Swissport
12/31/2019
|
EBITDA Multiple
|
|||||||
---|---|---|---|---|---|---|---|---|
(EUR in Millions)
|
Amount
|
Price
|
Mkt. Val.
|
Maturity
|
Rate
|
Yield
|
Book
|
Market
|
|
||||||||
€75M Secured Revolving Credit Facility due 2024 1
|
-
|
|
-
|
Aug-2024
|
E + 4.000%
|
|
||
€900M Secured Term Loan B due 2024 2
|
900.0
|
|
900.0
|
Aug-2024
|
E + 4.500%
|
|
||
€410M Senior Secured Notes due 2024 2
|
410.0
|
|
410.0
|
Aug-2024
|
5.250%
|
|
||
€50M Senior Secured Delayed-draw Loan due 2024 3
|
-
|
|
-
|
Aug-2024
|
E + 5.250%
|
|
||
Total Senior Secured Debt - Restricted Group
|
1,310.0
|
1,310.0
|
3.2x
|
3.2x
|
||||
€36.5M Unexchanged Senior Secured Notes due 2021
|
36.5
|
|
36.5
|
Dec-2021
|
6.750%
|
|
||
Total Structurally Subordinated Secured Debt - Swissport Investments S.A.
|
36.5
|
36.5
|
3.3x
|
3.3x
|
||||
€250M Senior Unsecured Notes due 2025
|
250.0
|
|
250.0
|
Feb-2025
|
9.000%
|
|
||
Total Unsecured Debt - Restricted Group
|
250.0
|
250.0
|
3.9x
|
3.9x
|
||||
€15.9M Unexchanged Senior Notes due 2022
|
15.9
|
|
15.9
|
Dec-2022
|
9.750%
|
|
||
€190M PIK Loan due 2023 4
|
201.4
|
|
201.4
|
Aug-2023
|
15.500%
|
|
||
Total Unsecured Debt - Structurally Subordinated
|
217.3
|
217.3
|
4.4x
|
4.4x
|
||||
Other Bank Loans
|
47.7
|
|
47.7
|
|
|
|
||
Other Local Facilities
|
30.0
|
|
30.0
|
|
|
|
||
Total Other Debt
|
77.7
|
77.7
|
4.6x
|
4.6x
|
||||
Lease Liability
|
514.0
|
|
514.0
|
|
|
|
||
Total Lease Liabilities
|
514.0
|
514.0
|
5.8x
|
5.8x
|
||||
Total Debt
|
2,405.5
|
2,405.5
|
5.8x
|
5.8x
|
||||
Less: Cash and Equivalents
|
(303.0)
|
(303.0)
|
||||||
Net Debt
|
2,102.5
|
2,102.5
|
5.1x
|
5.1x
|
||||
Operating Metrics
|
||||||||
LTM Revenue
|
3,135.0
|
|||||||
LTM Reported EBITDA
|
412.9
|
|||||||
|
||||||||
Liquidity
|
||||||||
RCF Commitments
|
35.0
|
|||||||
Other Liquidity
|
55.0
|
|||||||
Plus: Cash and Equivalents
|
303.0
|
|||||||
Total Liquidity
|
393.0
|
|||||||
Credit Metrics
|
||||||||
Gross Leverage
|
5.8x
|
|||||||
Net Leverage
|
5.1x
|
|||||||
Notes: Capitalization is pro forma for the €50M TLB tap and rate reductions. LTM EBITDA is the company's operational EBITDA figure. Other liquidity is the sum of reported headroom less cash and cash equivalents - RCF commitments. Other liquidity comprised of other undrawn facilities and is calculated as follows: reported pro forma headroom - pro forma cash and cash equivalents - €35M RCF commitments (maximum allowed cash draw down under the €75M RCF). 1. €19.5M utilized as guarantees. Pari passu in application of proceeds. The split of available utilization between guarantees and cash draw down per the new facility is: guarantees up to a maximum amount of €50M and cash draw down up to a maximum of €35M, subject to an aggregate total limit of €75M. Pro forma for 0.25% reduction. 2. Pari passu in application of proceeds. 3. Pari passu in application of proceeds. Pro forma for 0.25% reduction. 4. Extension option until August 2025. |
Weekly highlights from our global intel and expert analysis