Takko Fashion S.a.r.l.
10/31/2019
|
EBITDA Multiple
|
|||
---|---|---|---|---|
(EUR in Millions)
|
Amount
|
Maturity
|
Rate
|
Book
|
|
||||
€71.4M Revolving Credit Facility
|
-
|
May-2023
|
|
|
Total Super Senior Secured Debt
|
-
|
|
||
€285M Senior Secured Fixed Rate Notes
|
285.0
|
Nov-2023
|
5.375%
|
|
€225M Senior Secured FRN
|
225.0
|
Nov-2023
|
E + 5.375%
|
|
Total Senior Secured Debt
|
510.0
|
3.3x
|
||
Other Debt 1
|
41.8
|
|
|
|
Total Other Debt
|
41.8
|
3.6x
|
||
Total Debt
|
551.8
|
3.6x
|
||
Less: Cash and Equivalents
|
(76.9)
|
|||
Net Debt
|
474.9
|
3.1x
|
||
Operating Metrics
|
||||
LTM Reported EBITDA
|
155.2
|
|||
|
||||
Liquidity
|
||||
RCF Commitments
|
71.4
|
|||
Less: Letters of Credit
|
(9.1)
|
|||
Plus: Cash and Equivalents
|
76.9
|
|||
Total Liquidity
|
139.2
|
|||
Credit Metrics
|
||||
Gross Leverage
|
3.6x
|
|||
Net Leverage
|
3.1x
|
|||
Notes: Debt excludes €122.3 million of letters of credit which rank super senior on enforcement. RCF availability reflects €9.1 million of guarantees. RCF margin is subject to ratchet based on the group's leverage ratio. The initial margin was 350bps. 1. Based on €474.9 million of reported net debt |
Weekly highlights from our global intel and expert analysis