Investment Banking interview questions: Merger Model (Basic)

You don't need to understand merger models as well as an M&A banker does, but you do need to more than just the basics, especially if you've had a finance internship or full-time job before. It's important to know the effects of an acquisition, and understand concepts such as synergies and why Goodwill & Other Intangibles actually get created. One thing that's not important? Walking through how all 3 statements are affected by an acquisition. In 99% of cases, you only care about the Income Statement in a merger model (despite rumors to the contrary).

1. Walk me through a basic merger model

 

"A merger model is used to analyze the financial profiles of 2 companies, the purchase price and how the purchase is made, and determines whether the buyer's EPS increases or decreases.

Step 1 is making assumptions about the acquisition - the price and whether it was cash, stock or debt or some combination of those. Next, you determine the valuations and shares outstanding of the buyer and seller and project out an Income Statement for each

Finally, you combine the Income Statements, adding up line items such as Revenue and Operating Expenses, and adjusting for Foregone Interest on Cash and Interest Paid on Debt in the Combined Pre-Tax Income line; you apply the buyer's Tax Rate to get the Combined Net Income, and then divide by the new share count to determine the combined EPS."

 

2. What's the difference between a merger and an acquisition?

 

There's always a buyer and a seller in any M&A deal - the difference between "merger' and "acquisition" is more semantic than anything. In a merger the companies are close to the same size, whereas in an acquisition the buyer is significantly larger.

 

3. Why would a company want to acquire another company?

 

Several possible reasons:

The buyer wants to gain market share by buying a competitor.

The buyer needs to grow more quickly and sees an acquisition as a way to do that.

The buyer believes the seller is undervalued.

The buyer wants to acquire the seller's customers so it can up-sell and cross-sell to them.

The buyer thinks the seller has a critical technology, intellectual property or some other "secret sauce" it can use to significantly enhance its business. The buyer believes it can achieve significant synergies and therefore make the deal accretive for its shareholders.

 

4. Why would an acquisition be dilutive?

 

An acquisition is dilutive if the additional amount of Net Income the seller contributes is not enough to offset the buyer's foregone interest on cash, additional interest paid on debt, and the effects of issuing additional shares.

Acquisition effects - such as amortization of intangibles - can also make an acquisition dilutive.

 

5. Is there a rule of thumb for calculating whether an acquisition will be accretive or dilutive?

 

If the deal involves just cash and debt, you can sum up the interest expense for debt and the foregone interest on cash, then compare it against the seller's Pre-Tax Income.

And if it's an all-stock deal you can use a shortcut to assess whether it is accretive.

But if the deal involves cash, stock, and debt, there's no quick rule-of-thumb you can use unless you're lightning fast with mental math.

 

6. A company with a higher P/E acquires one with a lower P/E - is this accretive or dilutive?

 

Trick question. You can't tell unless you also know that it's an all-stock deal. If it's an all-cash or all-debt deal, the P/E multiples of the buyer and seller don't matter because no stock is being issued.

Sure, generally getting more earnings for less is good and is more likely to be accretive but there's no hard-and-fast rule unless it's an all-stock deal.

 

7. What is the rule of thumb for assessing whether an M&A deal will be accretive or dilutive?

 

In an all-stock deal, if the buyer has a higher P/E than the seller, it will be accretive; if the buyer has a lower P/E, it will be dilutive.

On an intuitive level if you're paying more for earnings than what the market values your own earnings at, you can guess that it will be dilutive; and likewise, if you're paying less for earnings than what the market values your own earnings at, you can guess that it would be accretive.

 

8. What are the complete effects of an acquisition?

 

1. Foregone Interest on Cash - The buyer loses the Interest it would have otherwise earned if it uses cash for the acquisition.

2. Additional Interest on Debt - The buyer pays additional Interest Expense if it uses debt.

3. Additional Shares Outstanding - If the buyer pays with stock, it must issue additional shares.

4. Combined Financial Statements - After the acquisition, the seller's financials are added to the buyer's.

5. Creation of Goodwill & Other Intangibles - These Balance Sheet items that represent a "premium" paid to a company's "fair value" also get created.

Note: There's actually more than this (see the advanced questions), but this is usually sufficient to mention in interviews.

 

9. If a company were capable of paying 100% in cash for another company, why would it choose NOT to do so?

 

It might be saving its cash for something else or it might be concerned about running low if business takes a turn for the worst; its stock may also be trading at an all-time high and it might be eager to use that instead (in finance terms this would be "more expensive" but a lot of executives value having a safety cushion in the form of a large cash balance).

 

10. Why would a strategic acquirer typically be willing to pay more for a company than a private equity firm would?

 

Because the strategic acquirer can realize revenue and cost synergies that the private equity firm cannot unless it combines the company with a complementary portfolio company. Those synergies boost the effective valuation for the target company.

 

11. Why do Goodwill & Other Intangibles get created in an acquisition?

 

These represent the value over the "fair market value" of the seller that the buyer has paid. You calculate the number by subtracting the book value of a company from its equity purchase price.

More specifically, Goodwill and Other Intangibles represent things like the value of customer relationships, brand names and intellectual property - valuable, but not true financial Assets that show up on the Balance Sheet.

 

12. What is the difference between Goodwill and Other Intangible Assets?

 

Goodwill typically stays the same over many years and is not amortized. It changes only if there's goodwill impairment (or another acquisition).

Other Intangible Assets, by contrast, are amortized over several years and affect the Income Statement by hitting the Pre-Tax Income line.

There's also a difference in terms of what they each represent, but bankers rarely go into that level of detail - accountants and valuation specialists worry about assigning each one to specific items.

 

13. Is there anything else "intangible" besides Goodwill & Other Intangibles that could also impact the combined company?

 

Yes. You could also have a Purchased In-Process R&D Write-off and a Deferred Revenue Write-off.

The first refers to any Research & Development projects that were purchased in the acquisition but which have not been completed yet. The logic is that unfinished R&D

projects require significant resources to complete, and as such, the "expense" must be recognized as part of the acquisition.

The second refers to cases where the seller has collected cash for a service but not yet recorded it as revenue, and the buyer must write-down the value of the Deferred Revenue to avoid "double-counting" revenue.

 

14. What are synergies, and can you provide a few examples?

 

Synergies refer to cases where 2 + 2 = 5 (or 6, or 7...) in an acquisition. Basically, the buyer gets more value than out of an acquisition than what the financials would predict.

There are 2 types: revenue synergies and cost (or expense) synergies.

Revenue Synergies: The combined company can cross-sell products to new customers or up-sell new products to existing customers. It might also be able to expand into new geographies as a result of the deal.

Cost Synergies: The combined company can consolidate buildings and administrative staff and can lay off redundant employees. It might also be able to shut down redundant stores or locations.

 

15. How are synergies used in merger models?

 

Revenue Synergies: Normally you add these to the Revenue figure for the combined company and then assume a certain margin on the Revenue - this additional Revenue then flows through the rest of the combined Income Statement.

Cost Synergies: Normally you reduce the combined COGS or Operating Expenses by this amount, which in turn boosts the combined Pre-Tax Income and thus Net Income, raising the EPS and making the deal more accretive.

 

16. Are revenue or cost synergies more important?

 

No one in M&A takes revenue synergies seriously because they're so hard to predict. Cost synergies are taken a bit more seriously because it's more straightforward to see how buildings and locations might be consolidated and how many redundant employees might be eliminated.

That said, the chances of any synergies actually being realized are almost 0 so few take them seriously at all.

 

17. All else being equal, which method would a company prefer to use when acquiring another company - cash, stock, or debt?

 

Assuming the buyer had unlimited resources, it would always prefer to use cash when buying another company. Why?

• Cash is "cheaper" than debt because interest rates on cash are usually under 5% whereas debt interest rates are almost always higher than that. Thus, foregone interest on cash is almost always less than additional interest paid on debt for the same amount of cash/debt.

• Cash is also less "risky" than debt because there's no chance the buyer might fail to raise sufficient funds from investors.

• It's hard to compare the "cost" directly to stock, but in general stock is the most "expensive" way to finance a transaction - remember how the Cost of Equity is almost always higher than the Cost of Debt? That same principle applies here.

• Cash is also less risky than stock because the buyer's share price could change dramatically once the acquisition is announced.

 

18. How much debt could a company issue in a merger or acquisition?

 

Generally you would look at Comparable Companies/ Precedent Transactions to determine this. You would use the combined company's LTM (Last Twelve Months) EBITDA figure, find the median Debt/EBITDA ratio of whatever companies you're looking at, and apply that to your own EBITDA figure to get a rough idea of how much debt you could raise.

You would also look at "Debt Comps" for companies in the same industry and see what types of debt and how many tranches they have used.

 

19. How do you determine the Purchase Price for the target company in an acquisition?

 

You use the same Valuation methodologies we already discussed. If the seller is a public company, you would pay more attention to the premium paid over the current share price to make sure it's "sufficient" (generally in the 15-30% range) to win shareholder approval.

For private sellers, more weight is placed on the traditional methodologies.

 

20. Let's say a company overpays for another company - what typically happens afterwards and can you give any recent examples?

 

There would be an incredibly high amount of Goodwill & Other Intangibles created if the price is far above the fair market value of the company. Depending on how the acquisition goes, there might be a large goodwill impairment charge later on if the company decides it overpaid.

A recent example is the eBay / Skype deal, in which eBay paid a huge premium and extremely high multiple for Skype. It created excess Goodwill & Other Intangibles, and eBay later ended up writing down much of the value and taking a large quarterly loss as a result.

 

21. A buyer pays $100 million for the seller in an all-stock deal, but a day later the market decides it's only worth $50 million. What happens?

 

The buyer's share price would fall by whatever per-share dollar amount corresponds to the $50 million loss in value. Note that it would not necessarily be cut in half.

Depending on how the deal was structured, the seller would effectively only be receiving half of what it had originally negotiated.

This illustrates one of the major risks of all-stock deals: sudden changes in share price could dramatically impact valuation.

 

22. Why do most mergers and acquisitions fail?

 

Like so many things, M&A is "easier said than done." In practice it's very difficult to acquire and integrate a different company, actually realize synergies and also turn the acquired company into a profitable division.

Many deals are also done for the wrong reasons, such as CEO ego or pressure from shareholders. Any deal done without both parties' best interests in mind is likely to fail.

 

23. What role does a merger model play in deal negotiations?

 

The model is used as a sanity check and is used to test various assumptions. A company would never decide to do a deal based on the output of a model.

It might say, "Ok, the model tells us this deal could work and be moderately accretive -it's worth exploring more."

It would never say, "Aha! This model predicts 21% accretion - we should definitely acquire them now!"

Emotions, ego and personalities play a far bigger role in M&A (and any type of negotiation) than numbers do.

 

24. What types of sensitivities would you look at in a merger model? What variables would you look at?

 

The most common variables to look at are Purchase Price, % Stock/Cash/Debt, Revenue Synergies, and Expense Synergies. Sometimes you also look at different operating sensitivities, like Revenue Growth or EBITDA Margin, but it's more common to build these into your model as different scenarios instead.

You might look at sensitivity tables showing the EPS accretion/dilution at different ranges for the Purchase Price vs. Cost Synergies, Purchase Price vs. Revenue Synergies, or Purchase Price vs. % Cash (and so on).

 

 

- prepared by breakingintowallstreet.com and mergersandinquisitions.com. 

Career
24082

Что читают Говард Маркс и сотрудники Oaktree? Книжные рекомендации для вас /

Чтение — нечто большее, чем просто накопление знаний....

Career
21949

4 причины, по которым искусственный интеллект не решит проблемы с вашим резюме /

Процесс поиска работы может стать настолько стрессовым,...

Career
22052

Люди сами саботируют свою карьеру, совершая эти распространенные ошибки /

Если вы будете знать об этих распространенных ошибках...

Career
21743

5 инновационных техник тайм-менеджмента /

Традиционные методы вроде списков дел и цифровых календарей...

Career
21007

Пять способов начать карьеру публичного спикера онлайн и офлайн /

Если вы чем-то увлечены и хотите поделиться этим со...

Career
21663

Выгорание: сделайте эти 8 шагов, пока не перегорели /

Выгорание, часто называемое "тихой эпидемией" — убийца...






Ganhe Rápido nos Jogos Populares do Cassino Online 580bet Cassino bet 7k: Diversão e Grandes Vitórias Esperam por Você Aposte e Vença no Cassino leao – Jogos Fáceis e Populares Jogos Populares e Grandes Prêmios no Cassino Online luck 2 Descubra os Jogos Mais Populares no Cassino john bet e Ganhe 7755 bet: Apostas Fáceis, Grandes Oportunidades de Vitória Jogue no Cassino Online cbet e Aumente suas Chances de Ganhar Ganhe Prêmios Incríveis com Jogos Populares no Cassino bet7 Cassino pk55: Onde a Sorte Está ao Seu Lado Experimente o Cassino 8800 bet e Ganhe com Jogos Populares Ganhe Facilmente no Cassino Online doce Aposte e Vença no Cassino bet 4 Jogos Populares e Grandes Premiações na f12bet Descubra a Diversão e Vitória no Cassino bet7 Aposte nos Jogos Mais Populares do Cassino ggbet Ganhe Prêmios Rápidos no Cassino Online bet77 Jogos Fáceis e Rápidos no Cassino mrbet Jogue e Ganhe com Facilidade no Cassino bet61 Cassino tvbet: Onde a Sorte Está Ao Seu Lado Aposte nos Melhores Jogos do Cassino Online pgwin Ganhe Grande no Cassino today com Jogos Populares Cassino fuwin: Grandes Vitórias Esperam por Você Experimente os Melhores Jogos no Cassino brwin Jogue e Ganhe no Cassino bet7k – Simples e Rápido Cassino tv bet: Vença com Jogos Populares e Simples Ganhe no Cassino Online allwin com Facilidade Aposte nos Jogos Mais Famosos no Cassino stake bwin 789: Aposta Fácil, Vitória Garantida Descubra os Jogos Populares do Cassino lvbet e Vença Jogue no Cassino blaze e Ganhe Grandes Prêmios Cassino dj bet: Simples, Divertido e Lucrativo Aposte e Ganhe no Cassino umbet – Diversão Garantida Ganhe Rápido nos Jogos do Cassino Online b1bet 20bet: Jogue e Ganhe com Facilidade e Diversão Cassino bk bet: Entre Agora e Ganhe Grandes Prêmios Jogue no Cassino h2bet e Conquiste Grandes Vitórias Ganhe no Cassino 7kbet com Jogos Populares e Fáceis Aposte e Conquiste Prêmios no Cassino Online fbbet Diversão e Prêmios Fáceis no Cassino 9d bet Cassino Online 9k bet: Jogos Populares, Grandes Oportunidades Jogue no Cassino 73 bet e Aumente Suas Chances de Vitória Cassino ktobet: Onde Você Pode Ganhar Facilmente Ganhe Rápido com os Jogos Populares do Cassino 74 bet Aposte nos Melhores Jogos e Ganhe no Cassino betpix betvip: Onde a Sorte Encontra os Melhores Jogadores Jogue no Cassino batbet e Ganhe Prêmios Instantâneos Ganhe Agora nos Jogos do Cassino Online onabet Cassino f12bet: Diversão e Vitórias Esperam por Você Aposte Agora no Cassino codbet e Ganhe com Facilidade Jogos Populares do Cassino winbra para Você Ganhar Ganhe Grande com os Jogos Mais Populares no b2xbet Cassino obabet: Jogue Agora e Conquiste Grandes Vitórias Experimente a Diversão e Ganhe no Cassino Online brlwin Jogue nos Melhores Jogos e Vença no Cassino onebra Ganhe Prêmios Fáceis e Rápidos no Cassino winbrl Aposte nos Jogos Populares do Cassino omgbet e Ganhe Cassino queens: Grandes Oportunidades de Vitória Ganhe Facilmente com os Jogos do Cassino Online brdice brapub: Aposte Agora e Conquiste Grandes Vitórias Aposte e Ganhe com Facilidade no Cassino Online flames Ganhe Dinheiro Fácil nos Jogos do Cassino betano Cassino aajogo: Jogos Populares e Grandes Prêmios Jogue e Vença no Cassino iribet – Onde a Sorte Está Aposte no Cassino pixbet e Ganhe Prêmios Fantásticos Ganhe Grande nos Jogos Populares do Cassino betsul Cassino Online fezbet: Onde Você Sempre Pode Ganhar Aposte nos Melhores Jogos e Ganhe no Cassino curso beta betway: Jogue e Ganhe Agora com Facilidade Experimente o Cassino Online bkbet e Ganhe Rápido Ganhe Dinheiro Jogando nos Jogos Populares do Cassino peixe beta Jogue no Cassino bet365 e Ganhe de Forma Simples e Rápida Ganhe No Cassino pixbet: Jogos Populares, Grandes Prêmios Aposte Agora e Conquiste Vitórias no Cassino 4 play bet Ganhe no Cassino Online 365bet: Diversão e Vitória Cassino brxbet: Aposte com Facilidade e Ganhe Prêmios Aposte no Cassino 939 bet e Vença Agora Mesmo Cassino seubet: Ganhe Jogando os Melhores Jogos Jogue no Cassino Online cnc bet e Aumente Suas Chances Ganhe com Facilidade nos Jogos Populares do gbg bet Jogue e Vença no Cassino 522bet – O Melhor para Você Cassino Online brl bet: Apostas Fáceis, Grandes Vitórias Ganhe com Facilidade no Cassino Online pagbet Aposte no Cassino jonbet e Experimente a Diversão jqk bet: Jogue e Ganhe com Prêmios Instantâneos Ganhe Dinheiro Fácil nos Jogos do Cassino 166bet Cassino Online abc bet: Onde os Jogos Populares Levam à Vitória Aposte e Ganhe Agora nos Jogos do Cassino bggbet Jogos Populares e Grandes Oportunidades de Vitória na obabet Cassino 136bet: Onde Você Pode Ganhar Rápido e Fácil Ganhe Agora nos Jogos Populares do Cassino mmabet Aposte Agora no Cassino win bet e Conquiste Grandes Vitórias Jogue nos Jogos Mais Populares e Ganhe no Cassino ir6 bet Cassino 667bet: Jogue e Conquiste Vitórias Rápidas Ganhe no Cassino Online qqq bet com Jogos Simples e Populares 193 bet: Apostas Fáceis, Grandes Chances de Ganhar Ganhe Prêmios Rápidos e Simples no Cassino dobrowin Aposte nos Melhores Jogos e Vença no Cassino betleao Jogue e Ganhe no Cassino moverbet com Facilidade Ganhe Agora no Cassino Online winzada 777 com Jogos Populares supremo: Apostas Fáceis e Grandes Vitórias Aposte nos Jogos Populares do Cassino casadeapostas e Vença Cassino dobrowin: Grandes Premiações com Jogos Fáceis Ganhe no Cassino betleao com Jogos Populares e Simples Jogue e Vença Agora no Cassino moverbet wazamba: Aposte e Ganhe Grande nos Jogos Populares Cassino Online fezbet: Simples, Divertido e Lucrativo Ganhe Agora nos Jogos Populares do Cassino betsson Aposte e Vença no Cassino lvbet – Jogue e Ganhe dobrowin: Onde Você Joga e Ganha Com Facilidade Ganhe Rápido e Fácil no Cassino Online betsul Ganhe Fácil no Cassino Online pixbet Aposte e Vença com Jogos Populares no bwin Jogos Fáceis, Grandes Vitórias no Cassino betobet dobrowin: Apostas Simples, Grandes Premiações Ganhe Agora nos Jogos Populares do Cassino bet7 Aposte nos Melhores Jogos e Ganhe no Cassino betcris Jogue e Conquiste Grandes Prêmios no blaze Ganhe Rápido com Jogos Populares no Cassino 888 Cassino betano: O Melhor Lugar para Apostar e Ganhar Jogue Agora e Ganhe no Cassino Online stake stake: Onde a Sorte Encontra os Melhores Jogadores Ganhe Facilmente com os Jogos do Cassino esportesdasorte Aposte e Vença no Cassino Online betmotion Jogue nos Jogos Populares e Ganhe no rivalry Aposte no novibet e Ganhe Grandes Prêmios Cassino pinnacle: Grandes Vitórias com Jogos Populares Ganhe Agora com os Jogos do Cassino cbet Aposte e Conquiste Vitórias no dobrowin betleao: Onde Grandes Vitórias São Fáceis de Alcançar Ganhe Prêmios Rápidos no Cassino moverbet Jogos Populares e Grandes Oportunidades no Cassino gogowin jogos win: Vença com Jogos Populares e Rápidos Aposte no Cassino campobet e Ganhe Grande Ganhe Facilmente com os Jogos do Cassino mesk bet Cassino infinity bet: Onde Jogadores Conquistam Prêmios Jogue Agora no Cassino betfury e Ganhe Facilmente Aposte com Facilidade e Ganhe no doce Ganhe Jogando os Melhores Jogos no bet7k Jogue e Vença no Cassino Online jogowin lobo888: Aposte Agora e Ganhe Grandes Vitórias Ganhe Agora no Cassino iribet com Facilidade Jogue e Conquiste Prêmios no Cassino Online leao dobrowin: Onde a Sorte Está ao Seu Lado Aposte e Ganhe Grandes Prêmios no allwin Ganhe Grandes Prêmios Jogando no aajogo Jogos Populares e Grandes Oportunidades no pgwin Ganhe Fácil com os Jogos Populares do Cassino greenbets Aposte no brapub e Vença com Jogos Populares Cassino moverbet: Aposte Agora e Ganhe Facilmente Ganhe Agora com os Jogos Populares do onebra Jogue e Vença Agora no Cassino flames Ganhe Rápido com os Jogos do Cassino brdice brwin: Jogos Populares e Grandes Vitórias Aposte nos Jogos Populares e Ganhe no poplottery queens: Grandes Prêmios Esperam por Você Jogue Agora no winbrl e Ganhe Fácil Aposte e Ganhe Prêmios Rápidos no Cassino omgbet Ganhe no winbra com Jogos Populares e Simples Aposte e Ganhe no Cassino goinbet Agora Jogue Agora e Ganhe no codbet com Facilidade betleao: Onde a Sorte Se Encontra com Você Ganhe Rápido e Fácil no Cassino fuwin allwin568: Aposte Agora e Ganhe com Facilidade Ganhe Grande no Cassino wingdus Aposte no juntosbet e Conquiste Grandes Vitórias today: Onde Jogadores Ganham com Facilidade Jogue no talon777 e Ganhe com Simplicidade Ganhe Agora no Cassino Online brlwin com Facilidade Aposte e Vença no fazobetai – O Cassino dos Vencedores pinup bet: Ganhe Rápido com os Melhores Jogos Aposte nos Melhores Jogos no bet sport e Ganhe Ganhe no bet esporte com Jogos Fáceis e Populares mrbet: O Cassino Online Onde Você Ganha Fácil Ganhe no Cassino premier bet com Jogos Populares e Fáceis Jogue e Vença no Cassino apostebet Agora Aposte e Ganhe no spicy bet com Jogos Fáceis Ganhe no prosport bet com Jogos Simples e Populares Aposte e Conquiste Grandes Vitórias no bet nacional Jogue Agora no luck e Ganhe Prêmios Rápidos jogodeouro: Apostas Fáceis e Grandes Oportunidades de Vitória Ganhe no heads bet com Facilidade nos Jogos Populares Aposte no marjack bet e Ganhe Agora com Facilidade Jogue no apostaganha e Ganhe Prêmios Instantâneos gbg bet: Onde Você Sempre Ganha Ganhe Fácil no Cassino esoccer bet com Jogos Populares Aposte e Ganhe Grande no Cassino Online esport bet Ganhe Agora com Jogos Populares no realbet Jogue no aposte e ganhe e Conquiste Vitórias Rápidas aviator aposta: Apostas Fáceis, Prêmios Incríveis Ganhe no bet vitoria com Facilidade e Diversão Aposte e Ganhe no imperador bet – Apostas Populares Jogue no realsbet e Ganhe Prêmios Rápidos e Fáceis Ganhe Agora com os Jogos do Cassino bet favorita Cassino esportenet: Grandes Vitórias Esperam por Você Aposte no flames bet e Conquiste Grandes Prêmios Ganhe Fácil no pague bet com Jogos Populares Jogue Agora no betsury e Ganhe Grande doce888: Onde Você Joga e Ganha com Facilidade Ganhe Grande no Cassino obabet Agora Jogue no winzada e Ganhe Prêmios Fantásticos Aposte e Ganhe no Cassino globalbet – O Melhor Lugar bet77: Onde Jogos Populares Levam à Vitória Ganhe Rápido com os Jogos do Cassino Online lottoland Aposte e Vença Agora no 7gamesbet Jogue no dicasbet e Conquiste Vitórias Fáceis Ganhe Agora com os Jogos do Cassino esportivabet Aposte no tvbet e Ganhe Rápido sportbet: Apostas Fáceis com Grandes Resultados Ganhe Grande no Cassino misterjackbet com Jogos Populares Jogue no Cassino esportebet e Ganhe de Forma Simples e Rápida Ganhe Rápido no Cassino Online nacionalbet Aposte e Vença no simplesbet com Jogos Populares betestrela: Cassino Online Fácil de Jogar e Ganhar Jogos Populares, Grandes Premiações no batbet Ganhe Fácil no Pk55 – O Cassino Online dos Vencedores Aposte e Conquiste Vitórias no Cassino Bet61 Upsports Bet: Diversão e Grandes Ganhos com Jogos Populares Ganhe Agora no roleta online com Jogos Simples e Populares Jogue no roleta e Vença com Facilidade Cassino Online poker online: Onde Você Pode Ganhar Agora poker: Onde Jogadores Conquistam Grandes Vitórias Ganhe Fácil no Cassino Online blackjack online com Jogos Populares Aposte no bingo e Ganhe Rápido com Jogos Famosos Ceará: Apostas Rápidas, Vitórias Imediatas Ganhe Prêmios Fantásticos com Jogos Populares no Paysandu Juventude: O Melhor Cassino Online para Ganhar Jogue e Vença no Cassino Online Bahia com Facilidade Sport: Grandes Oportunidades de Ganhar nos Jogos Populares Aposte no Cassino Cuiabá e Conquiste Grandes Prêmios Ganhe Rápido no Coritiba – Apostas Fáceis, Grandes Prêmios Jogos Fáceis e Grandes Vitórias no Criciúma Aposte no Vitória e Ganhe Com Facilidade nos Jogos Populares Fortaleza: Onde a Sorte Está ao Seu Lado Ganhe no Corinthians – Simples, Rápido e Divertido Jogue Agora e Vença no Cassino São Paulo Ganhe Agora no Cassino Online Vasco com Jogos Populares Aposte e Ganhe no Cassino Online Grêmio Fluminense: Onde Você Joga e Ganha com Facilidade Ganhe no Cassino Cruzeiro com Jogos Populares e Fáceis Botafogo: Ganhe Rápido com Jogos Populares Cassino Flamengo: Vença Agora com Facilidade Ganhe Agora com Jogos Populares no Cassino bingo slots slots slots: Cassino Online Rápido e Simples de Ganhar Aposte nos Jogos Populares e Ganhe no Cassino hacker do slot pg slot demo: O Cassino Online Mais Fácil de Ganhar Jogue e Vença Agora no slot win – Cassino Online Fácil pg slot soft: Ganhe Grandes Prêmios com Jogos Fáceis Cassino arne slot: Onde Você Pode Ganhar com Facilidade Aposte Agora e Vença no Cassino Online riqueza slots slots 777: Jogos Populares, Grandes Vitórias Ganhe Agora no pg slot com Facilidade nos Jogos Populares Jogue e Ganhe no 777 slot game com Apostas Simples slot pg soft: Aposte Agora e Ganhe Rápido Aposte e Vença nos Jogos Populares do Cassino hacker slot Ganhe no 777 slots – Diversão e Grandes Prêmios Jogue e Conquiste Vitórias no slot-pg-soft com Facilidade Ganhe Prêmios Fáceis no Cassino Online fortune ox demo grátis demo fortune ox: Apostas Fáceis e Grandes Oportunidades Jogue no fortune mouse demo e Ganhe com Facilidade nos Jogos Populares fortune ox demo: Onde a Sorte Está ao Seu Lado para Ganhar Ganhe Grande no Cassino jogo fortune tiger com Jogos Populares Cassino Online fortune tiger grátis: Ganhe Fácil e Rápido Jogue Agora e Ganhe Prêmios Rápidos no fortune tiger baixar fortune tiger demo grátis: O Cassino Mais Fácil para Ganhar Aposte e Ganhe Rápido com Jogos Populares no fortune tiger demo Ganhe Fácil no fortune tiger 777 com Jogos Simples e Rápidos!