LBO model: reflecting an OID correctly

Quick technical question regarding the correct treatment of debt tranches with OIDs on the pro forma balance sheet.

The precedents I have found within my team reflect the debt amount correctly, (i.e. less the OID on the PF balance sheet), but then appear to calculate goodwill incorrectly (i.e. the delta to make the balance sheet balance), whereas when calculated correctly this leaves it unbalanced by the OID amount.

E.g. $100m with 1% OID is reflected as debt of $99 on the PF balance sheet, and when correctly calculating goodwill rather than using it as the balancing item as it currently is, the model is out of balance by 1.

Any responses as to how this should be treated correctly would be greatly appreciated.

 

Correct me if I'm wrong but I think you book debt at par in this example.

Scenario: $100MM loan, 1% OID, no other fees or costs.

Assets: - Cash up by $99MM ($100MM - (1% * $100MM)) - Deferred financing expenses up by $1MM (1% * $100MM)

Liabilities: - Debt up by $100MM

$100MM = $100MM

MM IB -> Corporate Development -> Strategic Finance
 

This. The OID amount is like a non-cash expense that is amortized over the life of the loan (I am sure some accountant will come out and beat me over the had for saying that). Balance sheet account should reflect this and will hopefully make your BS balance and decrease over time.

Good luck.

 

Possimus earum temporibus iusto explicabo aut. Id asperiores est dolores sint. Ab est recusandae accusantium totam.

Career Advancement Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 99.0%
  • Warburg Pincus 98.4%
  • KKR (Kohlberg Kravis Roberts) 97.9%
  • Bain Capital 97.4%

Overall Employee Satisfaction

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Blackstone Group 98.9%
  • KKR (Kohlberg Kravis Roberts) 98.4%
  • Ardian 97.9%
  • Bain Capital 97.4%

Professional Growth Opportunities

April 2024 Private Equity

  • The Riverside Company 99.5%
  • Bain Capital 99.0%
  • Blackstone Group 98.4%
  • Warburg Pincus 97.9%
  • Starwood Capital Group 97.4%

Total Avg Compensation

April 2024 Private Equity

  • Principal (9) $653
  • Director/MD (22) $569
  • Vice President (92) $362
  • 3rd+ Year Associate (91) $281
  • 2nd Year Associate (206) $266
  • 1st Year Associate (387) $229
  • 3rd+ Year Analyst (29) $154
  • 2nd Year Analyst (83) $134
  • 1st Year Analyst (246) $122
  • Intern/Summer Associate (32) $82
  • Intern/Summer Analyst (314) $59
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
CompBanker's picture
CompBanker
98.9
6
kanon's picture
kanon
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
numi's picture
numi
98.8
10
Jamoldo's picture
Jamoldo
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”