PC Makers Presenters: Oana Constantin Kevin Ridinger Adam Svoboda Cindy Xia Agenda • Industry Analysis • Company Analysis • Dell, Inc. • Hewlett-Packard Development Company, L.P. • Gateway, Inc. Industry Definition • The personal computer industry consists mostly of assembling and selling: • • • • • • • • Desktops & Notebooks Servers & Mainframes Workstations & Thin Clients Supercomputers Mass Storage Devices Network Equipment Peripherals Handheld Devices Nature of Industry Floppy, CD/DVD Drive Hard-drive Motherboard Power Source & Cables & CPU Extra Peripherals Case Industry History (1/2) • Start of the industry: 1975. MITS Altair 8080 – First personal computer • Hits maturity by the mid-1990s Industry History (2/2) • New developments beginning with late-1990s: • Rapid decline in PC prices Consequently decrease in gross profit margins • Acceleration in the product cycle Faster depreciation of components and finished good inventories • Success of direct-sales/build-to-order strategy Remodeling of the value chain • Mergers and Acquisitions HP/Compaq, Lenovo/IBM 1995 Worldwide Market Share 3% 3% 3% 7% 4% 47% 8% 4% 3% 8% 10% Compaq IBM Dell HP Apple NEC Packard-Bell Fujitsu/ICL Acer Toshiba Other 2004 Worldwide Market Share 16% 6% 55% 18% 1% 4% HP/Compaq IBM Dell Fujitsu/Siemens Acer Other PC Market Growth US and Worldwide PC Market Growth 1985 1990 1995 2000 2003 2005 2010 U.S. PC Unit Sales (#M) 6.6 9.5 21.4 46.0 48.3 56.6 66.7 U.S. PC Dollar Dales ($B) 17.2 24.5 56.8 86.9 78.1 84.5 86.1 Worldwide PC Unit Sales (#M) 11 24.2 70.1 130 149 181 249 Worldwide PC Dollar Sales ($B) 29.5 71.3 155 247 243 270 302 PC Unit Sales by Region (millions) PC Market Segments (Million Units) 160 140 120 100 80 60 40 20 0 1990 1995 Servers (U.S.) Desktops (U.S.) Mobile PCs (U.S.) 2000 2003 2005 2010 Servers (Worldwide) Desktops (Worldwide) Mobile PCs (Worldwide) PC Market Segment Growth Worldwide PC Market Segment Growth for Desktops, Mobile PCs, and Servers 1990 1995 2000 2003 2005 2010 Desktops 89.9% 81% 74% 68% 63% 55% Mobile PCs 9.9% 17% 22% 27% 32% 39% Servers 0.02% 2% 4% 5% 5% 6% PC Market Share of Leading Vendors 50 40 30 20 10 0 1990 Dell (USA) 1995 2000 HP/Compaq (USA) 2003 Dell (WW) 2005 2010 HP/Compaq (WW) Business Models • Big Box • Direct • White Box Big Box Model • Traditional approach, through “brick and mortar” retailers and own stores • Distributors purchase assembled, ready-to-use computers • Allows consumers to touch and feel the product • Higher cost due to high inventories, longer distribution channel • Profit margin eroded Direct Model • Take customized orders directly from end consumers • Assemble systems as orders come in • Ship the product direct to customers • More efficient, JIT inventory system • Lower costs due both to inventory savings and distribution by-passing • Savings are passed to customers White Box Model • Combination of Big Box and Direct Sales Strategies • Own distribution facilities • Allows consumers to customize their products while giving them a phisical location to purchase • Highly fragmented, estimated to more than 500 unbranded PC makers • Often sell directly to small businesses looking for a significant price break rather than a big brand machine. PC Industry Value Chain, 2004 Models of Production for US Sold PCs Industry Performance • NASDAQ Computer Index (IXCO) Includes 603 securities from categories: Computer Hardware Computer Software Semiconductors Computer Services Industry Performance: 1 Year Nasdaq Computer Index (IXCO) Industry Performance: 10 Year Nasdaq Computer Index (IXCO) Industry Key Measures • Profit Margin • Sales Growth • Market Share Growth • Valuation Ratios • Business Capital Spending Industry Statistics Valuation Ratios P/E Financial Strength 22.96 Quick Ratio 1.34 P/Sales 1.85 Current Ratio 1.61 P/Book 6.83 LT Debt/Equity 0.31 Total Debt/Equity Profitability Gross Margin 0.38 Management Effectiveness 31.33% ROI 19.28% Operating Margin 9.22% ROA 9.94% Net Profit Margin 10.68% ROE 31.35% Recent Developments • Lenovo’s buyout of IBM’s PC unit. • Propelled the company on 3rd place in terms of worldwide market share (7.6%) for the 2nd quarter of 2005 • Apple switches to Intel processors • Lenovo investing $84m in new R&D center in North Carolina • Dell lowering earnings forecast, plus a $300m charge to repair faulty circuit boards • Hewlett-Packard has hired Dell’s CIO, Randy Mott • Soaring Apple stock price due to strong iPod sales Apple – One Year Stock Price Apple Sales Growth (millions) Future Trends – Industry • Pricing competition will become more aggressive Exit by some smaller players Further consolidation through mergers and acquisitions • PC shipments expected to grow at 6% per year, but revenues will remain almost flat Forces players to further innovate and expand product offering such as media center computers and tablet PCs • Faster growth in Europe and Asia segments Build strong marketing strategy targeting these segments to capture market share Future Trends – Technology • Continued shift from desktops to notebooks • Shift towards wireless devices • Adaptive hardware technology to support PC virtualization • Continuous movement toward miniaturization and digital enhancement of portable music players and phones Dell Inc. Presented by: Kevin Ridinger Fast Facts about Dell Inc. Trades on NASDAQ, symbol: DELL One share bought for $8.50 at IPO in 1988 would be worth $3,800 today. Employs over 61,400 people Revenues totaled over $52.8 billion for the last four quarters Market Position: #1 in U.S., #3 in Japan, #2 in Europe 7 Manufacturing centres spanning the globe, located in United States(3), Brazil, Europe (Ireland), Malaysia, and China. Nearly one out of every five standards-based computer system sold in the world today is a Dell. Dell Timeline 1984: Michael Dell founds Dell Computer Corporation 1987: International expansion begins with opening of subsidiary in United Kingdom 1988: Dell conducts initial public offering of company stock (3.5 million shares at $8.5 each) 1993: Enters into Asia-Pacific region with subsidiaries in Australia and Japan 1996: Company begins major push into the server market 2000: Company sales via Internet reach $50 million per day 2001: For the first time, Dell ranks No. 1 in global market share 2004: Kevin Rollins becomes Dell's next chief executive officer. Michael Dell moves to Chairman of the Board Management Michael Dell – Chairman of the Board (founded company in 1984) Kevin B Rollins – President and CEO since July 2004 (prior he was president and COO of Dell Americas – joined in 1994) William J. Amelio – Sr. VP Asia-Pacific/Japan (since 2001) Paul D. Bell – Sr. VP Europe, Middle East & Africa (since 1996) Joseph A. Marengi, Sr. VP, Americas (since 1996, came from Novell) Many of Dell’s current management came to the company around 1996-97. Based on biographical evidence, many were lured from other high-tech companies, including Novell, HP, Apple, Sun and Texas Instruments. Strategy Uses the direct business model (reliant on very efficient manufacturing and supply chain management) Standards-based (do not support proprietary technologies) Collaboration with strategic partners Helps turnover inventory every four days (on average) Helps ensure the latest technology is offered without keeping outdated products on the ‘shelves’. Provides customers with single point of accountability Positively affects both input prices and product leadership Adding a significant layer of innovation (value-added processes) Dell’s strategic corporate initiatives for the future Continued Global Growth Product Leadership Ex. integrated solutions to businesses (servers, desktops, and now printing) Enhancing the Customer Experience Growth outside of U.S. in largest countries at 30% Dell value-added services (anti-spyware and virus software and support) Developing a Winning Culture: Essential for integrating Dell’s subsidiaries in over 47 countries Company Structure Sources of Revenue Dell designs, develops, manufactures, markets, sells, and supports the follow products: •Servers •Storage •Workstations •Networking •Notebook Computers •Desktop Computers •Printing and Imaging •Software and Peripherals •Dell also offers a variety of services from development and support to professional and fully managed solutions. Dell also has a financial services division which is a joint venture between Dell and CIT group. It organizes financing alternatives for clients Sales Mix (by Region & Product line) Product-specific Revenue Growth Revenue Growth Net Revenue 70000 Revenue (in Millions) 60000 50000 40000 30000 20000 10000 0 2001 2002 2003 2004 Fiscal Year 2005 2006 2007 Year Net Revenue (in Millions) 2001 $31,888 2002 $31,168 2003 $35,404 2004 $41,444 2005 $49,205 2006 $55,000 2007 $60,000 Costs Input costs from suppliers (COGS) Continuing drop in PC prices but what about Dell’s gross margin? Operating Expenses - 2001: 17.7%, 2002: 17.9% 2003: 18.2% 2004: 18.3% 2005: 18.6% marketing, sales and admin. R&D Almost zero long-term debt no service payments Earnings Per Share $1.20 $1.00 $0.80 $0.60 $0.40 $0.20 $0.00 2001 2002 2003 2004 2005 Year 2006 FY Forecast: $1.59 Market Share by Region Fiscal Year Ended Annual Market Share: 30-Jan-05 30-Jan-04 31-Jan-03 1-Feb-02 Americas 29.10% 27.70% 24.80% 20.30% Europe 11.70% 10.50% 9.60% 9.00% 8.30% 7.20% 5.90% 5.00% 17.80% 16.70% 14.90% 12.70% Asia Pacific-Japan Worldwide Key Financial Analysis Figures Number of Shares Outstanding Cash and Short-term Investments/Share 2.4 billion Consistently been declining since 2001 (2.7B) As of Q2 2006: $3.77/share ROE: 2001: 39.78%, 2002: 24.36% , 2003: 44.32%, 2004: 47.53%, 2005: 47.62% Ratios: Book value/share = $2.70, Price/Book = 11 Price/Sales* = 1.4 P/E* = 21 *Calculated using P = $29 Financial Statements Balance Sheet Income Statement Cash flow Statement Stock Options As of Jan 28, 2005 As of Jan 31, 2003 Average exercise price has steadily been increasing ($28.99 in 2005, compared to $8.78 in 2001) Options (cont.) Impact to earnings using fair value One Year Stock Price 10 Year Trading History Performance Comparison 2 Years IXIC = NASDAQ IXK = Nasdaq computers index Model Valuation With the residual income model: Dell’s price should be between $15 and $25 depending on the assumptions used. Since Dell does not pay a dividend we cannot use dividend models to calculate a price. The FCFE model also does not work very well with the stocks that are in Dell’s industry Produces a price of $6 if the same k from the RI model is used. How does Dell Measure up? Statistic Industry Average DELL P/E Ratio (ttm) 28.6 21.14* Price/Book 10.5 12.75 6.7% 9.2% 38.5 15* 37.0% 59.18% 1.81 1.4* Net Profit Margin Price to FCF Return on Equity (ttm) Price to Sales *Lower is better As of Nov 9, 2005 Value Drivers (cont.) Profits Company has turned a profit year after year. Continued expense reduction and increasing margins will help contribute to higher profits. Especially as international centres recently expanded into mature. Share buy back and continued reduction in gratuitous option issuance to execs Has a growing and already significant international presence through diversifying it spreads risk of national economic/demand slowdowns Value Drivers (Cont.) Growth Market share available abroad in Asia-Pacific and Europe Outside of the US, growth was over 30%. Has been strong for many years Product/service expansion E-commerce forecasted to increase especially in Asia Printing and Imaging revenues rose from 0 to 1.2B in 2005 in just under 2 years! Positioning themselves strategically within the emerging digital TV segment, making partnerships with Microsoft and Intel Technology Changes/PC Replacement Release of Windows Longhorn – may spur people to buy new computers with 64-bit capabilities More than 35% of users plan to replace their computers in coming years (long-term avg. 20%) Factors to Consider Quarterly earning announcements Investors have historically reacted drastically when quarterly numbers are released Seasonality and cycles associated with the PC market (almost 60% of sales attributable to PCs) Foreign Exchange rate risks (38% of revenue from outside U.S.) hedging and derivatives repatriation of profits (in Q4 2005 $4.1 billion) R&D investment is lower than competitors which might hurt Dell in the long-run (especially in service sector) Recommendation •Recent Price Depression due to one quarter’s earnings forecast is a Analysts: buying opportunity. Current Year Next Year Earnings Est Jan-06 •Attractive price vs. Competitors Avg. Estimate 1.59 Jan-07 1.87 • The company continues to make enormous amounts of money No. of Analysts 33 32 Low Estimate potential for price (Share 1.55 1.80 • Limited-Downside buyback) High Estimate 1.65 1.95 •Expansion efforts in Asia-Pacific and Europe continue to show value Three Months management (experienced) Dell on aAgo path of continued Current Month Lasthave Month ledTwo Months Ago •Good growth Strong Buy 8 9 Buy •Value Drivers (growth11& profits) are13strong 9 8 12 15 Hold 12 9 9 7 Sell 1 0 0 0 Strong Sell 0 0 0 0 Adam J Svoboda Background Founded in 1939 by Bill Hewlett and Dave Packard First Product: Audio Oscillator First Customer: Walt Disney Went Public on: Nov 6, 1957 Management/Executives Mark Hurd - 2005 - Chief Executive Officer and President. President and CEO of NCR since 2003 (25 years of experience) Gilles Bouchard - Exec Vice President PSG (in Hp since 1989) Vyomesh Joshi - Exec Vice President IPG since 1980 Randall D. Mott - Exec Vice President since 2005, with dell for 3 years IN GENERAL: MOSTLY NEW BUT EXPERIENCED Board of Directors Lawrence T. Babbio, Jr. – 2002 Patricia C. Dunn - 1998 Richard A. Hackborn - 1992 Mark V. Hurd - 2005 Dr. George A. Keyworth II - 1986 Tom Perkins - 2005 Robert L. Ryan - 2004 Lucille S. Salhany - 2002 Robert P. Wayman - 2005 Current Events HP takeover of Compaq - $25bn New CEO – Mark Hurd 2005 – Profits fall Compaq acquisition complete Several other acquisitions have taken place Snapshot – Compaq Merger May 7, 2002, largest merger computer industry merger in history $25 billion 1 Compaq share = 0.63 HP share Attempt to eliminate costs by reducing overlap in sectors Was opposed by both Compaq and HP (family) Corporate Objectives Customer loyalty Profit Market leadership Growth Employees Leaders Global citizenship Products and Services Desktops and Workstations Notebooks and Tablet PCs Printers and multifunctional machines Handhelds and calculators Monitors and projectors Fax, Copiers and Scanners Digital Photography Storage Servers Networking Software Market Position #1 globally in the inkjet, all-in-one and single-function printers, mono and colour laser printers, large format printing, scanners, print servers and ink and laser supplies* #1 globally in x86*, Windows®*, Linux®*, UNIX* and blade servers #1 in total disk and storage systems #2 globally in notebook PCs #1 globally in Pocket PCs #1 in customer support #1 position in customer loyalty for ProLiant servers HP Business Sectors (PSG) Personal Systems Group (IPG) Imaging and Printing Group (ESS) Enterprise Storage and Servers (HPFS) HP Financial Services (HPS) HP Services Software Corporate Investments (PSG) Personal Systems Group Commercial and consumer PC’s Workstations, handheld computer devices and digital entertainment systems Calculators Software services for commercial and consumer markets (IPG) Imaging and Printing Group Printing, imaging and publishing devices Both for home users and businesses (ESS) Enterprise Storage and Servers Storage and server products Low and high end scalable servers e.g. Superdome Enterprise arrays, storage area networks (HPFS) HP Financial Services Leasing, financing, utility and asset recovery services Specialized financial services for small/medium businesses and educational and governmental entities. (HPS) HP Services Technology and consulting Integration services Managed services Software Software solutions including support Infrastructure, operations and applications management Corporate Investments Labs and ‘business incubation’ projects. Revenue is from selling network infrastructure products: enhancing computer and enterprise solutions. % % of Sector Revenue % Revenue by 35 30 25 20 ESS HPS Software 15 10 5 0 PSG IPG HP Financial 2004 2003 2002 Corporate Investments Year 2004 2003 2002 ESS 18.70 19.78 14.10 HPS 17.01 16.75 12.27 1.14 1.05 0.95 PSG 30.39 28.75 19.90 IPG 29.87 30.59 27.60 HP Financial 2.34 2.60 2.31 Corporate Investments 0.55 0.47 0.39 Software % of Profit % Profit by Sector 120 ESS 100 HPS % 80 Software 60 PSG 40 IPG 20 HP Financial 0 -20 2004 2003 2002 Corporate Investments Year 2004 2003 2002 ESS 3.27 2.93 -10.27 HPS 23.85 28.08 29.72 Software -2.74 -3.92 -11.61 PSG 3.97 0.45 -7.87 IPG 72.65 74.14 112.24 2.36 1.63 -4.47 -3.36 3.32 -7.74 HP Financial Corporate Investments Earnings by Region Revenue overview by region (in billions, for fiscal year 2003) Europe, Middle East, Africa 39% Americas (excluding U.S.) 6% United States 40% Japan 4% Asia Pacific 11% Revenue by Region Analysis % increase/decrease in 9 months of 2004 - 2005 Net Revenue 9.000957003 Net Expenses 8.931591637 Earnings from Operations 10.31313819 -17.62261014 Net Earnings 2003-2004 2002-2003 Revenue 9.37 29.11 Costs 7.86 21.81 Earnings on Operations 45.96 386.17 Net Earnings 37.73 381.17 % increase/decrease in Shares 000’ Balance 2004 2003 2002 2001 2,910,760 3,042,761 3,043,733 1,938,828 Issuance Repurchases 111463 172468 39780 39623 Current – 2,907,000,000 Further $4bn buyback approved Financials Dividend - $0.08 per quarter No stock splits since Dec 2000 (2 for 1) Year Est. EPS (10/05) 1.56 Price/Earnings (Trailing)18.695 Earnings Growth Rate17.200 Relative P/E1.053 Estimated P/E18.300 The stock as of 10 Nov 2005 52 Wk High Last Change % Change (1) High Open Low Net Volume 28.23 USD -0.31 -1.09% 28.63 28.4 28.21 7,242,200 Date 29.51 20/09/2005 52 Wk Low Date 18.85 11/11/2004 Dividend 0.08 Div Date 12/09/2005 Market Cap P/E Ratio EPS 80,879 M 26.89 1.05 Revenue and EPS (2004) Return on Investment Stock Performance Sector Comparison Factors affecting future performance Competition Inventory management ‘Staying on top of technological development’ Intellectual property rights Economic uncertainty Terrorism Political changes ‘business disruptions’ Inventory and Distribution Big Box BTO and CTO combined High end and low end sales Competitors by Sector PSG – Dell, IBM. Acer and Fujitsu (Europe) IPG – Very pricing competitive. Xerox, Epson, Lexmark ESS – Rapid technological innovation. IBM, EMC, Sun Micro HPS – IBM, EDS. Competitive in support and Consulting. Software – BMC, Veritas, Mercury, IBM HPFS – Financing companies: IBM Global Financing, Banks and Financial Institutions Moving Forward? R&D – Constant at $3,500million Revenue increasing BUT so are costs Profits are sensitive to US$ exchange rate Several Business acquisitions $5billion authorized for share repurchases ($3b remaining) Innovative and popular products Predicted fourth Q $22.2-$22.4bn Revenue – Up 10% Acquisitions Snapfish – Online photo service Scitex Vision – Super-wide digital printing RLX Technologies – Software provider Peregrine Systems – Management software Compaq – PC supplier ApplQ – open storage area network managemen Market Leaders The largest consumer IT company The world's largest SMB IT company A leading enterprise IT company Also has a significant presence in the public sector as well as health and education Philip Fisher Production, Marketing, Research and Financial skills Good The People Factor New and old leaders - experienced Investment characteristics Very diversified and continually evolving Price of the investment Medium Conclusion and Recommendation 2005 is a disappointing year New acquisitions bring a positive light Share buy-back WEAK BUY final results and evaluate!) (wait till Gateway Inc. Technology You Trust Values Caring, honesty, teamwork, respect, aggressiveness, efficiency, fun and common sense. --- Offering products directly to customers, providing them with the best value for their money and unparalleled service and support Company Background Founded in 1985 in a farmhouse by Ted Waitt Went public in 1993 traded on NASDAQ Started trading on NY Stock Ex in 1997 3rd largest PC maker in U.S. In March 2004, acquired eMachines ($235 million) Currently 1,900 employees 6% of US market share in consumer segment Distribution Channels Direct distribution: web, phone, retail stores Indirect distribution: retailers like Costco Limited resellers in Canada and Mexico Products Computers desktops, notebooks, all-in-ones, professional PC Systems (networking, servers and storage) Computer accessories Mouse, storage, memories, monitors, modems Consumer electronics digital TVs, digital camera, MP3 players, DVD players Software Competitive Strategies in the 90’s Gateway’ big box strategy and JIT Direct +retail Competitors: Dell’s build-to-order, direct only, JIT Compaq’s Build-to-forecast, retail only Acquired ALR Acquired Advanced Logic Research (ALR) in 1997 and announced its entry into corporate network server market Channeled through own retailing stores Strategies in the 21st Century • • • Encountered big loss from 2001 failure of cost leadership strategy higher cost and lower margin slow inventory turnover “Branded integrator” offered the fullest range of product and service B2B 2003 Acquiring eMachines Acquired eMachines in March 2004 50 million new Gateway shares and $30 million cash eMachines Philosophy Build affordable computers for everyone – no compromise PCs that deliver incredible value and performance. Market budget-conscious consumers Products PCs and peripheral displays Distribution Channels 3rd party retailers: BestBuy, Office Depot eMachines 2cnd largest vendor of desktop through US retailers low-cost, full-featured computer systems $1.1 billions of sales in 2003 International market in Japan and UK Wayne Inouye, who joined eMachines in 2001 and quickly turned it into moneymaking business What does eMashine bring to GTW Low cost distribution model and retail relationaship Highly efficient and profitable operation model Market shares in consumer desktop sector International growth opportunities Management team After Acquisition eMachines CEO Wayne Inouye was named CEO of Gateway, succeeding Ted Waitt, who remains chairman and the company's largest stockholder 28.3% shares and plays an active role in long-term strategic direction, product development and marketing plans. Combined management team from both Gateway and eMachine A few new members joined management team Management Wayne R. Inouye (eMachine) CEO and President Former president & CEO of eMachine since 2001 Senior vice president of PC merchandising for BestBuy Scott Bauhofer, Senior vice president Former senior vice president of BestBuy bachelor's in history from San Francisco State University Management Bob Davidson (eMachine) Senior vice president U.S. retail Executive of eMachine P&C development Former vice president of BestBuy Ed Fisher (eMashine)Senior vice president international Executive of eMachine,former Intel sales director MBA Northwestern University's Kellogg Graduate School of Management Management John Goldsberry, (eMachine)senior vice president, CFO Joined Gateway in 2004 Former CFO of eMachine, leaded the negotiation with Gateway bachelor's degree in Applied Mathematics and a Ph.D. in Business Economics from Harvard University Greg Memo ,(eMachine) Senior Vice President, Products, Marketing &Web Former president at Compaq MBA degree from San Jose State University and a bachelor's degree in industrial engineering from Arizona State University. Management Bruce K. Riggs, Senior Vice President, Operations and Customer care Former senior vice president of Quanta Computer Inc and Dell bachelor's degree in Economics and Spanish at Lawrence University MBA from from Indiana University Bruce W. Smith, senior vice president, professional line Former senior vice president of Equant, a global telecommunications-services master's degree in history from the University of Virginia bachelor's degree in history from The Johns Hopkins University Management Dan Stevenson, Vice President, Direct Joined Gateway in 2004 Former senior director at Apple Computer MBA from Harvard University and a bachelor's in accounting from Purdue University Mike Zimmerman,(eMachine) Senior Vice President, Customer Care Services & Quality Assurance Former vice president and corporate planning at BestBuy Bachelor's degree in business administration and marketing from Northwood University. Corporate Goals Profitably grow PC business Diversify revenue Increase gross margin with consumer electronics products Reduce cost structure Modified Strategies Multi-branding Keep eMachine’s original marketing strategy Closed 188 Gateway owned retail stores Channel through big retailers New manufacturing model International markets (Japan, Mexico) Consolidated supply base Decrease employees from 7400-1900 Go-to-market strategy Distribution Channels eMachines brand sold worldwide by retailers Gateway products directly sold online and by phone Gateway products sold in Canada, U.S., Mexico, and Japan by retailers Professional line (PCs, servers, service) sold directly to organizations by sales force Breakdown of Sales Sales BreakDown of Sales 90,000 80,000 70,000 60,000 50,000 40,000 30,000 20,000 10,000 0 2005 2004 Direct Professional Distribution Retail Net Income Year 2005 2004 2003 2002 2001 2000 1999 1998 600 400 200 0 -200 -400 -600 -800 -1000 -1200 1997 Net Income Net Income Series1 Earning Per Share EPS 2 1 19 97 19 98 19 99 20 00 20 01 20 02 20 03 20 04 20 05 EPS 0 -1 -2 -3 -4 Year Series1 Price to Book Value Price to Book Value 7 6 P/B 5 4 Series1 3 2 1 0 1999 2000 2001 2002 2003 2004 2005 Year Price/Earnings P/E Ratio 60 P/E Ratio 50 40 30 Series1 20 10 0 -10 1999 2000 2001 2002 2003 2004 2005 Year Return on Equity ROE ROE 6 5 4 3 2 1 0 -1 -2 -3 Series1 1999 2000 2001 2002 2003 2004 2005 Year Current Price Last: US$ 3.150 Net Change: US$ 0.000 % Change: 0.00% Open High 3.150 3.190 Bid Ask Low 3.130 EPS 0.20 Volume 2,314,700 E/P 15.7 52-week H 6.920 0 52-week L 2.350 Indicated annual div Yield 0 Current Ratios P/E Ratio9.26 Beta Coefficient1.87 Earnings per Share0.34 Market Cap (billion)1.17 B Shares Outstanding371,165,000 Ratios EPS Analysis Q1 Q2 Q3 Q4 Year Return on Equity Q2:2005 Q2:2004 Q2:2003 Consensus EPS Estimate* Q3 FY05 0.04 2003 -0.62 -0.22 -0.43 -0.35 -1.62 This Company -21.04 -125.78 -33.70 2005(E) 0.13 2004 -0.51 -0.91 -0.16 -0.02 -1.60 2005 -0.01 0.05 0.04 0.05 0.13 Ind. Average 26.68 21.92 18.71 2006(E) 0.20 S&P 500 14.07 13.78 9.00 Financial Statement Income statement Balance sheet Cash flow statement One-Year Price Chart Against Market Standard and Poor's 500 Computer Hardware Index Five Year Performance Share Repurchase Repurchase of Preferred Stock and Convertible Note 2004 from America Online, Series A and C Preferred Stock with a par value of $400 million plus 2.7 million common shares, for $315.6 million in cash and credits. Value Driver Profitable eMachine brand sector eMashine’s profitable operating model International market Underminded by Failure of integration of the two companies Competition in international market Forecasting Opportunity to grow in international markets Maintain relationship with the big buyers Let us entertain you” is the new mantra of computer industry. Previously, companies focused solely on creating technology Competition: Dell, Apple, HP Competitive Landscape Current Events Closed three federal deals valued more than $20 million $1.7 million deal with California Highway Patrol (CHP) Hyper-threaded dual-core added Enters strategic alliance with LEAF Financial and Merrill Lynch Philip Fisher Approach Production,Marketing, Research and Financial skills Weak The People Factor Haven’t been with GTW for a long time Investment characteristics Somewhat diversified Price of the investment Low Conclusion Weak Hold