Professional Documents
Culture Documents
At a glance
Deal closings can be
lengthy and difficult
processes with many facets
to consider.
Traditionally deals have been closed across the Globe, using a Closing
Accounts pricing mechanism under which, parties to the transaction
agree a ‘cash free, debt free’ price (“Enterprise Value”) which is then
adjusted post Closing for the actual Cash, Debt and Working Capital
(or some other measure, e.g., Net Assets) in the Target business as
at the Closing Date. In order to be able to determine these final price
adjustments to Enterprise Value, Closing Accounts are drawn up and
the adjustments are calculated based on the definitions and mecha-
nism set out in the SPA and then subsequently negotiated and settled
between the parties.
2 PwC
The Locked Box mechanism
A Locked Box deal in its simplest form As Cash, Debt and Working Capital As negotiated Equity
is a fixed price deal. The Locked Box is are known amounts at the Locked Box
the name given to a closing mechanism Date, the final adjusted price (Equity Value is written into
whereby Equity Price is fixed in the Value) is agreed between the parties the SPA at signing;
SPA at Signing, calculated based on an and written into the SPA. Protection
historical balance sheet (the “Locked against Leakage of value from the
there is NO post
Box Balance Sheet”) at a pre-Signing Target business between the Locked Closing true-up for
date (the “Locked Box Date”). This Box Date and Closing is provided by Cash, Debt or Working
fixed price for the shares of the Target the Seller through representations
business is negotiated based on the and warranties written into the SPA,
Capital, and therefore
Locked Box Balance Sheet. usually supported by an indemnity. no Closing Accounts
No Closing Accounts are required and are drawn up
therefore no adjustment is made to
price after the Closing Date (subject to
Leakage review).
Figure 1. Illustrative time line of closing a deal under a Locked Box mechanism versus traditional Closing Accounts
Economic interest
passes
Restrictions on leakage
Closing Accounts Due diligence on financial Calculation of estimated Review estimates of cash,
statements—agree to cash, debt and closing debt and working capital;
enterprise value and target working capital dispute, if applicable; true up
working capital payments
Economic
interest passes
4 PwC
Figure 2. The Locked Box mechanism ensures that value remains with the Target business
Other
Working
capital If the Box is properly locked,
working capital movement
is mirrored in net debt
Leakage comprises
any form of value
extraction from
Net the Target business
cash
Round one of bidding is the same and use this to prepare counter argu-
whether using Closing Accounts or a ments against potential deductions.
Locked Box mechanism to close the Increasingly we are also seeing
deal. “Cash-free, debt-free” bids are Sellers issuing their view of the
submitted to the Sellers thereby setting Enterprise to Equity Value schedule
their Enterprise Value expectations. in order to further “manage” Buyers’
Prior to the next stage of bidding, expectations of Cash, Debt and
Sellers will often try to pre-empt Working Capital adjustments.
potential Buyers price adjustments
Figure 3. Pricing considerations for a Locked Box are the same as for Closing Accounts, only the timing differs
Purchase Price (equity value) x Price shown in the Locked Box SPA
The Seller may also issue some persua- warranty should run to the Closing The SPA will then typically set out a
sive “guidance” to Buyers regarding Date. This warranty is then often time period post Closing during which
which deductions from Enterprise backed up by an indemnity such that the Buyer can diligence the books and
Value are acceptable to the Seller, the Seller will reimburse the Buyer for records of the Target business to iden-
and if it is a competitive auction any Leakage that occurs on a $ for tify and claim for any Leakage that may
process, which adjustments make their $ basis. Permitted Leakage is carved have occurred. It should be noted that
bids uncompetitive. out of the definition of Leakage there- Leakage claims should be carved out of
fore it is imperative that the Buyer the de minimis and maximum thresh-
In order for a Buyer to be able to accept asks the Seller to schedule out the olds applied to the general representa-
this concept of fixing a price for the items of Permitted Leakage in as much tions, warranties and indemnifications.
shares based on a historical balance detail as possible (payee, amount,
sheet, the Seller should offer (and the timing) such that the items can be With that being said, in our experience
Buyer should require)a warranty repre- priced accordingly. in the UK and Europe Leakage claims
senting that no Leakage has occurred are not common.
since the Locked Box Date and this
6 PwC
Using a Locked Box mechanism, the Buyer
prices the Target business at the Locked Box
Date, however the Seller does not receive
payment until Closing—should the Seller
be compensated for this delayed payment?
Given that economic interest effec- The interest charge whether Seller may ask for an
tively passes to Buyer from the Locked proposed as compensation for the
Box Date, the Buyer has the benefit opportunity cost or proxy for profits, interest charge or daily
of the cash profits generated by the typically reflects the expected “Cash profit rate in order to
business from that date. In contrast,
the Seller incurs an opportunity cost
Profits” generated by the Target compensate them for
after the Locked Box Date, NOT the
as they do not receive payment at the Operating Cash Flow. the opportunity cost of
Locked Box Date but instead receive operating the Target
payment at Closing. Regardless of the Seller’s rationale,
Buyers should compare the amount
business between the
In order to compensate the Seller for payable under the interest charge Locked Box Date and
this opportunity cost, interest is typi- with the expected Cash Profits to Closing
cally charged on the Purchase Price be generated between the Locked
(Equity Value) for the period between Box Date and Closing. Cash Profits
the Locked Box Date and the Closing. broadly represent the increase in
To achieve such compensation, the net assets of the Target between the
Seller typically demands either: Locked Box Date and Closing. We
highlight that Working Capital move-
• an interest charge on the Purchase ments are dealt with through the
Price (Equity Value) between the Locked Box itself and therefore do not
Locked Box date and Closing. This impact the calculation of Cash Profits
reflects the Opportunity Cost of (i.e., assuming the “box is locked”
the Seller not receiving the proceeds there is no Leakage, any increase in
from the Buyer at the Locked Working Capital would result in a
Box date when economic interest decrease in Cash or increase in Debt).
passed; or Some of the more common calculation
pitfalls include: i) the interest accrual
• a proxy for the profits earned being misaligned with the debt
(e.g., daily profit rate) as they will deduction; and ii) double counting of
not have been able to extract this deductions or Leakage items.
from the business since the Locked
Box Date
Is the balance sheet for Is there a recent audited What are the conditions Short Proceed using the latest
the business being sold Yes balance sheet for the Yes precedent and what might Period audited balance sheet as
separately identifiable? business being sold? be the time period the Locked Box Balance
between the Locked Box Sheet
Date and Closing?
No No
Long
Period
Do you need special Mgmt What comfort can the Likely to default to using
purpose accounts or can a Accounts Buyer obtain regarding Weak Closing Accounts
Buyer get comfortable management accounts
with a management balance sheet?
accounts balance sheet?
Special
Strong
Purpose
Although there are some obvious advantages to a Seller in offer appropriate comfort over the integrity of the Locked
using a Locked Box mechanism (and hence the perception Box Balance Sheet; accompanied by relevant warranties over
that this mechanism is Seller-friendly), a number of these the Locked Box Accounts, this mechanism can also work
benefits will also benefit the Buyer. Provided the Seller can for a Buyer.
Buyer Seller
Pros Pros
Price certainty Price certainty
Simplicity—no closing mechanism Simplicity—no closing mechanism
Lower cost—management time not tied up post-closing Lower cost—management time not tied up post-closing
Increased control of the process
Cons
Less aggressive interpretations of price adjustments in an auction
No closing mechanism to exploit
Easier to compare bids in an auction
Limited ability to get management on side for post Close disputes
Hard wires accounting policies
Committing to price before exclusivity
Risk of business deterioration between LB date and closing
Cons
Need to debate price adjustments earlier, and with less knowledge
Risk of over-funding at closing Difficult to apply without an anchored balance sheet (carve-out)
Potential to lose out if interest charge set too low
8 PwC
Considerations check-list for the Buyers
In order for a Buyer to be able to • Are systems set up to identify all In summary, the
accept closing under a Locked Box transactions between the Target
mechanism, if the Locked Box Balance and the Seller/ related persons
pricing considerations
Sheet has not been subject to an audit, between the Locked Box Date and and mechanics
or to independent review, a Buyer Closing? underlying a Locked
would need to seek additional comfort
over the Locked Box Balance Sheet • Do you have sufficient control Box are the SAME as
through stronger representations over potential Leakage in distant for those underlying
and warranties over the Locked Box
Balance Sheet and related Accounts.
territories?
the traditional Closing
In addition to sufficient comfort over • Consider requiring a definition of Accounts, but the
the Locked Box Balance Sheet, it will “Permitted Leakage.” timing and level of
also be key for a Buyer to make sure
that there are adequate systems set up • Consider which of the identi-
certainty will differ
within the Target business to identify fied Permitted Leakage items are
Leakage; and that the Buyer can them- items to be disclosed for legal
selves get comfortable that Leakage reasons, with no impact on price,
can be identified for pricing purposes. or whether there are items which
need to be factored into price.
As a Buyer, when contemplating
closing under a Locked Box pricing • Consider whether the form of the
mechanism we suggest that you Leakage warranty is sufficient,
should assess the following: on a $ for $ basis and carved out
of the other warranty limits and
• Who is a “Seller” or a “related thresholds.
person” for the purposes of identi-
fying Leakage?
Enterprise Value agreed, but Equity Price subject to post closing Equity Price is fixed
adjustments
Definitions of Cash, Debt and Working Capital are agreed prior to Price adjustments for Cash, Debt and Working Capital are agreed prior
signing to signing
Adjustments for Cash, Debt and Working Capital are based on a closing Price adjustments for Cash, Debt and Working Capital are based on a
balance sheet prepared post Closing historical balance sheet (Locked Box Balance Sheet)
The concept of Leakage is irrelevant; the SPA is however likely to Seller provides an indemnity that there will be no Leakage of value from
contain ‘conduct of business’ provisions the Locked Box Date back to the Seller
The process for preparing, reviewing and agreeing final Closing No Closing Accounts and associated review process, as there is no
Accounts is negotiated and set out in the SPA adjustment to purchase price after closing
10 PwC
Acknowledgements
Dominic Ricketts
Deals, National Transaction Services Leader
416 687 8408
dominic.ricketts@ca.pwc.com
Mark Cunanan
Deals, Director
416 687 8054
mark.a.cunanan@ca.pwc.com
Brian Vickrey
Deals, Partner (US)
312 298 2930
brian.vickrey@us.pwc.com
Melanie Fry
Deals, Director (US)
312 298 4388
melanie.j.fry@us.pwc.com
© 2014 PricewaterhouseCoopers LLP, an Ontario limited liability partnership. All rights reserved.
PwC refers to the Canadian member firm, and may sometimes refer to the PwC network. Each member firm is a separate legal entity.
Please see www.pwc.com/structure for further details.