Beruflich Dokumente
Kultur Dokumente
Exhibit 1 Consolidated Annual Income Statements for the Fiscal Year Ending in September
1998 1997
Net Revenues
Transaction Income $ 51,936,902.00
Net Interest 18,193,946
Other 7,107,492
Total Net Revenues 77,238,340
Taxes 7,602,964
EPS $1.00
1996 1995
$ 36,469,561.00 $ 23,977,481.00
11,477,878 8,434,584
6,391,314 2,607,538
54,338,753 35,019,603
14,049,642 8,481,977
2,530,642 2,516,796
3,685,535 2,352,590
2,889,654 1,626,725
7,537,265 4,842,392
148,014 1,428,663
363,002 94,152
4,717,406 2,846,280
35,921,160 24,189,575
1997 1996
18,417,593 10,830,028 T= 35.49% 39.41%
7,259,248 3,798,881
$ 11,158,345 $ 7,031,147
$0.87 $0.55
12,813,823 12,813,823
1995 Promedio
35.08% 36.66%
Cost of Capital at Ameritrade 201-046
Exhibit 2 Consolidated Annual Balance Sheets for the Fiscal Year Ending in September
1998 1997 1996
ASSETS
Cash & Gash Equivalents $ 53,522,447.00 $ 15,767,170.00
Cash & Investments Segregated in Compliance with Federal Regulations 319,763,921 175,668,497
Receivable from Brokers, Dealers, & Clearing Organizations 17,823,640 15,096,862
Receivable from Customers & Correspondents 325,407,147 166,075,055
Furniture, Equipment, & Leasehold Improvements 8,709,923 3,746,178
Goodwill 6,346,763 6,709,765
Equity Investments 7,597,972 7,157,783
Other Investments 5,000,000 5,000,000
Deferred Income Taxes 39,314 444,378
Other Assets 13,145,616 6,013,544
Stockholder’s Equity:
Class A Common Stock 131,534.00 131,534 114,494 1998
Class B Common Stock 13,644.00 13,644 13,644 %D 13% 0.14
Additional Paid in Capital 81,797,506.00 23,297,506 809,665 %C 87%
Retained Earnings 57,368,559 43,546,410 29,724,261
Historic Average Total Annual Returns on US Government Securities and Common Stocks (1950 -1996)
Average Annual Return Standard Deviation
T-Bills 5.2% 3.0%
Intermediate Bonds a 6.4% 6.6%
Long Term Bonds b 6.0% 10.8%
Large Company Stocks c 14.0% 16.8%
Small Company Stocks d 17.8% 25.6%
Historic Average Total Annual Returns on US Government Securities and Common Stocks (1929 - 1996)
Average Annual Return Standard Deviation
T-Bills 3.8% 3.3%
Intermediate Bonds a 5.4% 5.8%
Long Term Bonds b 5.5% 9.2%
Large Company Stocks c 12.7% 20.3%
Small Company Stocks d 17.7% 34.1%
Source: Yields are from Datastream, historical data are from lbbotson Associates, SBBI 2000 Yearbook.
a Portfolio of US Government bonds with maturity near 5 years.
b Portfolio of US Government bonds with maturity near 20 years.
c Standard and Poor’s 500 Stock Price Index.
d A subset of small cap stocks traded on the NYSE (1926-1981); Dimensional Fund Advisor’s Small Company Fund (1982-1997).
Cost of Capital at Ameritrade
dard Deviation
1929 - 1996)
dard Deviation
Exhibit 4 Selected Data for Comparable Firms
Debt/Value Debt/Value
(Market Values) (Book Values)
Firm Name (Industry) Current Avg 1992-1996 Current Avg 1992-1996
Beta
Brokerage Beta Beta Beta Apalancada
Revenues (%) Apalancada Desapalancada Promedio Ameritrade
1.858125752
57
35
82 2.01 1.91
95
13
0
37
1.70061763 1.8581257525
12
0
46
81 2.16 2.16
51
99 1.44 1.03
0
1.70061763
201-046 Cost of Capital at Ameritrade
Ameritrade
Date Shares Price Dividend Stock Split
Charles Schwab
Date Shares Price Dividend Stock Split
30-Sep-87 29,121 15.875
30-Oct-87 29,121 7.875
30-Nov-87 29,121 6.625
31-Dec-87 25,388 6.000
29-Jan-88 25,388 6.500
29-Feb-88 25,388 9.000
31 -Mar-88 25,388 7.375
29-Apr-88 25,388 7.625
31-May-88 25,388 6.875
30-Jun-88 25,294 7.250
29-Jul-88 25,294 7.500
31-Aug-88 25,294 6.750
30-Sep-88 25,328 6.750
31-Oct-88 25,328 7.500
30-Nov-88 25,328 6.750
30-Dec-88 25,354 6.750
29-Jan-89 25,354 10.250
29-Feb-89 25,354 8.625
32 -Mar-88 25,354 8.875
29-Apr-89 25,354 10.125
31-May-89 25,354 11.750 0.030
30-Jun-89 25,352 11.000
29-Jul-89 25,352 16.500 0.030
31-Aug-89 25,352 15.750
30-Sep-89 25,386 14.000
31-Oct-89 25,386 13.000 0.030
30-Nov-89 25,386 12.500
30-Dec-89 25,332 13.875
29-Jan-90 25,332 13.500 0.030
29-Feb-90 25,332 15.250
33 -Mar-88 25,332 17.000
29-Apr-90 25,332 15.125 0.030
31-May-90 25,332 15.750
30-Jun-90 25,099 15.250
29-Jul-90 25,099 13.625 0.030
31-Aug-90 25,099 12.625
30-Sep-90 25,255 11.375
31-Oct-90 25,255 12.625 0.040
30-Nov-90 25,255 11.875
30-Dec-90 24,464 11.375
29-Jan-91 24,464 16.000 0.040
29-Feb-91 24,464 18.250
34 -Mar-88 24,464 20.250
29-Apr-91 24,464 18.125 0.040
31-May-91 24,464 22.500
30-Jun-91 24,435 24.750
29-Jul-91 24,435 27.500 0.050
31-Aug-91 24,435 28.375
30-Sep-91 25,596 31.125
31-Oct-91 25,596 37.750 0.060
30-Nov-91 25,596 32.750
30-Dec-91 38,394 30.375 3 for 2
29-Jan-92 38,394 31.875 0.040
29-Feb-92 38,394 33.250
35 -Mar-88 38,479 34.625
29-Apr-92 38,479 28.500 0.060
31-May-92 38,479 28.875
30-Jun-92 38,626 23.500
29-Jul-92 38,626 24.625 0.060
31-Aug-92 38,626 22.500
30-Sep-92 38,149 18.000
31-Oct-92 38,149 20.250 0.060
30-Nov-92 38,149 24.875
30-Dec-92 37,741 26.125
29-Jan-93 37,741 30.250 0.060
29-Feb-93 37,741 32.375
36 -Mar-88 37,741 36.500
29-Apr-93 37,741 32.750 0.075
31-May-93 37,741 35.250
30-Jun-93 56,612 28.500 3 for 2
29-Jul-93 56,612 29.000 0.050
31-Aug-93 56,612 32.875
30-Sep-93 57,625 34.500
31-Oct-93 57,625 34.625 0.050
30-Nov-93 57,815 31.875
30-Dec-93 57,815 32.375
29-Jan-94 57,815 29.500 0.070
29-Feb-94 57,815 27.500
37 -Mar-88 57,815 26.875
29-Apr-94 57,815 28.375 0.070
31-May-94 57,815 30.250
30-Jun-94 57,114 24.750
29-Jul-94 57,114 26.750 0.070
31-Aug-94 57,114 30.750
30-Sep-94 56,829 29.625
31-Oct-94 56,829 35.375 0.070
30-Nov-94 57,325 31.875
30-Dec-94 57,325 34.875
29-Jan-95 57,325 40.000 0.090
29-Feb-95 57,325 44.375
38 -Mar-88 85,988 32.250 3 for 2
29-Apr-95 85,988 34.250 0.060
31-May-95 85,988 35.000
30-Jun-95 85,896 43.875
29-Jul-95 85,896 46.125 0.080
31-Aug-95 87,061 46.625
30-Sep-95 174,122 29.000 2 for 1
31-Oct-95 174,122 22.875 0.040
30-Nov-95 174,678 24.250
30-Dec-95 174,678 20.125
29-Jan-96 174,678 25.125 0.040
29-Feb-96 174,678 25.500
39 -Mar-88 174,678 25.875
29-Apr-96 174,032 24.500 0.040
31-May-96 174,032 24.250
30-Jun-96 174,989 24.500
29-Jul-96 174,989 24.125 0.050
31-Aug-96 174,989 25.000
30-Sep-96 175,166 23.000
31-Oct-96 175,166 25.000 0.050
30-Nov-96 175,166 30.250
30-Dec-96 175,173 32.000
29-Jan-97 175,173 37.500
29-Feb-97 175,173 37.500 0.050
40 -Mar-88 175,173 32.000
29-Apr-97 175,068 36.625
31-May-97 175,068 40.625 0.050
30-Jun-97 175,813 40.500
29-Jul-97 176,422 47.000
31-Aug-97 176,422 42.750 0.050
E*Trade
Date Shares Price Dividend Stock Split
2.16
Ratio Rendimiento Empresa Rendimiento Mercado
1 -9.40% 0.05299
1 3.37% 0.03222
1 -12.69% -0.05339
1 -4.06% -0.00766
1 11.30% 0.02672
1 3.39% 0.02513
1 12.38% 0.0112
1 13.25% 0.01605
1 13.41% 0.02809
1 -19.21% 0.0154
1 7.14% 0.04297
1.5 -22.34% -0.01115
1 22.74% 0.03639
1 -2.66% 0.00934
1 5.12% 0.04067
1.5 17.37% 0.03084
1 15.69% 0.03416
1 14.44% 0.02488
1 1.43% 0.02697
1 14.30% 0.03962
1 8.81% 0.02055
1 14.65% 0.01275
1 -3.42% -0.03707
1 -0.48% 0.01487
1 -11.54% -0.01865
1 18.67% 0.04283
1 -2.46% 0.03041
1 -5.58% -0.02738
1 2.35% 0.0095
1 2.93% 0.00983
1 -9.69% -0.04574
1 -19.02% -0.02409
1 -1.05% 0.03133
1 9.60% 0.01945
1 -4.25% -0.01735
1 -1.03% 0.01804
1 3.57% 0.00061
1 14.15% 0.03934
1 6.49% -0.00076
1 16.05% 0.00513
1 4.38% 0.02942
1 -7.37% -0.02551
1 4.33% 0.02501
1 -2.89% 0.00545
1 9.09% 0.01233
1 -2.46% 0.01754
1 21.21% 0.04019
1 4.35% 0.0109
1 2.55% 0.01242
1 -2.09% -0.02076
1 -4.17% 0.03993
1 -2.33% -0.01924
1 0.37% 0.00652
1 -24.89% 0.01385
1 0.44% -0.02368
1 4.29% 0.01329
1 -0.90% -0.00165
1 38.75% 0.10704
1 -1.50% -0.03727
1 5.84% 0.01772
1 -6.67% -0.01106
1 5.45% 0.02691
1 15.44% 0.04683
1 -4.23% -0.04424
1 1.83% 0.04059
1 -7.28% 0.00335
1 17.05% 0.02878
1 23.39% 0.07569
1 28.05% 0.04904
1 1.23% 0.02954
1 4.56% 0.06598
1 -6.02% -0.01242
1 -8.79% -0.05387
1 -15.22% -0.09173
1 -3.57% -0.00938
1 -8.20% -0.0043
1 17.85% 0.08887
1 -1.89% -0.02816
1 -2.75% 0.02415
1 14.63% 0.01498
1 -11.93% -0.07005
1 -8.40% 0.01828
1 -5.17% 0.01785
1 -5.97% -0.02938
1 -1.47% -0.00175
1 3.39% 0.02228
1 17.86% 0.07772
1 -13.18% -0.00498
1 24.50% 0.03965
1 -1.89% 0.04853
1 -3.64% 0.02155
1 -7.93% -0.01636
1 37.93% 0.06594
1 -5.43% 0.0208
1 -1.62% -0.0164
1 0.00% 0.01765
1 4.44% 0.03728
1 -1.65% -0.02794
1 -3.16% -0.00718
1 3.26% 0.05139
1 -8.44% 0.00094
1 3.06% 0.011
1 -9.26% -0.01706
1 8.36% 0.05161
1 1.00% 0.04534
1 7.53% 0.07041
1 -3.67% -0.0729
1 -47.28% -0.22487
1
1.44
Ratio Rendimiento Empresa Rendimiento Mercado
1 1.34% 0.05299
1 -0.08% 0.03222
1 1.35% -0.05339
1 1.37% -0.00766
1 1.03% 0.02672
1 8.61% 0.02513
1 35.53% 0.0112
1 4.23% 0.01605
1 -4.55% 0.02809
1 25.32% 0.0154
1 0.00% 0.04297
1 -22.55% -0.01115
1.25 11.35% 0.03639
1 4.52% 0.00934
1 20.11% 0.04067
1 31.43% 0.03084
1 8.53% 0.03416
1 0.00% 0.02488
1 -7.19% 0.02697
1 19.83% 0.03962
1 18.37% 0.02055
1 -14.04% 0.01275
1 -11.63% -0.03707
1 14.16% 0.01487
1 -16.91% -0.01865
1 32.31% 0.04283
1 -2.80% 0.03041
1 -12.30% -0.02738
1 -4.69% 0.0095
1 -9.22% 0.00983
1 -14.02% -0.04574
1 -3.53% -0.02409
1 0.00% 0.03133
1 -17.48% 0.01945
1.5 -18.25% -0.01735
1 -5.74% 0.01804
1 17.60% 0.00061
1 29.92% 0.03934
1 -1.49% -0.00076
1 22.94% 0.00513
1 47.30% 0.02942
1 -9.76% -0.02551
1.25 5.13% 0.02501
1 -3.47% 0.00545
1 23.17% 0.01233
1 -1.20% 0.01754
1 32.80% 0.04019
1 8.70% 0.0109
1 4.55% 0.01242
1 -20.85% -0.02076
1 2.92% 0.03993
1 -21.26% -0.01924
1 5.45% 0.00652
1 -18.72% 0.01385
1 16.67% -0.02368
1.5 23.11% 0.01329
1 -3.64% -0.00165
1 77.42% 0.10704
1 10.71% -0.03727
1 -1.75% 0.01772
1 32.56% -0.01106
1 5.16% 0.02691
1 29.69% 0.04683
1.25 21.21% -0.04424
1 17.86% 0.04059
1 14.29% 0.00335
1 36.11% 0.02878
1 20.00% 0.07569
1 3.45% 0.04904
1 -3.33% 0.02954
1 -6.25% 0.06598
1 -5.88% -0.01242
1 -2.86% -0.05387
1 -2.16% -0.09173
1 -2.63% -0.00938
1 11.76% -0.0043
1 -2.86% 0.08887
1 2.94% -0.02816
1 13.33% 0.02415
1 -14.29% 0.01498
1 -2.78% -0.07005
1 -10.00% 0.01828
1 -6.98% 0.01785
1 -4.44% -0.02938
1 -2.17% -0.00175
1 -2.17% 0.02228
1 0.00% 0.07772
1 20.00% -0.00498
1 17.65% 0.03965
1 -10.53% 0.04853
1 26.67% 0.02155
1 0.00% -0.01636
1 36.36% 0.06594
1 -21.43% 0.0208
1 3.70% -0.0164
1 -15.63% 0.01765
1 23.08% 0.03728
1 -7.14% -0.02794
1 -30.00% -0.00718
1 -20.00% 0.05139
1 6.38% 0.00094
1 -2.08% 0.011
1 26.32% -0.01706
1 5.56% 0.05161
1 -14.29% 0.04534
1 -12.50% 0.07041
1 -4.00% -0.0729
1 -21.88% -0.22487
1
Exhibit 6 Stock Return Data for Investment Service Firms, Internet Firms, and the Aggregate Stock Market
Rf= 6.61%
Beta= 1.86
Rm (histórico) = 12.70%
Rf (histórico)= 6.61%
CAPM= 17.93%
CAPM= 17.93%
%Capital= 87.45%
%Deuda= 12.55%
Costo Deuda= 6.61%
T= 35.49%
WACC= 16.21%