Codere S.A.
09/30/2020 |
EBITDA Multiple |
|||
---|---|---|---|---|
(EUR in Millions) |
Amount |
Maturity |
Rate |
Book |
|
||||
Non Guarantor Opco Debt |
70.0 |
|
|
|
Total Non Guarantor Opco Debt |
70.0 |
0.6x |
||
Other OpCo Debt (excl. Capital Leases) |
14.1 |
|
|
|
OpCo Capital Leases |
5.0 |
|
|
|
€95M Super Senior RCF 1 |
- |
Nov-01-2020 |
EURIBOR + 4.000% |
|
€85M New Super Senior Notes |
85.0 |
Sep-30-2023 |
10.750% |
|
€165 New Super Senior Notes 2 |
165.0 |
Sep-20-2023 |
10.750% |
|
Total Other Opco, Super Senior Debt |
269.1 |
3.1x |
||
€500M Senior Secured Notes 3 |
500.0 |
Nov-01-2023 |
|
|
$300M Senior Secured Notes 4 |
275.5 |
Nov-01-2023 |
|
|
Total Senior Secured Notes |
775.5 |
10.1x |
||
Capitalization of Operating Leases |
195.0 |
|
|
|
Total Capitalized Leases |
195.0 |
11.9x |
||
Total Debt |
1,309.6 |
11.9x |
||
Less: Cash and Equivalents |
(147.9) |
|||
Net Debt |
1,161.7 |
10.5x |
||
Operating Metrics |
||||
LTM Reported EBITDA |
110.5 |
|||
|
||||
Liquidity |
||||
Plus: Cash and Equivalents |
147.9 |
|||
Total Liquidity |
147.9 |
|||
Credit Metrics |
||||
Gross Leverage |
11.9x |
|||
Net Leverage |
10.5x |
|||
Notes: LTM EBITDA and Capitalized lease figures were not disclosed for the end of October thus Sept. 30 levels were used. 1. RCF was fully repaid from the €165M of additional new super senior notes. 2. Effective interest rate of 10.75%. The proceeds from this tranche to be used to refinance Codere’s existing €95 million super senior RCF and to provide further liquidity. 3. Maturity of these notes was extended to Nov 1, 2023 from Nov 1, 2021 and rate was increased to include a mandatory 4.5% cash-pay component alongside a further 5% cash-pay or 6.25% PIK component after the scheme of arrangement. 4. Maturity of these notes was extended to Nov 1, 2023 from Nov 1, 2021 and rate was increased to include a mandatory 4.5% cash-pay component alongside a further 5.875% cash-pay or 7.125% PIK component after the scheme of arrangement. Pro Forma: Capitalization is pro forma for the completion of restructuring as of October 31. The group has a €40 million liquidity covenant which is tested monthly. |
Weekly highlights from our global intel and expert analysis