Weener Plastics BV
12/31/2021
|
EBITDA Multiple
|
|||
---|---|---|---|---|
(EUR in Millions)
|
Amount
|
Maturity
|
Rate
|
Book
|
|
||||
Finance Lease Liabilities 1
|
27.7
|
|
|
|
Total Lease Liabilities
|
27.7
|
0.4x
|
||
€75M RCF 2
|
21.8
|
2024
|
|
|
€335M Bank Loans
|
335.0
|
2025
|
|
|
Total Secured Debt
|
356.8
|
4.9x
|
||
Loans from Shareholders
|
3.6
|
|
|
|
Total Shareholder Debt
|
3.6
|
4.9x
|
||
Total Debt
|
388.1
|
4.9x
|
||
Less: Cash and Equivalents
|
(34.8)
|
|||
Net Debt
|
353.3
|
4.5x
|
||
Operating Metrics
|
||||
LTM Revenue
|
424.4
|
|||
LTM Reported EBITDA
|
78.5
|
|||
LTM Reorg EBITDA
|
87.3
|
|||
|
||||
Liquidity
|
||||
RCF Commitments
|
75.0
|
|||
Less: Drawn
|
(21.8)
|
|||
Plus: Cash and Equivalents
|
34.8
|
|||
Total Liquidity
|
88.0
|
|||
Credit Metrics
|
||||
Gross Leverage
|
4.9x
|
|||
Net Leverage
|
4.5x
|
|||
Notes: LTM Reported EBITDA is the company's reported figure while LTM Reorg EBITDA is the company's adjusted EBITDA. Leverage ratios are calculated on reported EBITDA. Debt figures are as reported in the group's management accounts. 1. Defined as 'finance lease liabilities' which Reorg treats as secured claims. 2. No disclosure on RCF drawings. Reorg assumes that the reported 'current interest-bearing loans and borrowings' of €21.8M on balance sheet corresponds to the RCF drawn amount. |
Weekly highlights from our global intel and expert analysis