SlideShare una empresa de Scribd logo
1 de 8
Project Name
LBO Transaction Summary
($ in millions, except per share data)
Transaction Assumptions Sources & Uses of Funds
Transaction Date December 2008 Sources Amount Percent Rate Term Fees
Months to End of Year 12 Existing Cash $32.5 22.9%
Minimum Operating Cash $5.0 Line of Credit* 0.0 0.0% 5.6% 5 years 1.5%
12 Month LIBOR 2.80% Senior Debt - Term A 34.8 24.5% 8.3% 5 years 1.5%
Senior Debt - Term B 0.0 0.0% 9.3% 8 years 1.5%
Trading Information Sub Debt 0.0 0.0% 11.8% 10 years 2.0%
Deal Current Rollover Debt 0.0 0.0% 0.0% 0 years 0.0%
Share Price $10.00 $2.03 Equity 74.5 52.6% 1.0%
Diluted Shares 13.3 13.2 Total Sources $141.8 100.0%
Equity Market Value $132.9 $26.9 *Available Line of Credit
Plus: Debt Outstanding 4.7 4.7 Uses $17.5
Less: Cash & Equivalents 37.5 37.5 Purchase of Equity $132.9 93.7%
Enterprise Value $100.1 ($5.9) Debt Repayment 4.7 3.3%
Working Capital 0.0 0.0%
2008P EBITDA Multiple 5.8x -0.3x Financing Fees 1.5 1.1%
Transaction Expenses 2.7 1.9% 2.0%
Debt Capacity Analysis Total Uses $141.8 100.0%
2008P EBITDA $17.4
Senior Debt / EBITDA Coverage 2.0x Equity IRR Calculation
Senior Debt Capacity $34.8 Exit LTM EBITDA Multiple 2011 Exit 2012 Exit 2013 Exit
Sub Debt / EBITDA Coverage 0.0x 5.0x 8.7% 12.5% 14.5%
Sub Debt Capacity $0.0 6.0x 16.1% 17.7% 18.3%
7.0x 22.6% 22.2% 21.7%
Goodwill Calculation 8.0x 28.5% 26.3% 24.7%
Purchase Price of Equity $132.9
Plus: Transaction Costs 4.2 Credit Statistics
Less: Book Value of Equity 90.0 2008PF 2009P 2010P
Total Deal Goodwill $47.1 EBITDA / Interest Exp. 6.6x 8.0x 9.0x
EBITDA - CapEx / Interest Exp. 2.6x 4.4x 5.4x
% of Goodwill Allocated to Intangibles 20.0% Total Debt / EBITDA 2.0x 1.7x 1.1x
Amount Allocated to Intangibles $9.4 EBITDAR / Adj. Interest Exp. 3.6x 3.7x 3.9x
Amortization Period 7 years EBITDAR - CapEx / Adj. Interest Exp. 2.9x 3.2x 3.3x
Annual Amortization of Intangibles $1.3 Adj. Total Debt / EBITDAR 6.0x 6.0x 5.7x
Amount Allocated to Goodwill $37.7
Cumulative Senior 2009P 2010P 2011P 2012P 2013P
Debt Paydown 20.0% 40.0% 62.4% 93.2% 100.0%
Project Name
Returns Analysis
($ in millions, except per share data)
2011 Exit Analysis Sensitivity Analysis - 2011 Exit
Years to Exit 3.0 Price LTM EBITDA Exit Multiple Premium
Exit EBITDA Multiple 5.0x 6.0x 7.0x 8.0x 8.7% 5.0x 6.0x 7.0x
Exit LTM EBITDA 20.6 20.6 20.6 20.6 $8.00 8.7% 8.7% 8.7% 294.1%
Implied Enterprise Value $103.0 $123.6 $144.2 $164.7 $9.00 8.7% 8.7% 8.7% 343.3%
$10.00 8.7% 8.7% 8.7% 392.6%
Less: Debt Outstanding 13.1 13.1 13.1 13.1 $11.00 8.7% 8.7% 8.7% 441.9%
Plus: Cash & Equivalents 5.0 5.0 5.0 5.0 $12.00 8.7% 8.7% 8.7% 491.1%
Implied Equity Value $94.9 $115.5 $136.1 $156.7
Implied IRR 8.7% 16.1% 22.6% 28.5%
Implied Return Multiple 1.3x 1.5x 1.8x 2.1x
2012 Exit Analysis Sensitivity Analysis - 2012 Exit
Years to Exit 4.0 Price LTM EBITDA Exit Multiple Premium
Exit EBITDA Multiple 5.0x 6.0x 7.0x 8.0x 12.5% 5.0x 6.0x 7.0x
Exit LTM EBITDA 23.1 23.1 23.1 23.1 $8.00 12.5% 12.5% 12.5% 294.1%
Implied Enterprise Value $115.7 $138.9 $162.0 $185.2 $9.00 12.5% 12.5% 12.5% 343.3%
$10.00 12.5% 12.5% 12.5% 392.6%
Less: Debt Outstanding 2.3 2.3 2.3 2.3 $11.00 12.5% 12.5% 12.5% 441.9%
Plus: Cash & Equivalents 5.0 5.0 5.0 5.0 $12.00 12.5% 12.5% 12.5% 491.1%
Implied Equity Value $118.4 $141.5 $164.7 $187.8
Implied IRR 12.5% 17.7% 22.2% 26.3%
Implied Return Multiple 1.6x 1.9x 2.2x 2.5x
2013 Exit Analysis Sensitivity Analysis - 2013 Exit
Years to Exit 5.0 Price LTM EBITDA Exit Multiple Premium
Exit EBITDA Multiple 5.0x 6.0x 7.0x 8.0x 14.5% 5.0x 6.0x 7.0x
Exit LTM EBITDA 25.9 25.9 25.9 25.9 $8.00 14.5% 14.5% 14.5% 294.1%
Implied Enterprise Value $129.6 $155.5 $181.4 $207.3 $9.00 14.5% 14.5% 14.5% 343.3%
$10.00 14.5% 14.5% 14.5% 392.6%
Less: Debt Outstanding 0.0 0.0 0.0 0.0 $11.00 14.5% 14.5% 14.5% 441.9%
Plus: Cash & Equivalents 15.6 15.6 15.6 15.6 $12.00 14.5% 14.5% 14.5% 491.1%
Implied Equity Value $145.2 $171.1 $197.0 $222.9
Implied IRR 14.5% 18.3% 21.7% 24.7%
Implied Return Multiple 1.9x 2.3x 2.6x 3.0x
Project Name
Summary Financials and Credit Analysis
($ in millions, except per share data)
FY December 31,
2008PF 2009P 2010P 2011P 2012P 2013P
Unadjusted Operating Statistics
Revenue $274.0 $271.5 $276.9 $290.8 $305.3 $320.6
EBITDA 17.4 16.5 18.2 20.6 23.1 25.9
EBIT 5.4 3.2 4.5 6.1 7.7 9.5
Capital Expenditures 10.5 7.4 7.3 8.9 9.1 9.3
Interest Expense 2.6 2.1 2.0 1.4 0.6 0.1
Total Debt 34.8 27.8 20.9 13.1 2.3 0.0
Total Capitalization 109.3 102.7 97.3 92.5 86.2 89.8
Unadjusted Credit Statistics
EBITDA / Interest Expense 6.6x 8.0x 9.0x 14.6x 36.2x 265.7x
EBITDA - CapEx / Interest Expense 2.6x 4.4x 5.4x 0.5x 3.3x N.A.
Total Debt / EBITDA 2.0x 1.7x 1.1x 0.6x 0.1x 0.0x
Total Debt / Total Capitalization 31.8% 27.1% 21.4% 14.1% 2.7% 0.0%
Cumulative Senior Debt Paydown 20.0% 40.0% 62.4% 93.2% 100.0%
Adjusted Operating Statistics
EBITDAR $53.3 $52.1 $54.5 $58.7 $63.2 $67.9
Adjusted Interest Expense 14.6 13.9 14.1 14.1 14.0 14.1
Adjusted Total Debt 322.1 312.5 311.2 317.9 322.5 336.1
Adjusted Total Capitalization 396.6 387.4 387.7 397.4 406.3 425.9
Adjusted Credit Statistics
EBITDAR / Adj. Interest Exp. 3.6x 3.7x 3.9x 4.2x 4.5x 4.8x
EBITDAR - CapEx / Adj. Interest Exp. 2.9x 3.2x 3.3x 3.5x 3.9x 4.2x
Adj. Total Debt / EBITDAR 6.0x 6.0x 5.7x 5.4x 5.1x 4.9x
Adj. Total Debt / Adj. Total Cap. 81.2% 80.7% 80.3% 80.0% 79.4% 78.9%
Adjustment Calculations
Rent Expense $35.9 $35.6 $36.3 $38.1 $40.0 $42.0
Rent Factor 8.0x 8.0x 8.0x 8.0x 8.0x 8.0x
Adjustment to Total Debt $287.3 $284.7 $290.4 $304.9 $320.1 $336.1
Expense Attributable to Interest 33.3% 33.3% 33.3% 33.3% 33.3% 33.3%
Adjustment to Interest Expense $12.0 $11.9 $12.1 $12.7 $13.3 $14.0
Project Name
Operating Assumptions
($ in millions, except per share data)
FY December 31, FY December 31,
2006A 2007A 2008P 2009P 2010P 2011P 2012P 2013P
Income Statement
Revenue Growth 0.0% 3.2% (0.1%) (0.9%) 2.0% 5.0% 5.0% 5.0%
EBITDA Growth (12.2%) (40.0%) (14.7%) (5.0%) 10.4% 13.0% 12.4% 11.9%
Net Income Growth (13.6%) (53.7%) (47.9%) (90.0%) 324.5% 86.8% 51.7% 34.1%
COGS (% of Revenue) 50.5% 53.7% 55.5% 56.0% 56.0% 56.0% 56.0% 56.0%
SG&A (% of Revenue) 23.2% 25.7% 25.0% 24.8% 24.3% 23.8% 23.3% 22.8%
Rent Expense (% of Revenue) 13.5% 13.1% 13.1% 13.1% 13.1% 13.1% 13.1% 13.1%
Interest Income (% of Cash) 4.9% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6%
Other Income (% of Revenue) 0.0% (0.1%) (0.1%) 0.0% 0.0% 0.0% 0.0% 0.0%
Effective Tax Rate 39.0% 34.6% 36.6% 37.5% 37.5% 37.5% 37.5% 37.5%
Gross Margin 49.5% 46.3% 44.5% 44.0% 44.0% 44.0% 44.0% 44.0%
EBITDA Margin 12.8% 7.4% 6.3% 6.1% 6.6% 7.1% 7.6% 8.1%
Net Income Margin 5.8% 2.6% 1.3% 0.1% 0.6% 1.0% 1.5% 1.9%
Balance Sheet
Accounts Receivable Days 6.4 6.4 6.6 6.6 6.6 6.6 6.6
Inventory Turnover 4.5x 5.5x 5.5x 5.5x 5.5x 5.5x 5.5x
Prepaid Expenses (% of Revenue) 2.7% 0.9% 2.0% 2.2% 2.2% 2.2% 2.2% 2.2%
Other Current Assets (% of Revenue) 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Other Assets (% of Revenue) 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1%
Accounts Payable Days 28.3 21.8 20.9 20.9 20.9 20.9 20.9
Accrued Expenses (% of Revenues) 0.6% 0.7% 1.0% 0.9% 0.9% 0.9% 0.9% 0.9%
Other Current Liabilities (% of Revenue) 4.3% 5.2% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8%
Other Liabilities (% of Revenue) 6.7% 5.9% 6.0% 6.2% 6.2% 6.2% 6.2% 6.2%
Store Buildout
Beginning Number of Stores 306 296 297 295 292 297 307 317
New Stores 17 10 14 5 5 10 10 10
Closed Stores 27 9 16 8 0 0 0 0
Stores Opened, net (10) 1 (2) (3) 5 10 10 10
Ending Number of Stores 296 297 295 292 297 307 317 327
Net Store Growth -3.3% 0.3% -0.7% -1.0% 1.7% 3.4% 3.3% 3.2%
New Store Capex $5.1 $3.0 $4.2 $1.5 $1.5 $3.0 $3.0 $3.0
Capex per New Store $0.3 $0.3 $0.3 $0.3 $0.3 $0.3 $0.3 $0.3
Maintenance Capex $7.2 $9.1 $6.3 $5.9 $5.8 $5.9 $6.1 $6.3
Maintenance Capex, per Existing Store $0.02 $0.03 $0.02 $0.02 $0.02 $0.02 $0.02 $0.02
Total Capex $12.3 $12.1 $10.5 $7.4 $7.3 $8.9 $9.1 $9.3
Project Name
Actual & Projected Income Statement
($ in millions, except per share data)
FY December 31, FY December 31,
2006A 2007A 2008P 2009P 2010P 2011P 2012P 2013P
Revenue $265.9 $274.5 $274.0 $271.5 $276.9 $290.8 $305.3 $320.6
COGS 134.2 147.5 152.2 152.1 155.2 162.9 171.1 179.6
Gross Profit 131.7 127.0 121.9 119.4 121.8 127.9 134.3 141.0
SG&A 61.8 70.7 68.6 67.3 67.3 69.2 71.1 73.1
EBITDAR $69.9 $56.3 $53.3 $52.1 $54.5 $58.7 $63.2 $67.9
Rent Expense 36.0 36.0 35.9 35.6 36.3 38.1 40.0 42.0
EBITDA $33.9 $20.4 $17.4 $16.5 $18.2 $20.6 $23.1 $25.9
Depreciation of Existing Assets 11.4 12.1 12.0 12.0 12.0 12.0 12.0 12.0
Depreciation of New CapEx 0.0 0.0 0.0 0.0 0.4 1.2 2.1 3.0
Amortization of Intangibles 0.0 0.0 0.0 1.3 1.3 1.3 1.3 1.3
Total D&A 11.4 12.1 12.0 13.3 13.7 14.5 15.4 16.4
EBIT $22.6 $8.2 $5.4 $3.2 $4.5 $6.1 $7.7 $9.5
Other Income 0.0 0.2 0.3 0.0 0.0 0.0 0.0 0.0
Interest Income (2.5) (2.8) (0.7) (0.1) (0.1) (0.1) (0.1) (0.2)
Unused Credit Line Fee 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Existing Debt Interest Expense 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Line of Credit Interest Expense 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Senior Debt - Term A Interest Expense 0.0 0.0 0.0 2.6 2.0 1.4 0.6 0.1
Senior Debt - Term B Interest Expense 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Sub Debt Interest Expense 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Total Other Expense (2.5) (2.6) (0.4) 2.6 2.0 1.4 0.6 (0.0)
Pretax Income 25.1 10.8 5.8 0.6 2.5 4.7 7.1 9.5
Income Taxes 9.8 3.7 2.1 0.2 0.9 1.8 2.7 3.6
Net Income $15.3 $7.1 $3.7 $0.4 $1.6 $2.9 $4.4 $6.0
Project Name
Actual & Projected Balance Sheet
($ in millions, except per share data)
FY December 31, Current FY December 31,
2006A 2007A 2008P Adjust. 2008PF 2009P 2010P 2011P 2012P 2013P
Assets
Cash & Equivalents $61.5 $50.1 $37.5 ($32.5) $5.0 $3.0 $4.3 $5.0 $5.0 $15.6
Accounts Receivable 4.8 4.8 4.8 4.8 5.0 5.0 5.3 5.5 5.8
Inventory 34.8 30.5 25.0 25.0 30.0 28.1 29.5 30.9 32.5
Prepaid Expenses 7.2 2.5 5.6 5.6 6.0 6.1 6.4 6.7 7.1
Other Current Assets 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Total Current Assets 108.3 87.9 73.0 (32.5) 40.5 44.0 43.5 46.2 48.2 61.0
Net PP&E 50.5 49.3 46.4 46.4 41.8 36.8 32.5 27.6 21.9
Existing Goodwill & Intangibles 0.1 11.5 11.4 11.4 11.4 11.4 11.4 11.4 11.4
Acquisition Goodwill 0.0 0.0 0.0 37.7 37.7 37.7 37.7 37.7 37.7 37.7
Acquisition Intangibles 0.0 0.0 0.0 9.4 9.4 8.1 6.7 5.4 4.0 2.7
Other Assets 0.3 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.5
Total Assets $159.2 $149.1 $131.2 $14.6 $145.8 $143.4 $136.5 $133.6 $129.4 $135.2
Liabilities & Shareholders' Equity
Accounts Payable $11.7 $10.5 $7.0 $7.0 $11.0 $8.9 $9.3 $9.8 $10.3
Accrued Expenses 1.7 1.9 2.7 2.7 2.5 2.6 2.7 2.8 3.0
Other Current Liabilities 11.5 14.3 10.4 10.4 10.4 10.6 11.1 11.7 12.2
Total Current Liabilities 24.9 26.7 20.0 0.0 20.0 23.9 22.0 23.1 24.3 25.5
Other Liabilities 17.8 16.3 16.5 16.5 16.8 17.2 18.0 18.9 19.9
Existing Debt 0.0 5.9 4.7 (4.7) 0.0 0.0 0.0 0.0 0.0 0.0
New Line of Credit 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
New Senior Debt - Term A 0.0 0.0 0.0 34.8 34.8 27.8 20.9 13.1 2.3 0.0
New Senior Debt - Term B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
New Sub Debt 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Accumulated PIK Interest 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Total Liabilities 42.7 48.9 41.2 30.1 71.3 68.5 60.0 54.2 45.6 45.4
Existing Shareholders' Equity 116.5 100.3 90.0 (90.0) 0.0 0.0 0.0 0.0 0.0 0.0
New Common Stock 0.0 0.0 0.0 74.5 74.5 74.5 74.5 74.5 74.5 74.5
New Retained Earnings 0.0 0.0 0.0 0.0 0.0 0.4 1.9 4.9 9.3 15.3
Total Shareholders' Equity 116.5 100.3 90.0 (15.4) 74.5 74.9 76.5 79.4 83.9 89.8
Total Liabilities & Shlds. Equity $159.2 $149.1 $131.2 $14.6 $145.8 $143.4 $136.5 $133.6 $129.4 $135.2
Project Name
Projected Cash Flow Statement
($ in millions, except per share data)
FY December 31,
2009P 2010P 2011P 2012P 2013P
Net Income $0.4 $1.6 $2.9 $4.4 $6.0
Depreciation on Existing Assets 12.0 12.0 12.0 12.0 12.0
Depreciation on New CapEx 0.0 0.4 1.2 2.1 3.0
Amortization of Intangibles 1.3 1.3 1.3 1.3 1.3
Change in Accounts Receivable (0.2) (0.0) (0.3) (0.3) (0.3)
Change in Inventory (5.0) 2.0 (1.4) (1.5) (1.5)
Change in Prepaid Expenses (0.4) (0.1) (0.3) (0.3) (0.3)
Change in Other Assets (0.0) (0.0) (0.0) (0.0) (0.0)
Change in Accounts Payable 4.0 (2.1) 0.4 0.5 0.5
Change in Accrued Expenses (0.2) 0.0 0.1 0.1 0.1
Change in Other Liabilities 0.4 0.5 1.4 1.5 1.5
Cash Flow from Operations $12.4 $15.6 $17.4 $19.9 $22.3
Capital Expenditures ($7.4) ($7.3) ($8.9) ($9.1) ($9.3)
Cash Flow from Investing ($7.4) ($7.3) ($8.9) ($9.1) ($9.3)
Repayments of Line of Credit $0.0 $0.0 $0.0 $0.0 $0.0
Repayments of Senior Debt - Term A (7.0) (7.0) (7.8) (10.7) (2.3)
Repayments of Senior Debt - Term B 0.0 0.0 0.0 0.0 0.0
Repayments of Sub Debt 0.0 0.0 0.0 0.0 0.0
Additions to PIK Interest 0.0 0.0 0.0 0.0 0.0
Cash Flow from Financing ($7.0) ($7.0) ($7.8) ($10.7) ($2.3)
Net Cash Flow ($2.0) $1.3 $0.7 ($0.0) $10.6
Beginning Cash & Equivalents 5.0 3.0 4.3 5.0 5.0
Ending Cash & Equivalents $3.0 $4.3 $5.0 $5.0 $15.6
Project Name
Projected Debt Schedule
($ in millions, except per share data)
FY December 31,
2009P 2010P 2011P 2012P 2013P 12 Month LIBOR 2.80%
Cash Flow Available to Repay Debt $10.0 $11.2 $12.8 $15.7 $18.0
Minimum Cash Balance 5.0 5.0 5.0 5.0 5.0
Net Cash Available $5.0 $6.2 $7.8 $10.7 $13.0
Terms
Line of Credit Availability $17.5
Beginning Balance $0.0 $0.0 $0.0 $0.0 $0.0 Unused Fee 0.25%
Borrowings / (Repayment) 0.0 0.0 0.0 0.0 0.0 Spread 2.8%
Ending Balance 0.0 0.0 0.0 0.0 0.0 Total Rate 5.6%
Interest Expense 0.0 0.0 0.0 0.0 0.0 Term 5 years
Unused Credit Line Fee $0.0 $0.0 $0.0 $0.0 $0.0 Type Bullet
Senior Debt - Term A Terms
Beginning Balance $34.8 $27.8 $20.9 $13.1 $2.3 Spread 5.5%
Mandatory Amortization 20.0% 20.0% 20.0% 20.0% 20.0% Total Rate 8.3%
Mandatory Repayment (7.0) (7.0) (7.0) (7.0) (2.3) Term 5 years
Additional Repayment 0.0 0.0 (0.8) (3.8) 0.0 Type Amortize
Ending Balance 27.8 20.9 13.1 2.3 0.0
Net Cash Available (2.0) (0.7) 0.0 0.0 10.6
Interest Expense $2.6 $2.0 $1.4 $0.6 $0.1
Senior Debt - Term B Terms
Beginning Balance $0.0 $0.0 $0.0 $0.0 $0.0 Spread 6.5%
Mandatory Amortization 0.0% 0.0% 0.0% 0.0% 0.0% Total Rate 9.3%
Mandatory Repayment 0.0 0.0 0.0 0.0 0.0 Term 8 years
Additional Repayment 0.0 0.0 0.0 0.0 0.0 Type Bullet
Ending Balance 0.0 0.0 0.0 0.0 0.0
Net Cash Available (2.0) (0.7) 0.0 0.0 10.6
Interest Expense $0.0 $0.0 $0.0 $0.0 $0.0
Sub Debt Terms
Beginning Balance $0.0 $0.0 $0.0 $0.0 $0.0 Spread 9.0%
Additional Repayment 0.0 0.0 0.0 0.0 0.0 Total Rate 11.8%
Ending Balance 0.0 0.0 0.0 0.0 0.0 PIK Interest 0.0%
Interest Expense 0.0 0.0 0.0 0.0 0.0 Term 10 years
PIK Interest Expense $0.0 $0.0 $0.0 $0.0 $0.0 Type Bullet
Total Cumulative Interest Expense $2.6 $4.6 $6.0 $6.7 $6.8
Cumulative Senior Debt Paydown 20.0% 40.0% 62.4% 93.2% 100.0%

Más contenido relacionado

La actualidad más candente

The importance of being diligent graphic booklet (n.6 wg trading)
The importance of being diligent   graphic booklet (n.6 wg trading)The importance of being diligent   graphic booklet (n.6 wg trading)
The importance of being diligent graphic booklet (n.6 wg trading)susvolans
 
Flevy.com - LBO Model Template
Flevy.com - LBO Model TemplateFlevy.com - LBO Model Template
Flevy.com - LBO Model TemplateDavid Tracy
 
Progressive 2008-1Q
Progressive 2008-1QProgressive 2008-1Q
Progressive 2008-1Qfinance18
 
Progressive 2008-3Q
Progressive 2008-3QProgressive 2008-3Q
Progressive 2008-3Qfinance18
 
Coca-Cola 2016 Financial Analysis (Half year ended 30 June)
Coca-Cola 2016 Financial Analysis (Half year ended 30 June)Coca-Cola 2016 Financial Analysis (Half year ended 30 June)
Coca-Cola 2016 Financial Analysis (Half year ended 30 June)VCE Accounting - Michael Allison
 
Progressive 1Q 05 QSR
Progressive 1Q 05 QSRProgressive 1Q 05 QSR
Progressive 1Q 05 QSRfinance18
 
Progressive 2Q04 QSR
Progressive 2Q04 QSRProgressive 2Q04 QSR
Progressive 2Q04 QSRfinance18
 
Progressive 2Q 05 QSR
Progressive 2Q 05 QSRProgressive 2Q 05 QSR
Progressive 2Q 05 QSRfinance18
 
Financial services sector - implications of FOFA, possible acquires of SFW, S...
Financial services sector - implications of FOFA, possible acquires of SFW, S...Financial services sector - implications of FOFA, possible acquires of SFW, S...
Financial services sector - implications of FOFA, possible acquires of SFW, S...George Gabriel
 
Venture Capital Fundraising Activity - Q1 2008
 	Venture Capital Fundraising Activity - Q1 2008   	Venture Capital Fundraising Activity - Q1 2008
Venture Capital Fundraising Activity - Q1 2008 mensa25
 

La actualidad más candente (13)

lbo-model
lbo-modellbo-model
lbo-model
 
The importance of being diligent graphic booklet (n.6 wg trading)
The importance of being diligent   graphic booklet (n.6 wg trading)The importance of being diligent   graphic booklet (n.6 wg trading)
The importance of being diligent graphic booklet (n.6 wg trading)
 
Flevy.com - LBO Model Template
Flevy.com - LBO Model TemplateFlevy.com - LBO Model Template
Flevy.com - LBO Model Template
 
Progressive 2008-1Q
Progressive 2008-1QProgressive 2008-1Q
Progressive 2008-1Q
 
Progressive 2008-3Q
Progressive 2008-3QProgressive 2008-3Q
Progressive 2008-3Q
 
Coca-Cola 2016 Financial Analysis (Half year ended 30 June)
Coca-Cola 2016 Financial Analysis (Half year ended 30 June)Coca-Cola 2016 Financial Analysis (Half year ended 30 June)
Coca-Cola 2016 Financial Analysis (Half year ended 30 June)
 
Pitchbook
PitchbookPitchbook
Pitchbook
 
Progressive 1Q 05 QSR
Progressive 1Q 05 QSRProgressive 1Q 05 QSR
Progressive 1Q 05 QSR
 
Progressive 2Q04 QSR
Progressive 2Q04 QSRProgressive 2Q04 QSR
Progressive 2Q04 QSR
 
Progressive 2Q 05 QSR
Progressive 2Q 05 QSRProgressive 2Q 05 QSR
Progressive 2Q 05 QSR
 
Financial services sector - implications of FOFA, possible acquires of SFW, S...
Financial services sector - implications of FOFA, possible acquires of SFW, S...Financial services sector - implications of FOFA, possible acquires of SFW, S...
Financial services sector - implications of FOFA, possible acquires of SFW, S...
 
Venture Capital Fundraising Activity - Q1 2008
 	Venture Capital Fundraising Activity - Q1 2008   	Venture Capital Fundraising Activity - Q1 2008
Venture Capital Fundraising Activity - Q1 2008
 
Bank of rajasthan
Bank of rajasthanBank of rajasthan
Bank of rajasthan
 

Destacado

INVESTMENT BANKINGCASE STUDY #2
INVESTMENT BANKINGCASE STUDY #2INVESTMENT BANKINGCASE STUDY #2
INVESTMENT BANKINGCASE STUDY #2Colson Castilla
 
Membangun kompetensi interkultural dalam kelas pengajaran bahasa
Membangun kompetensi interkultural dalam kelas pengajaran bahasaMembangun kompetensi interkultural dalam kelas pengajaran bahasa
Membangun kompetensi interkultural dalam kelas pengajaran bahasaWinasti Rahma Diani
 
Inocencio meléndez julio. bogotá. herramientas para la comprensión de la i...
Inocencio meléndez julio. bogotá. herramientas para la comprensión de la i...Inocencio meléndez julio. bogotá. herramientas para la comprensión de la i...
Inocencio meléndez julio. bogotá. herramientas para la comprensión de la i...INOCENCIO MELÉNDEZ JULIO
 
La empresa, las sociedades comerciales y su clasificación inocencio melend...
 La empresa, las sociedades comerciales  y su clasificación inocencio melend... La empresa, las sociedades comerciales  y su clasificación inocencio melend...
La empresa, las sociedades comerciales y su clasificación inocencio melend...INOCENCIO MELÉNDEZ JULIO
 
Inocencio me iéndez julio. investigación. ensayo sobre la negociación de b...
Inocencio me iéndez julio. investigación. ensayo sobre la negociación de b...Inocencio me iéndez julio. investigación. ensayo sobre la negociación de b...
Inocencio me iéndez julio. investigación. ensayo sobre la negociación de b...INOCENCIO MELÉNDEZ JULIO
 
Entenvolk 1
Entenvolk 1Entenvolk 1
Entenvolk 1Leif72
 
Inocencio meléndez julio. nación. el concepto de administración y de admi...
Inocencio meléndez julio. nación.  el concepto de administración y de admi...Inocencio meléndez julio. nación.  el concepto de administración y de admi...
Inocencio meléndez julio. nación. el concepto de administración y de admi...INOCENCIO MELÉNDEZ JULIO
 

Destacado (10)

INVESTMENT BANKINGCASE STUDY #2
INVESTMENT BANKINGCASE STUDY #2INVESTMENT BANKINGCASE STUDY #2
INVESTMENT BANKINGCASE STUDY #2
 
Proyecto gadgets
Proyecto gadgetsProyecto gadgets
Proyecto gadgets
 
Membangun kompetensi interkultural dalam kelas pengajaran bahasa
Membangun kompetensi interkultural dalam kelas pengajaran bahasaMembangun kompetensi interkultural dalam kelas pengajaran bahasa
Membangun kompetensi interkultural dalam kelas pengajaran bahasa
 
Inocencio meléndez julio. bogotá. herramientas para la comprensión de la i...
Inocencio meléndez julio. bogotá. herramientas para la comprensión de la i...Inocencio meléndez julio. bogotá. herramientas para la comprensión de la i...
Inocencio meléndez julio. bogotá. herramientas para la comprensión de la i...
 
La empresa, las sociedades comerciales y su clasificación inocencio melend...
 La empresa, las sociedades comerciales  y su clasificación inocencio melend... La empresa, las sociedades comerciales  y su clasificación inocencio melend...
La empresa, las sociedades comerciales y su clasificación inocencio melend...
 
Inocencio me iéndez julio. investigación. ensayo sobre la negociación de b...
Inocencio me iéndez julio. investigación. ensayo sobre la negociación de b...Inocencio me iéndez julio. investigación. ensayo sobre la negociación de b...
Inocencio me iéndez julio. investigación. ensayo sobre la negociación de b...
 
Entenvolk 1
Entenvolk 1Entenvolk 1
Entenvolk 1
 
Tarea 5
Tarea 5Tarea 5
Tarea 5
 
Inocencio meléndez julio. nación. el concepto de administración y de admi...
Inocencio meléndez julio. nación.  el concepto de administración y de admi...Inocencio meléndez julio. nación.  el concepto de administración y de admi...
Inocencio meléndez julio. nación. el concepto de administración y de admi...
 
Estrategia electoral
Estrategia electoralEstrategia electoral
Estrategia electoral
 

Similar a Sample LBO Model Template

What Is A Financial Model
What Is A Financial ModelWhat Is A Financial Model
What Is A Financial Modelttgoods
 
ACG_Cup_-_Valuation
ACG_Cup_-_ValuationACG_Cup_-_Valuation
ACG_Cup_-_ValuationIke Ekeh
 
Radio Shack Integrated Cash Flow Model_DCF
Radio Shack Integrated Cash Flow Model_DCFRadio Shack Integrated Cash Flow Model_DCF
Radio Shack Integrated Cash Flow Model_DCFDane Durham
 
Flevy.com - LBO Model Template
Flevy.com - LBO Model TemplateFlevy.com - LBO Model Template
Flevy.com - LBO Model TemplateDavid Tracy
 
Analysis of financial statements@ bec doms
Analysis of financial statements@ bec domsAnalysis of financial statements@ bec doms
Analysis of financial statements@ bec domsBabasab Patil
 
Google - Investment Analysis & Mgmt 120213 10pm v4 final
Google - Investment Analysis & Mgmt  120213 10pm v4 finalGoogle - Investment Analysis & Mgmt  120213 10pm v4 final
Google - Investment Analysis & Mgmt 120213 10pm v4 finalRichard Chan, MBA
 
45256e8f 40ab-4d40-bba3-4193e1577515
45256e8f 40ab-4d40-bba3-4193e157751545256e8f 40ab-4d40-bba3-4193e1577515
45256e8f 40ab-4d40-bba3-4193e1577515ValterOuteirodaSilve
 
Progressive 3Q 05 QSR
Progressive 3Q 05 QSRProgressive 3Q 05 QSR
Progressive 3Q 05 QSRfinance18
 
RR - Technicals 1.pdf
RR - Technicals 1.pdfRR - Technicals 1.pdf
RR - Technicals 1.pdfmerag76668
 
Progressive 2Q04 QSR
Progressive  2Q04 QSRProgressive  2Q04 QSR
Progressive 2Q04 QSRfinance18
 
Progressive 1Q 05 QSR
Progressive 1Q 05 QSRProgressive 1Q 05 QSR
Progressive 1Q 05 QSRfinance18
 
Profarma Apresentacao 3 Q08 20081105 Eng
Profarma Apresentacao 3 Q08 20081105 EngProfarma Apresentacao 3 Q08 20081105 Eng
Profarma Apresentacao 3 Q08 20081105 Engprofarma1
 
Earnings Release 3 Q08
Earnings Release 3 Q08Earnings Release 3 Q08
Earnings Release 3 Q08Profarma
 
Earnings Release 3Q08 Presentation
Earnings Release 3Q08 PresentationEarnings Release 3Q08 Presentation
Earnings Release 3Q08 PresentationProfarma
 
McDonalds Stock Market Project
McDonalds Stock Market ProjectMcDonalds Stock Market Project
McDonalds Stock Market ProjectJon Dav
 
Final earnings presentation_conf_call_slides_1_q2013
Final earnings presentation_conf_call_slides_1_q2013Final earnings presentation_conf_call_slides_1_q2013
Final earnings presentation_conf_call_slides_1_q2013United_Stationers
 

Similar a Sample LBO Model Template (20)

ACG Cup - Valuation
ACG Cup - ValuationACG Cup - Valuation
ACG Cup - Valuation
 
What Is A Financial Model
What Is A Financial ModelWhat Is A Financial Model
What Is A Financial Model
 
ACG_Cup_-_Valuation
ACG_Cup_-_ValuationACG_Cup_-_Valuation
ACG_Cup_-_Valuation
 
Radio Shack Integrated Cash Flow Model_DCF
Radio Shack Integrated Cash Flow Model_DCFRadio Shack Integrated Cash Flow Model_DCF
Radio Shack Integrated Cash Flow Model_DCF
 
Flevy.com - LBO Model Template
Flevy.com - LBO Model TemplateFlevy.com - LBO Model Template
Flevy.com - LBO Model Template
 
Analysis of financial statements@ bec doms
Analysis of financial statements@ bec domsAnalysis of financial statements@ bec doms
Analysis of financial statements@ bec doms
 
Google - Investment Analysis & Mgmt 120213 10pm v4 final
Google - Investment Analysis & Mgmt  120213 10pm v4 finalGoogle - Investment Analysis & Mgmt  120213 10pm v4 final
Google - Investment Analysis & Mgmt 120213 10pm v4 final
 
45256e8f 40ab-4d40-bba3-4193e1577515
45256e8f 40ab-4d40-bba3-4193e157751545256e8f 40ab-4d40-bba3-4193e1577515
45256e8f 40ab-4d40-bba3-4193e1577515
 
Excel Model of Trading Firm
Excel Model of Trading FirmExcel Model of Trading Firm
Excel Model of Trading Firm
 
Progressive 3Q 05 QSR
Progressive 3Q 05 QSRProgressive 3Q 05 QSR
Progressive 3Q 05 QSR
 
RR - Technicals 1.pdf
RR - Technicals 1.pdfRR - Technicals 1.pdf
RR - Technicals 1.pdf
 
Progressive 2Q04 QSR
Progressive  2Q04 QSRProgressive  2Q04 QSR
Progressive 2Q04 QSR
 
Sample LBO Model Template – 2
Sample LBO Model Template – 2Sample LBO Model Template – 2
Sample LBO Model Template – 2
 
Progressive 1Q 05 QSR
Progressive 1Q 05 QSRProgressive 1Q 05 QSR
Progressive 1Q 05 QSR
 
Call 3Q10
Call 3Q10Call 3Q10
Call 3Q10
 
Profarma Apresentacao 3 Q08 20081105 Eng
Profarma Apresentacao 3 Q08 20081105 EngProfarma Apresentacao 3 Q08 20081105 Eng
Profarma Apresentacao 3 Q08 20081105 Eng
 
Earnings Release 3 Q08
Earnings Release 3 Q08Earnings Release 3 Q08
Earnings Release 3 Q08
 
Earnings Release 3Q08 Presentation
Earnings Release 3Q08 PresentationEarnings Release 3Q08 Presentation
Earnings Release 3Q08 Presentation
 
McDonalds Stock Market Project
McDonalds Stock Market ProjectMcDonalds Stock Market Project
McDonalds Stock Market Project
 
Final earnings presentation_conf_call_slides_1_q2013
Final earnings presentation_conf_call_slides_1_q2013Final earnings presentation_conf_call_slides_1_q2013
Final earnings presentation_conf_call_slides_1_q2013
 

Más de Flevy.com Best Practices

100 Case Studies on Strategy & Transformation.pdf
100 Case Studies on Strategy & Transformation.pdf100 Case Studies on Strategy & Transformation.pdf
100 Case Studies on Strategy & Transformation.pdfFlevy.com Best Practices
 
[Whitepaper] Business Transformation Success Factors
[Whitepaper] Business Transformation Success Factors[Whitepaper] Business Transformation Success Factors
[Whitepaper] Business Transformation Success FactorsFlevy.com Best Practices
 
[Whitepaper] 5 Dimensions of Employee Engagement Scorecard
[Whitepaper] 5 Dimensions of Employee Engagement Scorecard[Whitepaper] 5 Dimensions of Employee Engagement Scorecard
[Whitepaper] 5 Dimensions of Employee Engagement ScorecardFlevy.com Best Practices
 
[Whitepaper] Digital Transformation: Workforce Digitization
[Whitepaper] Digital Transformation: Workforce Digitization[Whitepaper] Digital Transformation: Workforce Digitization
[Whitepaper] Digital Transformation: Workforce DigitizationFlevy.com Best Practices
 
[Whitepaper] Strategic Human Resources: Evolution of Competition
[Whitepaper] Strategic Human Resources: Evolution of Competition[Whitepaper] Strategic Human Resources: Evolution of Competition
[Whitepaper] Strategic Human Resources: Evolution of CompetitionFlevy.com Best Practices
 
[Whitepaper] 8 Key Steps of Data Integration: Restructuring Redeployment Asse...
[Whitepaper] 8 Key Steps of Data Integration: Restructuring Redeployment Asse...[Whitepaper] 8 Key Steps of Data Integration: Restructuring Redeployment Asse...
[Whitepaper] 8 Key Steps of Data Integration: Restructuring Redeployment Asse...Flevy.com Best Practices
 
[Whitepaper] Strategy Classics: Value Disciplines Model
[Whitepaper] Strategy Classics: Value Disciplines Model[Whitepaper] Strategy Classics: Value Disciplines Model
[Whitepaper] Strategy Classics: Value Disciplines ModelFlevy.com Best Practices
 
[Whitepaper] The Definitive Guide to Strategic Planning: Here’s What You Need...
[Whitepaper] The Definitive Guide to Strategic Planning: Here’s What You Need...[Whitepaper] The Definitive Guide to Strategic Planning: Here’s What You Need...
[Whitepaper] The Definitive Guide to Strategic Planning: Here’s What You Need...Flevy.com Best Practices
 
[Whitepaper] The Definitive Introduction to Strategy Development and Strategy...
[Whitepaper] The Definitive Introduction to Strategy Development and Strategy...[Whitepaper] The Definitive Introduction to Strategy Development and Strategy...
[Whitepaper] The Definitive Introduction to Strategy Development and Strategy...Flevy.com Best Practices
 
[Whitepaper] The “Theory of Constraints:” What’s Limiting Your Organization?
[Whitepaper] The “Theory of Constraints:” What’s Limiting Your Organization?[Whitepaper] The “Theory of Constraints:” What’s Limiting Your Organization?
[Whitepaper] The “Theory of Constraints:” What’s Limiting Your Organization?Flevy.com Best Practices
 
[Whitepaper] Transportation Cost Reduction in Supply Chain Management
[Whitepaper] Transportation Cost Reduction in Supply Chain Management[Whitepaper] Transportation Cost Reduction in Supply Chain Management
[Whitepaper] Transportation Cost Reduction in Supply Chain ManagementFlevy.com Best Practices
 
[Whitepaper] A Great Leadership Experience: Dr. Rachid Yazami, Inventor of th...
[Whitepaper] A Great Leadership Experience: Dr. Rachid Yazami, Inventor of th...[Whitepaper] A Great Leadership Experience: Dr. Rachid Yazami, Inventor of th...
[Whitepaper] A Great Leadership Experience: Dr. Rachid Yazami, Inventor of th...Flevy.com Best Practices
 
[Whitepaper] Finding It Hard to Manage Conflict at the Workplace? Use the Tho...
[Whitepaper] Finding It Hard to Manage Conflict at the Workplace? Use the Tho...[Whitepaper] Finding It Hard to Manage Conflict at the Workplace? Use the Tho...
[Whitepaper] Finding It Hard to Manage Conflict at the Workplace? Use the Tho...Flevy.com Best Practices
 
[Whitepaper] Key Account Management: Handling Large Global Accounts the Right...
[Whitepaper] Key Account Management: Handling Large Global Accounts the Right...[Whitepaper] Key Account Management: Handling Large Global Accounts the Right...
[Whitepaper] Key Account Management: Handling Large Global Accounts the Right...Flevy.com Best Practices
 
[Whitepaper] Nudge Theory: An Effective Way to Transform Negative Behaviors
[Whitepaper] Nudge Theory: An Effective Way to Transform Negative Behaviors[Whitepaper] Nudge Theory: An Effective Way to Transform Negative Behaviors
[Whitepaper] Nudge Theory: An Effective Way to Transform Negative BehaviorsFlevy.com Best Practices
 
[Whitepaper] Business Model Innovation: Creation of Scalable Business Models ...
[Whitepaper] Business Model Innovation: Creation of Scalable Business Models ...[Whitepaper] Business Model Innovation: Creation of Scalable Business Models ...
[Whitepaper] Business Model Innovation: Creation of Scalable Business Models ...Flevy.com Best Practices
 
[Whitepaper] Shareholder Value Traps: How to Evade Them and Focus on Value Cr...
[Whitepaper] Shareholder Value Traps: How to Evade Them and Focus on Value Cr...[Whitepaper] Shareholder Value Traps: How to Evade Them and Focus on Value Cr...
[Whitepaper] Shareholder Value Traps: How to Evade Them and Focus on Value Cr...Flevy.com Best Practices
 

Más de Flevy.com Best Practices (20)

100 Case Studies on Strategy & Transformation.pdf
100 Case Studies on Strategy & Transformation.pdf100 Case Studies on Strategy & Transformation.pdf
100 Case Studies on Strategy & Transformation.pdf
 
Project Management for MBA (in French)
Project Management for MBA (in French)Project Management for MBA (in French)
Project Management for MBA (in French)
 
4 Stages of Disruption
4 Stages of Disruption4 Stages of Disruption
4 Stages of Disruption
 
Customer-centric Culture
Customer-centric CultureCustomer-centric Culture
Customer-centric Culture
 
[Whitepaper] Business Transformation Success Factors
[Whitepaper] Business Transformation Success Factors[Whitepaper] Business Transformation Success Factors
[Whitepaper] Business Transformation Success Factors
 
[Whitepaper] 5 Dimensions of Employee Engagement Scorecard
[Whitepaper] 5 Dimensions of Employee Engagement Scorecard[Whitepaper] 5 Dimensions of Employee Engagement Scorecard
[Whitepaper] 5 Dimensions of Employee Engagement Scorecard
 
[Whitepaper] Digital Transformation: Workforce Digitization
[Whitepaper] Digital Transformation: Workforce Digitization[Whitepaper] Digital Transformation: Workforce Digitization
[Whitepaper] Digital Transformation: Workforce Digitization
 
[Whitepaper] Strategic Human Resources: Evolution of Competition
[Whitepaper] Strategic Human Resources: Evolution of Competition[Whitepaper] Strategic Human Resources: Evolution of Competition
[Whitepaper] Strategic Human Resources: Evolution of Competition
 
[Whitepaper] 8 Key Steps of Data Integration: Restructuring Redeployment Asse...
[Whitepaper] 8 Key Steps of Data Integration: Restructuring Redeployment Asse...[Whitepaper] 8 Key Steps of Data Integration: Restructuring Redeployment Asse...
[Whitepaper] 8 Key Steps of Data Integration: Restructuring Redeployment Asse...
 
[Whitepaper] Strategy Classics: Value Disciplines Model
[Whitepaper] Strategy Classics: Value Disciplines Model[Whitepaper] Strategy Classics: Value Disciplines Model
[Whitepaper] Strategy Classics: Value Disciplines Model
 
[Whitepaper] The Definitive Guide to Strategic Planning: Here’s What You Need...
[Whitepaper] The Definitive Guide to Strategic Planning: Here’s What You Need...[Whitepaper] The Definitive Guide to Strategic Planning: Here’s What You Need...
[Whitepaper] The Definitive Guide to Strategic Planning: Here’s What You Need...
 
[Whitepaper] The Definitive Introduction to Strategy Development and Strategy...
[Whitepaper] The Definitive Introduction to Strategy Development and Strategy...[Whitepaper] The Definitive Introduction to Strategy Development and Strategy...
[Whitepaper] The Definitive Introduction to Strategy Development and Strategy...
 
[Whitepaper] The “Theory of Constraints:” What’s Limiting Your Organization?
[Whitepaper] The “Theory of Constraints:” What’s Limiting Your Organization?[Whitepaper] The “Theory of Constraints:” What’s Limiting Your Organization?
[Whitepaper] The “Theory of Constraints:” What’s Limiting Your Organization?
 
[Whitepaper] Transportation Cost Reduction in Supply Chain Management
[Whitepaper] Transportation Cost Reduction in Supply Chain Management[Whitepaper] Transportation Cost Reduction in Supply Chain Management
[Whitepaper] Transportation Cost Reduction in Supply Chain Management
 
[Whitepaper] A Great Leadership Experience: Dr. Rachid Yazami, Inventor of th...
[Whitepaper] A Great Leadership Experience: Dr. Rachid Yazami, Inventor of th...[Whitepaper] A Great Leadership Experience: Dr. Rachid Yazami, Inventor of th...
[Whitepaper] A Great Leadership Experience: Dr. Rachid Yazami, Inventor of th...
 
[Whitepaper] Finding It Hard to Manage Conflict at the Workplace? Use the Tho...
[Whitepaper] Finding It Hard to Manage Conflict at the Workplace? Use the Tho...[Whitepaper] Finding It Hard to Manage Conflict at the Workplace? Use the Tho...
[Whitepaper] Finding It Hard to Manage Conflict at the Workplace? Use the Tho...
 
[Whitepaper] Key Account Management: Handling Large Global Accounts the Right...
[Whitepaper] Key Account Management: Handling Large Global Accounts the Right...[Whitepaper] Key Account Management: Handling Large Global Accounts the Right...
[Whitepaper] Key Account Management: Handling Large Global Accounts the Right...
 
[Whitepaper] Nudge Theory: An Effective Way to Transform Negative Behaviors
[Whitepaper] Nudge Theory: An Effective Way to Transform Negative Behaviors[Whitepaper] Nudge Theory: An Effective Way to Transform Negative Behaviors
[Whitepaper] Nudge Theory: An Effective Way to Transform Negative Behaviors
 
[Whitepaper] Business Model Innovation: Creation of Scalable Business Models ...
[Whitepaper] Business Model Innovation: Creation of Scalable Business Models ...[Whitepaper] Business Model Innovation: Creation of Scalable Business Models ...
[Whitepaper] Business Model Innovation: Creation of Scalable Business Models ...
 
[Whitepaper] Shareholder Value Traps: How to Evade Them and Focus on Value Cr...
[Whitepaper] Shareholder Value Traps: How to Evade Them and Focus on Value Cr...[Whitepaper] Shareholder Value Traps: How to Evade Them and Focus on Value Cr...
[Whitepaper] Shareholder Value Traps: How to Evade Them and Focus on Value Cr...
 

Último

Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1kcpayne
 
Phases of Negotiation .pptx
 Phases of Negotiation .pptx Phases of Negotiation .pptx
Phases of Negotiation .pptxnandhinijagan9867
 
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...amitlee9823
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...daisycvs
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756dollysharma2066
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Neil Kimberley
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...amitlee9823
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayNZSG
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...amitlee9823
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentationuneakwhite
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Centuryrwgiffor
 
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noidadlhescort
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesDipal Arora
 
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service AvailableCall Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service AvailableDipal Arora
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communicationskarancommunications
 
Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...
Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...
Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...allensay1
 
Call Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine ServiceCall Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine Serviceritikaroy0888
 
Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with CultureSeta Wicaksana
 
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...lizamodels9
 

Último (20)

Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
Phases of Negotiation .pptx
 Phases of Negotiation .pptx Phases of Negotiation .pptx
Phases of Negotiation .pptx
 
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
Call Girls Kengeri Satellite Town Just Call 👗 7737669865 👗 Top Class Call Gir...
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentation
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
 
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service AvailableCall Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communications
 
Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...
Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...
Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...
 
Call Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine ServiceCall Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine Service
 
Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
 
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
 

Sample LBO Model Template

  • 1. Project Name LBO Transaction Summary ($ in millions, except per share data) Transaction Assumptions Sources & Uses of Funds Transaction Date December 2008 Sources Amount Percent Rate Term Fees Months to End of Year 12 Existing Cash $32.5 22.9% Minimum Operating Cash $5.0 Line of Credit* 0.0 0.0% 5.6% 5 years 1.5% 12 Month LIBOR 2.80% Senior Debt - Term A 34.8 24.5% 8.3% 5 years 1.5% Senior Debt - Term B 0.0 0.0% 9.3% 8 years 1.5% Trading Information Sub Debt 0.0 0.0% 11.8% 10 years 2.0% Deal Current Rollover Debt 0.0 0.0% 0.0% 0 years 0.0% Share Price $10.00 $2.03 Equity 74.5 52.6% 1.0% Diluted Shares 13.3 13.2 Total Sources $141.8 100.0% Equity Market Value $132.9 $26.9 *Available Line of Credit Plus: Debt Outstanding 4.7 4.7 Uses $17.5 Less: Cash & Equivalents 37.5 37.5 Purchase of Equity $132.9 93.7% Enterprise Value $100.1 ($5.9) Debt Repayment 4.7 3.3% Working Capital 0.0 0.0% 2008P EBITDA Multiple 5.8x -0.3x Financing Fees 1.5 1.1% Transaction Expenses 2.7 1.9% 2.0% Debt Capacity Analysis Total Uses $141.8 100.0% 2008P EBITDA $17.4 Senior Debt / EBITDA Coverage 2.0x Equity IRR Calculation Senior Debt Capacity $34.8 Exit LTM EBITDA Multiple 2011 Exit 2012 Exit 2013 Exit Sub Debt / EBITDA Coverage 0.0x 5.0x 8.7% 12.5% 14.5% Sub Debt Capacity $0.0 6.0x 16.1% 17.7% 18.3% 7.0x 22.6% 22.2% 21.7% Goodwill Calculation 8.0x 28.5% 26.3% 24.7% Purchase Price of Equity $132.9 Plus: Transaction Costs 4.2 Credit Statistics Less: Book Value of Equity 90.0 2008PF 2009P 2010P Total Deal Goodwill $47.1 EBITDA / Interest Exp. 6.6x 8.0x 9.0x EBITDA - CapEx / Interest Exp. 2.6x 4.4x 5.4x % of Goodwill Allocated to Intangibles 20.0% Total Debt / EBITDA 2.0x 1.7x 1.1x Amount Allocated to Intangibles $9.4 EBITDAR / Adj. Interest Exp. 3.6x 3.7x 3.9x Amortization Period 7 years EBITDAR - CapEx / Adj. Interest Exp. 2.9x 3.2x 3.3x Annual Amortization of Intangibles $1.3 Adj. Total Debt / EBITDAR 6.0x 6.0x 5.7x Amount Allocated to Goodwill $37.7 Cumulative Senior 2009P 2010P 2011P 2012P 2013P Debt Paydown 20.0% 40.0% 62.4% 93.2% 100.0%
  • 2. Project Name Returns Analysis ($ in millions, except per share data) 2011 Exit Analysis Sensitivity Analysis - 2011 Exit Years to Exit 3.0 Price LTM EBITDA Exit Multiple Premium Exit EBITDA Multiple 5.0x 6.0x 7.0x 8.0x 8.7% 5.0x 6.0x 7.0x Exit LTM EBITDA 20.6 20.6 20.6 20.6 $8.00 8.7% 8.7% 8.7% 294.1% Implied Enterprise Value $103.0 $123.6 $144.2 $164.7 $9.00 8.7% 8.7% 8.7% 343.3% $10.00 8.7% 8.7% 8.7% 392.6% Less: Debt Outstanding 13.1 13.1 13.1 13.1 $11.00 8.7% 8.7% 8.7% 441.9% Plus: Cash & Equivalents 5.0 5.0 5.0 5.0 $12.00 8.7% 8.7% 8.7% 491.1% Implied Equity Value $94.9 $115.5 $136.1 $156.7 Implied IRR 8.7% 16.1% 22.6% 28.5% Implied Return Multiple 1.3x 1.5x 1.8x 2.1x 2012 Exit Analysis Sensitivity Analysis - 2012 Exit Years to Exit 4.0 Price LTM EBITDA Exit Multiple Premium Exit EBITDA Multiple 5.0x 6.0x 7.0x 8.0x 12.5% 5.0x 6.0x 7.0x Exit LTM EBITDA 23.1 23.1 23.1 23.1 $8.00 12.5% 12.5% 12.5% 294.1% Implied Enterprise Value $115.7 $138.9 $162.0 $185.2 $9.00 12.5% 12.5% 12.5% 343.3% $10.00 12.5% 12.5% 12.5% 392.6% Less: Debt Outstanding 2.3 2.3 2.3 2.3 $11.00 12.5% 12.5% 12.5% 441.9% Plus: Cash & Equivalents 5.0 5.0 5.0 5.0 $12.00 12.5% 12.5% 12.5% 491.1% Implied Equity Value $118.4 $141.5 $164.7 $187.8 Implied IRR 12.5% 17.7% 22.2% 26.3% Implied Return Multiple 1.6x 1.9x 2.2x 2.5x 2013 Exit Analysis Sensitivity Analysis - 2013 Exit Years to Exit 5.0 Price LTM EBITDA Exit Multiple Premium Exit EBITDA Multiple 5.0x 6.0x 7.0x 8.0x 14.5% 5.0x 6.0x 7.0x Exit LTM EBITDA 25.9 25.9 25.9 25.9 $8.00 14.5% 14.5% 14.5% 294.1% Implied Enterprise Value $129.6 $155.5 $181.4 $207.3 $9.00 14.5% 14.5% 14.5% 343.3% $10.00 14.5% 14.5% 14.5% 392.6% Less: Debt Outstanding 0.0 0.0 0.0 0.0 $11.00 14.5% 14.5% 14.5% 441.9% Plus: Cash & Equivalents 15.6 15.6 15.6 15.6 $12.00 14.5% 14.5% 14.5% 491.1% Implied Equity Value $145.2 $171.1 $197.0 $222.9 Implied IRR 14.5% 18.3% 21.7% 24.7% Implied Return Multiple 1.9x 2.3x 2.6x 3.0x
  • 3. Project Name Summary Financials and Credit Analysis ($ in millions, except per share data) FY December 31, 2008PF 2009P 2010P 2011P 2012P 2013P Unadjusted Operating Statistics Revenue $274.0 $271.5 $276.9 $290.8 $305.3 $320.6 EBITDA 17.4 16.5 18.2 20.6 23.1 25.9 EBIT 5.4 3.2 4.5 6.1 7.7 9.5 Capital Expenditures 10.5 7.4 7.3 8.9 9.1 9.3 Interest Expense 2.6 2.1 2.0 1.4 0.6 0.1 Total Debt 34.8 27.8 20.9 13.1 2.3 0.0 Total Capitalization 109.3 102.7 97.3 92.5 86.2 89.8 Unadjusted Credit Statistics EBITDA / Interest Expense 6.6x 8.0x 9.0x 14.6x 36.2x 265.7x EBITDA - CapEx / Interest Expense 2.6x 4.4x 5.4x 0.5x 3.3x N.A. Total Debt / EBITDA 2.0x 1.7x 1.1x 0.6x 0.1x 0.0x Total Debt / Total Capitalization 31.8% 27.1% 21.4% 14.1% 2.7% 0.0% Cumulative Senior Debt Paydown 20.0% 40.0% 62.4% 93.2% 100.0% Adjusted Operating Statistics EBITDAR $53.3 $52.1 $54.5 $58.7 $63.2 $67.9 Adjusted Interest Expense 14.6 13.9 14.1 14.1 14.0 14.1 Adjusted Total Debt 322.1 312.5 311.2 317.9 322.5 336.1 Adjusted Total Capitalization 396.6 387.4 387.7 397.4 406.3 425.9 Adjusted Credit Statistics EBITDAR / Adj. Interest Exp. 3.6x 3.7x 3.9x 4.2x 4.5x 4.8x EBITDAR - CapEx / Adj. Interest Exp. 2.9x 3.2x 3.3x 3.5x 3.9x 4.2x Adj. Total Debt / EBITDAR 6.0x 6.0x 5.7x 5.4x 5.1x 4.9x Adj. Total Debt / Adj. Total Cap. 81.2% 80.7% 80.3% 80.0% 79.4% 78.9% Adjustment Calculations Rent Expense $35.9 $35.6 $36.3 $38.1 $40.0 $42.0 Rent Factor 8.0x 8.0x 8.0x 8.0x 8.0x 8.0x Adjustment to Total Debt $287.3 $284.7 $290.4 $304.9 $320.1 $336.1 Expense Attributable to Interest 33.3% 33.3% 33.3% 33.3% 33.3% 33.3% Adjustment to Interest Expense $12.0 $11.9 $12.1 $12.7 $13.3 $14.0
  • 4. Project Name Operating Assumptions ($ in millions, except per share data) FY December 31, FY December 31, 2006A 2007A 2008P 2009P 2010P 2011P 2012P 2013P Income Statement Revenue Growth 0.0% 3.2% (0.1%) (0.9%) 2.0% 5.0% 5.0% 5.0% EBITDA Growth (12.2%) (40.0%) (14.7%) (5.0%) 10.4% 13.0% 12.4% 11.9% Net Income Growth (13.6%) (53.7%) (47.9%) (90.0%) 324.5% 86.8% 51.7% 34.1% COGS (% of Revenue) 50.5% 53.7% 55.5% 56.0% 56.0% 56.0% 56.0% 56.0% SG&A (% of Revenue) 23.2% 25.7% 25.0% 24.8% 24.3% 23.8% 23.3% 22.8% Rent Expense (% of Revenue) 13.5% 13.1% 13.1% 13.1% 13.1% 13.1% 13.1% 13.1% Interest Income (% of Cash) 4.9% 1.6% 1.6% 1.6% 1.6% 1.6% 1.6% Other Income (% of Revenue) 0.0% (0.1%) (0.1%) 0.0% 0.0% 0.0% 0.0% 0.0% Effective Tax Rate 39.0% 34.6% 36.6% 37.5% 37.5% 37.5% 37.5% 37.5% Gross Margin 49.5% 46.3% 44.5% 44.0% 44.0% 44.0% 44.0% 44.0% EBITDA Margin 12.8% 7.4% 6.3% 6.1% 6.6% 7.1% 7.6% 8.1% Net Income Margin 5.8% 2.6% 1.3% 0.1% 0.6% 1.0% 1.5% 1.9% Balance Sheet Accounts Receivable Days 6.4 6.4 6.6 6.6 6.6 6.6 6.6 Inventory Turnover 4.5x 5.5x 5.5x 5.5x 5.5x 5.5x 5.5x Prepaid Expenses (% of Revenue) 2.7% 0.9% 2.0% 2.2% 2.2% 2.2% 2.2% 2.2% Other Current Assets (% of Revenue) 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Other Assets (% of Revenue) 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% 0.1% Accounts Payable Days 28.3 21.8 20.9 20.9 20.9 20.9 20.9 Accrued Expenses (% of Revenues) 0.6% 0.7% 1.0% 0.9% 0.9% 0.9% 0.9% 0.9% Other Current Liabilities (% of Revenue) 4.3% 5.2% 3.8% 3.8% 3.8% 3.8% 3.8% 3.8% Other Liabilities (% of Revenue) 6.7% 5.9% 6.0% 6.2% 6.2% 6.2% 6.2% 6.2% Store Buildout Beginning Number of Stores 306 296 297 295 292 297 307 317 New Stores 17 10 14 5 5 10 10 10 Closed Stores 27 9 16 8 0 0 0 0 Stores Opened, net (10) 1 (2) (3) 5 10 10 10 Ending Number of Stores 296 297 295 292 297 307 317 327 Net Store Growth -3.3% 0.3% -0.7% -1.0% 1.7% 3.4% 3.3% 3.2% New Store Capex $5.1 $3.0 $4.2 $1.5 $1.5 $3.0 $3.0 $3.0 Capex per New Store $0.3 $0.3 $0.3 $0.3 $0.3 $0.3 $0.3 $0.3 Maintenance Capex $7.2 $9.1 $6.3 $5.9 $5.8 $5.9 $6.1 $6.3 Maintenance Capex, per Existing Store $0.02 $0.03 $0.02 $0.02 $0.02 $0.02 $0.02 $0.02 Total Capex $12.3 $12.1 $10.5 $7.4 $7.3 $8.9 $9.1 $9.3
  • 5. Project Name Actual & Projected Income Statement ($ in millions, except per share data) FY December 31, FY December 31, 2006A 2007A 2008P 2009P 2010P 2011P 2012P 2013P Revenue $265.9 $274.5 $274.0 $271.5 $276.9 $290.8 $305.3 $320.6 COGS 134.2 147.5 152.2 152.1 155.2 162.9 171.1 179.6 Gross Profit 131.7 127.0 121.9 119.4 121.8 127.9 134.3 141.0 SG&A 61.8 70.7 68.6 67.3 67.3 69.2 71.1 73.1 EBITDAR $69.9 $56.3 $53.3 $52.1 $54.5 $58.7 $63.2 $67.9 Rent Expense 36.0 36.0 35.9 35.6 36.3 38.1 40.0 42.0 EBITDA $33.9 $20.4 $17.4 $16.5 $18.2 $20.6 $23.1 $25.9 Depreciation of Existing Assets 11.4 12.1 12.0 12.0 12.0 12.0 12.0 12.0 Depreciation of New CapEx 0.0 0.0 0.0 0.0 0.4 1.2 2.1 3.0 Amortization of Intangibles 0.0 0.0 0.0 1.3 1.3 1.3 1.3 1.3 Total D&A 11.4 12.1 12.0 13.3 13.7 14.5 15.4 16.4 EBIT $22.6 $8.2 $5.4 $3.2 $4.5 $6.1 $7.7 $9.5 Other Income 0.0 0.2 0.3 0.0 0.0 0.0 0.0 0.0 Interest Income (2.5) (2.8) (0.7) (0.1) (0.1) (0.1) (0.1) (0.2) Unused Credit Line Fee 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Existing Debt Interest Expense 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Line of Credit Interest Expense 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Senior Debt - Term A Interest Expense 0.0 0.0 0.0 2.6 2.0 1.4 0.6 0.1 Senior Debt - Term B Interest Expense 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Sub Debt Interest Expense 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Total Other Expense (2.5) (2.6) (0.4) 2.6 2.0 1.4 0.6 (0.0) Pretax Income 25.1 10.8 5.8 0.6 2.5 4.7 7.1 9.5 Income Taxes 9.8 3.7 2.1 0.2 0.9 1.8 2.7 3.6 Net Income $15.3 $7.1 $3.7 $0.4 $1.6 $2.9 $4.4 $6.0
  • 6. Project Name Actual & Projected Balance Sheet ($ in millions, except per share data) FY December 31, Current FY December 31, 2006A 2007A 2008P Adjust. 2008PF 2009P 2010P 2011P 2012P 2013P Assets Cash & Equivalents $61.5 $50.1 $37.5 ($32.5) $5.0 $3.0 $4.3 $5.0 $5.0 $15.6 Accounts Receivable 4.8 4.8 4.8 4.8 5.0 5.0 5.3 5.5 5.8 Inventory 34.8 30.5 25.0 25.0 30.0 28.1 29.5 30.9 32.5 Prepaid Expenses 7.2 2.5 5.6 5.6 6.0 6.1 6.4 6.7 7.1 Other Current Assets 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Total Current Assets 108.3 87.9 73.0 (32.5) 40.5 44.0 43.5 46.2 48.2 61.0 Net PP&E 50.5 49.3 46.4 46.4 41.8 36.8 32.5 27.6 21.9 Existing Goodwill & Intangibles 0.1 11.5 11.4 11.4 11.4 11.4 11.4 11.4 11.4 Acquisition Goodwill 0.0 0.0 0.0 37.7 37.7 37.7 37.7 37.7 37.7 37.7 Acquisition Intangibles 0.0 0.0 0.0 9.4 9.4 8.1 6.7 5.4 4.0 2.7 Other Assets 0.3 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.5 Total Assets $159.2 $149.1 $131.2 $14.6 $145.8 $143.4 $136.5 $133.6 $129.4 $135.2 Liabilities & Shareholders' Equity Accounts Payable $11.7 $10.5 $7.0 $7.0 $11.0 $8.9 $9.3 $9.8 $10.3 Accrued Expenses 1.7 1.9 2.7 2.7 2.5 2.6 2.7 2.8 3.0 Other Current Liabilities 11.5 14.3 10.4 10.4 10.4 10.6 11.1 11.7 12.2 Total Current Liabilities 24.9 26.7 20.0 0.0 20.0 23.9 22.0 23.1 24.3 25.5 Other Liabilities 17.8 16.3 16.5 16.5 16.8 17.2 18.0 18.9 19.9 Existing Debt 0.0 5.9 4.7 (4.7) 0.0 0.0 0.0 0.0 0.0 0.0 New Line of Credit 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 New Senior Debt - Term A 0.0 0.0 0.0 34.8 34.8 27.8 20.9 13.1 2.3 0.0 New Senior Debt - Term B 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 New Sub Debt 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Accumulated PIK Interest 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 Total Liabilities 42.7 48.9 41.2 30.1 71.3 68.5 60.0 54.2 45.6 45.4 Existing Shareholders' Equity 116.5 100.3 90.0 (90.0) 0.0 0.0 0.0 0.0 0.0 0.0 New Common Stock 0.0 0.0 0.0 74.5 74.5 74.5 74.5 74.5 74.5 74.5 New Retained Earnings 0.0 0.0 0.0 0.0 0.0 0.4 1.9 4.9 9.3 15.3 Total Shareholders' Equity 116.5 100.3 90.0 (15.4) 74.5 74.9 76.5 79.4 83.9 89.8 Total Liabilities & Shlds. Equity $159.2 $149.1 $131.2 $14.6 $145.8 $143.4 $136.5 $133.6 $129.4 $135.2
  • 7. Project Name Projected Cash Flow Statement ($ in millions, except per share data) FY December 31, 2009P 2010P 2011P 2012P 2013P Net Income $0.4 $1.6 $2.9 $4.4 $6.0 Depreciation on Existing Assets 12.0 12.0 12.0 12.0 12.0 Depreciation on New CapEx 0.0 0.4 1.2 2.1 3.0 Amortization of Intangibles 1.3 1.3 1.3 1.3 1.3 Change in Accounts Receivable (0.2) (0.0) (0.3) (0.3) (0.3) Change in Inventory (5.0) 2.0 (1.4) (1.5) (1.5) Change in Prepaid Expenses (0.4) (0.1) (0.3) (0.3) (0.3) Change in Other Assets (0.0) (0.0) (0.0) (0.0) (0.0) Change in Accounts Payable 4.0 (2.1) 0.4 0.5 0.5 Change in Accrued Expenses (0.2) 0.0 0.1 0.1 0.1 Change in Other Liabilities 0.4 0.5 1.4 1.5 1.5 Cash Flow from Operations $12.4 $15.6 $17.4 $19.9 $22.3 Capital Expenditures ($7.4) ($7.3) ($8.9) ($9.1) ($9.3) Cash Flow from Investing ($7.4) ($7.3) ($8.9) ($9.1) ($9.3) Repayments of Line of Credit $0.0 $0.0 $0.0 $0.0 $0.0 Repayments of Senior Debt - Term A (7.0) (7.0) (7.8) (10.7) (2.3) Repayments of Senior Debt - Term B 0.0 0.0 0.0 0.0 0.0 Repayments of Sub Debt 0.0 0.0 0.0 0.0 0.0 Additions to PIK Interest 0.0 0.0 0.0 0.0 0.0 Cash Flow from Financing ($7.0) ($7.0) ($7.8) ($10.7) ($2.3) Net Cash Flow ($2.0) $1.3 $0.7 ($0.0) $10.6 Beginning Cash & Equivalents 5.0 3.0 4.3 5.0 5.0 Ending Cash & Equivalents $3.0 $4.3 $5.0 $5.0 $15.6
  • 8. Project Name Projected Debt Schedule ($ in millions, except per share data) FY December 31, 2009P 2010P 2011P 2012P 2013P 12 Month LIBOR 2.80% Cash Flow Available to Repay Debt $10.0 $11.2 $12.8 $15.7 $18.0 Minimum Cash Balance 5.0 5.0 5.0 5.0 5.0 Net Cash Available $5.0 $6.2 $7.8 $10.7 $13.0 Terms Line of Credit Availability $17.5 Beginning Balance $0.0 $0.0 $0.0 $0.0 $0.0 Unused Fee 0.25% Borrowings / (Repayment) 0.0 0.0 0.0 0.0 0.0 Spread 2.8% Ending Balance 0.0 0.0 0.0 0.0 0.0 Total Rate 5.6% Interest Expense 0.0 0.0 0.0 0.0 0.0 Term 5 years Unused Credit Line Fee $0.0 $0.0 $0.0 $0.0 $0.0 Type Bullet Senior Debt - Term A Terms Beginning Balance $34.8 $27.8 $20.9 $13.1 $2.3 Spread 5.5% Mandatory Amortization 20.0% 20.0% 20.0% 20.0% 20.0% Total Rate 8.3% Mandatory Repayment (7.0) (7.0) (7.0) (7.0) (2.3) Term 5 years Additional Repayment 0.0 0.0 (0.8) (3.8) 0.0 Type Amortize Ending Balance 27.8 20.9 13.1 2.3 0.0 Net Cash Available (2.0) (0.7) 0.0 0.0 10.6 Interest Expense $2.6 $2.0 $1.4 $0.6 $0.1 Senior Debt - Term B Terms Beginning Balance $0.0 $0.0 $0.0 $0.0 $0.0 Spread 6.5% Mandatory Amortization 0.0% 0.0% 0.0% 0.0% 0.0% Total Rate 9.3% Mandatory Repayment 0.0 0.0 0.0 0.0 0.0 Term 8 years Additional Repayment 0.0 0.0 0.0 0.0 0.0 Type Bullet Ending Balance 0.0 0.0 0.0 0.0 0.0 Net Cash Available (2.0) (0.7) 0.0 0.0 10.6 Interest Expense $0.0 $0.0 $0.0 $0.0 $0.0 Sub Debt Terms Beginning Balance $0.0 $0.0 $0.0 $0.0 $0.0 Spread 9.0% Additional Repayment 0.0 0.0 0.0 0.0 0.0 Total Rate 11.8% Ending Balance 0.0 0.0 0.0 0.0 0.0 PIK Interest 0.0% Interest Expense 0.0 0.0 0.0 0.0 0.0 Term 10 years PIK Interest Expense $0.0 $0.0 $0.0 $0.0 $0.0 Type Bullet Total Cumulative Interest Expense $2.6 $4.6 $6.0 $6.7 $6.8 Cumulative Senior Debt Paydown 20.0% 40.0% 62.4% 93.2% 100.0%