SlideShare ist ein Scribd-Unternehmen logo
1 von 31
Private Equity



       BY
  VIJAY MEHTA
Dissecting Private Equity

    What is Private Equity?

    Why Should Your Clients Do It?

    Why Should Your Clients Not Do It?

    Investment Routes

    Have new investors missed the boat?
What is Private Equity?


   Venture Capital

   Leveraged Buy-out (LBO) Business
Venture Capital
                                                                      Early          Late
                                                                                                        Pre-
                      Seed             R&D            Start-up         Stage         Stage
                                                                                                      flotation
                                                                    Expansion     Expansion


Description    Idea            Prototype      Pre-               Business is    Initial sales   Funding
                                              operational        operational    encouraging     allows planned
                                                                                                flotation



Application   Sells equity     Sells equity   Product         Hire employees,   Working         Working capital and
              to investigate   to prove       development and buy equipment,    capital         second-generation
              the idea         the idea       market testing  fund working                      product
                                                              capital           Debt-led
                                                                                                Debt-led
                                                                                finance for
                                                                                                finance for
                                                                                fixed assets
Risk                                                                                            fixed assets
Luminar - Venture Capital




                                     99 2000
Operator of theme bars




                                     98
                                     97

                                               PBIT
                                     96
                                     95
                                     94
                                     93
                                     92
                                     91
  000

        000

              000

                     000

                           000

                                 0
The LBO Business


                                     Replacement        Institutional        Management    Management
                  Turnaround
                                      capital             buy-out             buy-in        buy-out




Seller       Receiver          Family                    __________ Orphan Assets ___________
                               Shareholder
             Desperate                                   __ Business with no Owner Succession __
                               Regulatory Sale


Management    Definitely Not   Incumbent           No                   No            Yes but
                                                                                      supplement


Risk
Dechra - An LBO From Gehe AG




                                                   2000
The UK’s leading distributary vetenary drugs




                                                   99

                                                          PBIT
                                                   98
                                                   97
                                                   96
     000

           000

                 000

                       000

                             000

                                   000

                                         000

                                               0
Sources of Capital & Risk Profile


          Seed              Start-Up           Expansion          Pre-flotation        LBOs
                                               Capital




  Private Investors   Specialist VCs    Generalist VCs     Generalist VCs     Buy-out Firms
  “Angels”
                      Public Markets*   Public Markets*    Investment Banks   Investment Banks
                                                           Fund Managers




* Temporary phenomenon
The Case For Private Equity


 Private equity out performs over the long term

    Source: WM Company/BVCA Performance Measurement Survey



 It is a loosely-correlated asset

    May be able to increase performance without materially
    increasing risk
1999 Private Equity Returns

per annum %                 3 years   5 years   10 years
Private Equity*              31.1      27.2       20.0
FTSE All-Share               20.4      20.3       14.9
FTSE 100                     22.2      21.8       15.6
FTSE SmallCap                15.5      15.6       10.8
 * median return

  Source: BVCA WM Company
1999 Private Equity Returns

   per annum %            3 years   5 years   10 years
   Total                   31.1      27.2       20.0
   Early Stage             15.8      16.6        8.7
   Expansion Capital       30.3      26.9       12.6
   Mid MBOs                19.9      22.1       17.3
   Large MBOs              31.0      26.4       22.9

Source: BVCA WM Company
The Case Against Private Equity



           High Risk

           Low Liquidity
Risk


    Single company risk:

      Leveraged       }
      Young           }     Moderate to high    10 Year Record

      Smaller         }                         Loss Ratio 7%

                                               Returns 46.8% pa

   Portfolio risk:         Low
Liquidity
                             The cash flow for an investor in a private equity funds follows a J-curve
Cashflow of investment
          £




                             1     2      3      4     5       6     7      8     9      10
                   50



                         0




                                                            Year
                                                             s
Liquidity


   Self-liquidating

   Growing secondary market
Other Issues


   MFR

   Valuations
Private Equity


   All UK pension funds should consider an allocation to private equity




                        5% to 10% of equities
How do you invest in private equity?

           Direct
           Private Equity Manager
           Fund of Funds
           Quoted Investment Trust
How do you select a manager

  In the normal way:

           People

           Performance

           Processes

           Philosophy/Strategy
Have Investors Missed The Boat?
Europe Is Restructuring

            Germany

                Italy

              France

          Scandinavia

                  NL

                USA

                 UK

                   0.00%    0.05%     0.10%     0.15%      0.20%   0.25%   0.30%   0.35%
                         Unquoted investment as % of GDP
Source:
EVCA
PII Group
E-Commerce

                               Dot.com             New Channel                  Fulfilment                Infrastructure

  Profile              Classic internet          ‘Clicks and mortar’.       ‘Bricks and mortar’.
                                                                                 ‘Bricks and mortar’.
                       company -usually          New secondary on-line      Outsourced back equipment, software, services etc to D
                                                                                Suppliers of
                       retail or portals.
                                                 revenue streams.           office (e.g. logistics)
                                                                            of Dot.com
                                                                            businesses.


Example                 Amazon.com              Tesco, Dell, Clinphone*     Bertrams*                   IBM
                        QXL.com                 MapQuest.com*,              Irish Express Cargo         CISCO
                        Freeserve               1-800 Batteries*, Trados*   Braitrim*                   BT, Vitria*
                                                Global People Network*      Wincanton                   Agora*



* Portfolio company of Mercury Private Equity
Bertram Group
Private Equity


   Long-term out-performance

   Risk & liquidity concerns are overplayed

   Use to increase returns without materially affecting risk

   Expert funders of change at a time of restructuring
Appendices

 Definition of Terms

 Investment Return

 Detailed Schematic of MPE Investment Process

 MPE Organisation Structure

 Extract from MPE Business Planning Process
Appendices - Definition of Terms
   Venture Capital:
     –    Early Stage (“Seed to Start-up”): Capital for businesses in the conceptual stage or where products are not developed and revenues and/or profits may not have
          been achieved
     –    Expansion Late Stage (“First stage to Mezzanine”): Growth or expansion capital for mature “businesses in need of product extension and/or market expansion.
          Sometimes referred to as development” capital

   Buy-out Capital: Equity capital for acquisition or refinancing of a larger company

   Restructuring Capital: New equity capital for financially/operationally distressed companies

   Mezzanine (/subordinated) debt:
     –    Intermediate debt capital between equity and senior debt for acquisition or refinancing transactions
     –    The debtholder participates in equity appreciation through conversation features such as rights, warrants or options

   Carried Interest (“carry”): This represents the share of a private equity fund’s profit that will accrue to the general partners

   Fund of funds: Private equity funds whose principal activity consists of investing in other private equity funds. Investors in fund of funds can thereby increase their level
    of diversification

   General Partner (“GP”) /Sponsor: Managing partner of a Limited Partnership, who is responsible for the operations of the partnership and, ultimately any debts taken on
    by the partnership

   Hurdle Rate (or Preferred Return): A hurdle return allows investors to get preferential access to the profits of the partnership. In absence of reaching the hurdle return,
    the general partners will not receive a share of the profits

   Limited Partnership: Most private equity firms structure their funds as limited partnerships. Investors are the limited partners and private equity managers the general
    partners
Appendices - Investment Return
Private equity investment return in a partnership typically follows a “J-curve” e.g. in the early years while
investments are being made a Private Equity fund will show negative returns.

                                                                                                   Harvesting
Illustrative data only
                            25%                                        Value creation

                            20%           Portfolio construction
                                                                                                                     20.0%
                                                                           14.5%
                            15%
                                                               13.5%               15.5%


                            10%

                             5%                            6.5%


                                                                                                                             Year
                IRR          0%
                                   0       1     2     3       4       5      6      7     8   9     10   11    12    13
                                  -2.0%
                                                       -1.0%
                            -5%
                                               -5.0%

                           -10%
Appendices - Detailed schematic of
                MPE Investment Process: PII
Growth buy-out £105m

Support Services Sector

Deal introduced by ‘primary contact’

Initial Appraisal:   Market and technology leader,
                     under managed, requiring
                     first class CEO

Conversion:          British Gas wanted
                     speedy and comprehensive
                     response - certainty

Diligence:           3 month exercise: key issues were
                     long term contracts, intellectual property and R & D
Negotiation &
Structure:           Transneft contract

Exit:                1) Sale to leading oil-services group:    Dresser, Schlumberger
                                                           Baker Oil & Tool
                     2) IPO

Business Plan        Core business        - improve utilisation
                     Acquisition          - acquire Pipetronix/Rosen
                     New Products         - fitness for purpose services
                     Organisation         - make market facing,
                                            change culture
                     Financials           - double EBIT in 3 years
Appendices - MPE Organisation
                                                    Structure
                                                                                                                                                   I a n A rm it a g e
                                                                                                                                                M a n a g in g P a r t n e r


                                                                                                                                                  F ra n c e s J a c o b
                                                                                                                                               H e a d o f In v e s tm e n t


                                                                     S p e c ia lis t                                                                                                G e n e r a lis t                                B u s in e s s
                                                                       S e c to r                                                                                                      Team s                                          A n a ly s t
                                                                       Team s                                                                                                                                                            P ool


       S u p p o r t S e r v ic e s                 M e d ia                             I n f o r m a t io n &            H e a lt h c a re                              LB O                           F ra n k fu rt                London
                                                                                        C o m m u n ic a t io n
                                                                                           T e c h n o lo g y


                 J e re m y                          N ic k                    T re v o r                      Ia n          L in d s a y                A n d re w                N ic k                  T re v o r                    L is a
                S h a rm a n                        M a r t in                 B a y le y                 A r m it a g e     D ib d e n                  H ayden                 T u rn e r                B a y le y                   S to n e


 R ic h a r d                      B en            T h ie r r y             J o n a th o n                                   Thom as                     R om an                  TB A                   J o a c h im             P h ilip p e P o lle t
M a th e w s                   H e w e ts o n   d e p a n a f le u             R e g is                                       M it a rd                   P e lk a                                         P e ip e r


                                                                                                                                                                                                                            P h ilip p e               TB A
                                                                                                                                                                                                                          S c h w a lb e r
Appendices - MPE Business Planning Process
             Process: The investment process is different to that employed by public security investors. The best is data driven,
             disciplined and designed to minimise judgement calls with the intent to add value. Here is the MPE process:




Deals do not         Key skill           Combine internal    An important         Legal completion       Complete           Identify and    Detailed exercise     Either float,
flow                                     resources           skill. Not all value output is:             through strategy   effect          for exit, c.2 years   trade sale
                     Decision to                             items measured in                           review and         improvements    ahead of time         or recapitalisation
Requires             allocate resource   People              £££’S agreement      Shareholders           business plan      in operations
consistent
marketing            Win confidence      Accounting system                       Employment
                     of counterparties   & controls                              contracts
Normal disciplines                                                               Banking documents
                                         Market position
Get the first call                       dynamics                                Sale & Purchase
                                                                                 agreement
                                         Technology
                                                                                 Warranties &
                                         Facilities                              Indemnities

                                         Environmental                           Other contracts
                                                                                 e.g. supply contracts
                                         Insurance
                                                                                 Management incentives
                                         Legal

Weitere ähnliche Inhalte

Was ist angesagt?

Private Equity Funding
Private Equity FundingPrivate Equity Funding
Private Equity Fundingdipesh_86
 
Venture capital- meaning, stages ad process
Venture capital- meaning, stages ad process Venture capital- meaning, stages ad process
Venture capital- meaning, stages ad process aditisalgaonkar
 
Procedural Aspects of Public issues, Bought out deals &Book building
Procedural Aspects of Public issues, Bought out deals &Book buildingProcedural Aspects of Public issues, Bought out deals &Book building
Procedural Aspects of Public issues, Bought out deals &Book buildingArbaz Khan
 
Credit rating agencies
Credit rating agenciesCredit rating agencies
Credit rating agenciesAlfred George
 
Secondary market ppt
Secondary market pptSecondary market ppt
Secondary market pptDharmik
 
Venture capital financing
Venture capital financingVenture capital financing
Venture capital financingVidit Jain
 
Venture capital financing
Venture capital financingVenture capital financing
Venture capital financingAbhay_018
 
Venture capital
Venture capitalVenture capital
Venture capitalMuruga vel
 
Venture capital Definition, Meaning, Features, Method of financing, Importance
Venture capital Definition, Meaning, Features, Method of financing, ImportanceVenture capital Definition, Meaning, Features, Method of financing, Importance
Venture capital Definition, Meaning, Features, Method of financing, ImportanceMuruga vel
 
Going Private – Leverage Buyout
Going Private – Leverage BuyoutGoing Private – Leverage Buyout
Going Private – Leverage Buyoutsameep_bansal
 
Portfolio selection final
Portfolio selection finalPortfolio selection final
Portfolio selection finalsumit payal
 

Was ist angesagt? (20)

Venture capital ppt
Venture capital pptVenture capital ppt
Venture capital ppt
 
What is Private Equity?
What is Private Equity?What is Private Equity?
What is Private Equity?
 
Private Equity Funding
Private Equity FundingPrivate Equity Funding
Private Equity Funding
 
Venture capital- meaning, stages ad process
Venture capital- meaning, stages ad process Venture capital- meaning, stages ad process
Venture capital- meaning, stages ad process
 
VENTURECAPITAL FINANCING
VENTURECAPITAL FINANCING VENTURECAPITAL FINANCING
VENTURECAPITAL FINANCING
 
Procedural Aspects of Public issues, Bought out deals &Book building
Procedural Aspects of Public issues, Bought out deals &Book buildingProcedural Aspects of Public issues, Bought out deals &Book building
Procedural Aspects of Public issues, Bought out deals &Book building
 
Financial engineering
Financial engineeringFinancial engineering
Financial engineering
 
Venture Capital 101
Venture Capital 101Venture Capital 101
Venture Capital 101
 
Credit rating agencies
Credit rating agenciesCredit rating agencies
Credit rating agencies
 
Private equity
Private equityPrivate equity
Private equity
 
Venture capital
Venture capitalVenture capital
Venture capital
 
Secondary market ppt
Secondary market pptSecondary market ppt
Secondary market ppt
 
Venture capital presentation
Venture capital presentationVenture capital presentation
Venture capital presentation
 
Venture capital financing
Venture capital financingVenture capital financing
Venture capital financing
 
Venture capital financing
Venture capital financingVenture capital financing
Venture capital financing
 
Venture capital
Venture capitalVenture capital
Venture capital
 
Venture capital Definition, Meaning, Features, Method of financing, Importance
Venture capital Definition, Meaning, Features, Method of financing, ImportanceVenture capital Definition, Meaning, Features, Method of financing, Importance
Venture capital Definition, Meaning, Features, Method of financing, Importance
 
Going Private – Leverage Buyout
Going Private – Leverage BuyoutGoing Private – Leverage Buyout
Going Private – Leverage Buyout
 
Portfolio selection final
Portfolio selection finalPortfolio selection final
Portfolio selection final
 
Venture capital presentation
Venture capital presentationVenture capital presentation
Venture capital presentation
 

Andere mochten auch

The future of microfinance in india
The future of microfinance in indiaThe future of microfinance in india
The future of microfinance in indiasatrujeetsahoo
 
Introduction to Venture Capital and Private Equity
Introduction to Venture Capital and Private EquityIntroduction to Venture Capital and Private Equity
Introduction to Venture Capital and Private Equityguest89b446
 
Private Equity and Venture Capital
Private Equity and Venture CapitalPrivate Equity and Venture Capital
Private Equity and Venture CapitalAlexey Milevskiy
 
Target costing presentation_final(2)
Target costing presentation_final(2)Target costing presentation_final(2)
Target costing presentation_final(2)Akshay Karnatak
 
Xerox corporation (A)
Xerox corporation (A)Xerox corporation (A)
Xerox corporation (A)Parth Purohit
 
Venture capital
Venture capital Venture capital
Venture capital Omkar More
 

Andere mochten auch (10)

The future of microfinance in india
The future of microfinance in indiaThe future of microfinance in india
The future of microfinance in india
 
Introduction to Venture Capital and Private Equity
Introduction to Venture Capital and Private EquityIntroduction to Venture Capital and Private Equity
Introduction to Venture Capital and Private Equity
 
Private Equity and Venture Capital
Private Equity and Venture CapitalPrivate Equity and Venture Capital
Private Equity and Venture Capital
 
Target costing presentation_final(2)
Target costing presentation_final(2)Target costing presentation_final(2)
Target costing presentation_final(2)
 
Target costing
Target costingTarget costing
Target costing
 
Target costing
Target costingTarget costing
Target costing
 
Xerox case ppt
Xerox case ppt Xerox case ppt
Xerox case ppt
 
Xerox corporation (A)
Xerox corporation (A)Xerox corporation (A)
Xerox corporation (A)
 
Xerox ppt
Xerox pptXerox ppt
Xerox ppt
 
Venture capital
Venture capital Venture capital
Venture capital
 

Ähnlich wie Private equity PPT

Pinc excel mf pms
Pinc excel mf pmsPinc excel mf pms
Pinc excel mf pmsPINCMONEY
 
NVCA 4-Pillar Plan
NVCA 4-Pillar PlanNVCA 4-Pillar Plan
NVCA 4-Pillar Planwtmyers
 
Introduction to Venture Capital Business
Introduction to Venture Capital BusinessIntroduction to Venture Capital Business
Introduction to Venture Capital BusinessHafiz Hudani
 
TaskRabbit, Inc. - Venture Capital Financing Deal Terms & Valuations
TaskRabbit, Inc. - Venture Capital Financing Deal Terms & ValuationsTaskRabbit, Inc. - Venture Capital Financing Deal Terms & Valuations
TaskRabbit, Inc. - Venture Capital Financing Deal Terms & ValuationsVC Experts, Inc.
 
1001 J V C A N V C A Liquidity Efforts
1001  J V C A    N V C A  Liquidity  Efforts1001  J V C A    N V C A  Liquidity  Efforts
1001 J V C A N V C A Liquidity EffortsAllen Miner
 
NVCA: Restoring Liquidity to US Venture Capital - Apr09
NVCA: Restoring Liquidity to US Venture Capital - Apr09NVCA: Restoring Liquidity to US Venture Capital - Apr09
NVCA: Restoring Liquidity to US Venture Capital - Apr09kellywalters
 
Private company secondary markets january 2012 - markum breakfast
Private company secondary markets   january 2012 - markum breakfastPrivate company secondary markets   january 2012 - markum breakfast
Private company secondary markets january 2012 - markum breakfastJason Jones
 
BCSG Overview
BCSG Overview BCSG Overview
BCSG Overview Paul Wenck
 
Nvca 4 Pillar Plan To Restore Vc Liquidity
Nvca 4 Pillar Plan To Restore Vc LiquidityNvca 4 Pillar Plan To Restore Vc Liquidity
Nvca 4 Pillar Plan To Restore Vc Liquiditydinonap
 
Frontier-Markets - Webinar - Financing for Solar Offgrid Businesses
Frontier-Markets - Webinar - Financing for Solar Offgrid BusinessesFrontier-Markets - Webinar - Financing for Solar Offgrid Businesses
Frontier-Markets - Webinar - Financing for Solar Offgrid BusinessesTuong Do
 
An Overview of Venture Capital in India by Dhanpal Jhaveri
An Overview of Venture Capital in India by Dhanpal JhaveriAn Overview of Venture Capital in India by Dhanpal Jhaveri
An Overview of Venture Capital in India by Dhanpal JhaveriStartupCentral
 
Kelly slide show ppt adjusted
Kelly slide show   ppt adjustedKelly slide show   ppt adjusted
Kelly slide show ppt adjustedjkellyverizonnet
 
Idaho Business Owners Symposium 03 2012
Idaho Business Owners Symposium 03 2012Idaho Business Owners Symposium 03 2012
Idaho Business Owners Symposium 03 2012David C. Smith
 
Venture capital 101 - Imran Almaleh
Venture capital 101 - Imran AlmalehVenture capital 101 - Imran Almaleh
Venture capital 101 - Imran AlmalehImran Almaleh
 
Crédit Suisse introduction
Crédit Suisse introductionCrédit Suisse introduction
Crédit Suisse introductionguestb1c425
 
ATENA CAPITAL Presentation
ATENA CAPITAL PresentationATENA CAPITAL Presentation
ATENA CAPITAL Presentationpfontesfalcao
 
ACG European Capital Tour Pamela Hendrickson and Dominique Gaillard
ACG European Capital Tour Pamela Hendrickson and Dominique GaillardACG European Capital Tour Pamela Hendrickson and Dominique Gaillard
ACG European Capital Tour Pamela Hendrickson and Dominique GaillardACGEU
 

Ähnlich wie Private equity PPT (20)

Pinc excel mf pms
Pinc excel mf pmsPinc excel mf pms
Pinc excel mf pms
 
NVCA 4-Pillar Plan
NVCA 4-Pillar PlanNVCA 4-Pillar Plan
NVCA 4-Pillar Plan
 
Introduction to Venture Capital Business
Introduction to Venture Capital BusinessIntroduction to Venture Capital Business
Introduction to Venture Capital Business
 
TaskRabbit, Inc. - Venture Capital Financing Deal Terms & Valuations
TaskRabbit, Inc. - Venture Capital Financing Deal Terms & ValuationsTaskRabbit, Inc. - Venture Capital Financing Deal Terms & Valuations
TaskRabbit, Inc. - Venture Capital Financing Deal Terms & Valuations
 
1001 J V C A N V C A Liquidity Efforts
1001  J V C A    N V C A  Liquidity  Efforts1001  J V C A    N V C A  Liquidity  Efforts
1001 J V C A N V C A Liquidity Efforts
 
NVCA: Restoring Liquidity to US Venture Capital - Apr09
NVCA: Restoring Liquidity to US Venture Capital - Apr09NVCA: Restoring Liquidity to US Venture Capital - Apr09
NVCA: Restoring Liquidity to US Venture Capital - Apr09
 
Summit Company Profile
Summit Company ProfileSummit Company Profile
Summit Company Profile
 
Attracting Private Equity
Attracting Private EquityAttracting Private Equity
Attracting Private Equity
 
Private company secondary markets january 2012 - markum breakfast
Private company secondary markets   january 2012 - markum breakfastPrivate company secondary markets   january 2012 - markum breakfast
Private company secondary markets january 2012 - markum breakfast
 
BCSG Overview
BCSG Overview BCSG Overview
BCSG Overview
 
Nvca 4 Pillar Plan To Restore Vc Liquidity
Nvca 4 Pillar Plan To Restore Vc LiquidityNvca 4 Pillar Plan To Restore Vc Liquidity
Nvca 4 Pillar Plan To Restore Vc Liquidity
 
Frontier-Markets - Webinar - Financing for Solar Offgrid Businesses
Frontier-Markets - Webinar - Financing for Solar Offgrid BusinessesFrontier-Markets - Webinar - Financing for Solar Offgrid Businesses
Frontier-Markets - Webinar - Financing for Solar Offgrid Businesses
 
An Overview of Venture Capital in India by Dhanpal Jhaveri
An Overview of Venture Capital in India by Dhanpal JhaveriAn Overview of Venture Capital in India by Dhanpal Jhaveri
An Overview of Venture Capital in India by Dhanpal Jhaveri
 
Sustainability
SustainabilitySustainability
Sustainability
 
Kelly slide show ppt adjusted
Kelly slide show   ppt adjustedKelly slide show   ppt adjusted
Kelly slide show ppt adjusted
 
Idaho Business Owners Symposium 03 2012
Idaho Business Owners Symposium 03 2012Idaho Business Owners Symposium 03 2012
Idaho Business Owners Symposium 03 2012
 
Venture capital 101 - Imran Almaleh
Venture capital 101 - Imran AlmalehVenture capital 101 - Imran Almaleh
Venture capital 101 - Imran Almaleh
 
Crédit Suisse introduction
Crédit Suisse introductionCrédit Suisse introduction
Crédit Suisse introduction
 
ATENA CAPITAL Presentation
ATENA CAPITAL PresentationATENA CAPITAL Presentation
ATENA CAPITAL Presentation
 
ACG European Capital Tour Pamela Hendrickson and Dominique Gaillard
ACG European Capital Tour Pamela Hendrickson and Dominique GaillardACG European Capital Tour Pamela Hendrickson and Dominique Gaillard
ACG European Capital Tour Pamela Hendrickson and Dominique Gaillard
 

Mehr von Vijay Mehta

Competition act 2002
Competition act 2002 Competition act 2002
Competition act 2002 Vijay Mehta
 
New york stockexchange PPT
New york stockexchange PPTNew york stockexchange PPT
New york stockexchange PPTVijay Mehta
 
J. p morgan project PPT
J. p morgan  project PPTJ. p morgan  project PPT
J. p morgan project PPTVijay Mehta
 
Foreign exchange exposure PPT
Foreign exchange exposure PPTForeign exchange exposure PPT
Foreign exchange exposure PPTVijay Mehta
 
Adr’s, gdr’s & fdi ppt
Adr’s, gdr’s & fdi ppt Adr’s, gdr’s & fdi ppt
Adr’s, gdr’s & fdi ppt Vijay Mehta
 
brain computer-interfaces PPT
 brain computer-interfaces PPT brain computer-interfaces PPT
brain computer-interfaces PPTVijay Mehta
 
Providentfund PPT
Providentfund PPTProvidentfund PPT
Providentfund PPTVijay Mehta
 
Sampling methods PPT
Sampling methods PPTSampling methods PPT
Sampling methods PPTVijay Mehta
 

Mehr von Vijay Mehta (9)

Competition act 2002
Competition act 2002 Competition act 2002
Competition act 2002
 
New york stockexchange PPT
New york stockexchange PPTNew york stockexchange PPT
New york stockexchange PPT
 
Nafta PPT
Nafta PPTNafta PPT
Nafta PPT
 
J. p morgan project PPT
J. p morgan  project PPTJ. p morgan  project PPT
J. p morgan project PPT
 
Foreign exchange exposure PPT
Foreign exchange exposure PPTForeign exchange exposure PPT
Foreign exchange exposure PPT
 
Adr’s, gdr’s & fdi ppt
Adr’s, gdr’s & fdi ppt Adr’s, gdr’s & fdi ppt
Adr’s, gdr’s & fdi ppt
 
brain computer-interfaces PPT
 brain computer-interfaces PPT brain computer-interfaces PPT
brain computer-interfaces PPT
 
Providentfund PPT
Providentfund PPTProvidentfund PPT
Providentfund PPT
 
Sampling methods PPT
Sampling methods PPTSampling methods PPT
Sampling methods PPT
 

Kürzlich hochgeladen

High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur EscortsHigh Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escortsranjana rawat
 
Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School SpiritInstant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spiritegoetzinger
 
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptx
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptxOAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptx
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptxhiddenlevers
 
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdfFinTech Belgium
 
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual serviceCALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual serviceanilsa9823
 
Quarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingQuarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingMaristelaRamos12
 
Dividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptxDividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptxanshikagoel52
 
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...ssifa0344
 
The Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdfThe Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdfGale Pooley
 
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikHigh Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikCall Girls in Nagpur High Profile
 
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home DeliveryPooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home DeliveryPooja Nehwal
 
The Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdfThe Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdfGale Pooley
 
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )Pooja Nehwal
 
The Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfThe Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfGale Pooley
 
The Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdfThe Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdfGale Pooley
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designsegoetzinger
 
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...Suhani Kapoor
 
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services  9892124323 | ₹,4500 With Room Free DeliveryMalad Call Girl in Services  9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free DeliveryPooja Nehwal
 

Kürzlich hochgeladen (20)

High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur EscortsHigh Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
High Class Call Girls Nagpur Grishma Call 7001035870 Meet With Nagpur Escorts
 
Instant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School SpiritInstant Issue Debit Cards - High School Spirit
Instant Issue Debit Cards - High School Spirit
 
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptx
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptxOAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptx
OAT_RI_Ep19 WeighingTheRisks_Apr24_TheYellowMetal.pptx
 
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
 
Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024Veritas Interim Report 1 January–31 March 2024
Veritas Interim Report 1 January–31 March 2024
 
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual serviceCALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Gomti Nagar Lucknow best sexual service
 
Quarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of MarketingQuarter 4- Module 3 Principles of Marketing
Quarter 4- Module 3 Principles of Marketing
 
Dividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptxDividend Policy and Dividend Decision Theories.pptx
Dividend Policy and Dividend Decision Theories.pptx
 
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
Solution Manual for Financial Accounting, 11th Edition by Robert Libby, Patri...
 
The Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdfThe Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdf
 
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service NashikHigh Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
High Class Call Girls Nashik Maya 7001305949 Independent Escort Service Nashik
 
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home DeliveryPooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
Pooja 9892124323 : Call Girl in Juhu Escorts Service Free Home Delivery
 
The Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdfThe Economic History of the U.S. Lecture 18.pdf
The Economic History of the U.S. Lecture 18.pdf
 
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
 
The Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfThe Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdf
 
The Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdfThe Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdf
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designs
 
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
VIP Call Girls LB Nagar ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With Room...
 
Commercial Bank Economic Capsule - April 2024
Commercial Bank Economic Capsule - April 2024Commercial Bank Economic Capsule - April 2024
Commercial Bank Economic Capsule - April 2024
 
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services  9892124323 | ₹,4500 With Room Free DeliveryMalad Call Girl in Services  9892124323 | ₹,4500 With Room Free Delivery
Malad Call Girl in Services 9892124323 | ₹,4500 With Room Free Delivery
 

Private equity PPT

  • 1. Private Equity BY VIJAY MEHTA
  • 2. Dissecting Private Equity  What is Private Equity?  Why Should Your Clients Do It?  Why Should Your Clients Not Do It?  Investment Routes  Have new investors missed the boat?
  • 3. What is Private Equity?  Venture Capital  Leveraged Buy-out (LBO) Business
  • 4. Venture Capital Early Late Pre- Seed R&D Start-up Stage Stage flotation Expansion Expansion Description Idea Prototype Pre- Business is Initial sales Funding operational operational encouraging allows planned flotation Application Sells equity Sells equity Product Hire employees, Working Working capital and to investigate to prove development and buy equipment, capital second-generation the idea the idea market testing fund working product capital Debt-led Debt-led finance for finance for fixed assets Risk fixed assets
  • 5. Luminar - Venture Capital 99 2000 Operator of theme bars 98 97 PBIT 96 95 94 93 92 91 000 000 000 000 000 0
  • 6. The LBO Business Replacement Institutional Management Management Turnaround capital buy-out buy-in buy-out Seller Receiver Family __________ Orphan Assets ___________ Shareholder Desperate __ Business with no Owner Succession __ Regulatory Sale Management Definitely Not Incumbent No No Yes but supplement Risk
  • 7. Dechra - An LBO From Gehe AG 2000 The UK’s leading distributary vetenary drugs 99 PBIT 98 97 96 000 000 000 000 000 000 000 0
  • 8. Sources of Capital & Risk Profile Seed Start-Up Expansion Pre-flotation LBOs Capital Private Investors Specialist VCs Generalist VCs Generalist VCs Buy-out Firms “Angels” Public Markets* Public Markets* Investment Banks Investment Banks Fund Managers * Temporary phenomenon
  • 9. The Case For Private Equity  Private equity out performs over the long term Source: WM Company/BVCA Performance Measurement Survey  It is a loosely-correlated asset May be able to increase performance without materially increasing risk
  • 10. 1999 Private Equity Returns per annum % 3 years 5 years 10 years Private Equity* 31.1 27.2 20.0 FTSE All-Share 20.4 20.3 14.9 FTSE 100 22.2 21.8 15.6 FTSE SmallCap 15.5 15.6 10.8 * median return Source: BVCA WM Company
  • 11. 1999 Private Equity Returns per annum % 3 years 5 years 10 years Total 31.1 27.2 20.0 Early Stage 15.8 16.6 8.7 Expansion Capital 30.3 26.9 12.6 Mid MBOs 19.9 22.1 17.3 Large MBOs 31.0 26.4 22.9 Source: BVCA WM Company
  • 12. The Case Against Private Equity  High Risk  Low Liquidity
  • 13. Risk  Single company risk: Leveraged } Young } Moderate to high 10 Year Record Smaller } Loss Ratio 7% Returns 46.8% pa  Portfolio risk: Low
  • 14. Liquidity The cash flow for an investor in a private equity funds follows a J-curve Cashflow of investment £ 1 2 3 4 5 6 7 8 9 10 50 0 Year s
  • 15. Liquidity  Self-liquidating  Growing secondary market
  • 16. Other Issues  MFR  Valuations
  • 17. Private Equity  All UK pension funds should consider an allocation to private equity 5% to 10% of equities
  • 18. How do you invest in private equity?  Direct  Private Equity Manager  Fund of Funds  Quoted Investment Trust
  • 19. How do you select a manager In the normal way:  People  Performance  Processes  Philosophy/Strategy
  • 21. Europe Is Restructuring Germany Italy France Scandinavia NL USA UK 0.00% 0.05% 0.10% 0.15% 0.20% 0.25% 0.30% 0.35% Unquoted investment as % of GDP Source: EVCA
  • 23. E-Commerce Dot.com New Channel Fulfilment Infrastructure Profile Classic internet ‘Clicks and mortar’. ‘Bricks and mortar’. ‘Bricks and mortar’. company -usually New secondary on-line Outsourced back equipment, software, services etc to D Suppliers of retail or portals. revenue streams. office (e.g. logistics) of Dot.com businesses. Example Amazon.com Tesco, Dell, Clinphone* Bertrams* IBM QXL.com MapQuest.com*, Irish Express Cargo CISCO Freeserve 1-800 Batteries*, Trados* Braitrim* BT, Vitria* Global People Network* Wincanton Agora* * Portfolio company of Mercury Private Equity
  • 25. Private Equity  Long-term out-performance  Risk & liquidity concerns are overplayed  Use to increase returns without materially affecting risk  Expert funders of change at a time of restructuring
  • 26. Appendices  Definition of Terms  Investment Return  Detailed Schematic of MPE Investment Process  MPE Organisation Structure  Extract from MPE Business Planning Process
  • 27. Appendices - Definition of Terms  Venture Capital: – Early Stage (“Seed to Start-up”): Capital for businesses in the conceptual stage or where products are not developed and revenues and/or profits may not have been achieved – Expansion Late Stage (“First stage to Mezzanine”): Growth or expansion capital for mature “businesses in need of product extension and/or market expansion. Sometimes referred to as development” capital  Buy-out Capital: Equity capital for acquisition or refinancing of a larger company  Restructuring Capital: New equity capital for financially/operationally distressed companies  Mezzanine (/subordinated) debt: – Intermediate debt capital between equity and senior debt for acquisition or refinancing transactions – The debtholder participates in equity appreciation through conversation features such as rights, warrants or options  Carried Interest (“carry”): This represents the share of a private equity fund’s profit that will accrue to the general partners  Fund of funds: Private equity funds whose principal activity consists of investing in other private equity funds. Investors in fund of funds can thereby increase their level of diversification  General Partner (“GP”) /Sponsor: Managing partner of a Limited Partnership, who is responsible for the operations of the partnership and, ultimately any debts taken on by the partnership  Hurdle Rate (or Preferred Return): A hurdle return allows investors to get preferential access to the profits of the partnership. In absence of reaching the hurdle return, the general partners will not receive a share of the profits  Limited Partnership: Most private equity firms structure their funds as limited partnerships. Investors are the limited partners and private equity managers the general partners
  • 28. Appendices - Investment Return Private equity investment return in a partnership typically follows a “J-curve” e.g. in the early years while investments are being made a Private Equity fund will show negative returns. Harvesting Illustrative data only 25% Value creation 20% Portfolio construction 20.0% 14.5% 15% 13.5% 15.5% 10% 5% 6.5% Year IRR 0% 0 1 2 3 4 5 6 7 8 9 10 11 12 13 -2.0% -1.0% -5% -5.0% -10%
  • 29. Appendices - Detailed schematic of MPE Investment Process: PII Growth buy-out £105m Support Services Sector Deal introduced by ‘primary contact’ Initial Appraisal: Market and technology leader, under managed, requiring first class CEO Conversion: British Gas wanted speedy and comprehensive response - certainty Diligence: 3 month exercise: key issues were long term contracts, intellectual property and R & D Negotiation & Structure: Transneft contract Exit: 1) Sale to leading oil-services group: Dresser, Schlumberger Baker Oil & Tool 2) IPO Business Plan Core business - improve utilisation Acquisition - acquire Pipetronix/Rosen New Products - fitness for purpose services Organisation - make market facing, change culture Financials - double EBIT in 3 years
  • 30. Appendices - MPE Organisation Structure I a n A rm it a g e M a n a g in g P a r t n e r F ra n c e s J a c o b H e a d o f In v e s tm e n t S p e c ia lis t G e n e r a lis t B u s in e s s S e c to r Team s A n a ly s t Team s P ool S u p p o r t S e r v ic e s M e d ia I n f o r m a t io n & H e a lt h c a re LB O F ra n k fu rt London C o m m u n ic a t io n T e c h n o lo g y J e re m y N ic k T re v o r Ia n L in d s a y A n d re w N ic k T re v o r L is a S h a rm a n M a r t in B a y le y A r m it a g e D ib d e n H ayden T u rn e r B a y le y S to n e R ic h a r d B en T h ie r r y J o n a th o n Thom as R om an TB A J o a c h im P h ilip p e P o lle t M a th e w s H e w e ts o n d e p a n a f le u R e g is M it a rd P e lk a P e ip e r P h ilip p e TB A S c h w a lb e r
  • 31. Appendices - MPE Business Planning Process Process: The investment process is different to that employed by public security investors. The best is data driven, disciplined and designed to minimise judgement calls with the intent to add value. Here is the MPE process: Deals do not Key skill Combine internal An important Legal completion Complete Identify and Detailed exercise Either float, flow resources skill. Not all value output is: through strategy effect for exit, c.2 years trade sale Decision to items measured in review and improvements ahead of time or recapitalisation Requires allocate resource People £££’S agreement Shareholders business plan in operations consistent marketing Win confidence Accounting system Employment of counterparties & controls contracts Normal disciplines Banking documents Market position Get the first call dynamics Sale & Purchase agreement Technology Warranties & Facilities Indemnities Environmental Other contracts e.g. supply contracts Insurance Management incentives Legal

Hinweis der Redaktion

  1. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  2. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  3. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  4. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  5. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  6. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  7. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  8. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  9. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  10. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  11. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  12. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  13. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  14. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  15. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  16. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  17. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  18. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  19. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  20. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________
  21. ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________ ____________________________________________________________