Mangrove
09/30/2023
|
EBITDA Multiple
|
|||
---|---|---|---|---|
(EUR in Millions)
|
Amount
|
Maturity
|
Rate
|
Book
|
|
||||
Finance Leases 1
|
8.0
|
|
|
|
Total Finance Leases
|
8.0
|
0.1x
|
||
€65M Revolving Credit Facility 2
|
45.0
|
Oct-08-2023
|
|
|
Total Super Senior Secured Debt
|
45.0
|
0.5x
|
||
Bank Debt 3
|
4.5
|
|
|
|
Senior Secured Notes 4
|
356.2
|
Oct-09-2025
|
7.775%
|
|
Total Secured Debt
|
360.7
|
3.7x
|
||
Leases (IFRS 16) 1
|
57.0
|
|
|
|
Total Lease Liabilities
|
57.0
|
4.2x
|
||
Total Debt
|
470.7
|
4.2x
|
||
Less: Cash and Equivalents
|
(153.4)
|
|||
Plus: Restricted Cash
|
3.6
|
|||
Net Debt
|
321.0
|
2.9x
|
||
Operating Metrics
|
||||
LTM Revenue
|
1,298.2
|
|||
LTM Reported EBITDA
|
111.2
|
|||
|
||||
Liquidity
|
||||
RCF Commitments
|
65.0
|
|||
Less: Drawn
|
(45.0)
|
|||
Plus: Cash and Equivalents
|
153.4
|
|||
Less: Restricted Cash
|
(3.6)
|
|||
Total Liquidity
|
169.8
|
|||
Credit Metrics
|
||||
Gross Leverage
|
4.2x
|
|||
Net Leverage
|
2.9x
|
|||
Notes: LTM EBITDA is Reported EBITDA. Restricted cash at the end of the period was €3.63M. 1. As of June 30, 2023, due to not being disclosed as of Sept. 30. 2. Margin of E + 425bps and subject to a ratchet based on net leverage. Facility maturity is subject to an automatic one-year extension. Calculated as €65M drawn as of Dec. 31, 2022, less €20M repaid in the nine month period to Sept. 30, 2023. 3. Calculated as total bank loans less amounts drawn under the RCF. 4. The issuer had the option to partially capitalize its interest payments in June 2020, Dec. 2020, June 2021, and Dec. 2021. If so, then the interest rate for the relevant period would be 9%, consisting of 0.25% of cash-pay interest and 8.75% of PIK interest. |
Weekly highlights from our global intel and expert analysis