Food & Beverage Deals Flashcards
Minerals Technologies / AMCOL International
Announce / Close dates
Offer price, implied EV, LTM EBITDA, EV/EBITDA
3/10/14 // 5/9/14
$42.00/share in cash
EV $1,577m
EBITDA $150m 10.5x
WAG/AB Step 2
Offer price, implied EV, LTM EBITDA, EV/EBITDA
8/6/2014 // Before market open 144.3m WAG shares + £3.1bn cash Implied EV: $38,212m EBITDA (8/2014): $2,301m / 16.6x
ArcelorMittal and NSSMC / TK Steel USA
EV and multiple
11/29/2013 // 2/27/2014
$1,550
No multiple: EBITDA essentially zero at the time
Fiat Industrial CNH Dates Offer Implied EV LTM EBITDA Implied LTM Multiple
11/26/2012
9/28/2013 CNH Global NV merged into CNH Industrial NV
9/29/2013 Fiat Industrial SpA merged into CNH Industrial NV
9/30/2013 CNH Industrial begins trading on NYSE and Mercato Telematico Azionario (MTA)
3.828 NewCo shares and $10.00 special dividend
at 11/23 FI price of $11.03, implies $52.21 offer price
EV: $9,552
EBITDA (2012): $1,728 / 5.7x
Cutrale-Safra/Chiquita: date, figures
Ann. Date: 10/27/2014 Offer price: $14.50/share in cash (34% premium to 3/7/14, date of Fyffe's announcement) EV: $1,315m Sales ~$3.3bn / 0.4x EBITDA ~$137m 9.6x
Ajinomoto / Windsor Quality Foods
9/10/14 // 11/5/14
$800m
Sales ~$667m / 1.2x
EBITDA $70-$80m / 10-11x
General Mills / Annie’s
9/8/14 // 10/21/14 $46/share in cash (tender offer, reverse triangular) $820m Sales ~$215m / 3.8x EBITDA ~$29m / 28.5x
Lindt + Spruengli / Russel Stover
7/14/14 // 9/15/14
>$1,500m
Sales ~$500m / ~3x
EBITDA ~$100m / ~15x
Kainos Capital / Slim-Fast Foods (Unilever)
7/10/2014 // 7/10/2014
Terms not disclosed
Unilever to retain minority stake
Hormel / Cytosport
6/30/2014 // 8/12/14
$450m
Sales ~$375m / 1.2x
EBITDA ~$30m / ~15x
Treehouse/Flagstone Foods
From Gryphon Investors 6/30/14 // 7/29/14 $860m Sales ~$780m / ~1.1x EBITDA NA
Tyson Food/Hillshire
6/9/14 // 8/28/14
$8,550
Sales ~$4100m / 2.1x
EBITDA ~$512m / 16.7x
Mizkan Group / Ragu (Unilever)
5/22/14 // 6/30/14
$2,150m
Sales ~$600m / ~3.6x
EBITDA ~$180m / ~12x
Hillshire Brands/Pinnacle
5/12/14 // (Terminated) Offer price: $18 cash and .5 Hillshire shares > $36.02 (18% premium to 5/9/14 closing price) $6,637m 2.7x Sales (~2,500) 13.1x EBITDA (~507)
Mars / IAMS (P+G)
4/9/14 // 8/1/14
$2,900m
NA
EBITDA ~$160m / ~18x
Post / Michael Foods (Goldman Sachs Group)
4/17/14 // 6/2/14
$2,450m
Sales ~$2,040m / 1.2x
EBITDA ~$255-$270 / 9.1x-9.6x
Glanbia / thinkThin
November 16 2015
$217m (antique)
2.6x sales (nacho)
–
TreeHouse / ConAgra Private Label
November 2 2015
$2,700 nukes
0.8x safe
9.0x bus
Snyder’s Lance / Diamond Foods
October 28 2015
$1,914 (tuba tree)
2.22x (nanana)
17.8x (duck safe)
Kerry Group / Red Arrow Products, Island Oasis, and Biothera Inc.’s Wellmune Business
October 15 2015
735m (camel)
2.44x (snorer)
12.5x (tunnel)
Monde Nissin/Quorn
10/1/2015
$832 famine
3.7x sales (mug)
–
Monde Nissin is a Philippines instant noodles maker
Quorn is a British meat subsitute maker - mycoprotein, made from fungus
Sellers were UK-based investment firms Exponent Private Equity and Intermediate Capital Group
Other bidders were Danone, Singapore’s Wilmar International, McCain, Kerry Group
Monde Nissin is owned by Betty Ang, planning an IPO perhaps in 2016; earlier in 2015 bought Australia’s Black Swan (chilled dips) and Nudie (juices)
Arca Continental / Corporacion Lindley
September 10 2015
???
Flowers // Alpine Valley Bread Compnay
September 9, 2015
$120m twins
1.3x time
–
Organic bread maker in Mesa, Arizona
two bakeries
90% cash 10% stock
3-year trailing revenue CAGR of ~50%
WhiteWave // Wallaby Yogurt Company
September 7 2015
$125m tunnel
2.8x knife