KME SE
09/30/2020
|
EBITDA Multiple
|
|||||||
---|---|---|---|---|---|---|---|---|
(EUR in Millions)
|
Amount
|
Price
|
Mkt. Val.
|
Maturity
|
Rate
|
Yield
|
Book
|
Market
|
|
||||||||
€395M Borrowing Base Facility L/C Drawdown 1
|
392.7
|
|
392.7
|
Feb-2021
|
|
|
||
Total Borrowing Base Facility
|
392.7
|
392.7
|
4.7x
|
4.7x
|
||||
€395M Borrowing Base Facility
|
-
|
|
-
|
Feb-2021
|
|
|
||
Total Drawn Borrowing Base
|
-
|
-
|
4.7x
|
4.7x
|
||||
€300M Bond due 2023
|
300.0
|
80.6
|
241.8
|
Feb-01-2023
|
6.750%
|
18.700%
|
||
€25M MKM Asset Base Facility 2
|
25.0
|
|
25.0
|
2024
|
|
|
||
€4M Amortizing Loan 3
|
4.0
|
|
4.0
|
|
|
|
||
Total Secured Debt
|
329.0
|
270.8
|
8.6x
|
7.9x
|
||||
Other Debt
|
61.1
|
|
61.1
|
|
|
|
||
Total Other Debt
|
61.1
|
61.1
|
9.4x
|
8.7x
|
||||
Total Debt
|
782.8
|
724.6
|
9.4x
|
8.7x
|
||||
Less: Cash and Equivalents
|
(67.1)
|
(67.1)
|
||||||
Less: Other Net Debt Adjustments
|
(429.1)
|
(429.1)
|
||||||
Net Debt
|
286.6
|
228.4
|
3.4x
|
2.7x
|
||||
Operating Metrics
|
||||||||
LTM Reported EBITDA
|
83.6
|
|||||||
LTM Reorg EBITDA
|
37.2
|
|||||||
|
||||||||
Liquidity
|
||||||||
RCF Commitments
|
425.0
|
|||||||
Less: Letters of Credit
|
(392.7)
|
|||||||
Plus: Cash and Equivalents
|
67.1
|
|||||||
Total Liquidity
|
99.4
|
|||||||
Credit Metrics
|
||||||||
Gross Leverage
|
9.4x
|
|||||||
Net Leverage
|
3.4x
|
|||||||
Notes: a) The company has €450M of factoring facilities, €395M of borrowing base facility of which €392.7M was used for letters of credit and a €30 million of shareholder working capital line. Availability to draw is subject to the borrowing base. RCF commitments assumes the full €395M being available as well as the €30M shareholder line. Factoring is not included. b) Reorg EBITDA refers to cash adjusted EBITDA after restructuring costs and others. c) Other net debt adjustments cover letters of credit and factoring assets. 1. The credit facility was utilized by letter of credit for €392.7M as payment to metal suppliers. The facility was upsized by €20 million after the termination of the MKM facility. 2. Secured against machinery and equipment separate from the bond security package. Matures in third quarter of 2024. Quarterly amortization starts in the third quarter of 2022. 3. Secured against machinery and equipment separate from the bond security package. |
Weekly highlights from our global intel and expert analysis