Professional Documents
Culture Documents
Recapitalization Analysis
(figures in U.S. dollars, thousands)
Debt / EBITDA
Rate 2014E 2015P
New Mezzanine w/ Warrants 1,035 10.0% 0.50x 0.43x 8.3%
New Senior Notes 2,070 9.0% 1.00x 0.87x 16.6%
New Revolving Credit Facility 3,105 8.0% 1.50x 1.30x 24.9%
Total Sources $12,460 3.00x 2.61x 100.0%
Dividends -- -- --
Equity Issued -- -- --
Short-Term Notes Payable -- -- --
Change in Line of Credit -- -- --
Change in Longterm Debt -- -- --
New Mezzanine w/Warrants -- -- --
New Senior Notes -- -- --
New Revolving Credit Facility -- -- --
Total Financing Activities -- -- --
Net Property, Plant & Equipment 1,000 1,000 1,000 1,000 1,000
Intangible Assets / Goodwill -- -- 7,934 7,934 7,934
Deposits -- -- -- -- --
Total Noncurrent Assets 1,000 1,000 8,934 8,934 8,934
Total Liabilities & Shareholders' Equity 4,850 5,831 13,765 14,725 15,883
Balance 0.000 0.000 0.000 0.000 0.000
0.000 0.000 0.000 0.000
ABC Company, Inc. Financial Statement Assumptions
(figures in U.S. dollars, thousands)
Working Capital
Current Ratio 5.5x 6.0x 6.3x 6.5x
Net Working Capital 2,150 2,473 2,843 3,270
Change in Net Working Capital 323 371 427
Outputs
FYE Ended:
2017 2018 2019 2020
Summary of Equity Sponsor Returns
Trailing EBITDA Multiple
5.0x 25.6% 25.0% 24.4% 23.9%
6.0x 34.4% 31.1% 29.0% 27.5%
7.0x 42.2% 36.5% 33.0% 30.6%
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
-- -- -- --
500 500 500 500
1,035 1,035 1,035 1,035
2,070 2,070 2,070 2,070
3,105 3,105 3,105 3,105
6,710 6,710 6,710 6,710