Investor Presentaiton
Capitalisation as at 31 December 2015
St Barbara
LIMITED
A$M
A$M
Cash1
$100
Red Kite debt facility
Senior Secured Notes
(US$36m)²
(US$180m) 1,3
$46
0.2x L+750 Jun-17
Year ended
31 Dec 2015 EBITDAX Interest Maturity Call Date Call Price|
CFR:
Rating
Caa1(Stable) /
B-(Stable)
Caa1 / B-
Lease liabilities
Total Debt
$244 0.9x 8.875% Apr-18 Callable 106.656
$3 0.0x
$293 1.1x
Caa1 / B-
Net Debt
$193 0.7x
Shareholder's Equity
$203
Capitalisation (Total Debt + Equity)
$496
Debt Repayments
(Actual and Contracted)
Underlying EBITDA4
$266
Interest Expense
$37
Capital Expenditure
$36
A$58m
actual
voluntary
A$101m
actual
voluntary
repayments
Red Kite anticipated to
be fully repaid one year
early (by 30 June 2016)
A$244m
US$ Notes
A$46m
Underlying EBITDA4 / Interest Expense
7.2x
repayments
Red Kite
Fixed Charge Coverage Ratio5
6.2x
Net Debt Capitalisation
39%
FY15
FY16
FY17
FY18
Note: AUD:USD exchange rate as at 31 December 2015 was 0.7285
1. In February 2016, US$12M of senior secured notes repurchased at 2% discount using cash on balance sheet.
2.
Net of $2.4m of capitalised transaction costs. Spread has LIBOR floor of 1.00%.
3.
Net of $3.5m of capitalised transaction costs and $0.4m discount on notes.
32 Asia Investor Relations Roadshow/ March 2016
4.
Non IFRS measure, refer slide in appendix
5.
Non IFRS measure, Fixed Charge Coverage Ratio = (EBITDA - Capital Expenditures) / Interest expense.View entire presentation