In May, Apax, a UK private equity firm, offered to buy Rue
for $1.1B Acquisition
with a $62 Mln breakup fee. An affiliated Apax entity already owned 30% of Rue.
The offer represented $42 per share- a 23% premium to market, 1.2X sales and 9.2X
EBITDA. Comparable multiples were 0.5X sales and 8.4X EBITDA. The premium
represented Rue’s rapid growth potential.
Apax would contribute $280 Mln in equity with the balance financed
by debt representing a FD/EBITDA multiple over 6X. The debt included a JPMChase, BofA
and Goldman $530 Mln syndicated loan. The loan was richly priced at L+ 475 with
a 1% LIBOR floor. During the syndication, Rue announced disappointing sales and
earnings due to a “challenging retail environment”. Same store sales fell 9.5%
thru 3Q and by 12.8% in September. The syndication struggled, and the agents
offered 20-25% discounts without success. See Syndication.
Some observations:
1) Aggressive leverage for a rapidly growing firm
is always a challenge. Add in fashion retail and the margin for error is razor
thin.
2) The purchase price was rich leading to the need
for increased leverage. It only made sense assuming Rue’s growth would
continue.
3) Unexpected performance issues during the
syndication are always possible. Nonetheless, I wonder how unexpected this
really was. First, simple extrapolation, which appears to be the case here, is
dangerous when constructing projections for growth firms. A modest downside
case would indicate how problematic the debt service would be if a slowdown
occurred.
4) Basic earnings quality analysis also suggested
concern. Earnings are an opinion while cash is a fact. Despite Rue’s growing
sales and net income since 2009, their free cash flow peaked in 2011, and fell
in FYs 2011 and 2012. Growth related, rapid CAPEX and inventory increases were
part of the problem. This coupled with a performance decline suggests a) Rue
must curtail its growth and b) Rue will have difficult time repaying its debt.
Loan investors undoubtedly saw this, and declined to participate despite the
original rich price and even with the substantial discount - they would not bite.
Diminished growth means the purchase price and capitalization
rationales are no longer valid. Apax should consider renegotiating the deal or
walking away after paying the breakup fee. The banks would be happy. Rue’s
current shareholders, of course, would be upset, but would still be $62 Mln
richer. Discretion is sometimes the better part of valor.