aim xlii spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · unitedhealth, hannon...

96
Advisory Board Presentation AIM XLII Spring 2016

Upload: truonghuong

Post on 06-Feb-2018

216 views

Category:

Documents


1 download

TRANSCRIPT

Page 1: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Advisory Board PresentationAIM XLII

Spring 2016

Page 2: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

AIM XLIIAnalyst Introductions

Daniel Burke (Spokane, WA)Covanta Holdings, Garmin

Will Cai (Zhejiang, China)Delphi Automotive, Ingredion

Phillip DeBruin (Harvard, MA)TJX Companies, Spirit Airlines

Ryan Doolan (Kansas City, MO)O’Reilly Automotive, Cerner

John Flanagan (Arlington Heights, IL)Hain Celestial, Pandora

Conor Hanratty (New Canaan, CT)Facebook, Polaris

Gregory Hansen (Erie, PA)Kinder Morgan, Knoll

Ale Hejase (Beirut, Lebanon)Check Point Software, Krispy Kreme

William Husic (Glastonbury, CT)ExxonMobil, McDonald’s

Thomas Klaritch (Nashville, TN)UnitedHealth, Hannon Armstrong

Patrick Knott (Cockeysville, MD)Walt Disney Co., Wabtec

Ariston Lowe (Sydney, Australia)MasterCard, Equifax

Andrew McCourt (Scituate, MA)Mobileye, Herman Miller

Matthew Minnis (Kansas City, KS)Union Pacific, American Airlines

Nicholas Moller (Cincinnati, OH)Fastenal, Kroger

Carl Schmidt (Bloomfield Hills, MI)Jazz Pharmaceuticals, Sprouts

Gregory Sullivan (Hoboken, NJ)Best Buy, MarketAxess

Wesley Taul (Owensboro, KY)Alphabet, Gilead

Thomas Thomas (Troy, MI)Activision Blizzard, Whirlpool

Benjamin Walker (Lehi, UT)American Tower, Whitestone

Patrick Whitmore (Cleveland, OH)Microsoft, Sherwin-Williams

Page 3: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

AgendaCourse OverviewEconomic OutlookSecurity AnalysisPortfolio PerformanceAIM XLII HighlightsConcluding Remarks

Page 4: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Course OverviewFundamentalsAnalyst ResponsibilitiesInvestment Philosophy & Policies

Page 5: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Course Objectives Analyst Selection

Methodology

Course OverviewFundamentals

• Provide students with a thorough grounding in the portfolio management process

• Enhance each student’s ability to effectively communicate their approach and analyses leading to their investment recommendations

• MBA and MSA candidates submit a resume, transcript, and cover letter

• Analysts are selected based on academic performance, professional experience, and other relevant criteria

• The new AIM class inherits the portfolio handed over by the previous class

• Each analyst conducts and presents investment analyses for an existing portfolio stock

• Analysts then cover a stock of their choice to be considered for addition to the portfolio

• Finally, the class votes on the composition of the new portfolio based on each analyst’s final recommendation

5

Page 6: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Individual Responsibilities

Course OverviewAnalyst Responsibilities

• Industry / Sector Analysis

• Economic Analysis

• Portfolio Performance

• Newsletter & Webpage

Group Projects Portfolio Management

Inherited Portfolio,65%

AIM XLII Additions,35%

• Company Background • Fundamental Analysis

• Earnings Forecast • Beta Forecast

• Technical Analysis • Intrinsic Valuation

Analyst Reports

6

Page 7: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Investment Philosophy Investment Constraints

Course OverviewInvestment Philosophy & Policies

• Only common equities traded on major U.S. exchanges

• Avoid companies whose ethics are not consistent with those of the University

• Abortifacients• Birth Control• Tobacco

• Liquidity: Investments limited to common equities

• Time Horizon: 3-5 year outlook

• “Prudent Person Rule”

• Outperform the S&P 500 over the long-term

• Make well-researched trade decisions that contribute to the growth of the portfolio’s value for the use of future classes

Investment Guidelines AIM XLII Portfolio Composition

Large-cap,61%

Mid-cap,25%

Small-cap,14%

7

Page 8: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Economic Outlook• Consumer & Economic Growth• Global Trade• Oil Prices & Energy• Interest Rates & Federal Reserve Policy

Page 9: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

0%

2%

4%

6%

8%

10%

12%

1967 1971 1975 1979 1983 1987 1991 1995 1999 2003 2007 2011 2015

Unemployment Average = 6.2% Wage Growth Average = 4.2%

Unemployment & Wages

Source: Bureau of Economics Analysis, AIM / Doolan 2016

Year-over-Year Growth in GDP

Economic OverviewLow Wage Growth & Consumer Sentiment

• Labor force participation rate at historical low of 62.4%

• Wage growth remains tepid

• Unemployment rate of 4.9%

• U.S. consumer sentiment at 7-month low of 89.7%

• Consumption: 67-68% of GDP

• U.S. Real GDP has grown at a 1.8% CAGR since 2000 but increased to a 2.0% CAGR since 2010

• Growth is projected to be greater than 2.0% annually through 2018 and forecasted at 2.0% in the long run

• Recent negative growth is observed in only two periods (2008 and 2009)

(4%)

(2%)

0%

2%

4%

6%

8%

1967 1971 1975 1979 1983 1987 1991 1995 1999 2003 2007 2011 2015

GDP Growth Average = 2.8%

9

Page 10: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Weakening U.S. Dollar

Source: Bloomberg, AIM / Doolan 2016

Emerging Markets GDP Growth

Economic OverviewWeaker U.S. Dollar & Lower Growth in China

• USD at weakest level since June• Multinational companies can convert foreign

currency at favorable exchange rate

• Trade deficit increased to $47.1 million in February 2016• Look for tightening with weaker currency

• China GDP slowing but showing signs of stabilizing

• India 2015 GDP growth overtook China at 7.3%

Spot Price vs. USDJanuary 2016 Current % Change

HKD 7.80 HKD 7.76 (0.5%)NZD 1.54 NZD 1.46 (5.2%)AUD 1.43 AUD 1.30 (9.1%)CAD 1.41 CAD 1.27 (9.9%)CHF 1.02 CHF 0.98 (3.9%)GBP 0.70 GBP 0.69 (1.4%)JPY 118.57 JPY 111.62 (5.9%)EUR 0.93 EUR 0.89 (4.3%)CNY 6.57 CNY 6.50 (1.1%)

12.7%14.2%

9.6%9.2%

10.6%

9.5%7.8%

7.7% 7.3%

6.8%

9.3% 9.8%

3.9%

8.5%10.3%

6.6%5.1%

6.9%7.3%

7.3%

2.7% 1.8%(0.3%)

(2.8%)

2.5% 1.6% 2.3% 2.2% 2.4% 2.4%

(5%)

0%

5%

10%

15%

2006 2007 2008 2009 2010 2011 2012 2013 2014 2015

China India United States

10

Page 11: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Source: U.S. Energy Information Administration, OPEC, AIM / Hejase 2016

U.S. Gasoline & Crude Oil Prices ($ per gallon)

U.S. Oil Production & Consumption

Economic OverviewOil Production & Consumption

• Political gridlock effect: Iran and Russia vs. Saudi Arabia

• Global supply pressures

• Lower oil prices hold down CPI

• Generates consumer discretionary spending

U.S. Rig Count & Crude Inventories Production Growth Since 2013

United States 25%

OPEC 5%

Consumption Growth Since 2013

United States 3%

Global 7%

Overview

1,600

1,700

1,800

1,900

2,000

2,100

2,200

0

500

1,000

1,500

2,000

2,500

3,000

Jan-13 Jan-14 Jan-15 Jan-16

Mill

ions

of B

arre

ls

Activ

e Ri

gsRig Count Crude Inventories

$0.00

$1.00

$2.00

$3.00

$4.00

2012 2013 2014 2015 2016 2017 2018

Price Difference Retail Regular Gasoline Crude Oil

2017E 2018E2016E

11

Page 12: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Yield Curve

Source: Federal Reserve, AIM / Hejase 2016

Fed Funds Rate

Economic OverviewInterest Rates

0.36%0.0%

1.0%

2.0%

3.0%

4.0%

5.0%

2007 2008 2009 2010 2011 2012 2013 2014 2015 201

• Market has priced in a low possibility of 2016 rate hikes

• Rate hike likely not impounded in risk asset prices

• Fed will pursue a careful and patient course towards higher interest rates; hinting at no increase in the April meeting

0.0% 0.0% 0.1% 0.3%0.6%

0.9%

1.3%1.7%

1.9%2.2%

2.5%

0.2% 0.2%0.4%

0.6% 0.8% 0.9%1.2%

1.6%1.8%

2.2%

2.6%

0.0%

0.5%

1.0%

1.5%

2.0%

2.5%

3.0%

1 Month 3 Month 6 Month 1 Year 2 Year 3 Year 5 Year 7 Year 10 Year 20 Year 30 Year

April 2015 April 2016

Implications

12

Page 13: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Security Analysis• Fundamental Analysis• Growth Dynamics• Discovery• Merger Scenarios• Technical Analysis• Alternative Valuation Methods

Page 14: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Security AnalysisCompanies & Focus of Analysis

Fundamental Analysis Growth & IndustryGrowth DynamicsDiscovery

Alternative Valuation DiscoveryMerger ScenariosFundamental Analysis

Growth Dynamics Technical AnalysisFundamental AnalysisEarnings Analysis / Merger

Discovery Fundamental AnalysisEarnings AnalysisGrowth Dynamics

14

Page 15: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

McDonald’s Corp.NYSE: MCD

Price (4/13/2016): $126.89

1-yr Forward P/E: 23.7x

Market Cap: $115.4 billion

Dividend Yield: 2.74%

LTM EPS: $4.82

$126.89

$80

$90

$100

$110

$120

$130

$140

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Husic 2016

Focus – Fundamental Analysis

One-Year Price Chart

15

Page 16: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

10.4% 7.9% 7.6%

17.8% 18.5%

7.0%

0.6x

0.4x

1.1x

0.0x

0.3x

0.6x

0.9x

1.2x

0%

5%

10%

15%

20%

McDonald's Corp. The Wendy's Co. Yum! Brands Inc.

Return on Assets Net Profit Margin Capital Turnover

Revenue Analysis ($ billion)

Source: Company Filings, AIM / Husic 2016

McDonald’s vs. Competitors: Return on Assets

Common Sized Income Statement: Percent of Total Sales

McDonald’s Corp.Trend & Fundamental Analysis

20.4% 19.8% 19.9% 17.3% 17.8% 18.1% 18.3% 18.5% 18.7% 18.9%

11.0% 11.2% 10.9% 12.4% 13.9% 12.5% 12.4% 12.3% 12.2% 12.1%

54.1% 54.3% 54.5% 54.9% 54.2% 54.3% 54.2% 54.1% 54.0% 53.9%

2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E

Net Income Taxes Non-operating Expenses Operating Expenses Cost of Sales

18.3 18.6 18.9 18.2 16.5 16.2 16.0 15.6 15.2 14.7

8.7 9.0 9.2 9.3 8.9 9.3 9.6 9.7 9.9 9.9

$0

$5

$10

$15

$20

2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E

Company Operated Total Franchised & Affiliated

16

Page 17: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

McDonald’s Corp.Valuation & Thesis

Source: AIM / Husic 2016

Recommendation: BUY Portfolio Decision: BUY

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 80% $148.90 $119.12

Dividend Discount Model 5% $142.22 $7.11

Implied Forward P/E Multiple 5% $116.82 $5.84

Implied Forward P/Sales Multiple 5% $135.98 $6.80

Implied Forward P/EBITDA Multiple 5% $126.08 $6.30

Intrinsic Value $145.17

Market Price (4/13/2016) $126.89

Estimated Upside / (Downside) 14.4%

Investment Thesis• Fast food market share leader with dominant, expanding global presence• Restructuring plan to refranchise operations and improve margins and return on capital• Stock currently undervalued based on various valuation methodologies

17

Page 18: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Union Pacific RailroadNYSE: UNP

Price (4/13/2016): $80.67

1-yr Forward P/E: 14.0x

Market Cap: $68.9 billion

Dividend Yield: 2.72%

LTM EPS: $5.49

One-Year Price Chart

Source: Yahoo Finance, AIM / Minnis 2016

Focus – Discovery

$81.72

$60

$70

$80

$90

$100

$110

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

18

Page 19: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Michael Haverty

Source: AIM / Minnis 2016

Insights

Union Pacific RailroadDiscovery

• Former President, Santa Fe Railroad

• Former CEO, Kansas City Southern

• Member, National Railroad Hall of Fame

• 40+ years railroad experience

• Union Pacific has the best rail franchise and routes in America

• Margins may be unsustainable

• Potential sources of growth in Intermodal and transport to Mexico

19

Page 20: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Union Pacific Railroad Map

Source: Company Filings, AIM / Minnis 2016

Changes to Investment Thesis

Union Pacific RailroadDiscovery

• More confident about a slight margin decline but pricing power continues

• Short-term declines for Intermodal and commodity-related products but solid recovery expected

• Future problems in trucking will be an advantage to rail

• Rail industry has survived many downturns

20

Page 21: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Union Pacific RailroadValuation & Thesis

Source: AIM / Minnis 2016

Recommendation: HOLD Portfolio Decision: HOLD

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 90% $92.05 $82.84

Implied Forward P/E Multiple 5% $86.30 $4.31

Dividend Discount Model 5% $61.69 $3.08

Intrinsic Value $90.24

Market Price (4/13/2016) $80.67

Estimated Upside / (Downside) 11.9%

Investment Thesis• Value stock that has been beaten up• Great routes with a competitive advantage• Future growth in Intermodal segment

21

Page 22: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

MarketAxess Holdings, Inc.NASDAQ: MKTX

Price (4/13/2016): $125.00

1-yr Forward P/E: 42.2x

Market Cap: $4.7 billion

Dividend Yield: 0.83%

LTM EPS: $2.55

One-Year Price Chart

$125.00

$70

$80

$90

$100

$110

$120

$130

$140

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Sullivan 2016

Focus – Growth Dynamics

22

Page 23: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Average Daily Traded Bond Volume ($ billion)

Source: Company Filings, SIFMA, AIM / Sullivan 2016

Daily Corporate Bond Volume ($ billion)

MKTX Total Traded Bond Volume ($ billion) MKTX Corporate Bond Market Share

MarketAxess Holdings, Inc.Market Data

8941,015 1,036

818894 853 849 816

729 729

$0

$200

$400

$600

$800

$1,000

$1,200

2006 2007 2008 2009 2010 2011 2012 2013 2014 2015

Total Bond Volume Federal Agency Agency MBS

17 1614

20 20 2123

2527 27

$0

$5

$10

$15

$20

$25

$30

2006 2007 2008 2009 2010 2011 2012 2013 2014 2015

Corporate Debt

522590

694767

979

$0

$200

$400

$600

$800

$1,000

$1,200

2011 2012 2013 2014 2015Total Bond Trading Volume

11%12%

14% 15%

17%

2%3%

5%6%

9%

0%

3%

6%

9%

12%

15%

18%

2011 2012 2013 2014 2015

High Grade High Yield

23

Page 24: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

MarketAxess Holdings, Inc.Valuation & Thesis

Source: AIM / Sullivan 2016

Recommendation: BUY Portfolio Decision: BUY

Valuation Method Weight Valuation Contribution

Blended Discounted Free Cash Flow 100% $133.31 $133.31

Implied Forward P/E Multiple 0% $123.14 --

Dividend Discount Model 0% $135.60 --

Intrinsic Value $133.31

Market Price (4/13/2016) $125.00

Estimated Upside / (Downside) 6.7%

Investment Thesis• Unparalleled market penetration• Unmatched product and service offering to institutional investor and broker-dealer client base• Growth of e-trading in fixed income is inevitable

24

Page 25: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Sprouts Farmers Market, Inc.NASDAQ: SFM

Price (4/13/2016): $28.56

1-yr Forward P/E: 24.4x

Market Cap: $4.3 billion

Dividend Yield: n/a

LTM EPS: $0.84

One-Year Price Chart

$28.56

$15

$20

$25

$30

$35

$40

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Schmidt 2016

Focus – Growth & Industry

25

Page 26: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Company Overview Primary Competitors

Historical Revenue ($ million) Retail “Triple Double”

Sprouts Farmers Market, Inc.Growth Story

Source: Company Filings, AIM / Schmidt 2016

1,106

1,795

2,438

2,967

3,593

$0

$1,000

$2,000

$3,000

$4,000

2011 2012 2013 2014 2015

36%

22% 21%

13% 14% 14%

134%

89%

18%

0%

20%

40%

60%

80%

100%

120%

140%

0%

10%

20%

30%

40%

2013 2014 2015Sales Growth % Unit Growth % EPS Growth %

• U.S. grocery retailer offering fresh, natural, and organic foods at affordable prices

• Operates 224 stores across 13 states

• Unique store layout

• Superior supplier relationships

26

Page 27: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Year-over-Year Sales Growth Margin Profile

Same Store Sales Growth (Q4 2015) Potential Store Opportunity

Sprouts Farmers Market, Inc. Comparable Companies

10%

18%

37% 39%

0%

10%

20%

30%

40%

Natural Grocers Sprouts The Fresh Market Whole Foods

0%

10%

20%

30%

40%

50%

60%

70%

2012 2013 2014 2015

Sprouts Kroger The Fresh Market Whole Foods

6.4%

3.3%

5.7% 5.4%

3.6%

1.8%

3.5% 3.4%

0%

2%

4%

6%

8%

Sprouts Kroger The Fresh Market Whole Foods

Operating Profit Margin Net Profit Margin

Source: Company Filings, Morningstar, Wells Fargo, AIM / Schmidt 2016

7.8%

5.4%

(3.7%)

(1.8%)(4%)

(2%)

0%

2%

4%

6%

8%

10%

SFM KR TFM WFM

27

Page 28: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Sprouts Farmers Market, Inc.Valuation & Thesis

Source: AIM / Schmidt 2016

Recommendation: BUY Portfolio Decision: BUY

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 80% $29.27 $23.42

Implied Forward P/E Multiple 10% $30.38 $3.04

Implied Forward P/Sales Multiple 10% $30.63 $3.06

Intrinsic Value $29.52

Market Price (4/13/16) $28.56

Estimated Upside / (Downside) 3.4%

Investment Thesis• One of few retailers experiencing double-digit sales, EPS, and unit growth• Expansion of private label products and deli offerings should increase daytime traffic• Despite rapid expansion, the Company expects 14% unit growth over the next 5-10 years

28

Page 29: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Whitestone REITNYSE: WSR

Price (4/13/2016): $12.98

1-yr Forward P/E: 9.4x

Market Cap: $356.3 million

Dividend Yield: 8.78%

LTM EPS: $0.24

One-Year Price Chart

$12.98

$8

$9

$10

$11

$12

$13

$14

$15

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Walker 2016

Focus – Alternative Valuation Methods

29

Page 30: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Community Centered PropertiesTM

Source: Company Filings, AIM / Walker 2016

Revenue by Location & Type ($ thousand)

Net Operating Income (NOI) Margin Growth

Whitestone REITOverview

Acquire in Great Neighborhoods• Growing cities• High income ($75k+)• Untapped value

Unlock Intrinsic Value• Expand existing structures• Develop excess land• Divide large spaces

Internet-Resistant Leasing• Dining and grocery• Health and wellness• Entertainment

54%

58% 59%60% 61% 62% 62% 63%

65%66%

50%

54%

58%

62%

66%

70%

2006 2007 2008 2009 2010 2011 2012 2013 2014 2015

Phoenix Houston Dallas AustinSan

Antonio Chicago TotalRetail $28,856 $12,121 $5,969 $5,329 $3,762 $710 $56,747 Flex - 8,445 - - - - 8,445 Office 371 1,753 4,757 - - - 6,881 Development 1,291 - - 2,500 - - 3,791 Total $30,518 $22,319 $10,726 $7,829 $3,762 $710 $75,864

30

Page 31: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Community Retail Center Cap Rates

Source: Company Filings, CBRE, Green Street Advisors, AIM / Walker 2016

Green Street NAV Method ($ thousand)

Size / SG&A Adjustment ($ thousand)

Whitestone REITNet Asset Value (NAV) Method

Midpoint Cap WeightPhoenix 5.63% 40%Houston 6.00% 29%Dallas 5.13% 14%Austin 5.00% 10%San Antonio 5.50% 5%Chicago 5.25% 1%Weighted Cap 5.59% 100%

SG&A Excess $9,000 All REIT Cap Rate 7%Value 128,571 Gross Asset Value (GAV) 1,110,488 % of GAV 12%

Net Asset Value2015 NOI $62,081 Weighted Cap 5.59%Gross Asset Value (GAV) 1,110,488

Less Net Liabilities 509,656 Net Asset Value (NAV) 600,832 Shares Outstanding 26,991Per Share Value $22.26

Discount to NAVBoard Governance 4%SG&A Expenses 20%Leverage 8%

Total Discount 32%Adjusted Share Value $15.14

31

Page 32: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Whitestone REITValuation & Thesis

Source: AIM / Walker 2016

Recommendation: BUY Portfolio Decision: BUY

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 80% $16.34 $13.07

Net Asset Value 20% $15.14 $3.03

Dividend Discount Model 0% $18.14 --

Forward P/FFO 0% $14.18 --

Intrinsic Value $16.10

Market Price (4/13/2016) $12.98

Estimated Upside / (Downside) 24.0%

Investment Thesis• Strong internet-resistant leasing strategy in attractive retail locations • Trading well below private market value of the assets• Concerns of governance, size, and leverage don’t warrant current discount

32

Page 33: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

The TJX Companies, Inc.NYSE: TJX

Price (4/13/2016): $76.63

1-yr Forward P/E: 23.3x

Market Cap: $51.7 billion

Dividend Yield: 1.34%

LTM EPS: $3.33

One-Year Price Chart$76.63

$55

$60

$65

$70

$75

$80

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / DeBruin 2016

Focus – Fundamental Analysis

33

Page 34: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Operating Summary & Outlook

Source: Company Filings, Capital IQ, AIM / DeBruin 2016

Sales & Margins ($ billion, %)

Store Growth vs. Peers

The TJX Companies, Inc. Overview

(2%)

0%

2%

4%

6%

2012 2013 2014 2015 2016

TJX Mall-Based Department Stores Discount Home Furnishings

$23.2$25.9 $27.4 $29.1 $30.9

27.3%28.8%

12.4%14.0%

6.5% 7.4%

0%

5%

10%

15%

20%

25%

30%

$0

$10

$20

$30

$40

2012 2013 2014 2015 2016

Sales Gross Margin Operating Margin Net Margin

• Discount apparel and home furnishings retailer operating several branded segments in North America & Europe

• Domestic TJ Maxx and Marshalls sales and store count represent 2/3 of total

• Store count is primary sales driver: 50% projected growth

• Overhead control advantage and strong inventory management should continue

• Nearly zero online sales

34

Page 35: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

The TJX Companies, Inc.Valuation & Thesis

Source: AIM / DeBruin 2016

Recommendation: HOLD Portfolio Decision: SELL

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 80% $81.39 $65.11

TEV/EBITDAR Multiple 20% $57.78 $11.56

Implied Forward P/E Multiple 0% $56.52 --

Intrinsic Value $76.67

Market Price (4/13/2016) $76.63

Estimated Upside / (Downside) 0.1%

Investment Thesis• Solid business with broad appeal that should perform in a variety of environments• Size and execution advantage don’t fully neutralize intense competition • Domestic market saturation may force growth abroad in order to achieve store count goal:

will incur time and expense to establish network

35

Page 36: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Equifax, Inc.NYSE: EFX

Price (4/13/2016): $114.95

1-yr Forward P/E: 25.4x

Market Cap: $13.6 billion

Dividend Yield: 1.01%

LTM EPS: $3.66

One-Year Price Chart

$114.95

$90

$95

$100

$105

$110

$115

$120

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Lowe 2016

Focus – Merger Scenarios

36

Page 37: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

$0

$400

$800

$1,200

$1,600

2011 2016E 2020E 2011 2016E 2020E 2011 2016E 2020E 2011 2016E 2020E

Pro Forma Revenue Forecast ($ million)

Source: Company Filings, AIM / Lowe 2016

Pro Forma Revenue Segmentation ($ million)

Equifax, Inc.Revenue Build

U.S. Information Solutions WorkforceInternational (incl. Veda) North America Personal

1,893 2,073 2,304 2,436 2,664 2,884 3,097 3,333 3,594 3,883

282317

356399

448

3,1663,414

3,6893,993

4,331

$0

$1,000

$2,000

$3,000

$4,000

$5,000

2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E

EFX Veda

37

Page 38: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Considerations

Source: Company Filings, AIM / Lowe 2016

DCF Scenario Analysis ($ per share)

Interest Coverage Ratio: Upside vs. Downside Interest Coverage Ratio: Consideration Effect

Equifax, Inc.Merger Scenarios

• Debt contribution to Veda acquisition drives valuation and determines future capital structure

• Currently capacity for debt exists

• Total debt is 30% of total assets

• Interest coverage 9.96x$114 $111 $109

$149$145 $141

$170$165

$160

$100

$120

$140

$160

$180

All Debt 72/25 D/E 50/50 D/E

Upside

Downside

Base

0x

2x

4x

6x

8x

10x

12x

14x

2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E

Base

Upside

Downside

0x

2x

4x

6x

8x

10x

12x

14x

2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E

All Debt

75/25 Debt-to-Equity

50/50 Debt-to-Equity

38

Page 39: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Equifax, Inc.Valuation & Thesis

Source: AIM / Lowe 2016

Recommendation: BUY Portfolio Decision: BUY

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 80% $148.46 $118.76

Implied Forward P/E Multiple 10% $124.62 $12.46

Implied Forward EV/EBITDA Multiple 10% $125.77 $12.58

Intrinsic Value $143.80

Market Price (4/13/2016) $114.95

Estimated Upside / (Downside) 25.1%

Investment Thesis• Growth in emerging markets (cash-based to credit-based economies)• Veda acquisition provides gateway to Asia• Operates in protected oligopoly

39

Page 40: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Activision Blizzard, Inc.NASDAQ: ATVI

Price (4/13/2016): $34.75

1-yr Forward P/E: 19.4x

Market Cap: $25.8 billion

Dividend Yield: 0.73%

LTM EPS: $1.19

$34.75

$20

$24

$28

$32

$36

$40

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Thomas 2016

Focus – Discovery

One-Year Price Chart

40

Page 41: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Company Background

Source: Company Filings, AIM / Thomas 2016

Product vs. Subscription Revenue

Activision Blizzard, Inc.Overview

The Business• Develops and publishes e-gaming content• Retail, subscription, event, and licensing channels

New Platforms & Segments• Activision Blizzard Studios: film and television• Activision Blizzard Media Networks: eSports• Major League Gaming: eSports streaming events• King Digital: subscription and mobile content

Key Franchises• Call of Duty, Candy Crush, Destiny, Diablo, Overwatch,

Skylanders, Starcraft, World of Warcraft

1.6x

2.6x2.3x 2.2x

2.9x

2.3x

1.7x

1.1x

Product / Subscription

38% 28% 31% 32% 25% 30% 37% 48%

62% 72% 69% 68% 75% 70% 63% 52%

2008 2009 2010 2011 2012 2013 2014 2015

Subscription / Sales Product / Sales

41

Page 42: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Casual Gamer Perspective

Source: Wall Street Journal, AIM / Thomas 2016

Hardcore Gamer Perspective

Key Takeaways Key Takeaways

Activision Blizzard, Inc.Discovery

Store Visits

Popularity• Call of Duty “flies off the shelves” • Overwatch is highly anticipated, and pre-orders have been

impressiveGamer Community• eSports is becoming local• Live streaming is becoming more mainstream

Game Development• ATVI uses game development strategies that gamers

notice, appreciate, and pay for• ATVI is highly respected and has a very loyal and dedicated

followingeSports• It is real, it is big, and it is commercializing

2

6

7

8

10

10

$18.4

$0 $5 $10 $15 $20

Tour de France

Stanley Cup

NBA Finals

Super Bowl

The Masters

Cricket World Cup

Dota 2 (eSports)

Prize Money ($ million)

Kyle FergusonND MBA (2016)

42

Page 43: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Activision Blizzard, Inc.Valuation & Thesis

Source: AIM / Thomas 2016

Recommendation: HOLD Portfolio Decision: HOLD

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 80% $38.80 $31.04

Implied Forward P/E Multiple 10% $37.60 $3.76

Implied Forward P/Sales Multiple 10% $38.73 $2.90

Intrinsic Value $37.70

Market Price (4/13/2016) $34.75

Estimated Upside / (Downside) 8.5%

Investment Thesis• Well-positioned to capitalize on the rise of eSports and live video game streaming • Movement from product to subscription sales will grow recurring revenue and reduce costs• Prepared to take on the dynamic environment of electronic gaming with a strong cash

position and balance sheet

43

Page 44: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Alphabet, Inc.NASDAQ: GOOG

Price (4/13/2016): $751.72

1-yr Forward P/E: 27.5x

Market Cap: $519.2 billion

Dividend Yield: n/a

LTM EPS: $23.59

$751.72

$500

$550

$600

$650

$700

$750

$800

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Taul 2016

Focus – Growth Dynamics

One-Year Price Chart

44

Page 45: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Core Business

Source: Company Filings, comScore, AIM / Taul 2016

Revenue ($ billion)

Restructuring Market Share

Alphabet, Inc.Overview

2938

4656

6675

86

$0

$20

$40

$60

$80

$100

2010 2011 2012 2013 2014 2015 2016E

• Seven applications with over 1 billion users each

• Provide financial clarity on core business and moonshots• CFO Ruth Porat brings increased financial discipline • R&D rationalization, divesting lagging bets, renewed cloud

focus

Alphabet

Google “Bets”

Android, 53%

Apple, 44%

Other, 3%

US Mobile OS

Google, 66%

Bing, 15%

Baidu, 10%

Yahoo, 8%

Other, 2%

Global Search Engine

45

Page 46: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

U.S. Mobile Retail Commerce ($ billion)

Source: Statista, Bloomberg, AIM / Taul 2016

Digital Advertising Spending ($ billion)

Leading Mobile Apps (U.S., 2015)

Alphabet, Inc.Industry Trends & Market Dynamics

126

99 9681 77 76 74

68 63

0

20

40

60

80

100

120

140

Facebook YouTube FB Msngr Search Play Maps Pandora Gmail Instagram

mill

ion

uniq

ue v

isito

rs

5775

96112

130

150

$0

$40

$80

$120

$160

2014 2015 2016E 2017E 2018E 2019E

31 28 25 25 26 28

19 30 42 5158

655058

6775

8494

$0

$20

$40

$60

$80

$100

2014 2015 2016E 2017E 2018E 2019EDesktop Mobile / Tablet

• 81% of millennials use YouTube; average mobile session is 40 minutes

• Search, Maps, Gmail enjoy success on Apple devices

• Android’s dominance in emerging markets should allow future monetization of Google Play

46

Page 47: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Alphabet, Inc.Valuation & Thesis

Source: AIM / Taul 2016

Recommendation: HOLD Portfolio Decision: HOLD

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 90% $830.71 $747.36

Implied Forward P/E Multiple 5% $656.21 $32.81

Implied Forward P/Sales Multiple 5% $692.37 $34.62

Intrinsic Value $814.78

Market Price (4/13/2016) $751.72

Estimated Upside / (Downside) 8.4%

Investment Thesis• Product suite protects key applications and drives user engagement• Macro trends in technology and consumer spending support continued growth• Capture new opportunities in mobile e-commerce, digital video, and virtual reality

47

Page 48: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Sherwin-Williams Co.NYSE: SHW

Price (4/13/2016): $297.08

1-yr Forward P/E: 23.9x

Market Cap: $27.4 billion

Dividend Yield: 1.13%

LTM EPS: $11.38

$297.08

$200

$220

$240

$260

$280

$300

$320

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Whitmore 2016

Focus – Earnings Forecast

One-Year Price Chart

48

Page 49: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Paint Stores, 64%

Global Finishes, 17%

Consumer, 14%

Latin America, 6%

Sherwin-Williams, 11%

Valspar, 9%

PPG, 21%

Masco Corp., 6%

Other, 53%

Company Background

Source: Company Filings, Bloomberg, AIM / Whitmore 2016

U.S. Paint & Coatings Market Share

Sherwin-Williams Co.Overview

2015 Revenue ($ million)

Paint Stores 7,209

Consumer 1,578

Latin America 631

Global Finishes 1,916

• Over 4,000 Sherwin-Williams branded outlets for paints, stains, supplies, and equipment

• 2016: 90-100 new U.S. stores expected

• New Lines • HGTV HOME• Paint Shield anti-microbial

• Global finishes provides mass market industrial, automotive, and marine paints & coatings

Revenue Breakdown by Segment

49

Page 50: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Key Assumptions

Source: Company Filings, AIM / Whitmore 2016

Valspar Acquisition Details

Sherwin-Williams Co.Valuation

VAL Assets ($4.3B)

VAL Debt ($2.0B)

New Debt ($8.3B)

Cash ($1.0B)

Goodwill ($7.0B)

All Cash Acquisition

($11.3B)

$113 Per Share

EPS & Dividend Forecast

• Announced March 2016; transaction closes Q1 2017• 35% premium to unaffected Valspar share price• All cash; $8.3 billion in new debt financing• Enhances geographic reach and industry positions• Synergies: $280 million by 2017, $320 million by 2018• Anti-trust and divestiture provisions included for SHW

$2.00 $2.20 $2.68 $3.36 $4.16 $5.11 $6.21 $7.46 $7.41

$8.95 $11.38

$17.18 $17.23 $19.49

$21.22 $22.88

$0

$5

$10

$15

$20

$25

2013 2014 2015 2016E 2017E 2018E 2019E 2020E

Dividends Basic EPS

Last 3-Yr Avg. 2016E 2020E

Revenue Growth 6.0% 5.3% 6.6%

COGS 53.1% 51.7% 51.6%

SG&A 32.8% 31.4% 29.7%

Share Repurchases 4.9% --% 1.2%Note: Shares in millions

50

Page 51: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Sherwin-Williams Co.Valuation & Thesis

Source: AIM / Whitmore 2016

Recommendation: BUY Portfolio Decision: BUY

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 100% $310.12 $310.12

Dividend Discount Model 0% $285.12 --

Implied Forward P/E Multiple 0% $314.67 --

Intrinsic Value $310.12

Market Price (4/13/2016) $297.08

Estimated Upside / (Downside) 4.4%

Investment Thesis• Raw materials purchasing power and vertical integration of resin supply chain• Growth opportunities for coil-coatings, automotive, and construction in developing economies• Valspar acquisition: Sherwin brings consumer presence to international markets

51

Page 52: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Hannon Armstrong Sustainable InfrastructureNYSE: HASI

Price (4/13/2016): $18.99

1-yr Forward P/E: 23.3x

Market Cap: $721.0 million

Dividend Yield: 6.24%

LTM EPS: $0.21

$18.99

$14

$16

$18

$20

$22

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Klaritch 2016

Focus – Fundamental Analysis

One-Year Price Chart

52

Page 53: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Company Background

Source: Company Filings, AIM / Klaritch 2016

Interest-Earning Assets & Liabilities ($ million)

Portfolio Breakdown

Hannon Armstrong Sustainable InfrastructureOverview

• HASI is a debt and equity financier for renewable energy and efficiency projects.

• Portfolio • 105 renewable energy and efficiency transactions• 54% corporate investment grade• 45% federal or local government

• IPO in April 2013

• Set-up as a REIT

• $2.5 billion transaction pipeline for 2016

• Restructured 71% of its debt to fixed rate in 2015Wind, 37%

Efficiency, 31%

Solar, 30%

Other, 2%

152 187306

547

871

156 191 229

381

571

$0

$200

$400

$600

$800

$1,000

2011 2012 2013 2014 2015Average Interest Earnings Assets Average Interest Bearing Liabilities

53

Page 54: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Forecasted Yields, Interest Rates & Spreads

Source: Company Filings, AIM / Klaritch 2016

Growth Assumptions General Outlook

Hannon Armstrong Sustainable InfrastructureFundamental Analysis

• Through the forecast horizon

• Interest-earning assets: 38%

• Interest-bearing liabilities: 43%

• Greater investment in solar and wind projects

• Rates expected to rise slowly and gradually over time

• Solar and wind energy expected to be majority of US energy build (consistent with past four years)

• Solar ITC extended to 2022 and Wind PTC to 2018

• Low default rate expected due to quality of projects

7.7%

6.3%5.7% 5.5% 5.5% 5.8% 6.0% 6.1% 6.2% 6.4%

6.0%5.2%

4.3% 4.0%3.4% 3.4% 3.5% 3.6% 3.6% 3.6%

1.7%1.2% 1.4% 1.5%

2.1% 2.4% 2.5% 2.6% 2.6% 2.8%

0%

2%

4%

6%

8%

2011 2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E

Average Yield Average Interest Rate Interest Rate Spread

54

Page 55: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Hannon Armstrong Sustainable InfrastructureValuation & Thesis

Source: AIM / Klaritch 2016

Recommendation: BUY Portfolio Decision: BUY

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow to Equity 40% $19.52 $7.81

Residual Income 40% $21.01 $8.40

Dividend Discount Model 10% $20.28 $2.03

Implied Forward P/E Multiple 5% $19.24 $0.96

Price-to-Book Multiple 5% $18.90 $0.94

Intrinsic Value $20.14

Market Price (4/13/2016) $18.99

Estimated Upside / (Downside) 6.1%

Investment Thesis• Strong niche position in growing market that needs intelligent financing• Greater investment in solar and wind transactions will increase yields• Invested assets provide investment-grade, predictable cash flows with low default rate

55

Page 56: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Fastenal CompanyNASDAQ: FAST

Price (4/13/2016): $45.82

1-yr Forward P/E: 23.3x

Market Cap: $13.2 billion

Dividend Yield: 2.62%

LTM EPS: $1.77

$45.82

$30

$35

$40

$45

$50

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Moller 2016

Focus – Technical Analysis

One-Year Price Chart

56

Page 57: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Business

Source: Company Filings, AIM / Moller 2016

Product Mix

Revenue Growth

Fastenal CompanyOverview

• Industrial supplier for manufacturing and non-residential construction industries

• 2,622 stores, 96% in the U.S. and Canada

• Revenue from fastener and non-fastener product lines

• Fastenal-manufactured products represent 5% of revenue

• Strategy: customer service, local presence, and long-term customer relationships

14.0% 13.5%

(17.5%)

17.6%21.9%

13.3%

6.1%

12.2%

3.6%

(20%)

(10%)

0%

10%

20%

30%

2007 2008 2009 2010 2011 2012 2013 2014 2015

5-Year CAGR: 11.4%

57

Page 58: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Methodology

Source: Yahoo Finance, AIM / Moller 2016

90-Day Williams Alligator

Fastenal CompanyTechnical Analysis

$34

$36

$38

$40

$42

$44

$46

$48

$50

Jan-16 Feb-16 Mar-16 Apr-16

FAST Price 13-period MA (Jaws) 8-period MA (Teeth) 5-period MA (Lips)

• Indicator to confirm the presence of a trend and direction

Alligator Formula

1. Alligator’s Jaw (blue line): 13-period SMA, moved into the future by 8 periods

2. Alligator’s Teeth (green line): 8-period SMA, moved by into the future 5 periods

3. Alligator’s Lips (red line): 5-period SMA, moved into the future by 3 periods

Interpretation• Crossing and diverging lines in April 2016 is a signal to

adjust trading position

• 13-period MA crossed above 8- and 5-period MAs confirming downward trend

• Indication: SELL

58

Page 59: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Methodology

Source: Yahoo Finance, AIM / Moller 2016

One-Year Ichimoku Cloud

Fastenal CompanyTechnical Analysis

$34

$36

$38

$40

$42

$44

$46

$48

$50

Apr-15 Jul-15 Oct-15 Jan-16 Apr-16

• Indicator that defines support and resistance, identifies trend, gauges momentum, and provides trading signals

Five Plots

1. Conversion line: 9-day (H + L) / 22. Base line: 26-day (H + L) / 23. Leading span A: (Conversion + Base) / 2 + 26 days4. Leading span B: 52-day (H + L) / 2 + 26 days5. Lagging span: Close – 26 days

Interpretation• Leading span A is above leading span B

• FAST prices are above green cloud

• Indication: BUY

59

Page 60: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Fastenal CompanyValuation & Thesis

Source: AIM / Moller 2016

Recommendation: SELL Portfolio Decision: SELL

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 90% $42.20 $37.98

Implied Forward P/E Multiple 10% $29.90 $2.99

Technical Analysis 0% $40.00 --

Intrinsic Value $40.97

Market Price (4/13/2016) $45.81

Estimated Upside / (Downside) (10.6%)

Investment Thesis• Fastenal revenue will grow faster than sector growth but not return to historic 11% CAGR• Industrial vending machines will increase customer stickiness but not drive revenue • Lower price competition and nascent online sales presence will hinder growth and margins

60

Page 61: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Knoll, Inc.NYSE: KNL

Price (4/13/2016): $22.18

1-yr Forward P/E: 12.3x

Market Cap: $1.1 billion

Dividend Yield: 2.67%

LTM EPS: $1.36

$22.18

$14

$16

$18

$20

$22

$24

$26

$28

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Hansen 2016

Focus – Discovery

One-Year Price Chart

61

Page 62: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Company Background

Source: Company Filings, AIM / Hansen 2016

Revenue Growth by Segment

Operating Margin by Segment

Knoll, Inc.Overview

3%4%

7% 7%

12% 12%14% 15%

19% 19%22% 23%

0%

5%

10%

15%

20%

25%

2013 2014 2015 2016EOffice Studio Coverings

Knoll StudioKnoll O

ffice

Knol

l Cov

erin

gs

QUALITY RELATIONSHIPS SUSTAINABILITY

“…High Design, High Margin…”

(5%)

0%

5%

10%

2013 2014 2015 2016E

Office Studio Coverings Total Revenue

62

Page 63: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Holly Hunt Outside Sales Representative

Source: AIM / Hansen 2016

Holly Hunt Showroom Sales Associate

High-End Residential Architectural Design Firm Owner

Knoll, Inc.Discovery

• Autonomous: expand existing client relationships• Synergies coming from production and payment• Hospitality expansion: Knoll coverings on Holly Hunt pieces• Rumored crossovers between Holly Hunt and Knoll • Access to different price points

• Increase in architect and designer traffic• Request for quotes are trending towards higher price

points and multiple pieces

“Holly Hunt has successfully begun global expansion and Knoll is driving further expansion into Europe and Asia.”

• Growth in new high-end project starts with current six month backlog• Currently not bidding on projects due to capacity• Clients often want office space designed with the comfort of their residence• Increase in average project spend with an increase on furniture budget

“Clients want an office space that feels like home; Knoll provides the design and durability that office design requires.”

63

Page 64: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Knoll, Inc.Valuation & Thesis

Source: AIM / Hansen 2016

Recommendation: BUY Portfolio Decision: BUY

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 80% $25.04 $20.04

Implied Forward P/E Multiple 15% $23.91 $3.59

Dividend Discount Model 5% $34.74 $1.74

Book Value per Share 0% $5.35 --

Intrinsic Value $25.37

Market Price (4/13/2016) $22.18

Estimated Upside / (Downside) 14.4%

Investment Thesis• Margin improvement by growing residential segment and strategic growth into Europe• Increased order placement in Q4 2015 • Growing architectural and design client backlog

64

Page 65: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Delphi Automotive PLCNYSE: DLPH

Price (4/13/2016): $76.42

1-yr Forward P/E: 12.8x

Market Cap: $21.2 billion

Dividend Yield: 1.52%

LTM EPS: $5.06

$76.42

$50

$60

$70

$80

$90

$100

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Cai 2016

Focus – Growth Dynamics

One-Year Price Chart

65

Page 66: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Company Background

Source: Company Filings, AIM / Cai 2016

Revenue ($ billion)

Revenue by Segments

Delphi Automotive PLCOverview

Electrical / Electronic Architecture,

53%Powertrain

Systems, 29%

Electronics & Safety,

18%

• Global vehicle components supplier

• Safe, green, and connected

• Tremendous revenue growth

• Shift to Asia

Bookings ($ billion)

1820

2224 24

26

$0

$10

$20

$30

2010 2011 2012 2013 2014 2015

12

15

20

$0

$5

$10

$15

$20

2010 2015 2020E

66

Page 67: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Growth in China

Source: Company Filings, AIM / Cai 2016

Urbanization & Vehicle Penetration

Regional Revenue Mix

Delphi Automotive PLCGrowth Opportunity in China

• Operations in China• 100% management control• Tripled engineers from 2010 to 2015

• Tremendous growth opportunities• Penetration rate• Urbanization• Shift from sedan to SUV

Revenue from China ($ billion)

1.7

2.9

4.4

$0

$1

$2

$3

$4

$5

2010 2015 2018E

Americas, 40%

Europe, 35%

Asia, 25%

2015

Americas, 36%

Europe, 33%

Asia, 31%

2020E

107

40

0

20

40

60

80

100

120

China United States

Cities Over 1.5 Million People

8.0

1.3 1.8

0

2

4

6

8

10

12

China United States Europe

People per Vehicle

67

Page 68: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Delphi Automotive PLCValuation & Thesis

Source: AIM / Cai 2016

Recommendation: HOLD Portfolio Decision: SELL

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 80% $82.40 $65.92

Dividend Discount Model 10% $59.49 $5.95

Implied Forward P/E Multiple 10% $60.48 $6.05

Intrinsic Value $77.92

Market Price (4/13/2016) $76.42

Estimated Upside / (Downside) 2.0%

Investment Thesis• Product portfolio aligned with market trends: safe, green, and connected• Tremendous growth opportunities in China

68

Page 69: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Mobileye NVNYSE: MBLY

Price (4/13/2016): $39.84

1-yr Forward P/E: 85.0x

Market Cap: $8.8 billion

Dividend Yield: n/a

LTM EPS: $0.29

$39.84

$20

$30

$40

$50

$60

$70

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / McCourt 2016

Focus – Earnings Forecast

One-Year Price Chart

69

Page 70: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

4081

144

241

$0

$100

$200

$300

2012 2013 2014 2015

Business Overview

Source: Company Filings, AIM / McCourt 2016

Historical Revenue ($ million)

2015 Revenue Breakdown

Mobileye NVOverview

• Headquarters: Jerusalem, Israel

• IPO in August 2014

• Design and development of software for ADAS

• Two sales channels:• OEM systems• Aftermarket products

• Strength in first mover advantage and OEM relationships • 22 OEMs

North America, 54%

Europe, 30%

Asia, 15%

Other, 1%

OEM, 85%

Aftermarket, 15%

70

Page 71: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Earnings Drivers

Source: Company Filings, IHS Automotive, AIM / McCourt 2016

Historical Costs

Unit Projections (million)

Mobileye NVEarnings Forecast

• Historical reduction in SG&A and R&D as percentage of revenue

• Forecast a slowing of this reduction and eventual bottoming

• Growth in OEM units sold• Euro NCAP and NHTSA 5-star ratings• 2020 projection of Mobileye’s units represents 22%

of total car production

OEM Growth Rate

34.4%27.8% 28.4%

20.2%

39.4%

27.5% 25.7%20.0%

0%

10%

20%

30%

40%

50%

2012 2013 2014 2015

SG&A / Revenue R&D / Revenue

87 90 95 100 104 107 111

3 4 6 10 15 2128

0

20

40

60

80

100

120

2014 2015 2016E 2017E 2018E 2019E 2020E

Cars Sold Mobileye Units

54

109

160

215

273

102%

47%34%

27%

0%

20%

40%

60%

80%

100%

120%

0

50

100

150

200

250

300

2012 2013 2014 2015 2016E

OEM Models Growth Rate

71

Page 72: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Mobileye NVValuation & Thesis

Source: AIM / McCourt 2016

Recommendation: SELL Portfolio Decision: SELL

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 80% $37.37 $29.89

Implied Forward P/Sales Multiple 20% $36.56 $7.31

Implied Forward P/E Multiple 0% $34.96 --

Intrinsic Value $37.21

Market Price (4/13/2016) $39.84

Estimated Upside / (Downside) (6.6%)

Investment Thesis• Upside potential in Euro NCAP and NHTSA 5-star ratings• Balance sheet makes Mobileye attractive acquisition target• Risk of new competitors eating away at current and future market share• Mobileye’s technology not seen as superior

72

Page 73: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Garmin Ltd.NASDAQ: GRMN

Price (4/13/2016): $42.32

1-yr Forward P/E: 17.5x

Market Cap: $8.8 billion

Dividend Yield: 5.14%

LTM EPS: $2.39

$42.32

$25

$30

$35

$40

$45

$50

Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

Source: Yahoo Finance, AIM / Burke 2016

Focus – Fundamental Analysis

One-Year Price Chart

73

Page 74: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

$0

$500

$1,000

$1,500

$2,000

Auto Fitness Outdoor Aviation Marine

Company Overview

Source: Company Filings, Company Website, AIM / Burke 2016

Product Mix

Segment Revenue Trends: 2010-2020E ($ million)

Garmin Ltd.Company Background

Auto, 37%

Fitness, 24%

Outdoor, 15%

Aviation, 14%

Marine, 10%

2015Auto, 22%

Fitness, 29%Outdoor,

18%

Aviation, 19%

Marine, 12%

2020E

• Garmin operates across five business segments: Auto, Fitness, Outdoor, Aviation, and Marine

• Auto segment will continue to decline during the projection period

• Fitness segment remains the largest growth opportunity

• No outstanding debt

• 5-year forward revenue CAGR of 2.7% (2015–2020E)

Revenue Breakdown5-Year Forward CAGR

(7.5%) 7.2% 6.0% 9.4% 6.0%

74

Page 75: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Margin Performance Overview

Source: Company Filings, AIM / Burke 2016

Historical Operating Margin

Improvement in Gross Margin Improvement in Operating Margin

Garmin Ltd.Fundamental Analysis

• The Auto segment has been the lowest margin business line historically

• Decline of Auto segment and growth in other segments alters the income statement significantly

• Shift in revenue away from Auto segment and its resulting margin improvement is already fairly priced in to the stock

53.0% 53.5%

55.9%54.6%

55.6%56.3% 56.8% 57.2% 57.4%

45%

50%

55%

60%

2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E

22.2% 21.8%

24.1%

19.5% 20.1% 20.5% 20.8% 21.0% 21.2%

10%

15%

20%

25%

2012 2013 2014 2015 2016E 2017E 2018E 2019E 2020E

15% 14%17%

13%

31%29% 29%

23%22% 22%24%

20%

10%

15%

20%

25%

30%

35%

2012 2013 2014 2015Total Operating Margin Auto Segment Non-Auto

75

Page 76: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Garmin Ltd.Valuation & Thesis

Source: AIM / Burke 2016

Recommendation: NO BUY Portfolio Decision: NO BUY

Valuation Method Weight Valuation Contribution

Discounted Free Cash Flow 80% $42.71 $34.17

Implied Forward P/E Multiple 10% $39.27 $3.93

Implied Forward P/Sales Multiple 10% $38.73 $3.87

Intrinsic Value $41.97

Market Price (4/13/2016) $42.32

Estimated Upside / (Downside) (0.8%)

Investment Thesis• Strength in Fitness and other segments is not enough to mitigate declining Auto segment• Well-managed company but does not meet the investment objectives of the AIM portfolio• The stock is fairly valued by the market

76

Page 77: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Portfolio Performance• Historical Returns vs. Benchmarks• Attribution Analysis• Risk-Adjusted Performance• Best & Worst Performers• Portfolio Additions & Subtractions

Page 78: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

$1.00

$2.00

$3.00

$4.00

$5.00

$6.00

$7.00

$8.00

$9.00

$10.00

1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016AIM S&P 500 Russell 2000 HBI

$8.10

$4.94

$4.89

$4.61

Historical PerformanceCumulative Return of $1.00 investment on January 1, 1996 (at inception)

Source: BNY Mellon, AIM / Knott 2016 78

Page 79: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Historical PerformanceAIM Portfolio Returns vs. Benchmarks

Source: BNY Mellon, AIM / Knott 2016

(2.7%)

11.1%

12.8%

10.6%

1.8%

11.8% 11.6%

7.8%

(9.8%)

6.8% 7.2% 7.5%

(2.3%)

10.2% 10.1%

7.9%

(10.0%)

(4.0%)

2.0%

8.0%

14.0%

1 Year 3 Year 5 Year Since InceptionAIM S&P 500 Russell 2000 HBI

79

Page 80: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Performance Attribution AnalysisAIM Portfolio Returns vs. Benchmarks

Allocation Effect

Ability to allocate assets to various sectors

Selection Effect

Ability to select securities within a particular sector

Net Management Effect

Allocation Effect + Selection Effect

Source: AIM / Knott 2016 80

Page 81: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

0.8%

0.2%

(0.4%)(0.1%)

(0.5%) (0.3%)

0.5%

(0.0%)(0.4%)

0.2% 0.4%

0.0% 0.0%

(1.5%)

(2.2%)

(1.6%)

4.0%

(0.3%)

0.0% 0.1%

1.2%

0.2%

(0.4%)

(1.6%)

(2.7%)

(1.9%)

4.5%

(0.4%)(0.4%)

0.4%

(3%)

(2%)

(1%)

0%

1%

2%

3%

4%

5%

Financials Health Care Utilities ConsumerDiscretionary

ConsumerStaples

Energy InformationTechnology

Materials TelecommServices

Industrials

Allocation Effect Selection Effect Total Net Management Effect

Healthcare

Attribution AnalysisOne-Year Performance vs. S&P 500

Source: BNY Mellon, AIM / Knott 2016 81

Page 82: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Attribution Analysis5-Year Performance vs. S&P 500

Source: BNY Mellon, AIM / Knott 2016

0.4%

(0.0%) (0.1%)

0.3%

(0.1%) (0.1%)

0.4%

(0.1%)

0.0%

(0.0%)

1.0% 0.9%

0.0%

(0.9%)(0.8%)

(0.0%)

2.3%

0.4%

0.1%

(0.6%)

1.4%

0.9%

(0.1%)

(0.6%)

(0.9%)

(0.1%)

2.7%

0.3% 0.2%

(0.6%)(1%)

0%

1%

2%

3%

Financials Health Care Utilities ConsumerDiscretionary

ConsumerStaples

Energy InformationTechnology

Materials TelecommServices

Industrials

Allocation Effect Selection Effect Total Net Management Effect

Healthcare

82

Page 83: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Portfolio Risk MeasureBeta

Source: BNY Mellon, AIM / Knott 2016

1.08 1.061.01

1.12

0.84

0.68 0.68

0.78

1.050.98

0.91

1.07

0.00

0.20

0.40

0.60

0.80

1.00

1.20

1 Year 3 Years 5 Years Since Inception

AIM vs. S&P 500 AIM vs. Russell 2000 AIM vs. HBI

83

Page 84: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Risk-Adjusted PerformanceJensen’s Alpha: Abnormal Returns

Source: BNY Mellon, AIM / Knott 2016

(4.4%)

(1.1%)

1.1%

2.3%

5.9% 6.1%

7.3%

4.2%

(0.0%)

1.2%

3.3%

2.4%

(6%)

(4%)

(2%)

0%

2%

4%

6%

8%

1 Year 3 Years 5 Years Since Inception

AIM vs. S&P 500 AIM vs. Russell 2000 AIM vs. HBI

84

Page 85: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Risk-Adjusted PerformanceSharpe Ratio: Excess Returns to Risk

Source: BNY Mellon, AIM / Knott 2016

(0.10)

0.88 0.98

0.53

0.19

1.050.96

0.40

(0.10)

0.86 0.79

0.49

(0.54)

0.51 0.50 0.42

(0.80)

(0.60)

(0.40)

(0.20)

0.00

0.20

0.40

0.60

0.80

1.00

1.20

1 Year 3 Years 5 Years Since Inception

AIM S&P 500 Russell 2000 HBI

85

Page 86: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

(56.8%)

(35.7%)

(24.7%) (23.4%) (22.0%) (19.6%) (16.7%)(9.0%) (7.7%) (5.0%) (0.6%)

0.4% 3.3% 4.5% 6.2% 6.3% 7.0% 8.5% 8.6% 15.4%

30.6% 32.5% 39.8%

54.3%

(60%)

(40%)

(20%)

0%

20%

40%

60%

KMI HAIN UNP CVA EVHC JAZZ DIS DLPH MBLY GILD XOM ORLY FB BBY CHKP AMT UNH MA TJX FAST SAVE MSFT GOOG ATVI

*Holding period return; stock purchased within the last twelve monthsSource: Yahoo Finance, AIM / Hanratty 2016

Best & Worst PerformersTrailing 12 Month +/- Analysis

Company Name Industry Return

Activision Blizzard Information Technology 54.3%)

Alphabet Information Technology 39.8%)

Microsoft Information Technology 32.5%)

Spirit Airlines* Industrials 30.6%)

Fastenal* Industrials 15.4%)

Company Name Industry Return

Kinder Morgan Energy (56.8%)

Hain Celestial Consumer Staples (35.7%)

Union Pacific Industrials (24.7%)

Covanta Holdings Industrials (23.4%)

Envision Healthcare* Healthcare (22.0%)

AIM XLII elected to sell two top

performers

Top 5 PerformersBottom 5 Performers

86

Page 87: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Portfolio AdditionsPortfolio Deletions

Portfolio TransactionsAdditions & Deletions

Company Name Industry

McDonald’s Consumer Discretionary

Sprouts Farmers Market Consumer Staples

Equifax Financial Services

Hannon Armstrong Financial Services

MarketAxess Financial Services

Whitestone REIT Financial Services

Herman Miller Industrials

Knoll Industrials

Wabtec Industrials

Sherwin-Williams Materials

Company Name Industry

Best Buy Consumer Discretionary

Delphi Automotive Consumer Discretionary

The TJX Companies Consumer Discretionary

Walt Disney Company Consumer Discretionary

Fastenal Industrials

Spirit Airlines Industrials

MasterCard Information Technology

Mobileye Information Technology

Source: AIM XLII 2016 87

Page 88: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Source: AIM / Hanratty 2016

Final PortfolioSector Breakdown

IT, 22%

Financial Services, 18%

Industrials, 18%

Healthcare, 16%

Consumer Staples, 8%

Energy, 7%

Consumer Discretionary, 7%

Materials, 4%

88

Page 89: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Source: Morningstar, AIM / Hanratty 2016

Sector AllocationAIM Portfolio vs. S&P 500

Sector Allocation

22%

18% 18%

16%

8% 7% 7%

4%

22%

17%

11%

16%

11%

8%

14%

3%

0%

5%

10%

15%

20%

25%

IT Financial Services Industrials Healthcare Consumer Staples Energy ConsumerDiscretionary

Materials

AIM XLII Portfolio Allocation S&P 500 Allocation

89

Page 90: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Sector AllocationAIM Portfolio vs. S&P 500

Sector Allocation

22%

18%

16%

8% 7% 7%

4%

22%

17%

11%

16%

11%

8%

14%

3%

0%

5%

10%

15%

20%

25%

IT Financial Services Industrials Healthcare Consumer Staples Energy ConsumerDiscretionary

Materials

AIM XLII Portfolio Allocation S&P 500 Allocation

14%

AIM XLII analysts believe two portfolio companies may be positioned more accurately than S&P industry classifications

Source: Morningstar, AIM / Hanratty 2016

11%

90

Page 91: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

AIM XLII HighlightsChicago Trip & Class SpeakersAIM Website & NewsletterAcknowledgments

Page 92: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Incubator & Venture Capital Fund Private Equity

Chicago TripFebruary 11–12

Commercial Real Estate Management & Financing Long-Biased Public Equity

D.J. Lipke – AIM XVIIVice President

Michael Melby – AIM XVFounder

Brian LuerssenManaging Director

Jones Lang LaSalleRailway Exchange Building

92

Page 93: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Alumni Connections

Additional Highlights

Gerard Baker• Chicago trip networking dinner at Maggiano’s

• Newsletter alumni updates and articles

• Wall Street Journal editor-in-chief Gerard Baker visited Notre Dame in March to discuss the state of the economy and the upcoming presidential election

• Prior to Mr. Baker’s lecture in the Jordan Auditorium, he joined the AIM class for a presentation and open discussion

93

Page 94: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

• AIM course description and history

• Current portfolio

• Current analysts and coverage

• Recruiting and networking tools

• Advisory board presentations

• Alumni newsletters

Additional AIM ProjectsWebsite & Newsletter

NewsletterAIM Website: aim.nd.edu

• State of the economy • Portfolio performance

• Sector updates • Company developments

• Portfolio composition • AIM alumni update

• Alumni articles • AIM analyst profiles

94

Page 95: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

Thank you for all of your guidance and support

Closing RemarksAcknowledgments

AIM Advisory Board Notre Dame Investment Office

Scott Malpass Marlene Wasikowski

Frank Reilly Kristen Collett-Schmitt

Jerry Langley Bill McDonald

Page 96: AIM XLII Spring 2016aim.nd.edu/assets/197957/aim_advisory_board_xlii.pdf · UnitedHealth, Hannon Armstrong. Patrick Knott (Cockeysville, MD) Walt Disney Co., Wabtec. Ariston Lowe

AIM XLII