All data before 2006 is completely free of charge! To access data from 2006 onward:
Upgrade to PrivCo Premium Subscription
DateStatusStake AcquiredDeal PriceDeal TypesCurrencies Used
October 2005Completed100%$5,345,750,000Leveraged Buyout (LBO), Take PrivateAssumed Liabilities, Cash, Stock
Deal Amount
Deal Price$5,345,750,000
Cash Amount$4,894,760,000
Enterprise Value (EV)$5,008,140,000
Financials for Target: The Neiman Marcus Group, Inc.Transaction MultiplesTransaction Multiples w/ Max. Contingency
Total Assets 2005$2,660,660,000EV / A1.9xEV / A    
Stockholder's Equity 2005$1,573,946,000EV / SE3.2xEV / SE    
Revenues 2005$3,695,074,000EV / R1.4xEV / R    
Net Income (Loss) 2005$248,824,000EV / E20.1xEV / E    
Cash Flow 2005$845,400,000EV / CF5.9xEV / CF    
EBITDA 2005$510,000,000EV / EBITDA9.8xEV / EBITDA    
Operating Income (Loss) 2005$397,438,000EV / OI12.6xEV / OI    
Deal Notes
Under the terms of the agreement, TPG Capital and Warburg Pincus would acquire all of the outstanding Class A and Class B shares of The Neiman Marcus Group for $100.00 per share in cash.
Premiums
Pre-Rumor Premium35.1%
Purchase Premium (Discount)1.7%
Price Per Share Paid$100
Contingency Payments
Has Contingency Payment?No
Termination Fees
Has Termination Fee?Yes
Termination Fee (Fixed)$140,300,000
Target Balance Sheet
Target Cash$337,590,000
Has Other Assumed Liabilities?Yes
Other Assumed Liabilities$113,400,000
Business Description for Target: The Neiman Marcus Group, Inc.

The Neiman Marcus Group, Inc. is a privately-held luxury retailer with headquarter in Dallas, Texas. The Neiman Marcus Group is comprised of the Specialty Retail Stores division, which includes Neiman Marcus Stores and Bergdorf Goodman, and the Direct Marketing division operating as Neiman Marcus Direct. These retailers offer upscale assortments of apparel, accessories, jewelry, beauty, and decorative home products for the affluent consumer. The company operates Neiman Marcus stores across the United States and Bergdorf Goodman stores in Manhattan. The company also runs Last Call clearance centers. Neiman Marcus Direct, the direct-to-consumer business, conducts both print catalog and online operations under the Neiman Marcus, Bergdorf Goodman, Horchow, Last Call, and CUSP brands. Founded in 1907 by Herbert Marcus, Sr., Carrie Marcus Neiman, and Abraham Lincoln Neiman, Neiman Marcus is owned by private equity firms TPG Capital and Warburg Pincus.

Business Description for Buyer: Warburg Pincus LLC

Warburg Pincus LLC is a New York, New York-based private equity firm. Founded in 1968, Warburg Pincus LLC considers seed, early stage, middle stage, late stage and mezzanine investments as well as buyouts, acquisitions, restructurings, special situations and secondary purchases.

Business Description for Buyer: TPG Capital LP

TPG Capital is the global buyout group of TPG, a private investment firm founded in 1992 with offices in San Francisco, London, Hong Kong, New York, Fort Worth, Washington, D.C., Melbourne, Moscow, Mumbai, Paris, Luxembourg, Beijing, Shanghai, Singapore, and Tokyo. TPG Capital has extensive experience with global public and private investments executed through leveraged buyouts, recapitalizations, spinouts, joint ventures, and restructurings. In March 2011, TPG Capital's parent TPG Holdings sold nearly 5% of itself to sovereign-wealth funds operated by Kuwait and Singapore. The stake purchase deals valuesd TPG Capital at about $11 billion. TPG Capital's raise of several hundred million dollars for a stake in the private equity firm's management company likely put off any plans for an IPO for TPG Capital or TPG Holdings, according to PrivCo sources inside the firm.

Deal ExhibitsTypeSize
DownloadMerger Agreement 7-18-2005M&A Agreement1.73 MB
DownloadWarburg Pincus Class Action Lawsuit Anti Trust - Neiman Marcus DealLegal - Litigation/Lawsuit2.11 MB
All data before 2006 is completely free of charge! To access data from 2006 onward:
Upgrade to PrivCo Premium Subscription