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 |
Weekly highlights from our global intel and expert analysis