Ansaldo Energia
12/31/2018
|
EBITDA Multiple
|
|||||||
---|---|---|---|---|---|---|---|---|
(EUR in Millions)
|
Amount
|
Price
|
Mkt. Val.
|
Maturity
|
Rate
|
Yield
|
Book
|
Market
|
|
||||||||
€360M Revolving Credit Facility 2022 1
|
285.0
|
|
285.0
|
Jun-30-2022
|
E + 2.250%
|
|
||
€26.1M SACE Facility Agreement 2021
|
26.1
|
|
26.1
|
Jan-31-2021
|
E + 1.200%
|
|
||
€50M European Investment Bank Loan 2022 2
|
50.0
|
|
50.0
|
Aug-16-2022
|
1.530%
|
|
||
€80M European Investment Bank Loan 2024
|
80.0
|
|
80.0
|
Jan-31-2024
|
1.551%
|
|
||
€60M Unione Banche Italiane (UBI) Loan 2024
|
60.0
|
|
60.0
|
Oct-30-2024
|
E + 2.300%
|
|
||
€6.7M Mediocredito Loan 2028 3
|
6.7
|
|
6.7
|
Dec-31-2028
|
|
|
||
AED 14M Intesa San Paolo Loan 2026 4
|
3.8
|
|
3.8
|
Jun-2026
|
E + 3.050%
|
|
||
Total Bank Debt
|
511.6
|
511.6
|
3.4x
|
3.4x
|
||||
€260.8M Senior Unsecured 2.875% Notes 2020 5
|
260.8
|
100.6
|
260.8
|
Apr-28-2020
|
2.875%
|
1.518%
|
||
€357.5M Senior Unsecured 2.75% Notes 2024
|
357.5
|
1,100.0
|
357.5
|
Invalid date
|
2.750%
|
2.575%
|
||
Total Senior Unsecured Debt
|
618.3
|
618.3
|
7.4x
|
7.4x
|
||||
Other Borrowings - Residual 6
|
30.8
|
|
30.8
|
|
|
|
||
Total Other Debt
|
30.8
|
30.8
|
7.7x
|
7.7x
|
||||
Total Debt
|
1,160.7
|
1,160.7
|
7.7x
|
7.7x
|
||||
Less: Cash and Equivalents
|
(229.3)
|
(229.3)
|
||||||
Net Debt
|
931.4
|
931.4
|
6.1x
|
6.1x
|
||||
Operating Metrics
|
||||||||
LTM Revenue
|
1,172.3
|
|||||||
LTM Reported EBITDA
|
151.7
|
|||||||
|
||||||||
Liquidity
|
||||||||
Other Liquidity
|
85.0
|
|||||||
Plus: Cash and Equivalents
|
229.3
|
|||||||
Total Liquidity
|
314.3
|
|||||||
Credit Metrics
|
||||||||
Gross Leverage
|
7.7x
|
|||||||
Net Leverage
|
6.1x
|
|||||||
Notes: Pricing as of Dec. 11, 2019. Bank debt ranking / security (if any) is unknown. Furthermore, Ansaldo has included in its payables a factoring related debt of €51.6M. Other liquidity comprises a reported unused €85M on the Revolving Credit Facility. It is not known what other facilities, if any, are undrawn. 1. Reduced from €400M in July, 2017. 2. €25M not guaranteed by CDP. 0.492% rate applies for €25M guaranteed amount by CDP. 3. Rate EURIBOR 6 months + spread of 3%. Rate Facilitated Fixed rate of 0.80% per annum. 4. Converted at EUR 0.2723 per AED. 5. Partly redeemed in 2017 for €159.2M. 6. Calculated as follows: Reported current and non-current bank loans and borrowings + leases + other current and non-current loans and borrowings - Total Bank Debt - Total Senior Unsecured Bond Debt. |
Weekly highlights from our global intel and expert analysis