EX-99 2 nt10016784x3_ex99c2.htm EXHIBIT (C)(2)

Exhibit (c)(2)
 November 7, 2020  Project DawnPresentation to the Dusk Supervisory Board and Management Board                             
 

 “Bank of America” and “BofA Securities” are the marketing names used by the Global Banking and Global Markets divisions of Bank of America Corporation. Lending, other commercial banking activities, and trading in certain financial instruments are performed globally by banking affiliates of Bank of America Corporation, including Bank of America, N.A., Member FDIC. Trading in securities and financial instruments, and strategic advisory, and other investment banking activities, areperformed globally by investment banking affiliates of Bank of America Corporation (“Investment Banking Affiliates”), including, in the United States, BofA Securities, Inc. and Merrill Lynch Professional Clearing Corp., both of which are registeredbroker-dealers and Members of SIPC, and, in other jurisdictions, by locally registered entities. BofA Securities, Inc. and Merrill Lynch Professional Clearing Corp. are registered as futures commission merchants with the CFTC and are members of the NFA.Bank of America and BofA Securities entities (for example Bank of America Merrill Lynch International Designated Activity Company and BofA Securities Europe SA) and branches provide financial services to the clients of Bank of America and BofA Securities and may outsource/delegate the marketing and/or provision of certain services or aspects of services to other branches or members of the BAC Group (for example in the UK). Your service provider will remain the entity/branch specified in your onboarding documentation and/or other contractual or marketing documentation even where you communicate with staff that operate from a different entity or branch which is acting for and on behalf of your contractual service provider in their communications with you. If you are unsure who your contractual service provider is or will be please contact your usual contact.For Bank of America or BofA Securities entities in EMEA, please see additional information via the following link: https://www.bofaml.com/content/dam/boamlimages/documents/articles/ID17_1174/bofaml_entity_list.pdfInvestment products offered by Investment Banking Affiliates: Are Not FDIC Insured * May Lose Value * Are Not Bank Guaranteed.These materials have been prepared by one or more subsidiaries of Bank of America Corporation for the client or potential client to whom such materials are directly addressed and delivered (the “Company”) in connection with an actual or potential mandate or engagement and may not be used or relied upon for any purpose other than as specifically contemplated by a written agreement with us. These materials are based on information provided by or on behalf of the Company and/or other potential transaction participants, from public sources or otherwise reviewed by us. We assume no responsibility for independent investigation or verification of such information (including, without limitation, data from third party suppliers) and have relied on such information being complete and accurate in all material respects. To the extent such information includes estimates and forecasts of future financial performance prepared by or reviewed with the managements of the Company and/or other potential transaction participants or obtained from public sources, we have assumed that such estimates and forecasts have been reasonably prepared on bases reflecting the best currently available estimates and judgments of such managements (or, with respect to estimates and forecasts obtained from public sources, represent reasonable estimates). No representation or warranty, express or implied, is made as to the accuracy or completeness of such information and nothing contained herein is, or shall be relied upon as, a representation, whether as to the past, the present or the future. These materials were designed for use by specific persons familiar with the business and affairs of the Company and are being furnished and should be considered only in connection with other information, oral or written, being provided by us in connection herewith. These materials are not intended to provide the sole basis for evaluating, and should not be considered a recommendation with respect to, any transaction or other matter. These materials do not constitute an offer or solicitation to sell or purchase any securities and are not a commitment by Bank of America Corporation or any of its affiliates to provide or arrange any financing for any transaction or to purchase any security in connection therewith. These materials are for discussion purposes only and are subject to our review and assessment from a legal, compliance, accounting policy and risk perspective, as appropriate, following our discussion with the Company. We assume no obligation to update or otherwise revise these materials. These materials have not been prepared with a view toward public disclosure under applicable securities laws or otherwise, are intended for the benefit and use of the Company, and may not be reproduced, disseminated, quoted or referred to, in whole or in part, without our prior written consent. These materials may not reflect information known to other professionals in other business areas of Bank of America Corporation and its affiliates. Any League Tables referenced within these materials have been prepared using data sourced from external third party providers as outlined in the relevant footnotes where applicable. For persons wishing to request further information regarding these third party providers and the criteria and methodology used to prepare a league table please contact your usual Bank of America or BofA Securities representative/Relationship Manager.Bank of America Corporation and its affiliates (collectively, the “BAC Group”) comprise a full service securities firm and commercial bank engaged in securities, commodities and derivatives trading, foreign exchange and other brokerage activities, and principal investing as well as providing investment, corporate and private banking, asset and investment management, financing and strategic advisory services and other commercial services and products to a wide range of corporations, governments and individuals, domestically and offshore, from which conflicting interests or duties, or a perception thereof, may arise. In the ordinary course of these activities, parts of the BAC Group at any time may invest on a principal basis or manage funds that invest, make or hold long or short positions, finance positions or trade or otherwise effect transactions, for their own accounts or the accounts of customers, in debt, equity or other securities or financial instruments (including derivatives, bank loans or other obligations) of the Company, potential counterparties or any other company that may be involved in a transaction. Products and services that may be referenced in the accompanying materials may be provided through one or more affiliates of Bank of America Corporation. We have adopted policies and guidelines designed to preserve the independence of our research analysts. The BAC Group prohibits employees from, directly or indirectly, offering a favorable research rating or specific price target, or offering to change a rating or price target to a subject company as consideration or inducement for the receipt of business or for compensation and the BAC Group prohibits research analysts from being directly compensated for involvement in investment banking transactions. The views expressed herein are the views solely of Global Corporate and Investment Banking, and no inference should be made that the views expressedrepresent the view of the firm’s research department. We are required to obtain, verify and record certain information that identifies the Company, which information includes the name and address of the Company and other information thatwill allow us to identify the Company in accordance, as applicable, with the USA Patriot Act (Title III of Pub. L. 107-56 (signed into law October 26, 2001)) and such other laws, rules and regulations as applicable within and outside the United States.We do not provide legal, compliance, tax or accounting advice. Accordingly, any statements contained herein as to tax matters were neither written nor intended by us to be used and cannot be used by any taxpayer for the purpose of avoiding tax penalties that may be imposed on such taxpayer. If any person uses or refers to any such tax statement in promoting, marketing or recommending a partnership or other entity, investment plan or arrangement to any taxpayer, then the statement expressed herein is being delivered to support the promotion or marketing of the transaction or matter addressed and the recipient should seek advice based on its particular circumstances from an independent tax advisor. Notwithstanding anything that may appear herein or in other materials to the contrary, the Company shall be permitted to disclose the tax treatment and tax structure of a transaction (including any materials, opinions or analyses relating to such tax treatment or tax structure, but without disclosure of identifying information or any nonpublic commercial or financial information (except to the extent any such information relates to the tax structure or tax treatment)) on and after the earliest to occur of the date of (i) public announcement of discussions relating to such transaction, (ii) public announcement of such transaction or (iii) execution of a definitive agreement (with or without conditions) to enter into such transaction; provided, however, that if such transaction is not consummated for any reason, the provisions of this sentence shall cease to apply.  Notice to RecipientConfidential 
 

 1  Transaction Summary    Source: Dusk Management, Dawn Filings, Bloomberg, FactSet and Wall Street Research as of November 6, 2020. Note: USD in millions, except per share amounts.  Diluted share count calculated pursuant to the Treasury Stock Method, based on 99.576mm basic shares outstanding, 1.015mm options with a weighted average strike price of $34.15, 0.307mm RSUs, 0.060mm DSUs and 0.070mm Series D convertible preference stock with a conversion ratio of 0.3125 per Dusk Management as of November 6, 2020. Also includes 0.024mm Director deferred shares expected to be issued prior to closing per Dusk Management.Pension-related tax benefits provided by Dusk Management. Assumes 8% discount rate.EV / EBITDA multiples shown are adjusted for EV pension / OPEB adjustment of $1,791mm, FY2019A EBITDA pension / OPEB adjustment of $6mm, FY2020E EBITDA pension / OPEB adjustment of ($48mm), FY 2021E EBITDA pension / OPEB adjustment of ($47mm) and FY 2022E EBITDA pension / OPEB adjustment of ($67mm).EV / EBITDA multiples shown are adjusted for EV pension / OPEB adjustment of $1,791mm, FY2019A EBITDA pension / OPEB adjustment of $6mm, FY2020E EBITDA pension / OPEB adjustment of ($48mm), FY 2021E EBITDA pension / OPEB adjustment of ($47mm) and FY 2022E EBITDA pension / OPEB adjustment of ($67mm).As presented on pages 4 and 5.Based on U.S. NOL balance of $2,247mm, Section 382 limitation, RBIG allowance, annual usage and tax rate of 25%, all per Dusk Management. Assumes 8% discount rate.  Offer Price per Share (All-Cash)  $44.50  Premium / (Discount) to:One-Day Prior to Initial Offer ($24.07) (1/30/2020)  85%  30-Day VWAP ($28.14) as of 1/30/2020  58%  52-Week High ($39.15) as of 1/30/2020  14%  Plus: Industrial Financial Debt  3,532  Plus: Non-Controlling Interest  220  Less: Industrial Cash and Cash Equivalents  (1,610)  Less: Financial Services Book Equity  (647)  Less: Equity Investments  (30)  Plus: Pension Underfunding / OPEB Liabilities  2,013  Less: Utilization of Pension-Related Tax Benefits (2)  (222)  Plus: Cash-Settled RSUs  8  Plus: 2021E Cash-Settled Grants  21  Implied Pension Adj. Enterprise Value  $7,746  Diluted Shares Outstanding (mm) (1)  100.224  Implied Equity Value $4,460  Implied Due Diligence Adj. Enterprise Value $7,959  For Reference: Additional Adjustments (Included for Discounted Cash Flow Analysis Only)Less: Illustrative Present Value of U.S. NOLs (407) (6)Plus: Dusk Management Due Diligence Findings 621  Dusk Management Industrial BusinessStandalone Case for Dawn  PensionAdj. EBITDA (3)    FY 2019A  $719  10.8x  FY 2020E  165  47.0  FY 2021E  448  17.3  FY 2022E  707  11.0  Dusk Management Industrial Business Management Case for Dawn  Pension Adj. EBITDA (4)    FY 2019A  $719  10.8x  FY 2020E  165  47.0  FY 2021E  481  16.1  FY 2022E  830  9.3  Median of (5)      LTM  SelectedPublicly Traded Companies  Selected Precedent Transactions9.7x  FY 2021E  9.0x    FY 2022E  7.7x   
 

 52 - Week Low - High (Pre-Initial Offer) (1)  Analyst Price Targets (Pre-Initial Offer) (1)  Selected Publicly Traded Companies  Selected PrecedentTransactions  Discounted Cash FlowAnalysis - Standalone (5)  Discounted Cash FlowAnalysis - Management (6)  High  Low - High (Undiscounted)  FY 2022E  FY 2019A  Discount  Discount                                                      Ind. Pen. Adj. EBITDA (2)  Ind. Pen. Adj. EBITDA (3)  Rate  Rate  $39.15 (01/03/2019)  $29.00 - $38.00  $707  $719  7.0% - 9.0%  7.0% - 9.0%        FY 2020E Ind. Pen. Adj. EBITDA (4)            $610      Low  Low - High (Discounted)  Multiple Range  Multiple Range  Perpetuity Growth Rate  Perpetuity Growth Rate  $21.63 (08/27/2019)  $26.25 - $34.50  7.0x - 8.0x  8.5x - 12.0x  0.75% - 1.25%Implied LTM EBITDA  0.75% - 1.25%Implied LTM EBITDA                      $21.63  $26.25  $16.75  $18.75  $39.75  $39.15  $34.50  $23.75  $44.50  $74.00  $48.75  $78.25  10  20  30  40  50  60  70  80  90  $100  $53.25      $29.50  $53.75  $28.25        $19.00  $40.25    0    10    20    30    40    50    60    70    80      $10090          2  Financial Analysis Summary  Financial Analysis Ranges     Terminal Multiple Terminal Multiple 6.3x - 9.0x 6.8x - 9.8xSource: Dusk Management, Dawn Filings, FactSet and Wall Street Research as of November 6, 2020.Note: USD in millions, except per share values. Per share values rounded to the nearest $0.25 except for 52-week low/high. Reflects Industrial Debt of $3,532mm, Industrial Cash of $1,610mm, book value of financial services of $647mm, equity investments of $30mm, minority interest of $220mm, 0.176mm of cash-settled RSUs and 0.469mm of 2021E equity grants as well as pension liability of $2,013mm as of July 31, 2020 adjusted for utilization of pension-related tax benefits per Dusk Management. Utilization of pension-related tax benefits assumes an 8% discount rate. Diluted share count calculated pursuant to the Treasury Stock Method, based on 99.576mm basic shares outstanding, 1.015mm options with a weighted average strike price of $34.15, 0.307mm RSUs, 0.060mm DSUs and 0.070mm Series D convertible preference stock with a conversion ratio of 0.3125 per Dusk Management as of November 6, 2020. Also includes 0.024mm Director deferred shares expected to be issued prior to closing per Dusk Management.  (1)(2)(3)  Represents Dawn’s 52-week trading performance based on closing share price and broker price targets as of January 30, 2020 which represents one-day prior to the initial offer. Broker price targets discounted back 1 year at midpoint cost of equity of 10.0%, excludes Jefferies as outlier. Represents Dusk Management Industrial Business Standalone Case for Dawn Pension Adj. EBITDA which adjusts for pension related P&L impact. FY 2022E EBITDA pension / OPEB adjustment of ($67mm). Does not include adjustments for Dusk Management due diligence findings.Represents Dusk Management Industrial Business Standalone Case for Dawn LTM Pension Adj. EBITDA as of July 31, 2020 which adjusts for one-time and non-recurring items as well as pension related P&L impact. FY2019A EBITDA pension / OPEB adjustment of $6mm. Does not include adjustments for illustrative present value of U.S. NOLs or Dusk Management due diligence findings.Represents Dawn FY2020E Industrial Pension Adj. EBITDA based on Wall Street consensus as of January 30, 2020 which represents one-day prior to the initial offer.Represents Dusk Management Industrial Business Standalone Case for Dawn. Terminal year assumes mid-cycle Industrial Revenue, 6% Industrial Pension Adj. EBIT margin, normalized capex equal to 3% of Industrial Revenue, depreciation equal to 99% of capex, no change in NWC, and tax rate of 26.0%, all per Dusk Management. Reflects Dusk Management due diligence findings of $621mm.Represents Dusk Management Industrial Business Management Case for Dawn. Terminal year assumes mid-cycle Industrial Revenue, 8% Industrial Pension Adj. EBIT margin, normalized capex equal to 3% of Industrial Revenue, depreciation equal to 99% of capex, no change in NWC, and tax rate of 26.0%, all per Dusk Management. Reflects Dusk Management due diligence findings of $621mm.Based on U.S. NOL balance of $2,247mm, Section 382 limitation, RBIG allowance, annual usage and tax rate of 25%, all per Dusk Management. Assumes 7% discount rate to reflect the upper end of the NOL DCF range.  (4)(5)  (6)  (7)  Reference Ranges  Offer:$44.50  Midpoint Assumption  DCF Value  of Dawn  NOLs (7) 
 

 Wall Street Analyst Perspectives  3    Source: Broker Research and Factset as of November 6, 2020.Represents analyst price targets as of January 30, 2020 which is one-day prior to the initial offer.Represents median price target of brokers included in Factset’s database: BMO Capital Markets, Jefferies, Loop Capital Markets, Melius Research, Morningstar, RBC Capital Markets, Wells Fargo, Wolfe Research and Vertical Research. Excludes Raymond James and UBS.  Pre-Initial(1)Offer  Current    Target Target Recomm- Valuation Broker Date Price ($) Date Price ($) endation Methodology   Melius Research  1/16/2020  $31.00  10/16/2020  $46.00  Hold  NA  Loop Capital  12/17/2019  38.00  10/13/2020  46.00  Hold  NA  Vertical Research  12/18/2019  30.00  10/9/2020  45.00  Hold  NA  Jefferies  12/17/2019  45.00  10/22/2020  44.50  Hold  Based on Offer  RBC  1/16/2020  32.00  10/16/2020  44.50  Hold  Based on Offer  BMO  1/13/2020  30.00  9/14/2020  43.00  Hold  Based on Offer  UBS  9/10/2019  32.00  9/14/2020  43.00  Hold  Based on Offer  Morningstar  12/18/2019  29.00  9/11/2020  43.00  Hold  NA  Wolfe Research  NA  NA  7/6/2020  39.00  Buy  NA  Wells Fargo  12/17/2019  30.00  9/11/2020  35.00  Hold  EV/EBITDA /EV/Sales  Raymond James  12/17/2019  NA  10/15/2020  NA  Hold  NA  Low  $29.00  $35.00  High (Excl. Jefferies)  $38.00  $46.00                MEDIAN BROKER TARGET PRICE FOR DAWN IN LAST ONE YEAR (2)    Dawn$43.37    $44.50 (2)  $32.00 (2)  Dawn$32.74              $30$25$20$15$10  $35  $40  $45  $50  Dawn Share Price    Dawn Broker Target Price Median 
 

 Truck OEMS                        PACCAR  $90.09  97%  $31,316  $23,398  9.6x  8.0x  (7.7%)  (13.2%)  12.0%  9.4%  (2.2x)  Volvo  21.99  100%  44,728  38,787  8.4x  7.3x  (7.2%)  (14.6%)  11.3%  9.2%  (1.2x)  Dusk  20.95  74%  10,473  9,510  4.6x  3.5x  (6.7%)  (12.1%)  7.6%  2.9%  0.4x          Median:  8.4x  7.3x  (7.2%)  (13.2%)  11.3%  9.2%  (1.2x)    Price as of % of Market Company 11/06/2020 52-Wk High Value   Adj. Enterprise Value (1)    EV / Pen. Adj. EBITDA (1) 2019 - 2021E CAGR 2021E Net Debt / 2021E 2022E Rev. EBITDA EBITDA % EBIT % '20E EBITDA     Selected Publicly Traded Companies  4    Source: Dusk Management, Dawn filings, Dusk filings, other public filings and FactSet as of November 6, 2020.Note: USD in millions, except per share data. All items fiscalized to Dawn’s October 31 year end. Revenue, EBIT and EBITDA reflect Industrial Business only. EBIT and EBITDA adjusted for pension liabilities and associated carrying costs.EBIT and EBITDA are IFRS-adjusted for capitalized development costs.  Reflects Industrial Adj. Enterprise Value defined as Market Value of Equity less Industrial Cash & Cash Equivalents, plus Industrial Debt, plus Preferred Shares, plus Minority/Non-controlling Interest, less Investments in Unconsolidated Subsidiaries and Affiliates, as applicable. Adjusted for pension / OPEB liabilities and book value of financial services companies.Market price as of January 30, 2020, which is one day prior to the initial offer.Represents Dusk Management Industrial Business Standalone Case for Dawn.  Capital Goods                          CNH Industrial  $9.31    80%  $12,765  $14,206  7.6x  6.1x  (20.2%)  (13.0%)  11.1%  4.8%  2.3x  Deere  247.64    100%  79,034  81,844  16.8x  14.8x  (3.6%)  1.4%  15.0%  11.7%  1.0x  Caterpillar  161.29    95%  88,565  91,703  13.3x  11.6x  (10.1%)  (17.3%)  16.8%  12.7%  0.4x  Median: 13.3x              11.6x  (10.1%)  (13.0%)  15.0%  11.7%  1.0x  CV Suppliers                          Allison    $37.87  77%  $4,267  $6,532  8.0x  7.2x  (8.7%)  (13.4%)  36.2%  28.7%  2.9x  Cummins    229.05  99%  34,279  35,239  10.9x  9.7x  (6.0%)  (5.3%)  15.5%  11.5%  0.4x            Median:  9.5x  8.4x  (7.4%)  (9.4%)  25.8%  20.1%  1.6x                                      Median of All:  9.0x  7.7x  (7.4%)  (13.1%)  13.5%  10.5%  0.4x                              (2)                        Dawn (Consensus) $24.07 71% $2,407 $5,679 10.8x 8.7x (13.1%) (14.5%) 6.3% 4.6% 5.8x                                                                      (2)(3)Dawn (Dusk Mgmt. Forecast) $24.07  71%  $2,407  $5,679  12.7x  8.0x  (13.9%)  (21.0%)  5.5%  3.5%  11.7x 
 

 Selected Precedent Transactions  5   Source: Public filings, Wall Street Research, FactSet, Mergermarket and other publicly available sources.Note: EUR in billions.          Announcement            Industrial Pen. Adj.    IndustrialPen. Adj. EV  Date    Acquiror    Target    EV (€bn)    / LTM EBITDA                    Sep-2016    Volkswagen AG    Navistar (16.6% Stake)    € 5.6    11.9x  May-2011    Volkswagen AG    MAN SE (Majority Stake)    13.0    8.7x  Mar-2008    Volkswagen AG    Scania AB (Majority Stake)    16.8    10.6x  Oct-2006    MAN SE    Scania AB (Cancelled)    10.0    8.6x              Mean:    9.9x              Median:    9.7x 
 

 Dusk Management Industrial Business Standalone Case for Dawn (1)  Dusk Management Industrial Business Management Case for Dawn (2)  Equity Value per Share  Synergy Equity Value per Share  Discount  at a Perpetuity Growth Rate of  Discount  at a Perpetuity Growth Rate of  Rate  0.75%  1.00%  1.25%  7.0% $38.75    $41.50  $44.50  8.0% 27.50    29.50  31.50  9.0% 18.75    20.25  22.00  Rate  0.75%  1.00%  1.25%  7.0% $66.25    $70.00  $74.00  8.0% 51.25    53.75  56.50  9.0% 39.75    41.50  43.75      6  Summary of Discounted Cash Flow Analysis  Standalone projections exclude any incremental synergies arising from the transaction  Terminal year includes normalizing adjustment for long- term Pension Adj. EBIT margin of 6.0%  Perpetuity growth rate range of 0.75% – 1.25% implies a terminal LTM EBITDA multiple of 6.3x – 9.0x  Management projections include incremental synergies arising from the transaction  Terminal year includes normalizing adjustment for long- term Pension Adj. EBIT margin of 8.0%  Perpetuity growth rate range of 0.75% – 1.25% implies a terminal LTM EBITDA multiple of 6.8x – 9.8x    Source: Dusk Management, Dawn Filings and FactSet as of November 6, 2020.Note: Dollars in millions, except per share values. Cash flows discounted to July 31, 2020 using mid-year convention. Diluted share count calculated pursuant to the Treasury Stock Method, based on 99.576mm basic shares outstanding, 1.015mm options with a weighted average strike price of $34.15, 0.307mm RSUs, 0.060mm DSUs and 0.070mm Series D convertible preference stock with a conversion ratio of 0.3125 per Dusk Management as of November 6, 2020. Also includes 0.024mm Director deferred shares expected to be issued prior to closing per Dusk Management.  Represents Dusk Management Industrial Business Standalone Case for Dawn. Terminal year assumes mid-cycle Industrial Revenue, 6% Industrial Pension Adj. EBIT margin, normalized capex equal to 3% of Industrial Revenue, depreciation equal to 99% of capex, no change in NWC, and tax rate of 26.0%, all per Dusk Management. Reflects Dusk Management due diligence findings of $621mm.Represents Dusk Management Industrial Business Management Case for Dawn. Terminal year assumes mid-cycle Industrial Revenue, 8% Industrial Pension Adj. EBIT margin, normalized capex equal to 3% of Industrial Revenue, depreciation equal to 99% of capex, no change in NWC, and tax rate of 26.0%, all per Dusk Management. Reflects Dusk Management due diligence findings of $621mm.    Dusk Management Guidance for Perpetuity Growth Rate 
 

     Appendix 
 

           0.0x  5.0x  10.0x  15.0x  20.0x  Nov-15  Nov-16  Nov-17  Nov-18  Nov-19  Nov-20  Dawn 19.3x  PACCAR 12.0x    Current  Volvo 8.3x  Dusk 7.4x  (2)CV Suppliers10.0x  Capital Goods (1) 13.1x  7  EV / LTM Adj. EBITDA Evolution    Source: Dawn filings, Dusk filings, other public filings and Factset as of November 6, 2020.Note: Enterprise Values shown Reflects Industrial Adj. Enterprise Value. Enterprise Values adjusted for pension liabilities and other carrying costs. Enterprises Values adjusted for book value of equity for financial services companies. Adj. EBITDA adjusted for pension liabilities and associated carrying costs. Adj. EBITDA is IFRS-adjusted for capitalized development costs. Dawn EBITDA reflects consensus WholeCo.Capital Goods selected publicly traded companies include CNH Industrial, Deere and Caterpillar.CV Supplier selected publicly traded companies include Allison Transmissions and Cummins.    Earliest available Dusk estimates   Average 5 Year 3 Year 1 Year YTD Dawn 10.0x 9.7x 10.5x 11.0x(1)          Capital Goods  8.9x  9.0x  9.3x  9.4x  PACCAR  5.6x  6.3x  7.7x  7.9x  CV Suppliers (2)  8.5x  7.9x  8.1x  8.2x  Volvo  5.7x  5.3x  5.5x  5.6x  Dusk  --  --  --  4.7x