Intralot SA
09/30/2020 |
EBITDA Multiple |
|||
---|---|---|---|---|
(EUR in Millions) |
Amount |
Maturity |
Rate |
Book |
|
||||
€18M Intralot Global Holdings BV Loan Agreement 1 |
17.2 |
|
EURIBOR + 1.650% |
|
Total Bank Borrowings and Facilities |
17.2 |
0.3x |
||
€250M Senior Notes (Facility A) |
250.0 |
Sep-15-2021 |
6.750% |
|
€473.8M Senior Notes (Facility B) |
473.8 |
Sep-15-2024 |
5.250% |
|
Total Senior Notes |
723.8 |
13.7x |
||
Other Financial Debt 2 |
6.7 |
|
|
|
Total Other Debt |
6.7 |
13.8x |
||
Lease Liabilities |
11.3 |
|
|
|
Total Leases |
11.3 |
14.0x |
||
Total Debt |
758.9 |
14.0x |
||
Less: Cash and Equivalents |
(107.2) |
|||
Net Debt |
651.7 |
12.0x |
||
Plus: Market Capitalization |
24.2 |
|||
Enterprise Value |
675.9 |
12.5x |
||
Operating Metrics |
||||
LTM Revenue |
431.1 |
|||
LTM Reported EBITDA |
54.2 |
|||
LTM Reorg EBITDA |
53.3 |
|||
|
||||
Liquidity |
||||
RCF Commitments |
18.0 |
|||
Less: Drawn |
(17.2) |
|||
Plus: Cash and Equivalents |
107.2 |
|||
Total Liquidity |
108.0 |
|||
Credit Metrics |
||||
Gross Leverage |
14.0x |
|||
Net Leverage |
12.0x |
|||
Notes:
Capital structure is post IFRS-16. EBITDA is the company's reported EBITDA from continuing operations. Market data as of Jan. 5. Cash includes €2.5M of short-term time deposits. Reorg EBITDA comprises the company's reported proportionate EBITDA of fully consolidated entities including EBITDA from equity investments in Peru, Greece, Taiwan and Bulgaria. 1. In February and March 2020 Intralot Global Holdings BV signed a loan agreement, with relevant securities on financial assets, amounting up to €18 million as a revolving facility. Loan agreement bears a floating reference rate (relevant bank’s cost of funding cost) plus a 1,65% margin. 2. €748.8M of total financial debt, less €11.3M lease liabilities, €713.6M bond debt and €17.2M bank debt. |
Weekly highlights from our global intel and expert analysis