Naviera Armas
06/30/2020 |
EBITDA Multiple |
|||
---|---|---|---|---|
(EUR in Millions) |
Amount |
Maturity |
Rate |
Book |
|
||||
€31M Super Senior Secured RCF 1 |
31.0 |
Jul-2021 |
|
|
Total Super Senior Secured Debt |
31.0 |
1.0x |
||
€300M Senior Secured FRNs 2024 2 |
300.0 |
Nov-15-2024 |
E + 4.250% |
|
€282M Senior Secured FRNs 2023 2 |
282.0 |
Jul-31-2023 |
E + 6.500% |
|
Total Senior Secured Notes |
582.0 |
19.2x |
||
Secured €40M recievable facility 3 |
- |
|
|
|
Secured Delayed draw Facility €35M 3 |
- |
|
|
|
Total HPS, Apollo Secured Facility |
- |
19.2x |
||
€16.8M La Esfinge Loan 4 |
12.2 |
Jan-2027 |
|
|
Total La Esfinge Loan |
12.2 |
19.5x |
||
Deferred acquisition payment |
30.4 |
|
|
|
Spanish RCF Lines (ICO Guarantee) 5 |
12.4 |
|
|
|
€30M 5Y ICO Loan 6 |
30.0 |
2025 |
3.000% |
|
€5M 3Y ICO Loan 6 |
5.0 |
2023 |
3.000% |
|
€5M 3Y ICO RCF 7 |
5.0 |
2023 |
3.000% |
|
€5M New ICO Loans |
5.0 |
|
|
|
Total Unsecured Debt |
87.8 |
22.3x |
||
Other loans 8 |
8.2 |
|
|
|
Leases - IFRS 16 |
181.6 |
|
|
|
Total Other Debt |
189.8 |
28.2x |
||
Total Debt |
902.8 |
28.2x |
||
Less: Cash and Equivalents |
(21.7) |
|||
Plus: Restricted Cash |
1.3 |
|||
Net Debt |
882.4 |
27.6x |
||
Operating Metrics |
||||
LTM Reported EBITDA |
32.0 |
|||
|
||||
Liquidity |
||||
RCF Commitments |
31.0 |
|||
Less: Drawn |
(31.0) |
|||
Other Liquidity |
79.6 |
|||
Plus: Cash and Equivalents |
21.7 |
|||
Less: Restricted Cash |
(1.3) |
|||
Total Liquidity |
100.0 |
|||
Credit Metrics |
||||
Gross Leverage |
28.2x |
|||
Net Leverage |
27.6x |
|||
Notes:
Pro foma cash includes €11.7 million of cash as of H1'20 to which €5M of new ICO loans were added and an additional €5M was added from the increase in Spanish RCF lines after H1'20. Other liquidity includes €4.6M of undrawn bilateral RCF lines as of H1'20 with additional €75M of HPS, Apollo facility which was assumed to be undrawn of which €35M was for vessel improvements. LTM reported EBITDA is not pro forma for the synergies as these were not disclosed in H1'20 results. 1. RCF is super senior in enforcement as per the intercreditor agreement. Vessel collateral includes first-ranking mortgages over Volcan de Tamasite, Volcan de Timanfaya, Volc an de Tijarafe, Volc an de Teide and Volc an de Tinamar. Also has share pledges over various entities of the group. 2. Vessel collateral includes first-ranking mortgages over Volcan de Tamasite, Volcan de Timanfaya, Volc an de Tijarafe, Volc an de Teide and Volc an de Tinamar. Also has share pledges over various entities of the group. 3. Part of HPS and Apollo facility. Security over certain vessels and cargo receivables 4. The La Esfinge loan which has a total capacity of €16.8M is senior to notes with respect to the assets it secures which include mortgage over La Esfinge concession among others things. It matures on 2027-01. The amount drawn was assumed to be the same as the end of FY'19 due to the lack of disclosure in H1'20 report. 5. €12M of the Spanish RCF lines in H1'20 of which €4.6 were undrawn. These lines were increased to €17M following H1'20. 6. Grace period of 1 year. Management said rate was 3% on average. 7. RCF was assumed to drawn as this was not included in reported undrawn RCF amounts as of H1'20. 8. Residual amount of loans from the total €67M La Esfinge loan and other and €31.2M short loans after taking out the €12.2M La Esfinge loan, €30.4M deferred payment acquisition, ICO loans and €7.4M drawn Spanish RCF lines as of H1'20. Pro Forma: Capital structure is proforma for the €75M HPS, Apollo facility, €5M of new ICO loans and increase in Spanish RCF lines to €17M from €12M following H1'20. |
Weekly highlights from our global intel and expert analysis