ACG Report

Evaluating Strategic Alternatives January 28, 2009 HoldCo Proprietary and Confidential

Company Overview ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],HoldCo EntCo ApparelCo Objective Opportunity

Operating Performance ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],in $ millions in $ millions in $ millions

Industry Overview ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Publishing & Media Apparel & Accessories ,[object Object]

Transaction Proposal ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

Strategic Alternatives Option Advantages Disadvantages Recommendation ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],BEST OPTION ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],NOT RECOMMENDED ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],NOT RECOMMENDED ,[object Object],(1) No additional financing needed (1) Growth objective not met NOT RECOMMENDED ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],NOT RECOMMENDED ,[object Object],[object Object],[object Object],[object Object],[object Object],NOT RECOMMENDED

Valuation Summary ApparelCo $47m FashionCo $76m NEW HOLDCO VALUE Stand Alone Sum $123m Synergies (Base Case*) $10m Intrinsic CombineCo $133m EntCo $563m *See Page 13 for Base Case

EntCo Valuation ,[object Object],Final Equity Value is based on the average of DCF, Precedent Transactions, and EV/EBITDA Equity Range $529 - $596 in $ millions DCF ,[object Object],Precedent Transactions ,[object Object],EV/Revenue Not a good indicator of operating performance in this industry due to differences in comparable companies’ efficiencies and operating margins EV/EBITDA Based on comparable firms’ EV/EBITDA

ApparelCo Valuation ,[object Object],Final Equity Value is based on DCF with EBITDA Exit Multiple Equity Range$43.6 - $49.2 in $ millions DCF ,[object Object],Precedent Transactions ,[object Object],EV/Revenue Not a good indicator of operating performance due to differences in comparable companies’ efficiencies and operating margins EV/EBITDA Undervalued due to unusually low EBITDA in 2008; does not reflect aggressive growth expected in 2009-11

FashionCo Valuation ,[object Object],Equity Range $71.7 - $80.8 Final Equity Value is based on the average of DCF, Precedent Transactions, and EV/EBITDA in $ millions DCF ,[object Object],Precedent Transactions ,[object Object],EV/Revenue Not a good indicator of operating performance due to differences in comparable companies’ efficiencies and operating margins EV/EBITDA Based on comparable firms’ EV/EBITDA

CombineCo Valuation ,[object Object],Equity Value $125 - $141 Final Equity Value is based on the average of DCF, Precedent Transactions, and EV/EBITDA ,[object Object],in $ millions DCF ,[object Object],Precedent Transactions* ,[object Object],EV/Revenue Not a good indicator of operating performance due to differences in comparable companies’ efficiencies and operating margins EV/EBITDA* Based on comparable firms’ EV/EBITDA

[object Object],[object Object],[object Object],[object Object],[object Object],Anticipated Synergies 0.5% SG&A savings from redundancies CombineCo Value ApparelCo + FashionCo Up to 10% SG&A savings due to scale ,[object Object],CombineCo Value Less: Stand-Alones = Synergies Less: Premium Paid = Economic Gain in $ millions

FashionCo Economic Gain ,[object Object],[object Object],[object Object],In $ millions Synergies

Financing Options ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Equity / Cash Hybrid ,[object Object],[object Object],[object Object],[object Object],100% Equity ,[object Object],100% Debt / Cash ,[object Object],[object Object],[object Object],[object Object],[object Object]

Accretion/Dilution Scenarios ,[object Object],[object Object],Percentages shown are accretive / (dilutive) effects on EPS in $ millions in $ millions

Bidding Strategy ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

Shareholder/Stakeholder Implications ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

Future Considerations (IRR) ,[object Object],[object Object],[object Object],[object Object],Exit EBITDA Multiple in $ millions

1.1 Comparables: EntCo Company Product / Service Type Brands / Web Sites / Strategic Partners Geographical Market Gannett Co., Inc. Publishing: newspapers & publications; internet advertising & online search technology; commercial printing, newswire, marketing & data services Broadcasting: 23 TV stations, web sites offering news, entertainment & ads Web: HighSchoolSports.net Strategic partners: CareerBuilder.com, Classified Ventures, ShopLocal.com, Topix.net, Metromix LLC UK, US, Guam GateHouse Media, Inc. Publishing: print & online publications, directories; local niche publications on recreation, sports, healthcare & real estate Web: Sacramento.com Sacramento, CA Other local markets Journal Register, Co. Publishing: newspapers, print & online publications focusing on local interests Commercial Printing: 3 owned facilities Web: 228 web sites affiliated with newspapers & publications; 20 employment web sites US Lee Enterprises Inc. Publishing: print & online newspapers, specialty publications focusing on local interests; advertising; online infrastructure for 1,500 daily newspapers & shoppers Web: affiliated with publications Strategic partners: Yahoo! Inc. US McClatchy Co. Publishing: newspapers, affiliated web sites offering news, ads, e-commerce, publishing tools, hosting & software development Web: affiliated; 14.4% interest in CareerBuilder.com; 25.6% interest in Classified Ventures US The New York Times Company Publishing: major newspapers & publications Diversified Media: various web services, radio, interests in newsprint & paper manufacturing, cable network Web: Affiliated with newspapers Strategic partners: Monster Worldwide, Inc. US

1.2 Comparables: ApparelCo & FashionCo Company Product Type Distribution Channels Target Customer Geographical Market Cygne Designs Inc. Private label and branded – Apparel Retailers Men & women US Delta Apparel Inc. Private label and branded – Apparel: active wear, specialty sizes Printing companies, retailers, college bookstores, sporting goods stores, other Adults, youth, kids US Ever-Glory International Group, Inc. Private label – Apparel Brands, retailers Men, women, kids Worldwide (focus on China) G-III Apparel Group, Ltd. Branded, minimal private label – Apparel Department stores, specialty stores, catalogs Men & women US Oxford Industries Inc. Private label and branded – Apparel; footwear; bedding, bath, personal & home accessories; luggage Wholesale – chain stores, department stores, mass merchants, specialty stores & catalogs Retail – owned retailers & Internet Men, women, kids US, UK Hartmarx Corp. Branded – Career Department & specialty stores, ecommerce Men & women US Jones Apparel Group, Inc. Branded – Apparel: sports and career; silver jewelry (low end) Department & specialty stores, mass merchants, retailers, factory outlets Women & kids US, Canada Perry Ellis International Inc. Branded – Apparel, swimwear, accessories (upscale) Department stores, national regional chain stores, mass merchants, retailers Men & women US, Worldwide Phillips-Van Heusen Corp. Branded – Apparel , sportswear, footwear, neckwear, accessories, home furnishing, other Department & specialty stores, mass merchants, retailers Men, women & kids Worldwide VF Corp. Branded – Apparel, accessories, sportswear Department & specialty stores, national chain stores, mass merchants, distributors, owned retailers Men & Women US, international

2.1 ApparelCo WACC ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

2.3 FashionCo WACC ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

2.5 EntCo WACC ,[object Object],[object Object],[object Object],[object Object]

2.6 CombineCo WACC ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]

3.1 Other Comparable Company Info

4.5 DCF Sensitivity ,[object Object],WACC WACC WACC WACC in $ millions in $ millions

4.6 DCF Sensitivity ,[object Object],WACC WACC WACC WACC in $ millions in $ millions

5.1 Ratio Analysis ,[object Object]

ACG Report

Empfohlen

Empfohlen

Weitere ähnliche Inhalte

Was ist angesagt?

Was ist angesagt? (20)

Andere mochten auch

Andere mochten auch (6)

Ähnlich wie ACG Report

Ähnlich wie ACG Report (20)

ACG Report