Pro-Gest
09/30/2019
|
EBITDA Multiple
|
|||||
---|---|---|---|---|---|---|
(EUR in Millions)
|
Amount
|
Maturity
|
Rate
|
Book
|
||
|
||||||
Export Credit Facility (secured) 1
|
43.1
|
Aug-28-2024
|
|
|||
Bank of China Facility 1
|
13.9
|
May-01-2022
|
|
|||
Other Bank Debt 1
|
9.7
|
|
|
|||
2020 Mini-Bond
|
5.0
|
Jun-12-2020
|
5.000%
|
|||
2021 Mini-Bond (amort.) 2
|
14.3
|
Dec-31-2021
|
5.000%
|
|||
2022 Mini-Bond
|
5.0
|
Dec-31-2022
|
5.000%
|
|||
2023 Mini-Bond (amort.) 3
|
30.5
|
Jun-30-2023
|
4.250%
|
|||
Total Debt Cartiere Villa Lagarina
|
121.5
|
1.7x
|
||||
Other Bank Debt 4
|
100.6
|
|
|
|||
Finance Leases
|
19.4
|
|
|
|||
2023 Pro-Gest "Mini-Bond" (amort.) 3
|
30.5
|
Jun-30-2023
|
5.250%
|
|||
2024 Senior Unsecured Notes
|
250.0
|
Dec-15-2024
|
3.250%
|
|||
Total Other Debt
|
400.5
|
7.1x
|
||||
Total Debt
|
522.0
|
7.1x
|
||||
Less: Cash and Equivalents
|
(60.3)
|
|||||
Less: Other Net Debt Adjustments
|
(16.0)
|
|||||
Net Debt
|
445.7
|
6.1x
|
||||
Operating Metrics
|
||||||
LTM Revenue
|
446.9
|
|||||
LTM Reported EBITDA
|
73.1
|
|||||
|
||||||
Liquidity
|
||||||
Plus: Cash and Equivalents
|
60.3
|
|||||
Total Liquidity
|
60.3
|
|||||
Credit Metrics
|
||||||
Gross Leverage
|
7.1x
|
|||||
Net Leverage
|
6.1x
|
|||||
Notes: Net leverage based on reported "adjusted EBITDA". Net debt calculation includes €16M of fixed income securities recorded as financial assets (bond from associated companies) 1. Amount outstanding as of 2018 year-end. 2. To be repaid in 7 six-monthly installments starting from 31 December 2018. 3. To be repaid in 8 six-monthly installments starting from 31 December 2019. 4. Opco/Holdco split undisclosed. Based on total bank debt of €167.4M as of Sep, 30 and €66.7M at Cartiere Villa Lagarina (as of YE18) |
Weekly highlights from our global intel and expert analysis