Group 05

Malvika Sawaria PGP10029

Pooja Gared PGP10036
Tanvi Rane PGP10041
Simran Verma PGP10052
Sonali Rajore PGP10053
Sonika PGP10054
MIDLAND ENERGY RESOURCES

Project: MIDLAND ENERGY RESOURCES

Analysis: Income Statement
Draft: N
Footer: Harvard Business Publishing

MIDLAND ENERGY RESOURCES Income Statement

Operating Results: 2004

Operating Revenues 201,425
Plus: Other Income 1,239
Total Revenue & Other Income 202,664
Less: Crude Oil & Product Purchases 94,672
Less: Production & Manufacturing 15,793
Less: Selling, General & Administrative 9,417
Less: Depreciation & Depletion 6,642
Less: Exploration Expense 747
Less: Sales Based Taxes 18,539
Less: Other Taxes & Duties 27,849
Operating Income 29,005
Less: Interest Expense 10,568
Less: Other Non-Operating Expenses 528
Income Before Taxes 17,910
Less: Taxes 7,414
Net Income 10,496
Tax Rate 41.4%
 2005 2006
249,246 248,518
2,817 3,524
252,062 252,042
125,949 124,131
18,237 20,079
9,793 9,706
6,972 7,763
656 803
20,905 20,659
28,257 26,658
41,294 42,243
8,028 11,081
543 715
32,723 30,447
12,830 11,747
19,893 18,701
39.2% 38.6% 39.73% (Average)
Income Statement
Harvard Business Publishing
Assumptions

For my calculation, I used the 30-year maturity for E&P, R&M, and Midland as a
they
take on longer term projects. I used the 1-year for petrochemicals as they tend t
short
term projects.
I will choose to use the average return from the time period of 1798-2006. That
longest
sample size in regards to time, as well as having the lowest standard of error.
P, R&M, and Midland as a whole as

ochemicals as they tend to take on

eriod of 1798-2006. That is the

west standard of error.
MIDLAND ENERGY RESOURCES

Project: MIDLAND ENERGY RESOURCES

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

Project: MIDLAND ENERGY RESOURCES

Analysis: Business Segments
Draft: N
Footer: Harvard Business Publishing
Midland Energy Resources Segment Data

Exploration & Production:

Operating Revenue
After-Tax Earnings

Capital Expenditures
Depreciation
Total Assets

Refining & Marketing:

Operating Revenue
After-Tax Earnings

Capital Expenditures
Depreciation
Total Assets

Petrochemicals:
Operating Revenue
After-Tax Earnings

Capital Expenditures
Depreciation
Total Assets
Segment Data

2004 2005 2006

15,931 20,870 22,357
6,781 13,349 12,556

6,000 7,180 7,940

4,444 4,790 5,525
76,866 125,042 140,100 percentage of assets 53.40%

2004 2005 2006

166,280 206,719 202,971
2,320 4,382 4,047

1,455 1,550 1,683

1,620 1,591 1,596
60,688 91,629 93,829 percentage of assets 35.76%

2004 2005 2006

19,215 21,657 23,189
 1,394 2,162 2,097

305 330 436

578 591 642
19,943 28,000 28,450 percentage of assets 10.84%
Business Segments
Harvard Business Publishing
Harvard Business Publishing
MIDLAND ENERGY RESOURCES

Project: MIDLAND ENERGY RESOURCES

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

Project: MIDLAND ENERGY RESOURCES

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

Equity Net Equity

Exploration & Production: Market Value Debt D/E Beta
Jackson Energy, Inc. 57,931 6,480 11.2% 0.89
Wide Palin Petroleum 46,089 39,375 85.4% 1.21
Corsicana Energy Corp. 42,263 6,442 15.2% 1.11
Worthington Petroleum 27,591 13,098 47.5% 1.39
Average 39.8% 1.15

Refining & Marketing:

Bexar Energy, Inc. 60,356 6,200 10.3% 1.70
Kirk Corp. 15,567 3,017 19.4% 0.94
White Point Energy 9,204 1,925 20.9% 1.78
Petrarch Fuel Services 2,460 (296) -12.0% 0.24
Arkana Petroleum Corp. 18,363 5,931 32.3% 1.25
Beaumont Energy, Inc. 32,662 6,743 20.6% 1.04
Dameron Fuel Services 48,796 24,525 50.3% 1.42
Average 20.3% 1.20

Midland Energy Resources 134,114 79,508 59.3% 1.25

Comparable Companies
 Harvard Business Publishing

LTM LTM
Revenue Earnings
18,512 4,981
17,827 8,495
14,505 4,467
12,820 3,506

160,708 9,560
67,751 1,713
31,682 1,402
18,874 112
49,117 3,353
59,989 1,467
58,750 4,646

251,003 18,888
Harvard Business Publishing
2007 Estimates
Table 1
Credit Debt/ Spread to
Business Segment: Rating Value Treasury
Consolidated A+ 42.2% 1.62% rd 6.28%
Exploration & Production A+ 46.0% 1.60% 6.26%
Refining & Marketing BBB 31.0% 1.80% 6.46%
Petrochemicals AA- 40.0% 1.35% 6.01%

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%
 Midland Consolidated
βl = βul *(1+(1-t)*D/E) βl = 1.25

βul = 0.92

new (2007) βl 1.33

re 11.30%

debt/value for 2007 0.422

Equity/value for 2007 0.578

WACC 8.13

Exploration and Production

βl = βul *(1+(1-t)*D/E) βl = 1.15

βul = 0.93

new (2007) βl 1.72

re 13.25%

debt/value for 2007 0.46

Equity/value for 2007 0.54

WACC 8.89

Marketing and Refining

βl = βul *(1+(1-t)*D/E) βl = 1.2

βul = 1.07

new (2007) βl 1.36

re 13.26%

debt/value for 2007 0.31

Equity/value for 2007 0.69

WACC 11.15
βulofMidland 0.92
βulofE&P 0.93 Weight of E&P 53.40%
βulofR&M 1.07 Weight of R&M 35.76%
βulofpetrochemicals 0.41 Weight of Petrochemica10.84%

βl = βul *(1+(1-t)*D/E)
0.574 re 7.53%

debt/value for 2007 0.4

Equity/value for 2007 0.6

WACC 5.97