Thu 06/09/2022 07:39 AM
Share this article:
Weener Plastics BV reported strong March numbers, with EBITDA up 21.8% year over year as a result of price increases maintaining a positive resin spread. However, the Dutch plastic packaging company exited Russia last month, selling its plants for zero value. The Russian business accounted for 12% of the group’s sales and 17.5% of its adjusted EBITDA, sources told Reorg.

Group sales came in at €42.5 million in March, which was well ahead of €37.4 million budgeted and €35.2 million Weener generated the same month last year, largely driven by the continuous rise in underlying resin prices.

Adjusted EBITDA reached €8.4 million, beating the €8.1 million budgeted and significantly up on the €6.9 million the group achieved in March last year, driven by pricing having caught up on surging resin costs as well as cost savings.

Weener generated €2.7 million of free cash flow during March despite a €5.2 million increase in working capital reflecting higher resin prices. As a result, the group ended the month with €39.6 million of cash.

In May, the group sold its two Russian plants to a Dubai-based company, which will operate them on a standalone basis. Weener received zero value for the plants, although the deal includes earnout payments and an anti-embarrassment clause, sources noted.

Weener's capital structure as of Dec. 31, 2021, is below:
 
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.

Sponsor 3i declined to comment.

– Robert Schach
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!