Author Josh Kosman took on the private equity industry in 2009, releasing his book, "The Buyout of America." In it, he warns that buyout firms like KKR & Co. (NYSE:KKR) and Blackstone Group (NYSE:BX) have become the nation's largest employers while adding over $1 trillion in new debt to an already overburdened economy. Kosman's prediction that two million jobs will be destroyed when these debts go unpaid is not far fetched. Piecing together the financial statements of private equity-owned companies before their purchase and today, we'll use the Z-Score to illustrate how private equity is killing balance sheets. (For more, see Z Marks The Spot.)

Company Z-Score Prior To Buyout Z-Score (12 Trailing Months)
Dollar General (NYSE:DG) 7.21 3.10
KAR Auction Services (NYSE:KAR) N/A 0.93
Adesa Inc. 3.49 N/A
Insurance Auto Auctions Inc. 1.36 N/A

Dollar General
KKR bought the discount general merchandiser in July 2007 for $7.2 billion, using $4.7 billion in debt to pay for the deal. It then hired Rick Dreiling, a veteran grocery and drug store executive, to take the Nashville-based company to the next level. Whether KKR's acquisition was good for Dollar General is certainly questionable. What isn't questionable is the fact Dreiling did very well from the takeover, hauling in over $20 million in compensation since his hiring. I doubt he has anything bad to say about KKR.

Dollar General investors can point to the increase in both revenue and earnings since KKR's involvement as proof it has added value. However, in 2006, Dollar General's cash flow from operations was $555 million, just $121 million less than the latest trailing twelve-months, on $4 billion less in revenue. Further, my estimate pegs its Z-Score in 2007 at 7.2, more than double today's number. No wonder Morningstar gives it a fair value of $20, 50% below where it's currently trading.

KAR Auction Services
Applying a Z-Score prior to this particular deal is difficult because it involved two parts. First, there was the purchase of Adesa Inc., the country's largest publicly traded provider of wholesale vehicle auctions, for $27.85 a share and the assumption of $700 million in debt. Kelso and Co. along with an affiliate of Goldman Sachs (NYSE:GS) and other private equity firms bought Adesa and then merged Insurance Auto Auctions Inc. (their own company) with it, creating KAR Auction Services Inc. This was in April 2007. It then went public in December 2009 at $12 a share.

To calculate the Z-Score prior to the private equity buyout, I need to know the market cap for both companies prior to the merger. At the time of the deal, Adesa had slightly fewer than 90 million shares outstanding giving it a market cap of $2.5 billion. Subtract $2.5 billion and $700 million (the assumed debt) from $3.7 billion (the total value of the two deals) and you arrive at a ballpark market cap of $450 million (after fees) for Insurance Auto Auctions. The rest of the Z-Score can be found in the prospectus (again, these are my own calculations). When you take two companies that are profitable with little debt and add an additional $1.9 billion in financing, it's not surprising the Z-Score took a significant hit. Adesa shareholders are fortunate they were paid in cash.

Bottom Line
I frequently come across private equity deals that make absolutely no sense financially, yet banks continue to provide financing for leveraged buyouts. As Kosman states in his book, nothing good will come of it. (For more, see Learn The Lingo Of Private Equity Investing.)

Use the Investopedia Stock Simulator to trade the stocks mentioned in this stock analysis, risk free!

Related Articles
  1. Personal Finance

    A Day in the Life of an Equity Research Analyst

    What does an equity research analyst do on an everyday basis?
  2. Mutual Funds & ETFs

    ETF Analysis: PowerShares S&P 500 Downside Hedged

    Find out about the PowerShares S&P 500 Downside Hedged ETF, and learn detailed information about characteristics, suitability and recommendations of it.
  3. Mutual Funds & ETFs

    ETF Analysis: ProShares Large Cap Core Plus

    Learn information about the ProShares Large Cap Core Plus ETF, and explore detailed analysis of its characteristics, suitability and recommendations.
  4. Mutual Funds & ETFs

    ETF Analysis: iShares Core Growth Allocation

    Find out about the iShares Core Growth Allocation Fund, and learn detailed information about its characteristics, suitability and recommendations.
  5. Mutual Funds & ETFs

    ETF Analysis: iShares MSCI USA Minimum Volatility

    Learn about the iShares MSCI USA Minimum Volatility exchange-traded fund, which invests in low-volatility equities traded on the U.S. stock market.
  6. Stock Analysis

    Should You Follow Millionaires into This Sector?

    Millionaire investors—and those who follow them—should take another look at the current economic situation before making any more investment decisions.
  7. Professionals

    What to do During a Market Correction

    The market has what? Here's what you should consider rather than panicking.
  8. Mutual Funds & ETFs

    ETF Analysis: Vanguard Mid-Cap Value

    Take an in-depth look at the Vanguard Mid-Cap Value ETF, one of the largest and most popular mid-cap funds in the U.S. equity space.
  9. Mutual Funds & ETFs

    ETF Analysis: Schwab US Broad Market

    Take an in-depth look at the Schwab U.S. Broad Market ETF, an incredibly low-cost fund based on a wide selection of the U.S. equity market.
  10. Professionals

    Tips for Helping Clients Though Market Corrections

    When the stock market sees a steep drop, clients are bound to get anxious. Here are some tips for talking them off the ledge.
  1. Equity

    The value of an asset less the value of all liabilities on that ...
  2. Hard-To-Sell Asset

    An asset that is extremely difficult to dispose of either due ...
  3. Sucker Yield

    When an investor has essentially risked all of his capital for ...
  4. PT (Perseroan Terbatas)

    An acronym for Perseroan Terbatas, which is Limited Liability ...
  5. Ltd. (Limited)

    An abbreviation of "limited," Ltd. is a suffix that ...
  6. BHD (Berhad)

    The suffix Bhd. is an abbreviation of a Malay word "berhad," ...
  1. What is the difference between called-up share capital and paid-up share capital?

    The difference between called-up share capital and paid-up share capital is investors have already paid in full for paid-up ... Read Full Answer >>
  2. Why would a corporation issue convertible bonds?

    A convertible bond represents a hybrid security that has bond and equity features; this type of bond allows the conversion ... Read Full Answer >>
  3. How does additional paid in capital affect retained earnings?

    Both additional paid-in capital and retained earnings are entries under the shareholders' equity section of a company's balance ... Read Full Answer >>
  4. What types of capital are not considered share capital?

    The money a business uses to fund operations or growth is called capital, and there are a number of capital sources available. ... Read Full Answer >>
  5. What is the difference between issued share capital and subscribed share capital?

    The difference between subscribed share capital and issued share capital is the former relates to the amount of stock for ... Read Full Answer >>
  6. What happens to the shares of stock purchased in a tender offer?

    The shares of stock purchased in a tender offer become the property of the purchaser. From that point forward, the purchaser, ... Read Full Answer >>

You May Also Like

Trading Center

You are using adblocking software

Want access to all of Investopedia? Add us to your “whitelist”
so you'll never miss a feature!