In deals, Buyers will in a lot of cases drive their target business valuation off a maintainable level of EBITDA. As the term suggests, EBITDA is calculated ‘before any cost related to the financial structuring of the target business’.
Therefore any debt and/or cash freely available in the business results in an adjustment of the Buyer’s valuation. In addition, when using EBITDA as a value driver the Buyer is assuming that the infrastructure to deliver this level of profit is in place. Infrastructure can relate to sufficient working capital as well as tangible operating assets. Therefore, any shortfalls (or indeed excesses from the Seller’s viewpoint) against ‘expected’ infrastructure levels need to be addressed in the valuation.
Further, the Buyer will want to know that it has the rights to the profit it is paying for and that any indebtedness (in addition to ‘normal’ bank debt) related to historical trading results is at the cost of the Seller. Therefore, the initial valuation driven off EBITDA (or pre-financing cash flows) does not (necessarily) represent the ‘true’ value of the target business.
So, a mechanism is needed to move from Enterprise Value to Equity Value. There are the traditional mechanisms with a completion accounts process or a ‘Locked Box’ whereby the Equity Value is known when the deal is signed, without involving completion mechanisms.
As some hesitation still prevails regarding the application of Locked Boxes in Belgium, let’s try to clarify how the Locked Box process works and what considerations are relevant from either Buyer or Seller side.
In the United Kingdom and other places abroad, dealmakers’ use of the Locked Box in place of the more conventional completion mechanisms has become more accepted. In Belgium, the application of Locked Boxes to determine the Equity Value of a deal are not yet that common, but gain ground. The Locked Box is a tool most commonly employed by private equity (‘PE’) firms and other financial buyers to effect a clean separation at the conclusion of a transaction. Recently, we also observe a greater uptake of the Locked Box by non-financial Buyers. In addition, the Locked Box is viewed as a means of adding certainty of price, and thereby saving time and money associated with prolonged post-acquisition negotiations.
The Locked Box is a simple mechanism designed to remove the requirement for the parties to a deal to prepare and negotiate completion accounts. It does this by basing the mechanism off a historical balance sheet where all items of debt, cash and working capital are known at the date of signing. This contrasts to a standard completion mechanism where the amounts of cash, debt and working capital are not known until after completion.
How does a Locked Box work?
The Seller will ask Bidders for a fixed price for the target shares (‘Equity Value’) based on a known historical balance sheet (‘the Locked Box balance sheet’). This Equity Value represents the debt-free and cash-free price after adjustment to reflect external debt and cash in the Locked Box balance sheet, a level of working capital at the Locked Box date compared to the Bidder’s assessment of the ‘normal’ level of working capital to be agreed upon by both parties for the purpose of pricing, and some other indebtedness or due diligence findings relating to historical trading results at the cost of the Seller. This Equity Value is then specified in the SPA. There is no post-completion mechanism and no completion accounts are prepared, thereby removing the costly completion accounts process and post-completion price adjustments.
The graph above shows the relationship between working capital and debt in a ‘proper’ locked box transaction.
The Seller warrants that, between the Locked Box balance sheet date and the completion date, no ‘Leakage’ of value from the Target to the Seller will occur (other than Permitted Leakage, as agreed by both parties). Leakage broadly represents cash flows or other value transfers to the benefit of the Seller, such as dividends, management charges, other payments to or for the benefit of other members of the Seller group, waivers of amounts due from the Seller to the Target, etc.
In effect, the Buyer takes over ‘economic ownership’ of the Target from the Locked Box date, before it legally owns the business. The profits or losses made by the Target after the Locked Box balance sheet date will arise to the benefit/detriment of the Buyer. In theory, between the Locked Box balance sheet date and the completion date, if no value can leak out of the Target, any changes in working capital will be balanced by an equal movement in net debt. Therefore, payments in the ordinary course of business are allowed (e.g., staff wages and paying trade creditors). The only other change in net debt should be limited to any cash profits or losses between the Locked Box balance sheet date and the completion date.
As noted above, the cash profits of the business accrue to the benefit of the Buyer. Should the Seller wish to retain the profits between the Locked Box date and the completion date, the Seller should consider making an interest charge (or a ‘daily profit rate charge’) on the Equity Value that will result in a payment by the Buyer in respect of the period between the Locked Box date and the completion date. The Seller would argue that the interest charge reflects the fact that the Equity Value is calculated and economic interest passes at the Locked Box date but the Seller is not paid until Completion. As such, the interest charge compensates the Seller for the opportunity cost (‘time value of money’) of not having received the cash at the Locked Box date. Buyers will often compare the amount payable under the interest charge to the ‘cash profits’ generated by the business after the Locked Box date (e.g., EBITDA less interest charges, less tax charges, less depreciation or replacement capital expenditures).
At Completion, the Buyer is required to pay the Equity Value plus any interest charge on the Equity Value and eventually to re-finance the debt outstanding at the completion date.
In spite of the seemingly Seller-friendly nature of the Locked Box, the benefits of simplicity can translate into a mutually beneficial arrangement if certain questions are answered by both the Buyer and the Seller.
Seller considerations:
- Whether the Locked Box balance sheet is ‘anchored’ (e.g., no carve-out to be done anymore), can be relied upon and can be warranted without inviting litigation – to what extent can the business to be sold be accurately separated from retained operations?
- If the Seller wishes to retain the profits after the Locked Box balance sheet date, what interest rate or daily profit rate should be used?
- What warranties should be given in respect of leakage and the Locked Box balance sheet?
Buyer considerations:
- The Locked Box balance sheet on which the Buyer is making pricing decisions needs to be sufficiently reliable and supported by appropriate warranties;
- The Buyer needs sufficient time and access to management to identify pricing issues in respect of cash, debt, working capital, capital expenditures, and other indebtedness related to historical trading results;
- The possible routes of leakage are comprehensively identified, defined and warranted;
- The business continues to be properly run after the Locked Box balance sheet date;
- Whether to pay an interest charge on Equity Value or whether the profits between the Locked Box date and the completion date have already been factored into the Buyer’s assessment of the cash-free, debt-free price;
- Assuming the Buyer has agreed to pay an interest charge on Equity Value, assessing whether the interest charge or daily profit rate due to the Seller is supported by the results of the business after the Locked Box balance sheet date to counter risk of business deteriorating between locked box date and completion; and
- A Buyer must also consider whether it has the resources and access to information to perform the necessary due diligence on the pre-acquisition balance sheet (e.g. sometimes already commitment to price before a Buyer gets exclusivity).
A Locked Box can drive value through simplicity and certainty of price, yielding time and cost savings. However, as noted above there are a number of considerations that both the buyer and the seller must contemplate before executing a transaction.
To conclude: in any transaction, the Sale and Purchase Agreement represents the outcome of key commercial and pricing negotiations. The financial aspects of the SPA are key to ensure that the Buyer is buying (and the Seller is selling) what they expect, for the price they expect and without undue residual risk. All this can be reached not only through the traditional completion accounts mechanism, but also through a Locked Box, if well considered by both Seller and Buyer.


Recent Comments