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. Stock Analysis

    Will J.C. Penney Come Back in 2016? (JCP)

    J.C. Penney is without a doubt turning itself around, but that doesn't guarantee the stock will respond immediately.
  2. Stock Analysis

    Allstate: How Being Boring Earns it Billions (ALL)

    A summary of what Allstate Insurance sells and whom it sells it to including recent mergers and acquisitions that have helped boost its bottom line.
  3. Options & Futures

    Cyclical Versus Non-Cyclical Stocks

    Investing during an economic downturn simply means changing your focus. Discover the benefits of defensive stocks.
  4. Investing Basics

    How to Deduct Your Stock Losses

    Held onto a stock for too long? Selling at a loss is never ideal, but it is possible to minimize the damage. Here's how.
  5. Economics

    Is Wall Street Living in Denial?

    Will remaining calm and staying long present significant risks to your investment health?
  6. Stock Analysis

    When Will Dick's Sporting Goods Bounce Back? (DKS)

    Is DKS a bargain here?
  7. Investing News

    How AT&T Evolved into a Mobile Phone Giant

    A third of Americans use an AT&T mobile phone. How did it evolve from a state-sponsored monopoly, though antitrust and a technological revolution?
  8. Stock Analysis

    Home Depot: Can its Shares Continue Climbing?

    Home Depot has outperformed the market by a wide margin in the last 12 months. Is this sustainable?
  9. Stock Analysis

    Yelp: Can it Regain its Losses in 2016? (YELP)

    Yelp investors have had reason to be happy recently. Will the good spirits last?
  10. Stock Analysis

    Is Walmart's Rally Sustainable? (WMT)

    Walmart is enjoying a short-term rally. Is it sustainable? Is Amazon still a better bet?
  1. How do dividends affect retained earnings?

    When a company issues a cash dividend to its shareholders, the retained earnings listed on the balance sheet are reduced ... Read Full Answer >>
  2. 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 >>
  3. 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 >>
  4. 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 >>
  5. 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 >>
  6. 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 >>

You May Also Like

Trading Center