polaris capital

33

Upload: burj-capital

Post on 30-Sep-2014

84 views

Category:

Documents


2 download

TRANSCRIPT

Page 1: Polaris Capital
Page 2: Polaris Capital

2

Organization

Pure global investment discipline

Focused on investment performance; administration and marketing are handledby affiliated experts

Business model focuses management on performance

Polaris still has the capacity to grow

Firm goals aligned with clients – management team is invested in firm’sproducts

Performance

Management track record proves adherence to value discipline

One of the longest performance records among global/international equitymanagers

Nationally recognized

Investment Process

Invest in companies that generate high cash flow that sell at modest valuations

Process is disciplined, scaleable, consistently applied and repeatable

Seek above average returns with lower than market risk

Polaris Capital Management

Page 3: Polaris Capital

3

Assets Under Management: $4.3 billionAs of June 30, 2011

($ millions)

Global Mutual Fund,

$186

International Mutual

Funds, $597

Private Placements,

$81

US Sector Fund, $11

Separate Accounts,

$774

Non US Fund

Distributors, $2,510

International Small

Cap Mutual Fund,

$104

Global

$2,712

International

$1,540

Sector Fund

$11

Page 4: Polaris Capital

4

ObjectiveSeek to deliver above average returns with lower than market risk

PhilosophyValuation Criteria

Companies exist to deliver cash to shareholders

Cash is the primary metric used to measure value

PCM process seeks to invest in companies with strong sustainable cash flow

Priced at a discount to the present value of future cash flows

Required Rate of ReturnA company = a stream of cash flow

Only make positive NPV (Net Present Value) investments

Compute company valuations based PCM Global Cost of Equity1. Long-term equity market return

2. + active mgt. premium (target alpha)

3. + country risk premium (real interest rates)

Purchase the most undervalued streams of “free” cash flow - anywhere

Investment Objective/Philosophy

Page 5: Polaris Capital

5

Global Universe 32,000 Companies

Historic Portfolio Turnover ~ 30% 20-25 New Investments Per Year

Investment Technology – Screens

Cash Flow from Operations > 0

Maintenance Cash Flow (MCF) > 0

MCF / Market Value> 8%

Real MCFROMV > 8%

FCF Per Share Slope/FCF Margin

0

Debt/Assets < 50%

Mkt Val > $50 M

Mkt Val > $250 M

Mkt Val > $500 M+/- 50 stock International Portfolio+/- 75 stock International Small Cap Portfolio+/- 75 stock Global Portfolio

16,800

Results

21,200

6,700

5,800

3,300

2,900

1,900

1,000

700

As of June 30, 2011

Page 6: Polaris Capital

6

0

20

40

60

80

100

120

140

160

Arg

entina

Austr

alia

Austr

iaB

arb

ad

os

Belg

ium

Berm

uda

Bra

zil

Canada

Caym

an Isla

nds

Chile

Chin

aC

olo

mbia

Cro

atia

Czech R

epublic

Denm

ark

Fin

land

Fra

nce

Germ

any

Gre

ece

Hong K

ong

Hungary

India

Indonesia

Isra

el

Ita

lyJapan

Ko

rea

Luxem

bourg

Ma

laysia

Me

xic

oN

eth

erlands

Norw

ay

Pa

kis

tan

Peru

Phili

ppin

es

Pola

nd

Port

ugal

Ru

ssia

Sin

gapore

South

Afr

ica

Spain

Sw

eden

Sw

itzerland

Taiw

an

Thaila

nd

Turk

ey

UK

US

A

Utilities

Telco Service

Materials

Info. Tech.

Industrials

Health Care

Financials

Energy

Cons. Stap.

Cons. Disc.

Global Country & Sector Screens

>$500 mil.

Market Cap

As of June 30, 2011

Page 7: Polaris Capital

7

Global Sector Screens by Market Cap

0

50

100

150

200

250

300

350

400

Cons.

Disc.

Cons.

Stap.

Energy Financials Health

Care

Industrials Info. Tech. Materials Telco

Service

Utilities

> $500 million

> $50 million

As of June 30, 2011

Page 8: Polaris Capital

8

Fundamental Graham & Dodd “Style” Research

Primary source data, in-depth financial statement analyses

Sustainable Free Cash Flow and sustainable business model

Before and after working capital changes

Market capitalization based on full dilution

Profitability, operating and financial leverage, quality of management

Management Contact – Research Trips

Suppliers, customers, competitors

Industry structure, competitive advantages

Step 3 - Fundamental Analysis

Page 9: Polaris Capital

9

Global Equity Composite - Beta

Polaris Global Equity Composite Beta gross of feees vs. MSCI World

Inception thru June 30, 2011

0.3

0.4

0.5

0.6

0.7

0.8

0.9

1.0

1.1

1.2D

ec-8

3

Dec-8

4

Dec-8

5

Dec-8

6

Dec-8

7

Dec-8

8

Dec-8

9

Dec-9

0

Dec-9

1

Dec-9

2

Dec-9

3

Dec-9

4

Dec-9

5

Dec-9

6

Dec-9

7

Dec-9

8

Dec-9

9

Dec-0

0

Dec-0

1

Dec-0

2

Dec-0

3

Dec-0

4

Dec-0

5

Dec-0

6

Dec-0

7

Dec-0

8

Dec-0

9

Dec-1

0

Dec-1

1

PC

M

Glo

bal

Beta

V

s

MSC

I W

orl

d

Past performance is not indicative of future results. See disclosure in the Appendix.

Page 10: Polaris Capital

10

Global Equity Composite - Alpha

Past performance is not indicative of future results. See disclosure in the Appendix.

Polaris Global Equity Composite gross of fees Alpha

Inception thru June 30, 2011

-10

-8

-6

-4

-2

0

2

4

6

Dec-8

3

Dec-8

4

Dec-8

5

Dec-8

6

Dec-8

7

Dec-8

8

Dec-8

9

Dec-9

0

Dec-9

1

Dec-9

2

Dec-9

3

Dec-9

4

Dec-9

5

Dec-9

6

Dec-9

7

Dec-9

8

Dec-9

9

Dec-0

0

Dec-0

1

Dec-0

2

Dec-0

3

Dec-0

4

Dec-0

5

Dec-0

6

Dec-0

7

Dec-0

8

Dec-0

9

Dec-1

0

Dec-1

1

PC

M

Glo

bal

Alp

ha

vs

MSC

I W

orl

d

Page 11: Polaris Capital

11

Defensive Companies

Page 12: Polaris Capital

12

Nichirei Corp.

Industry

#1 frozen food manufacturer andlogistics company (refrigeratedstorage and transport) in Japan

Fragmented market

Opportunities

Growing consumer demand for foodconvenience and of food logisticsoutsourcing by retailers

Logistics is fastest growth segment

Stabilizing margins in processed foodsegment with increased in-housepoultry processing ratio

Yen strength a net positive

Risks

Overcapacity

Aging demographics

Current stock price ¥ 360 / $ 4.7

Target stock price ¥ 420 / $ 5.5

2011 estimates:

MCF ¥ 9B / $ 0.117B

Market cap. ¥ 110B / $ 1.43B

MCF yield 8%

Valuation

Page 13: Polaris Capital

13

Nichirei Corp. - Selected quotes from annual report

“While we succeeded in meeting our company-wide numerical targets in

the first year of our Medium-Term plan, segment results were mixed, and

we found a number of issues that need to be resolved. We do not view

such issues in a negative light, but rather take them as positive

opportunities to prepare for the next growth phase. By the same token,

rather than getting overly excited about our successes in the first year, we

must identify even more areas where we can improve and link these

improvements to new growth.” (p. 9)

“Additionally, we anticipate that lease renewals will cause our Real Estate

business’ operating income to decline by ¥1.5 billion in the fiscal year

through March 2012, so we need other businesses to make up for that

shortfall.” (p. 9)

“Unless we succeed in overseas markets, sustainable growth in unlikely”

(p. 11)

Page 14: Polaris Capital

14

Cyclical Companies

Page 15: Polaris Capital

15

Methanex Corporation

IndustryLargest global methanol producer

High cost Chinese producers providea floor to pricing

Oil and gas prices establish a ceilingfor price

PCM long-term price assumption$230/tonne

Current price $400/tonne

OpportunitiesConsolidated industry

Methanol - Alternative source ofenergy

One of the lowest cost producers

Strong Chinese demand

New Egypt facility

RisksChilean production

Current stock price $ 20

Target stock price $ 47

2012-2013 estimates:

MCF $ 175M to $ 225M

Market cap. $ 2B

MCF yield 10%

Valuation

Page 16: Polaris Capital

16

Trevi Finanziaria Industriale S.p.A.

Industry

Foundation equipment

Foundation engineering

Oil & gas drilling equipment

Oil & gas drilling services

3 global foundation players

Opportunities

Global infrastructure spending

Strong demand in on-shore

equipment for drilling

Risks

Volatile order pattern

Weak commercial real estate

Current stock price 7

Target stock price 15

2011 estimates:

MCF 66M

Market cap. 450M

MCF yield 15%

Valuation

Page 17: Polaris Capital

17

Smurfit Kappa

Industry

Packaging materials

Demand supply in balance

Fragmented European market

Opportunities

Price increases

Consolidation

Growing South America assets

Cost saving efforts results in higheroperating margin over the cycle

Risks

Financial leverage

Uncertain demand outlook, marginpressure

Private players with deep pockets

Cost pressure: Chinese buying of OCC

Pricing lags cost increases

European manufacturing capacity movingeast

Current stock price 4

Target stock price 9

2012 estimates:

MCF 260M

Market cap. 890M

MCF yield 20%+ after reachingtarget leverage

Gross Debt 3.6B

Net Debt 3B

Total Assets 8.1B

Valuation

Page 18: Polaris Capital

18

YIT OYJ

Industry

Building & Industrial Services50%

Construction Finland 40%

Construction Intl. 10%

Opportunities

Stable markets in Nordics

Strong growth in Russia

New growth in services inGermany and Switzerland

Risks

Slowdown in construction

Lower margins in services inDenmark

Russian competition

Current stock price 11

Target stock price 21

2011 estimates:

MCF 180M

Market cap. 1.35B

MCF yield 13%

Valuation

Page 19: Polaris Capital

19

Imerys

Industry

Industrial (refractory andabrasives)

Paper (pigments)

Construction (French housing)

Opportunities

Leading player with pricingpower

Controls their supply base

Low substitution risk

Product innovation

Risks

Uncertainty on demand

Customer inventories

Current stock price 36.5

Target stock price 50

2011 estimates:

MCF 260M

Market cap. 2.8B

MCF yield 9.3%

Valuation

Page 20: Polaris Capital

20

Fallen Angels

Page 21: Polaris Capital

21

Ameris Bancorp

Industry

Community banks experiencingelevated NPA levels

South Georgia market weak

Many potential bank failures

Opportunities

FDIC assisted deals

Adjustments to earnings for

Lower FDIC premiums

Normalized LLP

Repay/eliminate TARP Pref.Div.

Risks

Lower loan growth

OREO portfolio

Current stock price $ 9

Target stock price $ 19

2011-2012 estimates:

MCF $ 19M to $30M

Market cap. $ 210M

MCF yield 9% to 14%

P/BV ratio 0.94

Tangible Common Equity/Asset ratio7.8% (ex. TARP)

Valuation

Page 22: Polaris Capital

22

Special Situations

Page 23: Polaris Capital

23

Transgene SA

Special situation – Bio tech

Low risk model

Major development cost born by

partners with milestone payments

to Transgene

56% of market cap in cash –

enough to take them to the next

milestone payment

Significant news flow in next 18

months

Strong family shareholder

(Institut Mérieux)

Current stock price 8

Target stock price 20

2011 estimates:

MCF -40m

Market cap. 250m

Cash 140m

Milestone payments on 1 of 5 drugs

1Q13: 100m (Novartis)

After: 700m + royalties

Tax loss carry forward 300m

Valuation

Page 24: Polaris Capital

24

Appendix

Country Yields

Country/Industry Weightings

Historical PCE Ratios

Fee Schedules

What is the Optimum Size?

Investment Team Biographies

Composite Disclosures

Page 25: Polaris Capital

25

Country YieldsAs of June 30, 2011

Country

Bond

Yield CPI

Real

Yield Country

Bond

Yield CPI

Real

Yield

ARGENTINA 12.19 9.70 2.49 KOREA 4.21 4.10 0.11

AUSTRAL 5.19 3.30 1.89 MALAYSIA 3.93 3.30 0.63

AUSTRIA 3.50 3.70 -0.20 MEXICO 6.77 3.30 3.47

BELG_LUX 4.10 3.70 0.40 NETHLNDS 3.34 2.30 1.04

BRAZIL 12.46 6.60 5.86 NEWZLAND 5.07 4.50 0.57

CANADA 3.08 3.70 -0.62 NORWAY 3.41 1.60 1.81

CHILE 5.64 3.30 2.34 PAKISTAN 14.09 13.20 0.89

CHINA - DOMESTIC FREE 6.80 5.50 1.30 PERU 4.25 2.91 1.34

CZECH REPUBLIC 3.94 2.00 1.94 PHILIPPINES 6.56 4.50 2.06

DENMARK 3.19 3.10 0.09 POLAND 5.83 5.00 0.83

FINLAND 3.34 3.30 0.04 PORTUGAL 10.90 3.78 7.12

FRANCE 3.39 2.00 1.39 RUSSIA 4.73 9.60 -4.87

GERMANY 2.98 2.30 0.68 SPORE 2.09 4.50 -2.41

GREECE 16.34 3.10 13.24 SOAFRICA 8.34 4.60 3.74

HONGKONG 1.96 5.20 -3.24 SPAIN 5.45 3.20 2.25

HUNGARY 7.35 3.90 3.45 SWEDEN 2.88 3.30 -0.42

INDIA 8.46 9.10 -0.64 SWTZRLND 1.63 0.40 1.23

INDONESIA 7.55 6.00 1.55 TAIWAN 1.41 1.70 -0.29

IRELAND 8.39 2.70 5.69 THAILAND 3.79 4.20 -0.41

ISRAEL 4.52 4.10 0.42 TURKEY 9.54 7.20 2.34

ITALY 4.95 2.60 2.35 UK 3.24 4.50 -1.26

JAPAN 1.10 0.30 0.80 USA 3.10 3.60 -0.50

Page 26: Polaris Capital

26

Regional/Sector WeightingsAs of June 30, 2011

Information presented is supplemental to the annual disclosure presentation in the appendix

Energy Utilities Materials Industrials Health Care Financials Cash

N. America 0.00% 2.38% 0.00% 0.00% 2.38% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Japan 20.03% 14.78% 0.00% 1.53% 2.17% 3.01% 0.00% 5.98% 0.00% 0.00% 0.00% 2.09% 0.00%

Other Asia 13.18% 11.81% 1.71% 0.69% 2.17% 0.00% 0.00% 0.00% 0.00% 1.99% 3.51% 1.74% 0.00%

Europe 60.01% 46.94% 2.06% 0.00% 12.28% 7.73% 10.92% 1.55% 2.43% 5.77% 2.12% 2.09% 0.00%

Scandinavia 6.08% 16.62% 0.00% 0.00% 0.00% 6.58% 2.54% 0.00% 0.00% 7.50% 0.00% 0.00% 0.00%

Africa & Middle East 0.71% 5.42% 2.23% 0.00% 1.27% 0.00% 0.00% 0.00% 1.91% 0.00% 0.00% 0.00% 0.00%

Cash 0.00% 2.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.06%

Portfolio Totals 100.00% 6.00% 2.22% 20.28% 17.33% 13.45% 7.53% 4.34% 15.25% 5.63% 5.93% 2.06%

MSCI EAFE iShares 100.00% 8.21% 4.65% 11.33% 12.63% 10.49% 10.25% 8.84% 23.45% 4.65% 5.51% 0.00%

MSCI EAFE

WeightPortfolio

Weight

Representative International Portfolio

Consumer

Discretionary

Consumer

Staples

Information

Technology

Telecom.

Services

Portfolio

Weighting Energy Utilities Materials Industrials Health Care Financials Cash

N. America 54.78% 38.32% 1.98% 2.74% 3.23% 6.13% 1.39% 2.70% 6.05% 9.07% 2.65% 2.38% 0.00%

Japan 9.06% 9.91% 0.00% 1.01% 1.44% 2.18% 0.00% 3.90% 0.00% 0.00% 0.00% 1.38% 0.00%

Other Asia 5.96% 7.11% 1.16% 0.45% 1.42% 0.00% 0.00% 0.00% 0.00% 1.35% 1.92% 0.80% 0.00%

Europe 27.13% 27.75% 1.38% 0.00% 9.50% 4.41% 4.03% 0.72% 1.64% 3.41% 1.25% 1.40% 0.00%

Scandinavia 2.75% 10.56% 0.00% 0.00% 0.00% 5.14% 1.40% 0.00% 0.00% 4.02% 0.00% 0.00% 0.00%

Africa & Middle East 0.32% 3.43% 1.39% 0.00% 0.78% 0.00% 0.00% 0.00% 1.26% 0.00% 0.00% 0.00% 0.00%

Cash 0.00% 2.93% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 2.93%

Portfolio Totals 100.00% 5.90% 4.21% 16.36% 17.86% 6.82% 7.32% 8.96% 17.85% 5.83% 5.96% 2.93%

MSCI World Weighting 100.00% 11.38% 3.80% 8.18% 11.52% 10.51% 9.90% 9.81% 19.56% 11.17% 4.17% 0.00%

MSCI World

Weight

Representative Global Portfolio

Consumer

Discretionary

Consumer

Staples

Information

Technology

Telecom.

Services

Page 27: Polaris Capital

27

What is the optimum size?

A. Example: Firm assets under management - $10.0 billion.

B. If the firm invests in a 50 company portfolio, then each position is 2% of $10 billion or $200

million per company.

C. If the client wants to own no more than 1% of each company in the portfolio, then the market

capitalization of each company in the portfolio must be greater than $20 billion. (1% of $20b =

$200m)

D. So, how many non-US companies are there in the world that are larger than $20b? Only 329

E. And how many of these 329 companies satisfy the Polaris Global Cost of Equity? Only 28

If the Assets Under Management at an investment firrm are...

And the maximum % of each company the firrm is willing to hold is……..

$0.5b

$1.0b $5.0b $10.0b $25.0b $50.0b $100.00b

AAnd the firm has a 50 stock portfolio, then, the number of noon-US companies the firm can invest in, is…

1.0% 3127 2029 629 329 129 69 48

2.0% 4448 3127 1060 629 256 129 69

3.0% 5360 3852 1437 872 379 203 91

Page 28: Polaris Capital

28

Investment Team

Bernard R. Horn, Jr., President, Portfolio Manager

More than 25 years managing global equity portfolios

Developed proprietary quantitative analysis for screening prospective companies

Alfred P. Sloan School of Management, MIT S.M. Management

Northeastern University, B.S. Business Administration

Sumanta Biswas, CFA, Vice President & Assistant Portfolio Manager

More than 10 years of experience in global equity research

Boston College, MS in Finance and Calcutta University, MBA

North Bengal University in India, B.S. Engineering

Officer, Securities & Exchange Board of India

Engineer, Bridge & Roof Co.

Page 29: Polaris Capital

29

Andry Sutanto, CFA, Analyst

Research and teaching assistant for finance and MIS departments at Northeastern

University

Northeastern University, Master of Finance and Masters of Business Administration

Boston University, B.S. Business Administration, minor in Computer Science

Former computer engineer at Cambridge Research Group

Bin Xiao, CFA, Analyst

Internship at HSBC Global Investment Banking and Polaris Capital Management

MIT Sloan School of Management, MBA and Rochester Institute of Technology, Master of

Science in Computer Science

Beijing Institute of Technology in China, Undergraduate degree

Project Manager at PNC Financial Services and Information System Engineer at Vanguard

Group

Eleanor Marsh, Analyst

More than 20 years of experience in international and global equity research

Analyst & Portfolio Manager at State Street Global Advisors & State Street Research

Stanford University, MA and Yale University, B.A. in East Asian Studies

Investment Team (continued)

Page 30: Polaris Capital

30

Global Composite Disclosure (Page 1 of 2)

Total

Firm Composite Assets Quarterly / Annual Performance Results

Year Assets U.S. Dollars Number of Composite MSCI Composite Dispersion

End (millions ) (millions) Accounts Gross Net World AW STD EW STD High Low

2010 3,724.2 1,984.3 7 20.85% 20.14% 12.34% 0.95 2.04 26.22 19.87

2009 2,867.9 1,189.7 9 40.68% 39.82% 30.79% 2.14% 5.75% 52.47% 30.93%

2008 1,845.8 623.0 9 (45.04%) (45.41%) (40.33%) 1.01% 1.77% (42.49%) (47.70%)

2007 4,288.1 765.3 8 (2.29% ) (2.94%) 9.57% 1.35% 1.54% 0.74% (3.16%)

2006 2,617.5 58.0 6 25.55% 24.66% 20.65% N.A. N.A. 27.9 8% 23.95%

2005 1,260.9 31.3 6 13.40% 12.38% 10.02% N.A. N.A. 16.8 0% 12.34%

2004 484.6 13.6 2 27.67% 26.49% 15.25% N.A. N.A. 28.53% 25.58%

2003 237.2 10.9 2 48.87% 47.54% 33.76% N.A. N.A. 50.0 1% 46.13%

2002 174.4 7.5 2 5.00% 3.81% (19.54% ) N.A. N.A. 5.2 2% 4.32%

2001 113.7 7.3 2 5.45% 4.72% (16.52% ) N.A. N.A. 5.7 4% 4.83%

2000 87.9 16.1 3 (8.25% ) (9.14%) (12.92% ) N.A. N.A. (3.49%) (9.44 %)

1999 92.7 18.1 4 17.69% 16.53% 25.34% N.A. N.A. 22.19% 7.79%

1998 84.8 20.5 5 (5.64% ) (6.57%) 24.80% N.A. N.A. (2.82%) (9.57 %)

1997 52.8 14.7 4 34.56% 33.25% 16.23% N.A. N.A. 41.51% 25.79%

1996 31.0 11.0 4 25.08% 23.86% 14.00% N.A. N.A. 29.22% 25.93%

1995* 17.8 4.1 3 33.73% 32.45% 21.32% N.A. N.A. 34.92% 31.80%

1994* - 41.3 4 (0.89%) (1.45%) 5.58% N.A. N.A. 0.79% (1.35%)

1993* - 41.8 4 24.00% 23.35% 23.13% N.A. N.A. 25.99% 23.66%

1992* - 32.1 6 10.06% 9.06% (4.66% ) N.A. N.A. 13.33% 8.64%

1991* - 1.9 4 17.86% 16.71% 18.97% N.A. N.A. 18.53% 15.12%

1990* - 1.2 3 (7.68% ) (8.62%) (16.52% ) N.A. N.A. (6.35%) (9.14%)

1989* - 1.5 4 12.61% 11.52% 17.19% N.A. N.A. 14.63% 11.36%

1988* - 1.5 4 14.38% 13.27% 23.95% N.A. N.A. 17.20% 9.78%

1987* - 1.2 4 8.00% 6.96% 16.76% N.A. N.A. 11.93% 1.81 %

1986* - 1.0 3 38.63% 37.28% 42.80% N.A. N.A. 45.57% 40.99%

1985* - 0.5 2 34.30% 33.00% 41.77% N.A. N.A. N.A. N.A.

1984* - 0. 1 1

N.A. - Information is not statistically meaningful due to an insufficient number of portfolios in the composite for the entire period . * Information presented prior to April 1, 1995 pertains to portfolios managed by the Portfolio Manager while affiliated with a prior firm. The presentation conforms to

GIP S guidelines regarding the portability of investment results.

Page 31: Polaris Capital

31

Global Composite Disclosure (Page 2 of 2)

Polaris Capital Management, LLC claims compliance with the Global Investment Performance Standards (GIPS®) and has prepared and presented this report in compliance with the GIPS standards. Polaris Capital Management, LLC has been independently verified for the period April 1, 1995 through December 31, 2010. Verification assesses whether (1) the firm has complied with all the composite construction requirements of the GIPS standards on a firm -wide basis and (2) the firm’s policies and

procedures are designed to calculate and present performance in compliance with the GIPS standards. The Polar is Capital Global Equity composite has been examined for the

period April 1, 1995 through September 30, 2010. The verification and performance examination repo rts are available upon request.

The Global Equity Composite was created April 1, 1995 ; performan ce presented prior to this date occurred while the Portfolio Manager was affiliated with another firm and the Portfolio Manager was the only individual responsible for selecting the securities to buy and sell. Ashland Partners examined the portability of this track record from October 1,

1984 through March 31, 1995. The composite includes all fee -paying, discretionary accounts managed according to the Polaris Global Equity strategy. Composite portfolios are

globally diversified portfolios of equity or eq uity related securities and for comparative purposes is measured against the MSCI World Index. The investment universe for the portfolios in this composite includes companies from any country in the world, including emerging markets. Investment in less re gulated markets may carry increased political,

economic and issuer risk. Composite portfolios are managed according to the firm’s value oriented philosophy. The f irm seeks to invest in the most under valued companies with strong sustainable cash flows. All the portfolios are managed using a mode l portfolio however; the timing of cash flows may differ among po rtfolios. A minimum account size of

$75 million for separately managed accounts was established in December 2006 however, it may be waived at the firm’ s discretion. Results are based on fully discretionary accounts under management, including those accounts no longer with the firm. Composite performance is presented net of foreign

withholding taxes on dividends, interest income, and capital gains. With holding taxes may vary according to an investor’s domicile. Composite returns include the effect of foreign currency exchange rates . Additional information regarding the percentage of the composite which may not be invested in countries or regions include d in the index, is

available upon request. Past performance is not indicative of future results.

Options may be used in composite portfolios to the extent that client/portfolio investment guidelines permit such transactions. The options program is not central to the overall

investment strategy of the firm; it is a complimentary approach aimed at improving portfolio risk/return profiles.

The U.S. Dollar is the currency used to express performance. Returns are presented gross and net of management fees and include the reinvestment of all income. Net of fee performance is calculated using actual management fees. The composite dispersion presented is an asset -weighted and equal -weighted standard deviation calculated for the

accounts in the composite for the entire year, or period presented. The “High” and “Low” dispersion represents the highest and lowest returning accounts for the period indicated .Policies for valuing portfolios, calculating performance and preparing compliant presentations are availa ble upon request.

Polaris Capital Management, LLC is an independent registered investment adviser. The firm maintains a complete list and description of composites, which is available upon request. Prior to 12/14/07 the firm was known as Polaris Capital Management, Inc. The investment management fee schedule for the composite is 1% on the first $25 million; 0.75% on the next $25 million; 0.60% on the next $1 billion; 0.55% on the next $2

billion, and 0.50% thereafter. Actual investment advisory fees in curred by clients may vary.

Polaris Capital Management LLC's compliance with the GIPS Standards has been verified by Ashland Partners & Company LLP.

Page 32: Polaris Capital

32

International Composite Disclosure (Page 1 of 2)

Total

Firm Composite Assets Quarterly / Annual Performance Results

Year Assets U.S. Dollars Number of Composite MSCI Composite Dispersion

End (millions) (millions) Accounts Gross Net EAFE AW STD EW STD High Low

2010 3,724.2 937.9 17 20.83% 20.03% 8.21% 0.73% 1.66% 27.17 19.52

2009 2,867.9 889.3 19 55.17% 54.15% 32.46% 2.51% 5.52% 72.56% 45.78%

2008 1,845.8 675.9 22 (50.19%) (50.57%) (43.06%) 0.71% 1.01% (48.63%) (52.90%)

2007 4,288.1 1,444.1 26 1.25% 0.62% 11.63% 0.75% 1.15% 4.65% (1.38%)

2006 2,617. 5 1,197.8 26 34.17% 33.39% 26.86% 0.60% 0.79% 36.27% 33.29%

2005 1,260.9 594.4 17 16.83% 15.86% 14.02% 0.70% 1.29% 19.94% 15.19%

2004 484.6 13 9.6 9 29.61% 28.51% 20.70% 0.68% 2.74% 30.66% 22.64%

2003 237.2 52.0 6 53.63% 52.29% 39.17% N.A. N.A. 55.36% 36.79%

2002 174.4 32.1 5 6.27% 5.27% (15.66%) N.A. N.A. 10.07% 6.02%

2001 113.7 29.7 5 (0.29%) (1.17%) (21.21%) N.A. N.A. 0.79% (3.58%)

2000 87 .9 23.2 5 (5.26%) (5.95%) (13.96%) N.A. N.A. (2.54%) (6.78%)

1999 92.7 26.6 7 21.71% 20.93% 27.30% 2.16% 7.20% 39.55% 17.27%

1998 84.8 24.1 8 (5.88%) (6.59%) 20.33% 2.06% 2.47% (3.24%) (11.48%)

1997 52.8 7.1 7 10.93% 9.86% 2.06% N.A. N.A. 14.28% 7.32%

1996 31.0 4.1 5 24.00% 22.79% 6.36% N.A. N.A. 26.18% 23.02%

1995* 17.8 1.2 3 19.01% 17.86% 11.55% N.A. N.A. 20.87% 14.25%

1994* - 3.9 5 0.75% 0.08% 8.06% N.A. N.A. 1.65% (2.43%)

1993* - 3.9 5 26.69% 25.89% 32.95% N.A. N.A. 28.22% 22.92%

1992* - 3.1 5 6.39% 5.71% (11.85%) N.A. N.A. 9.35% 3.42%

1991* - 2.8 5 5.81% 5.15% 12.50% N.A. N.A. 12.23% 3.96%

1990* - 0.7 4 (4.57%) (5.54%) (23.20%) N.A. N.A. (3.57%) (5.79%)

1989* - 0.8 4 25.77% 24.56% 10.80% N.A. N.A. 31.09% 20.37%

1988* - 0.6 4 15.99% 14.87% 28.59% N.A. N.A. 20.68% 11.29%

1987* - 0.5 4 1.45% 0.46% 24.93% N.A. N.A. 9.98% 0.37%

1986* - 0.5 2 49.22% 47.77% 69.94% N.A. N.A. 57.00% 47.61%

1985* - 0.3 2 33.53% 32.22% 56.72% N.A. N.A. N.A. N.A.

1984 * - 0.2 1

N.A. - Information is not statistically meaningful due to an insufficient number of portfolios in the composite for the entire period . * Information presented prior to April 1, 1995 pertains to

portfolios managed by the Portfolio Manager while affiliated wit h a prior firm. The presentation conforms to GIPS guidelines regarding the portability of investment results.

Page 33: Polaris Capital

33

International Composite Disclosure (Page 2 of 2)

Polaris Capital Management, LLC claims compliance with the Global Investment Performance Standards (GIPS®) and has prepared and presented this reporcompliance with the GIPS standards. Polaris Capital Management, LLC has been independently verified for the period April 1, 1995 through December 31, 2010 Verification assesses whether (1) the firm has complied with all the composite construction requirements of the GIPS standards on a firm -wide basis and (2) the firm’s policies and

procedures are designed to calculate and present perform ance in compliance with the GIPS standards. The Polaris Capital International Equity composite has been examined for

the period April 1, 1995 through September 30, 2010. The verification and performance examination repo rts are available upon request.

The International Equity Composite was created April 1, 1995; performance presented prior to this date occurred while the Portfolio Manager was affiliated with another firm and the Portfolio Manager was the only individual responsible for selecting the securit ies to buy and sell. Ashland Partners examined the portability of this track record from July 1,

1984 through March 31, 1995. The composite includes all fee -paying, discretionary accounts managed according to the Polaris International Equity strategy. C omposite portfolios are diversified portfolios of equity or equity related securities and for comparative purposes is measured against the MSCI EAFE Index. The investment universe for the portfolios

in this composite includes companies from any country in the world except the United States. Composite portfolios include investments in emerging markets. Investment in less

regulated markets may carry increased political, economic and issuer risk. Composite portfolios are managed according to the firm’s value oriented philosophy. The firm seeks to invest in the most under valued companies with strong sustainable cash flows. Portfolios are managed using a model portfolio however; the timing of cash flows may differ among

portfolios. A minimum account size of $7 5 million for separately managed accounts was established in December 2006 however, it may be waived at the firm’s discretion.

Results are based on fully discretionary accounts under management, including those accounts no longer with the firm. Composite performance is presented net of foreign

withholding taxes on dividends, interest income, and capital gains. Returns include the effect of foreign currency exchange rates. Withholding taxes may vary according to an investor’s domicile. Additional informat ion regarding the percentage of the composite which may not be invested in countries or

regions included in the index, is available upon request. Past performance is not indicative of future results.

Options may be used in composite portfolios to the extent that client/portfolio investment guidelines permit such transactions. The options program is not central to the overall investment strategy of the firm; it is a complimentary approach aimed at improving portfolio risk/return profiles.

The U.S. Dol lar is the currency used to express performance. Returns are presented gross and net of management fees and include the reinvestment of all income. Net of fee performance is calculated using actual management fees. The composite dispersion presented is an asset -weighted and equal -weighted standard deviation calculated for the

accounts in the composite for the entire year or period presented . The “High” and “Low” dispersion represents the highest and lowest returning accounts for the indicated period .Polici es for valuing portfolios , calculating performance and preparing compliant presentations is available upon request.

Polaris Capital Management, LLC is an independent registered investment adviser. The firm maintains a complete list and description of com posites, which is available upon request. Prior to 12/14/07 the firm was known as Polaris Capital Management, Inc. The investment management fee schedule for the composite is 1% on the first $25million; 0.75% on the next $25 million; 0.60% on the next $1 billion; 0.55% on the next $2

billion, and 0.50% thereafter. Actual investment advisory fees incurred by clients may vary.

Polaris Capital Management LLC's compliance with the GIPS Standards has been verified by Ashland Partners & Company LLP.