The Deal: HanesBrands Shapes Up With Maidenform
By Richard Collings
NEW YORK (TheStreet) -- HanesBrands
The Winston-Salem, N.C.-based underwear maker said Wednesday, July 24, that it agreed to acquire Maidenform, of Bayonne, N.J., for $23.50 per share in cash, equating to an enterprise value of $575 million.
With Maidenform's nearly $55 million in estimated EBITDA for 2013, the deal has a multiple of almost 10.5 times EBITDA, according to calculations from Bloomberg.
The deal is subject to approval by regulators and Maidenform shareholders and is expected to close in the fourth quarter of 2013.
Karen Rose, chairman of Maidenform, said in a statement, "After thoroughly evaluating potential strategic options for the company, we determined that the acquisition of Maidenform by Hanes is in the best interests of our shareholders."
The buyer will finance the transaction with cash on hand and by drawing on its $1.1 billion revolving credit facility. HanesBrands said it will retire the remaining $250 million of 8% senior notes by the end of 2013. It expects to finish the year with $1 billion in bond debt, achieving a ratio of long-term debt to EBITDA of 1.5 times to 2.5 times.
HanesBrands and Maidenform said the offer is a 23% premium to Tuesday's closing price for Maidenform and a 30% premium to its average closing price for the past 30 days. The acquisition, it explained, will add $500 million in annual sales within three year, lifting total revenue to more than $5 billion, plus $80 million in operating profit and $65 million in free cash flow.
Richard Noll, HanesBrands chief executive, in a statement said, "This business is a natural fit into our core business and meets all of our acquisition criteria. We continue to use our free cash flow to create shareholder value, including paying quarterly cash dividends, reducing debt and making smart, accretive acquisitions."
HanesBrands portfolio of brands includes Playtex, Bali, Just My Size, Hanes, Barely There, Wonderbra, Champion and L'eggs, plus Donna Karan and DKNY under license. Maidenform's portfolio of brands includes Maidenform, Flexees, Lilyette, Self Expressions and Sweet Nothings, as well as licenses for Donna Karan and DKNY.