Tue 03/26/2024 05:52 AM
Share this article:
UPDATE 1: A crossholder group of Intrum bondholders, assisted by Latham & Watkins, has hired PJT Partners as its financial advisor, sources told Reorg. This group represents a significant portion of the Swedish debt collector’s notes across its capital structure, sources added.

A front-end bondholder group has lined up Lazard as financial advisor, sources said. The mandate follows the earlier appointment of Weil, Gotshal & Manges as counsel by the group, which includes investors in the 2024 and 2025 notes. The front-end group aims to constructively engage with the company and provide it with new money as part of an exchange proposal to address the 2024 and 2025 bond maturities, as reported.

On an update investor call Monday, March 25, Intrum’s President and CEO Andres Rubio said that the company is looking to reshape its debt profile to realign it with its assets and future cash flows and hinted at a debt extension with a likely modification of the terms as a possible outcome. He also gave an updated cash figure of 21 billion Swedish kronor (€1.83 billion), equating to about 93% of the 2024 and 2025 maturities, but added that a repayment of the looming bonds via organic cash is not the baseline plan as that would leave little to no cash to run the business. However, the cash balance gives Intrum “the ability to look at maturities from a position of strength,” he pointed out.


Original Story 6:48 a.m. UTC on March 25, 2024

Intrum Bondholders Split as Front-End Holders Form Second Group, Line Up Weil Gotshal as Legal Advisor; Aims to Provide New Money, Exchange Proposal 

Reporting: Chiara Elisei, Robert Schach
Swedish debt collector Intrum’s bondholders have split into two groups, with investors across the 2024 and 2025 notes forming a front-end group and lining up Weil Gotshal & Manges as legal advisor, sources told Reorg. The move follows the appointment of Latham & Watkins as counsel to the originally single bondholder group on Friday, March 22.

The newly formed group aims to constructively engage with the company and provide it with new money as part of an exchange proposal to address the 2024 and 2025 bond maturities, the sources said.

Prior to the bondholders splitting in two groups, the investors had shortlisted Lazard and PJT Partners for the role of financial advisor, the sources added.

The company’s president and CEO Andres Rubio along with interim CFO Emil Folkesson will host an update call today, March 25 at 2 p.m. GMT. To register, click HERE.

Intrum announced in mid-March that it mandated Houlihan Lokey and Milbank as financial and legal advisors, respectively, ahead of an expected balance sheet restructuring.

The company’s capital strucure is below:
 
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.
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!