Atalian Global Services
03/31/2023 |
EBITDA Multiple |
|||
---|---|---|---|---|
(EUR in Millions) |
Amount |
Maturity |
Rate |
Book |
|
||||
€103M RCF due 2023 1 |
- |
Apr-22-2023 |
EURIBOR + 2.250% |
|
Total Secured Debt |
- |
|
||
€625M 4% Senior Notes due 2024 2 |
625.0 |
May-15-2024 |
4.000% |
|
€350M 5.125% Senior Notes due 2025 |
350.0 |
May-15-2025 |
5.125% |
|
£225M 6.625% Senior Notes due 2025 3 |
255.6 |
May-15-2025 |
6.625% |
|
Total Senior Debt |
1,230.6 |
15.8x |
||
Other Debt 4 |
15.1 |
|
|
|
Total Other Debt |
15.1 |
16.0x |
||
Lease Liabilities |
98.3 |
|
|
|
Total Leases |
98.3 |
17.2x |
||
Total Debt |
1,344.0 |
17.2x |
||
Less: Cash and Equivalents |
(616.5) |
|||
Net Debt |
727.5 |
9.3x |
||
Operating Metrics |
||||
LTM Reported EBITDA |
78.0 |
|||
|
||||
Liquidity |
||||
Plus: Cash and Equivalents |
616.5 |
|||
Total Liquidity |
616.5 |
|||
Credit Metrics |
||||
Gross Leverage |
17.2x |
|||
Net Leverage |
9.3x |
|||
Notes: The capital structure is on a IFRS basis. Cash position is pro forma for the €63M repayment of RCF in April. Total liquidity excludes headroom under the non-recourse factoring agreement. 1. Pro forma for the full repayment in April 2023. 2. Management confirmed that these notes will be partially redeemed upon the closing of the acquisition of Atalian's United Kingdom, Ireland and Asia operations by CD&R. 3. Converted to EUR based on GBP/EUR rate of 1.13587 effective as of March 31, 2023. 4. Calculated as €1,407B total gross debt as reported less other items in the capital structure. Pro Forma: The capital structure is pro forma for the full repayment in April of the remaining €63M outstanding RCF as of March 31, 2023. |
Weekly highlights from our global intel and expert analysis