Thu 02/06/2020 12:16 PM
Share this article:
Pro-Gest’s €250 million 2024 senior unsecured notes have risen about 5 points since the start of the week to 65-66 after the Italian paper and packaging group obtained a net leverage covenant waiver on its 2020, 2021, and 2022 bonds, sources told Reorg.

Small blocks of Pro-Gest’s 2024 bonds traded on Feb. 4 at 62 and on Feb. 5 at 65, sources added.

On Feb. 2, Pro-Gest’s Cartiere Villa Lagarina 2020, 2021, and 2022 bondholders waived the net leverage covenant test on Dec. 31, 2019, and amended some of the 2022 bond terms moving forward the maturity of the notes to Dec. 31, 2020, as reported.

In December, Pro-Gest met investors in London to discuss the terms of a possible plan featuring a holdco loan to refinance part of its debt. The amount of the unsecured holdco loan had not been defined but Pro-Gest hinted at close to €200 million. After a lackluster response from investors, the company started working on a new term sheet featuring an instrument ranking pari passu with the existing €250 million 2024 senior unsecured notes.

The next few weeks will be decisive for the company’s prospects to operate its mill in Mantua. The next key date in the authorization procedure is Feb. 18, which is the deadline for members of the public and different administrative bodies to send comments, opinions and technical assessments.

The group’s liquidity materially weakened after it burned €100 million of unlevered free cash in the first nine months of 2019 and net leverage jumped to 6.3x at the end of September 2019 from 3.5x at the end of 2018.

The family-owned paper packaging group has been working with Credit Suisse to assist with “potential capital structure options.” The group is represented by White & Case as its legal advisor.

Reorg’s tear sheet on Pro-Gest is available HERE. The company’s capital structure is below:
 
 
 
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)

--Luca Rossi, Cedrick Cassin
Share this article:
This article is an example of the content you may receive if you subscribe to a product of Reorg Research, Inc. or one of its affiliates (collectively, “Reorg”). The information contained herein should not be construed as legal, investment, accounting or other professional services advice on any subject. Reorg, its affiliates, officers, directors, partners and employees expressly disclaim all liability in respect to actions taken or not taken based on any or all the contents of this publication. Copyright © 2024 Reorg Research, Inc. All rights reserved.
Thank you for signing up
for Reorg on the Record!