Selecta Group
12/31/2019
|
EBITDA Multiple
|
|||||||
---|---|---|---|---|---|---|---|---|
(EUR in Millions)
|
Amount
|
Price
|
Mkt. Val.
|
Maturity
|
Rate
|
Yield
|
Book
|
Market
|
|
||||||||
€150M Revolving Credit Facility
|
63.1
|
|
63.1
|
|
E/L + 3.500%
|
|
||
Total Super Senior Debt
|
63.1
|
63.1
|
0.3x
|
0.3x
|
||||
2024 EUR Senior Secured FRNs
|
375.0
|
38.0
|
142.5
|
Feb-2024
|
E + 5.380%
|
|
||
2024 EUR Senior Secured Notes
|
865.0
|
40.0
|
346.0
|
Feb-2024
|
5.875%
|
|
||
2024 CHF Senior Secured Notes
|
237.4
|
39.0
|
92.6
|
Feb-2024
|
5.875%
|
|
||
Finance Leases
|
39.1
|
|
39.1
|
|
|
|
||
Factoring Facilities
|
0.4
|
|
0.4
|
|
|
|
||
Reverse Factoring Facilities
|
6.7
|
|
6.7
|
|
|
|
||
Other Senior Debt
|
13.0
|
|
13.0
|
|
|
|
||
Total Senior Secured Debt
|
1,536.6
|
640.3
|
6.5x
|
2.9x
|
||||
Total Debt
|
1,599.7
|
703.4
|
6.5x
|
2.9x
|
||||
Less: Cash and Equivalents
|
(64.4)
|
(64.4)
|
||||||
Net Debt
|
1,535.3
|
639.0
|
6.2x
|
2.6x
|
||||
Operating Metrics
|
||||||||
LTM Revenue
|
1,630.5
|
|||||||
LTM Reported EBITDA
|
246.2
|
|||||||
|
||||||||
Liquidity
|
||||||||
RCF Commitments
|
150.0
|
|||||||
Less: Drawn
|
(63.1)
|
|||||||
Plus: Cash and Equivalents
|
64.4
|
|||||||
Total Liquidity
|
151.3
|
|||||||
Credit Metrics
|
||||||||
Gross Leverage
|
6.5x
|
|||||||
Net Leverage
|
6.2x
|
|||||||
Notes: Bond prices as of May 6. Outstanding €230.8M parent subordinated 11.875% PIK Loan due 2024 not included in the structure. On Mar.26, the issuer announced that it has entered into a €50M super senior 1Y facility agreement with KKR. |
Weekly highlights from our global intel and expert analysis