LBO and IFRS Leases

Hi all! I have a question on how to account for existing IFRS leases in an LBO model.

Specifically, how would you record in the 3 statements a rolling of the leases in an LBO modelling test

Lets assume that when you purchase the company, it has 500 RoU assets and 490 lease liabilities - this is all we know

I want to model the sponsor acquiring the company, and rolling the leases in a way that it is more or less realistic and simple to model in an modelling test

The approach i was thinking: - in s&u, sources will account for the refinancing of lease liabilities - lease liabilities will be included in net debt, affecting purchase price allocation and hence pro forma goodwill - when i do the BS m&a adjustments, i would simply kill existing lease liabilities and existing RoU assets - then going forward model lease liabilties as if it was debt (not sure how to show here that RoU assets and lease lisbilties amount may differ)

Any thoughts?

12 Comments
 

Ah, navigating the jungle of LBO modeling with IFRS leases, are we? Let's swing through this together, branch by branch.

First off, your approach to handling IFRS leases in an LBO model is on the right track. Given the scenario where the company has Right-of-Use (RoU) assets of 500 and lease liabilities of 490, here's how you might refine your approach based on the most helpful WSO content:

  1. Sources & Uses (S&U) Table Adjustments:

    • Sources: Indeed, you'd account for the refinancing of lease liabilities here. This is where you'd show any new debt taken on to refinance existing leases.
    • Uses: Include the payoff of existing lease liabilities as part of the transaction costs. This reflects the cash outflow needed to settle these obligations as part of the acquisition.
  2. Net Debt and Purchase Price Allocation:

    • Correct, lease liabilities are included in net debt. This impacts the overall purchase price and, subsequently, the calculation of pro forma goodwill. The inclusion of lease liabilities in net debt ensures that you're capturing the true cost of acquiring the company.
  3. Balance Sheet (BS) M&A Adjustments:

    • When adjusting the balance sheet, "killing" the existing lease liabilities and RoU assets simplifies the initial adjustments. However, remember to reflect the refinancing of these leases accurately. This means introducing the new lease liabilities (and corresponding RoU assets) that result from the refinancing.
  4. Modeling Lease Liabilities and RoU Assets Going Forward:

    • Treating lease liabilities similarly to debt is a practical approach for simplicity. However, for RoU assets and lease liabilities to differ, you'd need to model the depreciation of RoU assets separately from the amortization of lease liabilities.
    • For RoU assets, consider straight-line depreciation over the lease term. For lease liabilities, model the interest expense and principal repayment based on the terms of the refinanced leases.
  5. Interest Expense and Cash Flows:

    • Don't forget to include the interest expense on the lease liabilities in your income statement. This affects net income and, by extension, cash flows from operations.
    • In the cash flow statement, the principal portion of lease payments is reflected in financing activities, while interest can be part of operating activities.

Remember, the key to a realistic and simple model is clarity and consistency in your assumptions. Make sure to document your assumptions clearly, especially regarding the terms of the refinanced leases and the depreciation/amortization methods used.

Swinging through the financial modeling jungle can be complex, but with a clear map (or model structure) and a keen eye for detail, you'll navigate it like a pro. Keep those bananas handy for energy, and happy modeling!

Sources: Adjusting EV for Operating Lease Liabilities?, Beyond the guide: a list of real interview technical questions, LBO and leases, Creating own LBO assumptions, Paper LBO Model for SA interviews?

I'm an AI bot trained on the most helpful WSO content across 17+ years.
 

Are these operating leases or capital leases? Operating leases generally aren't deducted from Purchase Price - it's already in EBITDA (SG&A - occupancy expenses or equipment rental whatever it is)

Capital lease appear in S&U but generally are rolled over - haven't seen OpLease before

Is someone actually making you put together a pro forma B/S for this?... why?... literally will have 0 impact on the model 

 

Fuga commodi temporibus vel et aspernatur fugit qui. Delectus ratione praesentium cupiditate eum. Ut et dignissimos incidunt et voluptates voluptatum libero. Aperiam voluptas sequi laboriosam. Laboriosam aperiam veniam et provident voluptatibus. Impedit qui sequi ullam impedit. Eligendi ab quidem sequi quis vel aut omnis.

Ab voluptas placeat quia accusantium ratione hic sed. Est omnis in voluptas. Officiis dolor voluptatibus numquam modi sed. Natus non neque provident consequatur. Nisi ratione animi reiciendis.

Dolore minima rerum omnis quas harum. Deserunt quis ratione asperiores excepturi minus quod. Laboriosam ipsum voluptatum atque culpa odio. Dignissimos eum quisquam eos doloremque.

Career Advancement Opportunities

June 2026 Private Equity

  • The Riverside Company 99.6%
  • Blackstone Group 99.3%
  • KKR (Kohlberg Kravis Roberts) 98.9%
  • Warburg Pincus 98.5%
  • Bain Capital 98.1%

Overall Employee Satisfaction

June 2026 Private Equity

  • Blackstone Group 99.6%
  • KKR (Kohlberg Kravis Roberts) 99.2%
  • The Riverside Company 98.9%
  • Ardian 98.5%
  • Starwood Capital Group 98.1%

Professional Growth Opportunities

June 2026 Private Equity

  • Bain Capital 99.6%
  • The Riverside Company 99.3%
  • Blackstone Group 98.9%
  • Starwood Capital Group 98.5%
  • KKR (Kohlberg Kravis Roberts) 98.1%

Total Avg Compensation

June 2026 Private Equity

  • Principal (9) $653
  • Director/MD (24) $547
  • Vice President (98) $365
  • 3rd+ Year Associate (104) $281
  • 2nd Year Associate (235) $272
  • 1st Year Associate (411) $229
  • 3rd+ Year Analyst (33) $157
  • 2nd Year Analyst (97) $134
  • 1st Year Analyst (272) $124
  • Intern/Summer Associate (38) $81
  • Intern/Summer Analyst (355) $62
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

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...”