GenesisCare
03/31/2022 |
EBITDA Multiple |
|||||||
---|---|---|---|---|---|---|---|---|
(USD in Millions) |
Amount |
Price |
Mkt. Val. |
Maturity |
Rate |
Yield |
Book |
Market |
|
||||||||
AUD 100M MIV Revolving Credit Facility due 2024 |
- |
|
- |
2024 |
|
|
||
AUD 100M Stark Revolving Credit Facility due 2024 1 |
60.0 |
|
60.0 |
2024 |
|
|
||
MIV Term Loan B due 2025 2 |
629.0 |
|
629.0 |
2025 |
|
|
||
Stark Term Loan B due 2027 3 |
1,020.0 |
|
1,020.0 |
2027 |
|
|
||
Total Senior Secured Debt |
1,709.0 |
1,709.0 |
18.7x |
18.7x |
||||
AUD 75M KKR Bridge Loan due 2023 4 |
52.3 |
|
52.3 |
2023 |
|
|
||
Total Bridge Loan |
52.3 |
52.3 |
19.2x |
19.2x |
||||
Total Debt |
1,761.3 |
1,761.3 |
19.2x |
19.2x |
||||
Less: Cash and Equivalents |
(106.4) |
(106.4) |
||||||
Net Debt |
1,654.9 |
1,654.9 |
18.1x |
18.1x |
||||
Operating Metrics |
||||||||
LTM Reported EBITDA |
91.6 |
|||||||
|
||||||||
Liquidity |
||||||||
RCF Commitments |
150.0 |
|||||||
Less: Drawn |
(60.0) |
|||||||
Plus: Cash and Equivalents |
106.4 |
|||||||
Total Liquidity |
196.4 |
|||||||
Credit Metrics |
||||||||
Gross Leverage |
19.2x |
|||||||
Net Leverage |
18.1x |
|||||||
Notes: The capital structure is on a pre-IFRS 16 basis as per SFA. The RCF is currently unavailable given it is subject to a 7.5x net leverage test when 40% plus drawn. 1. AUD 80M was drawn. 2. MIV TLB comprises AUD 495M, €140M, $58M and £34M. 3. Stark TLB comprises AUD 208M, €22M, $771M and £52M. 4. Pro forma for the new AUD 75M one-year bridge loan from KKR in June 2022. Converted to USD based on AUD/USD exchange rate of 0.697746 as of June 21, 2022. Pro Forma: The capital structure is pro forma for the new AUD 75M one-year bridge loan from KKR in June 2022. |
Weekly highlights from our global intel and expert analysis