Haya Real Estate
06/30/2021 |
EBITDA Multiple |
|||
---|---|---|---|---|
(EUR in Millions) |
Amount |
Maturity |
Rate |
Book |
|
||||
€15M Super Senior RCF due 2022 1 |
- |
May-2022 |
|
|
Total Super Senior Revolving Credit Facility |
- |
|
||
€250M Senior Secured Notes due 2022 2 |
215.0 |
Nov-15-2022 |
5.250% |
|
€225M Senior Secured Notes due 2022 3 |
209.0 |
Nov-15-2022 |
EURIBOR + 5.125% |
|
Total Senior Secured Notes |
424.0 |
6.9x |
||
Lease Liabilities |
2.6 |
|
|
|
Total Lease Liabilities |
2.6 |
6.9x |
||
Total Debt |
426.6 |
6.9x |
||
Less: Cash and Equivalents |
(88.3) |
|||
Net Debt |
338.3 |
5.5x |
||
Operating Metrics |
||||
LTM Revenue |
188.2 |
|||
LTM Reported EBITDA |
61.6 |
|||
|
||||
Liquidity |
||||
RCF Commitments |
15.0 |
|||
Less: Letters of Credit |
(0.6) |
|||
Plus: Cash and Equivalents |
88.3 |
|||
Total Liquidity |
102.7 |
|||
Credit Metrics |
||||
Gross Leverage |
6.9x |
|||
Net Leverage |
5.5x |
|||
Notes:
EBITDA is the company's adjusted figure, as reported. RCF availability reduced by €0.6 million provided as guarantees. 1. Includes €0.6M provided for guarantees. The RCF is guaranteed by the same pledges as those extended for the bonds, with determined priorities applied. 2. €35M repurchased in the fourth quarter of 2020. Secured by share pledges over the parent, pledges over equity instruments of the subsidiary, Haya Titulización, Sociedad Gestora de Fondos de Titulización, a first ranking pledge over the credit rights deriving from certain servicing agreements with its clients, a pledge of credit rights held by the Parent owed by the Sole Shareholder, pledge of bank accounts: first ranking pledge on the credit rights deriving from bank accounts in the Parent´s name. 3. €16M repurchased in the fourth quarter of 2020. Secured by share pledges over the parent, pledges over equity instruments of the subsidiary, Haya Titulización, Sociedad Gestora de Fondos de Titulización, a first ranking pledge over the credit rights deriving from certain servicing agreements with its clients, a pledge of credit rights held by the Parent owed by the Sole Shareholder, pledge of bank accounts: first ranking pledge on the credit rights deriving from bank accounts in the Parent´s name. |
Weekly highlights from our global intel and expert analysis