Intrum
12/31/2023 |
EBITDA Multiple |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
(SEK in Millions) |
Amount |
Price |
Mkt. Val. |
US$ Amt. |
US$ Mkt. Val. |
Maturity |
Rate |
Yield |
Book |
Market |
|
||||||||||
NOK 1.120B Revolving Credit Facility |
1,125.0 |
|
1,125.0 |
107.2 |
107.2 |
Jan-15-2026 |
|
|
||
SEK 10.235B Revolving Credit Facility |
11,044.0 |
|
11,044.0 |
1,052.8 |
1,052.8 |
Jan-15-2026 |
|
|
||
€486M Revolving Credit Facility |
1,664.0 |
|
1,664.0 |
158.6 |
158.6 |
Jan-15-2026 |
|
|
||
Total Super Senior Debt |
13,833.0 |
13,833.0 |
1,318.7 |
1,318.7 |
1.1x |
1.1x |
||||
€50M Senior Secured Private Placement Notes due 2024 |
554.8 |
|
554.8 |
52.9 |
52.9 |
Jun-22-2024 |
Reference Rate + 6.840% |
|
||
€100M Senior Secured Term Loan due 2025 |
1,110.0 |
|
1,110.0 |
105.8 |
105.8 |
Nov-14-2025 |
EURIBOR + 4.500% |
|
||
Total Senior Secured Debt |
1,664.8 |
1,664.8 |
158.7 |
158.7 |
1.2x |
1.2x |
||||
€469M Senior Notes due 2024 1 |
5,204.0 |
|
5,204.0 |
496.1 |
496.1 |
Jul-15-2024 |
3.130% |
|
||
SEK 1.5B Senior Notes FR MTNs due 2024 |
1,500.0 |
|
1,500.0 |
143.0 |
143.0 |
Oct-01-2024 |
STIBOR + 6.600% |
|
||
€75M Senior Notes Private Placement due 2025 |
832.2 |
|
832.2 |
79.3 |
79.3 |
Mar-15-2025 |
3.000% |
|
||
SEK1.1B Senior FR MTN due 2025 |
1,100.0 |
|
1,100.0 |
104.9 |
104.9 |
Jul-2025 |
STIBOR + 8.000% |
|
||
SEK 400M Senior MTN due 2025 |
400.0 |
|
400.0 |
38.1 |
38.1 |
Jul-2025 |
11.875% |
|
||
€850M Senior Notes due 2025 |
9,432.0 |
|
9,432.0 |
899.1 |
899.1 |
Aug-15-2025 |
4.880% |
|
||
SEK 1.25B Notes MTNs due 2025 |
1,250.0 |
|
1,250.0 |
119.2 |
119.2 |
Sep-12-2025 |
STIBOR + 8.270% |
|
||
€800M Senior Notes due 2026 |
8,877.0 |
|
8,877.0 |
846.2 |
846.2 |
Jul-15-2026 |
3.500% |
|
||
SEK 1B Senior Notes MTNs due 2026 |
1,000.0 |
|
1,000.0 |
95.3 |
95.3 |
Sep-09-2026 |
STIBOR + 7.010% |
|
||
€850M Senior Notes due 2027 |
9,432.0 |
|
9,432.0 |
899.1 |
899.1 |
Sep-15-2027 |
3.000% |
|
||
€450M Senior Notes due 2028 |
4,993.0 |
|
4,993.0 |
476.0 |
476.0 |
Mar-15-2028 |
9.250% |
|
||
€5M Commercial Paper |
55.5 |
|
55.5 |
5.3 |
5.3 |
|
3.370% |
|
||
SEK 644M Commercial Paper |
644.0 |
|
644.0 |
61.4 |
61.4 |
|
3.590% |
|
||
Total Unsecured Debt |
44,719.7 |
44,719.7 |
4,263.1 |
4,263.1 |
4.6x |
4.6x |
||||
Lease Liabilities |
637.0 |
|
637.0 |
60.7 |
60.7 |
|
|
|
||
Total Lease Liabilities |
637.0 |
637.0 |
60.7 |
60.7 |
4.7x |
4.7x |
||||
Total Debt |
60,854.5 |
60,854.5 |
5,801.2 |
5,801.2 |
4.7x |
4.7x |
||||
Less: Cash and Equivalents |
(3,457.0) |
(3,457.0) |
(329.6) |
(329.6) |
||||||
Net Debt |
57,397.5 |
57,397.5 |
5,471.6 |
5,471.6 |
4.4x |
4.4x |
||||
Plus: Market Capitalization |
5,890.0 |
5,890.0 |
561.5 |
561.5 |
||||||
Enterprise Value |
63,287.5 |
63,287.5 |
6,033.1 |
6,033.1 |
4.9x |
4.9x |
||||
Operating Metrics |
US$ Amt. |
|||||||||
LTM Revenue |
20,000.0 |
1,906.6 |
||||||||
LTM Reported EBITDA |
13,001.0 |
1,239.4 |
||||||||
|
||||||||||
Liquidity |
||||||||||
RCF Commitments |
19,476.0 |
1,856.6 |
||||||||
Less: Drawn |
(13,833.0) |
(1,318.7) |
||||||||
Plus: Cash and Equivalents |
3,457.0 |
329.6 |
||||||||
Total Liquidity |
9,100.0 |
867.5 |
||||||||
Credit Metrics |
||||||||||
Gross Leverage |
4.7x |
|||||||||
Net Leverage |
4.4x |
|||||||||
Notes:
The capital structure is on a post-IFRS 16 basis. LTM reported EBITDA refers to the cash EBITDA as reported by the company. Reorg calculated RCF commitments as drawn amount plus estimated liquidity. Market cap as of Feb 04, 2023. 1. Originally €900M outstanding US$ Translation: SEK/USD rate used for USD conversion is 10.49. |
Weekly highlights from our global intel and expert analysis