Kloeckner Pentaplast
03/31/2024
|
EBITDA Multiple
|
|||
---|---|---|---|---|
(EUR in Millions)
|
Amount
|
Maturity
|
Rate
|
Book
|
|
||||
€124.8M Senior Secured RCF due 2026
|
39.7
|
Jan-02-2026
|
|
|
$725M Senior Secured Term Loan B due 2026
|
650.7
|
Feb-12-2026
|
USD SOFR + 4.750%
|
|
€600M Senior Secured Term Loan B due 2026
|
600.0
|
Feb-12-2026
|
EURIBOR + 4.750%
|
|
€400M Senior Secured Notes due 2026
|
400.0
|
Mar-01-2026
|
4.250%
|
|
Total Senior Secured Debt
|
1,690.4
|
5.5x
|
||
Local Credit Facilities 1
|
79.3
|
|
|
|
Total Local Credit Facilities
|
79.3
|
5.8x
|
||
€300M Senior Notes due 2026 2
|
300.0
|
Sep-01-2026
|
6.500%
|
|
Total Senior Notes
|
300.0
|
6.8x
|
||
Lease Liabilities
|
101.3
|
|
|
|
Total Lease Liabilities
|
101.3
|
7.1x
|
||
Total Debt
|
2,171.0
|
7.1x
|
||
Less: Cash and Equivalents
|
(55.3)
|
|||
Net Debt
|
2,115.7
|
6.9x
|
||
Operating Metrics
|
||||
LTM Revenue
|
1,879.0
|
|||
LTM Reported EBITDA
|
306.0
|
|||
LTM Reorg EBITDA
|
237.1
|
|||
|
||||
Liquidity
|
||||
RCF Commitments
|
124.8
|
|||
Less: Drawn
|
(39.7)
|
|||
Plus: Cash and Equivalents
|
55.3
|
|||
Total Liquidity
|
140.4
|
|||
Credit Metrics
|
||||
Gross Leverage
|
7.1x
|
|||
Net Leverage
|
6.9x
|
|||
Notes: Capital structure on a post-IFRS 16 basis. "Reported EBITDA" is pro-forma adjusted EBITDA, as reported. "Reorg EBITDA" is adjusted EBITDA excluding pro-forma adjustments.Leverage based on "Reorg EBITDA". 1. Facilities entered into locally by subsidiaries of the company, including loan facilities, revolving credit facilities and overdrafts. Credit facilities are secured at the local level. 2. Secured on a first-ranking basis over its own collateral which includes shares held in the senior notes Issuer, material bank accounts of the senior notes Issuer and shares held in Kleopatra Senior Holding GP S.à r.l. The senior notes will also share collateral with the senior secured notes on a second ranking basis which includes shares held in the senior secured notes Issuer by the senior notes issuer, intercompany receivables and 10.1% of the shares in certain entities. |
Weekly highlights from our global intel and expert analysis