ibm cf valuation
DESCRIPTION
IBM valuationTRANSCRIPT
-
!"
#$ % &''&'&&
!!!!
-
() ( *( ) ( *
+
,!
"
!
# &+
-."
-
#/%#/%
0 1
0 1
-
)0)0
1% &
)0)0
1% &
-
/!& */!& *
&
"2$"3( *
(/1*( /1*
!"#!#$%&'%()$!&"&%!(*+!,,
456
&'" !$''&"'
1%0
-
,
(7/1*( 7/1*
#/%#/%
0 1
0 1
!(-!.!&/!0/!0!1!1!,,!0!02/!1!!23!2!4!5+,,!!!!!!2!4!5++6! 1!2!-0!0
!!7!1!!1!/!-!12!!/!!!1!6!!8+!,!/!,9
-
+ /*+ /*
+ /*+ /*
1:
+ !!$
8&
9+ !!
-
+/+/
'!
! &!: ":';& "
&'!'"#$
..
< =>#&4=>#6
4#, '#, '0 6
< =>4=>/6
4,":?6
< =>1
#$ %/&= #$ %/&=
&:!5,6
3:!56
;:!5,6
-
=>#+"=>#+"
:!1:
-
,
=+=+
:!1:
-
,,
=0+=0+
:!1:
-
,
%0 "%0 "
,
!! //
97!!
0 9!
9!&! !
!
"# $ !
!
-
,
11
( &&!( &&!
5# !
. +& .
!
. . "!!"!
. (
!
"#$
@" !
"
. "& .
!!!
. . "!!"!
.
$&"$.
"
%!&'() *+
"89 !9( &&!!
!
"A&"
$!%,-.'-"+/"
,.'-"+/
,
)!)!
%
&0!4!& ( &
"
5B." CDEF
,$ @DF
!.$ 2EF G5D 25F
#
+.!
, CEBF
5CH
+= EEBF
0 = 5@GF 52HC GDF
, 6@ 5DD2
1%!&$
-
,
/%,I/%,I
"
! !!,!!!!
1 !!' !!J&K '!%
!
"#$ !
!
!
"#$%&
"# $'
!
!'
1&
$
=!1
-
%#$
%#$
#5 95 9LEBB
95@
/B 9LEBB>B5@9LC5GH
3!?-!A!31!10!30!4!5!!01!!/0!!@!2
1!!!1!0110!;!0!,@
1!30!!!;!!3-!7!!0/!4/
B1C0!!?!01!-1D
3!?-!A!31!10!30!4!5!!01!!/0!!@!2
1!!!1!0110!;!0!,@
1!30!!!;!!3-!7!!0/!4/
B1C0!!?!01!-1D
,
0/%0/%
,1,1
# 0!!
"!4!&6!4!&! 6
# !30!014-0!'
40#6
400 6
# 4!30!!01!4-0!"&'&" &$&
&
# -1 ! E07!3-1F!4M!6
31!$!!!
-
%#$
%#$
" $
#9LEBB 9L2BB952F&9EF
/B 92BB458EF6>452F.EF6
9L2D2N
!!10!30!4!5!!016!%!200!@!!/0!!@2
1!!!1!0110!;!0!@
1!30!!;!!3-!!@!!
B1C0!!!01!-1D
!!10!30!4!5!!016!%!200!@!!/0!!@2
1!!!1!0110!;!0!@
1!30!!;!!3-!!@!!
B1C0!!!01!-1D
# &
+# &
+
&9&
+-#9+#!!
"9"&
45.
&6
-
-)#$*-)#$*
:!7G6/16
0
0/%0
0/%0==J&=K0==J&=K
0
0
0=
&=
, < &/!0!3-3< #!4!-3!+!3-1!;
%
()*
+, * - ()*
-
1", /1", /
(! )!&JK!'!!"%
/9#$0$=>4. &6
'
94!#!6
&9#$&
,JK&"&"&&! !
( &&!$
'J"&K
("&'! " " J K!!"
&=%#$ &=%#$
&/ >!! H-1!? 7!H-1
=( 1L 5B GF4& 0 42.&6 &
,/ 1L E CF%"#%00# 4@.&6 $&
1&
; # B 2F%#%
&
#
-
,&!/,&!/
,)(
./+0,
12),
'&
-"-$"./3-+4$
-"-$)5623
!,)7(.8 ".$
9!+:*;
.%"-/$
-"./3-+4$
-)5623
!,)7(&"$
%),2)0,&?)5,),78 3
=@>*,27*#"*,2@& &$
=@>*,27*#A"*,2@& &A$>!
"
6=!2"."+#.$$
#2"+"+#.$$
2! (5*"-$
.?+>27.8 +:
-
,
%,
%
0
00
0
+. #$
.
9#,
P!$%#,45.,68
. $
. &
90
00
+ N5@B
.#$ 4GHDD6
. 4CDE6
#, N@G
#,45.6 EDB
8 CDE
.#$ 4C256
.&( 4BDB6
000 EGC
,
&)0
0&)0
0$ C?B@
1' N5@BL "
-& GHDDL " NCF
CDEL "
#, N@GL "
,$ @2GL " @DF
#$ C25L "
&( BDBL "
$ B5EL "
#!&01!#-0 L"
+ N5@B
.#$ 4GHDD6
. 4CDE6
#, N@G
#,45.6 EDB
8 CDE
.#$ 4C256
.&( 4BDB6
000 EGC
B5EL
00# ECDL %26;0
-
0/%0/%
1 1
# 0!
"!4!&6!4!&! 6
# &01!4-0'
40#6
400 6
# !&!"&'&" &;!3-1!
&
# ! J07!3-1K4M!6
31!$!!
$$
-
#/=#/=
# &
# &!
# &&
/&0 0%/&0 0%
,1/,1/
I0!4!00
P!
=P&!
0
!! 40006
&&!4( 6
# "&4&6
=!!
!
' !
"
>!4!0110!/
&0!3-1!
000458&6>4( .&6
-
--%0%0
,! !Q25@E"'&&EF NDF'&5BF'!,
$$"QHC
-) &$2EF'Q@EB !
"NEF
, !Q52"
EF
,$ 2EF
+ 25@E
-1 NDF
( 5BF
#/ 52BB
"/ @EB
5
," HF
"1 5EBF
EEBF
,85
+$ 2@N5
.-1 @D@B
. HC
9#, @NH
#,45.,$6 5NH
8 HC
.#$ .HC
.&( .5G
.0
00 5H5
!#4! =6 5@EBF
!"4!$6 EE2F
( 552NF
#!> ,
#/ @C25
--
6;0
-
EF
,$ 2EF
+ 25@E
-1 NDF
( 5BF
#/ 52BB
"/ @EB
5
," HF
"1 5EBF
EEBF
,85
+$ 2@N5
.-1 @D@B
. HC
9#, @NH
#,45.,$6 5NH
8 HC
.#$ .HC
.&( .5G
.0
00 5H5
!#4! =6 5@EBF
!"4!$6 EE2F
( 552NF
#!> ,
#/ @C25
--
&?:
@J86@9
$7!0
8@J6@98' 69
B &&:
!
K!,' ,!K!,
6;0
/&0 0%/&0 0%
,#$
/,#$
/
I0!4!00
P!&
&!3-1
P!
=P&!
=P!
!! 40006
5000
@000
2000
C000
, 000
7!3-1
=># "
=!!
!
J 'M
$
' !
"
>!4!0110!/
L
&-31!23!0!4!4( 6
-
,
/#$ %1!&/#$ %1!&
0&4=671&01
'234555+
6758
, D'GE5 EH'NNN 5@E'B5B 5@B'2@2 52G'BB2 52C'N52
:0
M+ 5BH @CD 2GN N@B DG5 DGC
B @GD @HD @NB 2E 2D
G2D 5'BC5 5'@HH 2'N5@ C'GH2 C'CDC
#$ @@H CCE G5E 5'BB@ 5'BHN GDH
"(>- 5BB
0$(>- C EC2 @H
0R NE @N@
=!">!,$ D22 5'DDB N2N 5'@EB 2'HHC G'NDH
4HC6 2H 45C6
D22 5'DDB N2N 5'5HG 2'N55 G'NN2
,$ 2 DG @D@ D@D 5HN
=!>!,$ D2B 5'DDB HC@ NNC @'NN@ G'HBE
#!!,$+ B2@F BBBF 55CGF @CN2F @C2NF @EDF
#- H'@D@ 4HGN6 4H6 45EG6
% $ + + 5BN5HF + .5DGEF +, 5BN2HF + SSSS ,+
%& ,6@ 6@ 6,@ ,6@ 6,@ 6@
/#$ %1!&/#$ %1!&
#3!%00
5 @EF !2
@ EF !
,$ @EF !!
+ 52C'N52 41L:BBB6A,B
#$ D5B5F !+
#, H'ENB 41L:BBB6
( 5BF !+
46 5BG
46 5BD
I EEBF
/ @5N'DD2 41L:BBB6 ? ,6
/ H'2HD 41L:BBB6
" @@G'2H@ 41L:BBB6
+ 5@BBF
+! CBBF
I 5@GDF
( 5@C5F
, + 5GN'E5G @5B'GCE @G2'2BH @HG'CH@
.#$ 5E2'2HE 5D5'H5D @2D'GCN @E5'G25
. C'E22 C'E22 C'E22 C'E22
#, 5B'GBN 5C'2DC 5D'5@E @B'2BN
#,45.6 H'DEG 5B'HDE 5C'2CC 5E'@25
8 C'E22 C'E22 C'E22 C'E22
.#$ C'E22 C'E22 C'E22 C'E22
.&( 2'2HB C'@52 E'@GG 5'25H
000 + +, + 52'D5E
+
C'ENG G'EN@ 5DG'H22
0 / +
#/ 5CB'2DC LBGE
=#+ @BDC
, + 5GN'E5G @5B'GCE @G2'2BH @HG'CH@
.#$ 5E2'2HE 5D5'H5D @2D'GCN @E5'G25
. C'E22 C'E22 C'E22 C'E22
#, 5B'GBN 5C'2DC 5D'5@E @B'2BN
#,45.6 H'DEG 5B'HDE 5C'2CC 5E'@25
8 C'E22 C'E22 C'E22 C'E22
.#$ C'E22 C'E22 C'E22 C'E22
.&( 2'2HB C'@52 E'@GG 5'25H
000 + +, + 52'D5E
+
C'ENG G'EN@ 5DG'H22
0 / +
#/ 5CB'2DC LBGE
=#+ @BDC
436;0
-
1%1%&0!3-1!!2:
000 EGC
( DHHF
EHBF
0 / 5CGE5 "
" .G5NG"
# NCGE"
" 5GD& EBBDL
,'03!3-1!!2
1&5 5BF
1&@ EHBF
#! @BB@ @BB2 @BBC @BBE @BBG @BBH @BBN
+ N5@B ND2@ DN@E 5BNBN 55NNN 52BHH 52N@2
.#$ .GHDD .HCHD .N@@H .DBCD .DDEC .5BDEB .55EHC
. .CDE .ECE .EDD .GED .H@E .HDH .GDC
#, N@G DBD DDD 5BDD 5@BD 522B 5EEE
#,45.6 EDB GCD H5C HNE NGC DEB 555B
8 CDE ECE EDD GED H@E HDH GDC
.#$ .C25 .CHC .E@@ .EHC .G25 .GDC .GDC
.&( .BDB .BDD .5BD .5@B .52@ .5CE .5E2
000 EGC G@B GN@ HE5 N@G DBN DEH
@2E@E
, G@B GN@ HE5 N@G @CC2C
=/ EGE EGG EGN EGD 5E22@
,=/ 5HGBB
" .G5NG"
# 55C52 "
" 5GD& GHE2L
%26;0
1 %1 %
,&!/,&!/
,)(
./+0,
12),
'&
-"-$"./3-+4$
-"-$)5623
!,)7(.8 ".$
9!+:*;
.%"-/$
-"./3-+4$
-)5623
!,)7(&"$
%),2)0,&?)5,),78 3
=@>*,27*#"*,2@& &$
=@>*,27*#A"*,2@& &A$>!
"
6=!2"."+#.$$
#2"+"+#.$$
2! (5*"-$
.?+>27.8 +:
-
9
() ( *( ) ( *
,
-$
-"
! !
=
, !
-
() ( *( ) ( *
,-,-
@, 7./,)(,7C./,
>!4!1!#!!M
,/!-,/!-
T&$&P"'!P"
,!&!
&"
,!&&4""& &
. +M'!6"&!!&"!
-
,
#$ !-#$ !-
UMU
&&L55B " &&.
=/!!!! &&!!! UMU"LDE ,'"!'32!(?>!4!5!
!. " 'UMU!;!&". !
!20!4!5,!! $@( $=/!!! &
."5!!4&=/6'
"""!! !'&&!
$99:
-
/&/-/&/-
! "#$%&
'('
/!
&4169=/!!! !.&'!9L5BB
1=4I69!$&".&9L5@E
( !P" &;4
6! !"
. &! &" '$ EBF
/
&)/91V@9@E
, $9=!JK9@
@.%GEF
#$ 1%#-#$ 1%#-
000 70
$7
/
-
/!-/!-
%( %(%&!>) %!>)
N?& $!>)!"#!?"#%
H%>(!N&%
2;>;2
0;R6848@>@6,X>4,5>@6
@ 95 . 4,5>@6
19
R91',9 '9
469"" ! ""
-
/&/-/&/-
/!
&4169=/!!! !.&'!9L5BB
1=4R69!$&".&9L5@E
( !P" &;
! !"
. &! &" '$ EBF /
&)/91V@9B@E
, $9=!JK9@
@.%GEF
&!>!K!!(89 ',!8;8'698,99!(8,9
K!5!,6,!
**
UMU&.!4L@C 6$
4L5E 6
"
,& *
T&*
*
-
#-#-
$%/M$%/M
>
H3!& #!03
/30
-
,
%!I6!H
/
11!
,@[email protected]@GA0$@[email protected]@22
&
Y
%>>&
&
! !