Thu 03/26/2020 13:42 PM
Share this article:
Relevant Document:
Bulgarian License Suspension, March 25

Greek gaming company Intralot has hired Evercore and retained Allen & Overy to assist in a strategic review of its capital structure, sources told Reorg. Intralot intends to start a dialogue with bondholders in the first half of 2020, it has said.

Intralot now has no active operations in Bulgaria after the State Gambling Commission temporarily suspended Eurofootball Ltd.’s three remaining betting licenses yesterday. The suspension is for three months and is in response to a dispute over how state fees are calculated.

The company’s €250 million senior notes due September 2021 fell about 10 points to 19.7 today, while its €500 million senior notes due 2024 declined 17 points to 33.

Intralot now has no revenue-generating capacity in Bulgaria. The combined EBITDA contribution from its Bulgarian operations to the group was €19.3 million for the first nine months of 2019. Eurobet is no longer operational, while betting accounts with Eurofootball have been frozen following yesterday's decision to suspend it’s three remaining betting licenses.

On Feb. 24, Intralot lost three of its six betting licenses issued to its two Bulgarian subsidiaries, Eurofootball Ltd., and Eurobet Ltd, and was hit with a retrospective charge for unpaid state fees. Intralot was considering applying for alternative licenses or pursuing litigation, however sources close to the company said management is not optimistic about the resumption of trade.

Intralot has not communicated how it has been affected by the Covid-19 crisis. Other gaming credits have taken some action to preserve liquidity following the shutdown of retail operations across Europe, while sports betting businesses are under pressure due to sporting events being canceled, as reported.

The company’s capital structure is below:
 
Intralot SA
 
09/30/2019
 
EBITDA Multiple
(EUR in Millions)
Amount
Price
Mkt. Val.
Maturity
Rate
Yield
Book
Market
 
$40M Bank BoA Facility (Facility E) 1
11.7
 
11.7
 
 
 
 
Total US Bank Debt
11.7
 
11.7
 
0.2x
0.2x
€250M Senior Notes (Facility A)
250.0
70.5
176.2
Sep-15-2021
6.750%
31.040%
 
€500M Senior Notes (Facility B)
473.8
59.5
281.9
Sep-15-2024
5.250%
19.120%
 
Total Notes
723.8
 
458.1
 
11.4x
7.3x
Other Debt 2
10.4
 
10.4
 
 
 
 
Total Other Debt
10.4
 
10.4
 
11.6x
7.4x
Leases
20.3
 
20.3
 
 
 
 
Total Leases
20.3
 
20.3
 
11.9x
7.8x
Total Debt
766.2
 
500.5
 
11.9x
7.8x
Less: Cash and Equivalents
(133.7)
 
(133.7)
 
Net Debt
632.5
 
366.8
 
9.8x
5.7x
Plus: Market Capitalization
60.1
 
60.1
 
Enterprise Value
692.7
 
426.9
 
10.7x
6.6x
Operating Metrics
LTM Reported EBITDA
107.6
 
LTM Reorg EBITDA
64.5
 
 
Liquidity
RCF Commitments
36.3
 
Less: Drawn
(11.7)
 
Plus: Cash and Equivalents
133.7
 
Total Liquidity
158.3
 
Credit Metrics
Gross Leverage
11.9x
 
Net Leverage
9.8x
 

Notes:
i) Proportionate Net Debt stood at €660.8 million (€764.8 million of proportionate gross debt less €104 million of proportionate cash) while proportionate EBITDA, denoted as "Reorg EBITDA" above, was €64.5 million. ii) Prices as of 12/02/2019. iii) Total cash balance was €133.7 million of which €48.7 million was held at partnerships.
1. $12.9 million outstanding.
2. "Other" as per the relevant "debt" subnote less $12.9 million drawn under the BoA facility

-- Connor Lovell, Luca Rossi, Jaishree Kalia
Share this article:
This article is an example of the content you may receive if you subscribe to a product of Reorg Research, Inc. or one of its affiliates (collectively, “Reorg”). The information contained herein should not be construed as legal, investment, accounting or other professional services advice on any subject. Reorg, its affiliates, officers, directors, partners and employees expressly disclaim all liability in respect to actions taken or not taken based on any or all the contents of this publication. Copyright © 2024 Reorg Research, Inc. All rights reserved.
Thank you for signing up
for Reorg on the Record!