MIDLAND ENERGY RESOURCES Income Statement

Project: MIDLAND ENERGY RESOURCES

Analysis: Income Statement
Draft: N
Footer: Harvard Business Publishing
 Harvard Business Publishing
MIDLAND ENERGY RESOURCES Income Statement
Operating Results

Operating Results: 2004 2005 2006

Operating Revenues 201,425 249,246 248,518
Plus: Other Income 1,239 2,817 3,524
Total Revenue & Other Income 202,664 252,062 252,042
Less: Crude Oil & Product Purchases 94,672 125,949 124,131
Less: Production & Manufacturing 15,793 18,237 20,079
Less: Selling, General & Administrative 9,417 9,793 9,706
Less: Depreciation & Depletion 6,642 6,972 7,763
Less: Exploration Expense 747 656 803
Less: Sales Based Taxes 18,539 20,905 20,659
Less: Other Taxes & Duties 27,849 28,257 26,658
Operating Income 29,005 41,294 42,243
Less: Interest Expense 10,568 8,028 11,081
Less: Other Non-Operating Expenses 528 543 715
Income Before Taxes 17,910 32,723 30,447
Less: Taxes 7,414 12,830 11,747
Net Income 10,496 19,893 18,701
Promedio Tasa impuesto
Tasa impositiva 41.40% 39.21% 38.58% 39.7%
Harvard Business Publishing
me Statement
ness Publishing
me Statement
ness Publishing
MIDLAND ENERGY RESOURCES Balance Sheet

Project: MIDLAND ENERGY RESOURCES

Analysis: Balance Sheet
Draft: N
Footer: Harvard Business Publishing
 Harvard Business Publishing
MIDLAND ENERGY RESOURCES Balance Sheet

Assets: 2005 2006

Cash & Cash equivalents 16,707 19,206
Restricted Cash 3,131 3,131
Notes Receivable 18,689 19,681
Inventory 6,338 7,286
Prepaid Expenses 2,218 2,226
Total Current Assets 47,083 51,528

Investments & Advances 30,140 34,205

Net Property, Plant & Equipment 156,630 167,350
Other Assets 10,818 9,294
Total Assets 244,671 262,378

Liabilities & Owners' Equity:

Accounts Payable & Accrued Liabilities 24,562 26,576
Current Portion of Long Term Debt 26,534 20,767
Taxes Payable 5,723 5,462
Total Current Liabilities 56,819 52,805

Long Term Debt 82,414 81,078

Post Retirement Benefit Obligations 6,950 9,473
Accrued Liabilities 4,375 4,839
Deferred Taxes 14,197 14,179
Other Long Term Liabilities 2,423 2,725

Total Shareholders' Equity 77,493 97,280

Total Liabilities & Owners' Equity 244,671 262,378
Harvard Business Publishing
MIDLAND ENERGY RESOURCES Business Segments

Project: MIDLAND ENERGY RESOURCES

Analysis: Business Segments
Draft: N
Footer: Harvard Business Publishing
 Harvard Business Publishing
MIDLAND ENERGY RESOURCES Business Segments

Exploration & Production: 2004 2005 2006

Operating Revenue 15,931 20,870 22,357
After-Tax Earnings 6,781 13,349 12,556

Capital Expenditures 6,000 7,180 7,940

Depreciation 4,444 4,790 5,525
Total Assets 76,866 125,042 140,100

Refining & Marketing: 2004 2005 2006

Operating Revenue 166,280 206,719 202,971
After-Tax Earnings 2,320 4,382 4,047

Capital Expenditures 1,455 1,550 1,683

Depreciation 1,620 1,591 1,596
Total Assets 60,688 91,629 93,829

Petrochemicals: 2004 2005 2006

Operating Revenue 19,215 21,657 23,189
After-Tax Earnings 1,394 2,162 2,097

Capital Expenditures 305 330 436

Depreciation 578 591 642
Total Assets 19,943 28,000 28,450
Harvard Business Publishing
MIDLAND ENERGY RESOURCES Stock & Dividend Data

Project: MIDLAND ENERGY RESOURCES

Analysis: Stock & Dividend Data
Draft: N
Footer: Harvard Business Publishing
 Harvard Business Publishing
MIDLAND ENERGY RESOURCES Stock & Dividend Data

Stock Prices: 2001 2002 2003 2004 2005 2006

Fourth Quarter $27.16 $31.29 $32.59 $34.37 $38.32 $44.11
Third Quarter $27.90 $30.41 $29.42 $35.78 $40.29 $39.75
Second Quarter $28.33 $27.80 $32.45 $36.98 $37.52 $46.32
First Quarter $24.13 $26.85 $31.57 $31.28 $34.58 $38.81

Dividends Per Share:

Fourth Quarter $0.28 $0.29 $0.30 $0.31 $0.34 $0.36
Third Quarter $0.28 $0.29 $0.29 $0.31 $0.34 $0.36
Second Quarter $0.28 $0.29 $0.29 $0.31 $0.34 $0.36
First Quarter $0.28 $0.29 $0.29 $0.31 $0.34 $0.36
Annual Dividend $1.11 $1.14 $1.17 $1.24 $1.35 $1.46

Selected Financial Data:

Net Income 15,303 11,448 11,848 10,496 19,893 18,701
Shares Outstanding 2,049 2,025 2,035 2,055 2,945 2,951
EPS 7.47 5.65 5.82 5.11 6.75 6.34
Payout Ratio 14.8% 20.2% 19.9% 24.2% 20.0% 23.0%
DPS 1.11 1.14 1.16 1.24 1.35 1.46

Note: Results have not been adjusted for a divestiture at the end of 2001 and an acquisition at the beginning of 2005.
Harvard Business Publishing
MIDLAND ENERGY RESOURCES Comparable Companies

Project: MIDLAND ENERGY RESOURCES

Analysis: Comparable Companies
Draft: N
Footer: Harvard Business Publishing
 Harvard Business Publishing
MIDLAND ENERGY RESOURCES Comparable Companies

Equity Net Equity LTM LTM

Exploration & Production: Market Value Debt D/E Beta Revenue Earnings D/E V= D+E E/V
Jackson Energy, Inc. 57,931 6,480 11.2% 0.89 18,512 4,981 11.2% 64,411 90%
Wide Palin Petroleum 46,089 39,375 85.4% 1.21 17,827 8,495 85.4% 85,464 54%
Corsicana Energy Corp. 42,263 6,442 15.2% 1.11 14,505 4,467 15.2% 48,705 87%
Worthington Petroleum 27,591 13,098 47.5% 1.39 12,820 3,506 47.5% 40,690 68%
Average 39.8% 1.15 39.8% 59,817 74.6%

Refining & Marketing:

Bexar Energy, Inc. 60,356 6,200 10.3% 1.70 160,708 9,560 10.3% 66,556 91%
Kirk Corp. 15,567 3,017 19.4% 0.94 67,751 1,713 19.4% 18,584 84%
White Point Energy 9,204 1,925 20.9% 1.78 31,682 1,402 20.9% 11,129 83%
Petrarch Fuel Services 2,460 (296) -12.0% 0.24 18,874 112 -12.0% 2,164 114%
Arkana Petroleum Corp. 18,363 5,931 32.3% 1.25 49,117 3,353 32.3% 24,294 76%
Beaumont Energy, Inc. 32,662 6,743 20.6% 1.04 59,989 1,467 20.6% 39,406 83%
Dameron Fuel Services 48,796 24,525 50.3% 1.42 58,750 4,646 50.3% 73,321 67%
Average 20.3% 1.20 20.3% 33,636 85.1%

Midland Energy Resources 134,114 79,508 59.3% 1.25 251,003 18,888 59.3% 213,622 62.8%
Harvard Business Publishing
Table 1
Credit Debt/ Spread to
Business Segment: Rating Value Treasury
Consolidated A+ 42.2% 1.62%
Exploration & Production A+ 46.0% 1.60%
Refining & Marketing BBB 31.0% 1.80%
Petrochemicals AA- 40.0% 1.35%

Note: Debt/Value is based on market values.

Table 2
Maturity: Rate:
1-Year 4.54%
10-Year 4.66%
30-Year 4.98%

In 2006 Midland used an equity market risk premium of 5.0%,

EMRP 6.00%
2.- Calcule una estimación para el costo de capital (WACC) corporativo de Midland.

D= Valor mercado deuda. 79,508

E= Valor mercado capital. 134,114 Componente Valor
V= valor de división de empresa= D+E 213,622 RD 6.60%
RD= Costo de deuda. (Bono tesoro + Spr 6.60% RE 11.24%
RE= Costo de capital. 11.24% TASA 39.73%
T= Tasa de impuesto. 39.73% D/V 42.20%
E/V 62.78%
WACC 8.73%

Ri= Tasa libre de riesgo de retorno. 4.98% 11.24%

B= Medida de riesgo sistemático. 1.25
EMRP= Prima riesgo mercado de capital. 5%
E/V 62.78%