Hilding Anders AB
12/31/2023
|
EBITDA Multiple
|
|||||
---|---|---|---|---|---|---|
(EUR in Millions)
|
Amount
|
Maturity
|
Rate
|
Book
|
||
|
||||||
€300M Reinstated Senior Term Loan 1
|
324.8
|
Feb-2026
|
|
|||
Other Local Debt
|
21.8
|
|
|
|||
Other debt 2
|
27.3
|
|
|
|||
Total Debt
|
373.9
|
8.5x
|
||||
€270M HoldCo PIK Notes 3
|
270.0
|
Feb-2027
|
|
|||
Total HoldCo Debt
|
270.0
|
14.7x
|
||||
Total Debt
|
643.9
|
14.7x
|
||||
Less: Cash and Equivalents
|
(65.9)
|
|||||
Less: Other Net Debt Adjustments
|
(57.3)
|
|||||
Net Debt
|
520.7
|
11.9x
|
||||
Operating Metrics
|
||||||
LTM Revenue
|
572.8
|
|||||
LTM Reported EBITDA
|
43.9
|
|||||
|
||||||
Liquidity
|
||||||
Plus: Cash and Equivalents
|
65.9
|
|||||
Total Liquidity
|
65.9
|
|||||
Credit Metrics
|
||||||
Gross Leverage
|
14.7x
|
|||||
Net Leverage
|
11.9x
|
|||||
Notes: Hilding is 5.7x net levered through the OpCo debt after adjusting it by €57.11M to account for the RUB 5.711B of debt held by Askona 1. Notes pay 5% cash interest, 1.25% PIK 2. Super senior new money loan provided by lenders 3. Excludes Accrued Interest. Notes pay 12% PIK |
Weekly highlights from our global intel and expert analysis