Wed 04/14/2021 09:26 AM
Share this article:
A bank’s trading desk is offering €14 million to €15 million of KME’s €395 million borrowing base facility in the low 90s, sources familiar with the matter told Reorg. Over the last week, the company’s 2023 bonds have fallen 4 points to 79/81, according to Solve Advisors.  Continue reading for our EMEA Core Credit team's update on KME's borrowing base facility, and request a trial for access to our analysis and reporting on hundreds of other stressed, distressed and performing credits.

On Feb. 2, KME’s creditors signed a one-year extension of its borrowing base facility. The facility was not extended by two years as permitted by its terms. In its second-quarter call in October 2020, KME’s management guided that the extension would be concluded in November 2020. In mid-December 2020, the company said it had received extension commitments from 51% of its lenders. At the start of January 2021, Reorg reported that the company had obtained the approval of over 70% of its lenders.

The delay in the extension of the facility was due to some lenders’ concern about the sharp rise in copper price, which translates into increased funding requirements for the company, sources said. The availability of committed trade funding is important as the KME’s volumes may otherwise be limited by its internal resources and the payment terms of suppliers that don't benefit from letters of credit.

The implications of rising copper prices on the group’s funding is something that Reorg previously highlighted, especially in the context of reduced working capital funding following the termination of the MKM borrowing base facility. For our analysis of funding and balance sheet, click HERE.

Reorg reported on March 4 that one of KME’s bank lenders was considering pursuing an independent special audit of the group's financials.

KME restated its 2019 earnings to “neutralize the ancillary trading activities to optimize the supplies and metal purchase conditions” following “a long discussion with auditors.” The company’s adjusted EBITDA was unaffected by the restatements. This is while KME’s parent company Intek postponed the approval of its 2020 report in order to complete the evaluation of some of its subsidiaries’ reports and business plans, which are currently being finalized.

According to the offering memorandum for KME’s 2023 notes, the company entered into a borrowing base facility agreement with Deutsche Bank as coordinating mandated lead arranger and UniCredit as mandated lead arranger as well as Commerzbank, Mediobanca, Banca Popolare di Milano Società Cooperative, Intesa Sanpaolo SpA, Banca Nazionale del Lavoro SpA, and Banca Monte dei Paschi di Siena SpA.

KME has also been conducting an M&A process for its special products division, which has attracted three bids so far, including two private equity firms and a “strategic investor.” The process was halted due to the Covid-19 pandemic but was restarted in May 2020. According to sources, the business is targeting a high single-digit multiple valuation based on 2020 EBITDA.

The company's capital structure is below:





















































































































































































































KME SE


09/30/2020

EBITDA Multiple

(EUR in Millions)

Amount

Price

Mkt. Val.

Maturity

Rate

Yield

Book

Market


€395M Borrowing Base Facility L/C Drawdown 1

392.7


392.7

Feb-2021



Total Borrowing Base Facility

392.7

392.7

4.7x

4.7x

€395M Borrowing Base Facility

-


-

Feb-2021



Total Drawn Borrowing Base

-

-

4.7x

4.7x

€300M Bond due 2023

300.0

80.6

241.8

Feb-01-2023

6.750%

18.700%

€25M MKM Asset Base Facility 2

25.0


25.0

2024



€4M Amortizing Loan 3

4.0


4.0




Total Secured Debt

329.0

270.8

8.6x

7.9x

Other Debt

61.1


61.1




Total Other Debt

61.1

61.1

9.4x

8.7x

Total Debt

782.8

724.6

9.4x

8.7x

Less: Cash and Equivalents

(67.1)

(67.1)

Less: Other Net Debt Adjustments

(429.1)

(429.1)

Net Debt

286.6

228.4

3.4x

2.7x

Operating Metrics

LTM Reported EBITDA

83.6

LTM Reorg EBITDA

37.2


Liquidity

RCF Commitments

425.0

Less: Letters of Credit

(392.7)

Plus: Cash and Equivalents

67.1

Total Liquidity

99.4

Credit Metrics

Gross Leverage

9.4x

Net Leverage

3.4x

Notes:
a) The company has €450M of factoring facilities, €395M of borrowing base facility of which €392.7M was used for letters of credit and a €30 million of shareholder working capital line. Availability to draw is subject to the borrowing base. RCF commitments assumes the full €395M being available as well as the €30M shareholder line. Factoring is not included. b) Reorg EBITDA refers to cash adjusted EBITDA after restructuring costs and others. c) Other net debt adjustments cover letters of credit and factoring assets.
1. The credit facility was utilized by letter of credit for €392.7M as payment to metal suppliers. The facility was upsized by €20 million after the termination of the MKM facility.
2. Secured against machinery and equipment separate from the bond security package. Matures in third quarter of 2024. Quarterly amortization starts in the third quarter of 2022.
3. Secured against machinery and equipment separate from the bond security package.



--Luca Rossi
Share this article:
This article is an example of the content you may receive if you subscribe to a product of Reorg Research, Inc. or one of its affiliates (collectively, “Reorg”). The information contained herein should not be construed as legal, investment, accounting or other professional services advice on any subject. Reorg, its affiliates, officers, directors, partners and employees expressly disclaim all liability in respect to actions taken or not taken based on any or all the contents of this publication. Copyright © 2024 Reorg Research, Inc. All rights reserved.
Thank you for signing up
for Reorg on the Record!