The AA plc
01/31/2020
|
EBITDA Multiple
|
|||
---|---|---|---|---|
(GBP in Millions)
|
Amount
|
Maturity
|
Rate
|
Book
|
|
||||
£200M Senior Secured Term Facility due 2023 1
|
200.0
|
Jul-2023
|
L + 1.750%
|
|
£50M Senior Secured Working Capital Facility due 2023
|
-
|
Jul-2023
|
|
|
£165M Senior Secured Liquidity Facility due 2022
|
-
|
Jul-2022
|
|
|
Total Secured Bank Debt - First Lien
|
200.0
|
0.6x
|
||
£500M Class A2 Senior Secured Notes due 2025 2
|
500.0
|
Jul-2025
|
6.270%
|
|
£372M Class A5 Senior Secured Notes due 2022 3
|
372.0
|
Jul-2022
|
2.880%
|
|
£250M Class A6 Senior Secured Notes due 2023 2
|
250.0
|
Jul-2023
|
2.750%
|
|
£550M Class A7 Senior Secured Notes due 2024 2
|
550.0
|
Jul-2024
|
4.880%
|
|
£325M Class A6 Senior Secured Notes due 2027
|
325.0
|
Jul-2027
|
5.250%
|
|
Total Secured Bond Debt - First Lien
|
1,997.0
|
6.3x
|
||
£541M Class B2 Notes due 2022 4
|
541.0
|
Jul-2022
|
5.500%
|
|
Total Secured Bond Debt - 2nd Lien
|
541.0
|
7.8x
|
||
Finance Lease Liability
|
66.0
|
|
|
|
Total Lease Liabilities
|
66.0
|
8.0x
|
||
Total Debt
|
2,804.0
|
8.0x
|
||
Less: Cash and Equivalents
|
(149.0)
|
|||
Plus: Restricted Cash
|
70.0
|
|||
Net Debt
|
2,725.0
|
7.8x
|
||
Plus: Market Capitalization
|
295.0
|
|||
Enterprise Value
|
3,020.0
|
8.6x
|
||
Operating Metrics
|
||||
LTM Revenue
|
995.0
|
|||
LTM Reported EBITDA
|
350.0
|
|||
|
||||
Liquidity
|
||||
RCF Commitments
|
225.0
|
|||
Less: Drawn
|
(4.0)
|
|||
Plus: Cash and Equivalents
|
149.0
|
|||
Less: Restricted Cash
|
(70.0)
|
|||
Total Liquidity
|
300.0
|
|||
Credit Metrics
|
||||
Gross Leverage
|
8.0x
|
|||
Net Leverage
|
7.8x
|
|||
Notes: Capitalization is pro forma for the post-balance sheet issuance of £325M class A8 notes in exchange for £325M of class A5 notes and the £200M term loan drawn on April 23 and redemption of class A3 notes. LTM Reported EBITDA is the company's trading EBITDA figure, including the application of IFRS 16, calculated as: EBITDA + (exceptionals, share based payments, contingent consideration movements, pension service charge adjustments). Restricted cash comprised of restricted ring-fenced and non ring-fenced cash which is held on behalf of the group's insurance businesses. RCF commitments is the total of reported liquidity available from banking facilities, which primarily includes the £50M working capital facility and £165M liquidity facility. Market cap is as valued by the company on January 31, 2020. 1. Security: same as for class A notes but with super senior priority. Available to refinance A3 notes. 2. Security: first ranking security in respect of the undertakings and assets of AA Intermediate Co Limited and its subsidiaries. 3. Security: first ranking security in respect of the undertakings and assets of AA Intermediate Co Limited and its subsidiaries. Reflects post-balance sheet date £325M redemption. 4. Security: class B notes rank behind the class A notes and have first ranking over the assets of the immediate parent undertaking of the AA intermediate Co Limited group, AA Mid Co Limited. Principal amount reflects £29M amortization. |
Weekly highlights from our global intel and expert analysis