseh Products Co. Thomas Industries Inc. Watts Water Technologies, Inc. AOS BGG CIR EMR FLS FELE GGG IEX ITT RBC RBN ROP TECUA TII WTS CHRW CNF EAGL EXPD FDX FWRD JBHT LSTR PACR R SWFT UPS UTIW WERN Data Storage and Services Adaptec, Inc. Advanced Digital Information Brocade Communications Dot Hill Systems Corp. EMC Corporation Emulex Corporation Imation Corporation Maxtor Corporation McData Corporation Network Appliance, Inc. Overland Storage, Inc. Qlogic Corporation Quantum Corporation Seagate Technology Storage Technology Corporation Veritas Software Corporation Western Digital Corporation ADPT ADIC BRCD HILL EMC ELX IMN MXO MCDT NTAP OVRL QLGC DSS STX STK VRTSE WDC Desktop & Infrastructure Software Adobe Systems Inc. BEA Systems, Inc Borland Software Corporation Citrix Systems, Inc. FileNET Corp. Getty Images, Inc Macromedia Inc. Mercury Interactive Corporation Novell, Inc. RSA Security Inc. VeriSign Inc. WebEx Communications, Inc. ADBE BEAS BORL CTXS FILE GYI MACR MERQ NOVL RSAS VRSN WEBX Diversified Industrial Modine Manufacturing Co. Snap-on Incorporated MODI SNA 20 Baird U.S. Equity Research Coverage Company Symbol EMS & Electronics Benchmark Electronics, Inc. Celestica Inc. Flextronics Int’l. Ltd. Jabil Circuit, Inc. Littelfuse Inc. Plexus Corporation Sanmina-SCI Corporation Solectron Corp. BHE CLS FLEX JBL LFUS PLXS SANM SLR Enterprise Application Software Aspen Technology, Inc. Business Objects S.A. Cognos Incorporated Fair Isaac Corporation Hyperion Solutions Corporation Kronos, Inc. Lawson Software, Inc. Manhattan Associates, Inc. Manugistics Group Inc. People Soft, Inc SAP AG Siebel Systems, Inc. SPSS, Inc. AZPN BOBJ COGN FIC HYSL KRON LWSN MANH MANU PSFT SAP SEBL SPSSE Process Technology Agilent Technologies, Inc. AMETEK, Inc. BHA Group Holdings, Inc. Badger Meter, Inc. CLARCOR, Inc. Cognex Corporation CUNO Incorporated Danaher Corporation Donaldson Company, Inc. ESCO Technologies Inc. Ionics, Incorporated Mettler-Toledo Int’l, Inc. National Instruments Corp. Pall Corporation Rockwell Automation Inc. Tektronix, Inc. Tetra Tech, Inc. A AME BHAG BMI CLC CGNX CUNO DHR DCI ESE ION MTD NATI PLL ROK TEK TTEK Supply Chain Technology Avocent Corp. Brady Corporation CTS Corporation Diebold, Inc. Fargo Electronics, Inc. NCR Corporation Plantronics, Inc. ScanSource, Inc. Symbol Technologies, Inc. UNOVA, Inc. Zebra Technologies AVCT BRC CTS DBD FRGO NCR PLT SCSC SBL UNA ZBRA Company Symbol HEALTHCARE/LIFE SCIENCES Biotechnology Amgen, Inc. Bone Care International, Inc. Celgene Corporation Genentech, Inc. Genzyme Corporation Human Genome Sciences, Inc. ICOS Corp. MGI Pharma, Inc. Millenium Pharmaceuticals, Inc. NeoPharm, Inc Tercica, Inc. Transkargotic Therapies, Inc. AMGN BCII CELG DNA GENZ HGSI ICOS MOGN MLNM NEOL TRCA TKTX Distribution & Services AmerisourceBergen Corporation Cardinal Health, Inc. Covance Inc. D&K Healthcare Resources, Inc. ICON plc Inveresk Research Group, Inc. IMS Health Incorporated McKesson Corporation Owens & Minor, Inc. PAREXEL International Corp. Pharmaceutical Product Development PSS World Medical, Inc. ABC CAH CVD DKHR ICLR IRGI RX MCK OMI PRXL PPDI PSSI Life Sciences Affymetrix, Inc. Apogent Technologies Inc. Applied Biosystems Group Beckman Coulter, Inc. Becton, Dickson and Company Bio-Rad Laboratories, Inc. Bruker BioSciences Celera Genomics Charles River Laboratories Dade Behring Holdings, Inc. Dionex Corporation Fisher Scientific International Inc. Gen-Probe Inc. Illumina, Inc. Immucor Inc. Invitrogen Corporation Luminex Corporation Millipore Corporation Molecular Devices Corporation PerkinElmer, Inc. QIAGEN N.V. Sigma-Aldrich Corporation TECHNE Corp. Thermo Electron Corporation Third Wave Technologies Varian, Inc. Waters Corporation AFFX AOT ABI BEC BDX BIO BRKR CRA CRL DADE DNEX FSH GPRO ILMN BLUD IVGN LMNX MIL MDCC PKI QGENF SIAL TECH TMO TWTI VARI WAT Company Symbol Medical Technology Bausch & Lomb Incorporated Biomet Inc. The Cooper Companies DENTSPLY International Inc. Exactech, Inc. Henry Schein, Inc. Ocular Sciences, Inc. Patterson Dental Company SOLA International, Inc. Stryker Corporation Sybron Dental Specialties Wright Medical Group, Inc. Young Innovations Inc. Zimmer Holdings, Inc. BOL BMET COO XRAY EXAC HSIC OCLR PDCO SOL SYK SYD WMGI YDNT ZMH FINANCIALS Financial Institutions Anchor Bancorp WI Inc. Associated Banc-Corp CharterOne Citizens Banking Corp. Comerica, Inc. Fifth Third Bancorp First Federal Capital Corp. FirstMerit Corporation Huntington Bancshares Key Corp. MAF Bancorp Inc. Marshall & Ilsley Corp. MGIC Investment Corporation National City Corp. Northern Trust Corporation Republic Bancorp Inc. TCF Financial Corp U.S. Bancorp Wells Fargo & Co. ABCW ASBC CF CBCF CMA FITB FTFC FMER HBAN KEY MAFB MI MTG NCC NTRS RBNC TCB USB WFC 21 Investment Banking Contact List Terrance P. Maxwell Head of Investment Banking 414.765.3529 tmaxwell@rwbaird.com John A. Fordham † Chairman of Baird International 011.44.207.667.8438 jfordham@rwbaird.com Business Services Consumer & Industrial Technology/ Communications Richard F. Waid Vice Chairman 404.240.5791 rwaid@rwbaird.com Health Care Adrian P. Hadden Director 011.44.207.667.8428 ahadden@rwbaird.com Steven G. Booth Managing Director 414.298.7661 sbooth@rwbaird.com C. Christopher Coetzee Managing Director 312.609.4913 ccoetzee@rwbaird.com Jeffrey A. Fink Managing Director 312.609.4991 jfink@rwbaird.com Peter S. Kies Managing Director 414.765.7262 pkies@rwbaird.com James L. Case Managing Director 312.609.4914 jcase@rwbaird.com Joel A. Cohen Director 312.609.4924 jcohen@rwbaird.com Paul T. Rogalski Managing Director 312.609.4912 progalski@rwbaird.com Nicholas J. Naylor † Director 011.44.207.667.8419 nnaylor@rwbaird.com Stephen B. Guy Director 414.765.7247 sguy@rwbaird.com Shaun H. Dobson † Managing Director 011.44.207.667.8416 sdobson@rwbaird.com Jeffrey A. Stevens Director 312.609.4981 jstevens@rwbaird.com Brenton H. Rupple, Jr. Managing Director 414.765.7245 brupple@rwbaird.com Thomas E. Lange Managing Director 813.273.8248 tlange@rwbaird.com Thomas E. Lange Managing Director 813.273.8248 tlange@rwbaird.com Robert C. Harrod Vice President 312.609.5475 rharrod@rwbaird.com Breton A. Schoch Managing Director 312.609.4965 bschoch@rwbaird.com Christopher C. McMahon Managing Director 312.609.4983 cmcmahon@rwbaird.com Dominick P. Zarcone Managing Director 414.298.7660 nzarcone@rwbaird.com Judith G. Scott Managing Director 414.765.3657 jscott@rwbaird.com Paul T. Rogalski Managing Director 312.609.4912 progalski@rwbaird.com James Wellesley Wesley † Managing Director 011.44.207.667.8251 jwesley@rwbaird.com Nicholas R. Sealy † Managing Director 011.44.207.667.8370 nsealy@rwbaird.com Dominick P. Zarcone Managing Director 414.298.7660 nzarcone@rwbaird.com David M. Silver Director 011.44.207.667.8216 dsilver@rwbaird.com † † Energy Richard F. Waid Vice Chairman 404.240.5791 rwaid@rwbaird.com John R. Lanza Vice President 414.298.7669 jlanza@rwbaird.com Equity Capital Markets Lance R. Lange Director 414.765.7079 llange@rwbaird.com Financial Sponsors C. Christopher Coetzee Co-Head of U.S. M&A 312.609.4913 ccoetzee@rwbaird.com Joel A. Cohen Director 312.609.4924 jcohen@rwbaird.com David M. Wierman Director 312.609.4926 dwierman@rwbaird.com Mergers & Acquisitions Steven G. Booth Co-Head of Investment Banking Head of Global M&A 414.298.7661 sbooth@rwbaird.com John A. Fordham † Managing Director Head of International M&A 011.44.207.667.8438 jfordham@rwbaird.com Christopher C. McMahon Managing Director Head of U.S. M&A 312.609.4983 cmcmahon@rwbaird.com James E. Hoffman Managing Director Associate Director of U.S. M&A 312.609.4960 jhoffman@rwbaird.com Steven M. Bernard, CFA Director of M&A Market Analysis 312.609.4936 sbernard@rwbaird.com HBB Capital Advisers* Dr. Michael Bauer Managing Director 011.49.89.89.06.46.10 michael.bauer@hbb-capital.com Bernhard Zeller Managing Director 011.49.69.713.7676.10 bernhard.zeller@hbb-capital.com Karl-Heinz Denk Director 011.49.89.89.06.46.17 karl-heinz.denk@hbb-capital.com Volker C. Riebel Director 011.49.69.713.7676.21 volker.riebel@hbb-capital.com Michael Wolff Director 011.49.69.713.7676.41 michael.wolff@hbb-capital.com † Robert W. Baird Limited is authorized and regulated by the Financial Services Authority and is a member of the London Stock Exchange. * HBB Capital Advisers GmbH is a joint venture affiliate with offices in Frankfurt and Munich. 22 Appendix – Important Disclosures Robert W. Baird & Co. and/or its affiliates expect to receive or intend to seek investment banking related compensation from the company or companies mentioned in this report within the next three months. Baird prohibits analysts from owning stock in companies they cover. ADDITIONAL INFORMATION ON COMPANIES MENTIONED HEREIN IS AVAILABLE UPON REQUEST Copyright 2004 Robert W. Baird & Co. Incorporated Investment Ratings: Outperform (O) - Expected to outperform on a total return, risk-adjusted basis the broader U.S. equity market over the next 12 months. Neutral (N) - Expected to perform in line with the broader U.S. equity market over the next 12 months. Underperform (U) - Expected to underperform on a total return, risk-adjusted basis the broader U.S. equity market over the next 12 months. Risk Ratings: L - Lower Risk - Higher-quality companies for investors seeking capital appreciation or income with an emphasis on safety. Company characteristics may include: stable earnings, conservative balance sheets, and an established history of revenue and earnings. A - Average Risk - Growth situations for investors seeking capital appreciation with an emphasis on safety. Company characteristics may include: moderate volatility, modest balance-sheet leverage, and stable patterns of revenue and earnings. H - Higher Risk - Higher-growth situations appropriate for investors seeking capital appreciation with the acceptance of risk. Company characteristics may include: higher balance-sheet leverage, dynamic business environments, and higher levels of earnings and price volatility. S - Speculative Risk - High-growth situations appropriate only for investors willing to accept a high degree of volatility and risk. Company characteristics may include: unpredictable earnings, small capitalization, aggressive growth strategies, rapidly changing market dynamics, high leverage, extreme price volatility and unknown competitive challenges. Distribution of Investment Ratings: As of April 30, 2004, Baird U.S. Equity Research covered 398 companies, with 50% rated Outperform, 48% rated Neutral and 2% rated Underperform. Within these rating categories, 17% of Outperform-rated, 6% of Neutral-rated and 12% of Underperform-rated companies have compensated Baird for investment banking services in the past 12 months and/or Baird managed or co-managed a public offering of securities for these companies in the past 12 months. Analyst Compensation: Analyst compensation is based on: 1) The correlation between the analyst’s recommendations and stock price performance; 2) Ratings and direct feedback from our investing clients, our sales force and from independent rating services; and 3) The analyst’s productivity, including the quality of the analyst’s research and the analyst’s contribution to the growth and development of our overall research effort. Baird’s Research Oversight Committee, comprised of representatives from our Private Client, Institutional, Legal & Compliance, and Research departments, is responsible for establishing these compensation guidelines and for reviewing and approving senior analyst compensation. Analyst contribution to our investment banking business is not a factor in determining analyst compensation. Analyst Certification: The senior research analyst(s) certifies that the views expressed in this research report and/or financial model accurately reflect such senior analyst's personal views about the subject securities or issuers and that no part of his or her compensation was, is, or will be directly or indirectly related to the specific recommendations or views contained in the research report. This is not a complete analysis of every material fact regarding any company, industry or security. The opinions expressed here reflect our judgment at this date and are subject to change. The information has been obtained from sources we consider to be reliable, but we cannot guarantee the accuracy. Publication of this document in the United Kingdom is directed at, and is only made available to, authorized persons and other persons falling within COB 3.2.5(1) (b) of the FSA Handbook, and may not be distributed to private clients. Issued in the United Kingdom by Robert W. Baird Limited, which has an office at Mint House 77 Mansell Street, London, E1 8AF, and is a company authorized and regulated by the Financial Services Authority and is a member of the London Stock Exchange. The Dow Jones Industrial Average, S&P 500, S&P 400 and Russell 2000 are unmanaged common stock indices used to measure and report performance of various sectors of the stock market; direct investment in indices is not available. A complete listing of all companies covered by Baird U.S. Equity Research and applicable research disclosures can be accessed at <http://www.rwbaird.com/researchdisclosure>. You can also call 1-800-792-2473 or write: R.W. Baird, Equity Research, 24th Floor, 777 E. Wisconsin Avenue, Milwaukee, WI 53202. 23 ROBERT W. BAIRD & CO. www.rwbaird.com 800.RWBAIRD Capital Markets and Private Equity Office Locations Atlanta Monarch Tower Suite 1740 3424 Peachtree Road NE Atlanta, GA 30325 800.914.8827 Chicago Suite 2100 227 West Monroe Street Chicago, IL 60606 800.799.5770 Frankfurt* Schumannstrasse 4-6 60325 Frankfurt am Main Germany 011.49.69.71.37.67.60 Hamburg Haus am Hafen Steinhöft 5-7 20459 Hamburg Germany 011.49.40.37.48.02.10 London 5th Floor Walsingham House 35 Seething Lane London EC3N 4AH UK 011.44.207.488.1212 Madison Suite 172 510 Charmany Drive Madison, WI 53719 608.441.2900 Manchester 3rd Floor Brazennose House West Brazennose Street Manchester M2 5BP UK 011.44.161.236.6600 Milwaukee 777 East Wisconsin Avenue Milwaukee, WI 53202 888.224.7326 Munich* Maximilianstrasse 40 80539 Munich Germany 011.49.89.89.06.46.0 Nashville Suite 1000 2525 West End Avenue Nashville, TN 37203 888.454.4981 Philadelphia Suite 300 565 East Swedesford Road Wayne, PA 19087 610.225.6516 Tampa Suite 2900 401 East Jackson Street Tampa, FL 33602 888.238.2672 *Joint Venture Affiliate London Mint House 77 Mansell Street London E1 8AF UK 011.44.207.488.1212 Robert W. Baird & Co. Incorporated Member NYSE and other principal exchanges. Member SIPC. © 2004 Robert W. Baird Limited is authorized and regulated by the Financial Services Authority and is a member of the London Stock Exchange. © 2004 Robert W. Baird & Co. Incorporated.