ED&F Man
09/30/2020
|
EBITDA Multiple
|
|||
---|---|---|---|---|
(USD in Millions)
|
Amount
|
Maturity
|
Rate
|
Book
|
|
||||
$163M Secured RCF Facility due 2021
|
163.0
|
Sep-2021
|
|
|
$1.3B Multicurrency Secured Term Loan and RCF due 2023
|
1,309.0
|
Sep-2023
|
|
|
Total Secured Bank Debt
|
1,472.0
|
10.7x
|
||
$184M US Private Placement Fixed Rate Notes due 2023
|
184.0
|
Sep-2023
|
|
|
Uncommitted Credit Lines
|
604.0
|
|
|
|
Total Other Debt
|
788.0
|
16.5x
|
||
Lease Liabilities
|
137.0
|
|
|
|
Total Lease Liabilities
|
137.0
|
17.5x
|
||
Total Debt
|
2,397.0
|
17.5x
|
||
Less: Cash and Equivalents
|
(540.7)
|
|||
Net Debt
|
1,856.3
|
13.5x
|
||
Operating Metrics
|
||||
LTM Revenue
|
6,906.0
|
|||
LTM Reported EBITDA
|
137.0
|
|||
|
||||
Liquidity
|
||||
Other Liquidity
|
125.0
|
|||
Plus: Cash and Equivalents
|
540.7
|
|||
Total Liquidity
|
665.7
|
|||
Credit Metrics
|
||||
Gross Leverage
|
17.5x
|
|||
Net Leverage
|
13.5x
|
|||
Notes: The capital structure is on a post-IFRS 16 basis. Cash position excludes $976M of segregated cash related to the customer assets and investment held by Brokerage business on behalf of customers, and $8.3M of restricted cash related to cash deposit for the letter of credit and guarantees. LTM reported EBITDA is calculated as loss before interest and tax plus depreciation, amortization and impairment, which includes impairment losses of relating to a receivable from a joint venture, and assets at Iansa and Ukraine. Total committed amount of RCF is not disclosed. Other liquidity refers to $125M of undrawn facilities. |
Weekly highlights from our global intel and expert analysis