Investor Presentation December 2019
7 Financial Summary - Free Cash Flow
Illustrative Levered Free Cash Flow Build¹
Free Cash Flow Drivers
VERTIV
Illustrative
Run-Rate 2020E
Illustrative
1 Low capital expenditure needs
Run-Rate 2021E
Adj. EBITDA
$595
$ 640
1
(-) Net Capex
(65)
(65)
2
(-) Cash EBITDA Adjustments
(45)
3
(-) Cash Interest
(120)
(100)
4
(-) Cash Taxes
(80)
(95)
5
(-) Working Capital
(30)
(40)
2 Digital transformation and restructuring spend are coming to an end
3 Illustrative interest load subject to refinancing of the pro-forma debt
to narrow the gap vs. public peers³
Every ~50bp improvement in cost of debt equates to
~$10mm in additional earnings and FCF
4 Inefficient existing tax structure with potential to improve (this is not
included in the forecast)
5 Significant working capital improvements already under way
Levered Free Cash Flow
$ 255
$ 340
% FCF Yield²
% EBITDA Conversion
7 %
43 %
10 %
53 %
Note: Hypothetical representation and does not represent a forecast. 2% FCF Yield defined as levered free cash flow divided by assumed equity value at closing of $3,376mm. 3 Calculated using 6.0% illustrative interest rate applied on mid-point of 2019YE and 2020YE Gross Debt.
Assumes free cash flows are used for debt pay down. See "Non-GAAP Financial Measures" and "Additional Financial Information" beginning on slide 38 of the Appendix.
24View entire presentation