Investor Presentaiton
Debt and Liquidity Summary
Capitalization
Interest
@ 9/30/2021
Maturity
$
628
($ in millions)
Cash and Cash Equivalents
Debt:
Revolver ($550 million capacity) (1)
Variable
2026(2)
First Lien Term Loan (USD)
Variable
2,032
2024
Total Senior Secured Debt
2,032
Senior Unsecured Notes (EUR) (3)
Fixed
520
2025
Senior Unsecured Notes (USD)
Fixed
493
2027
Senior Unsecured Notes (USD)
Fixed
690
2029
64
44
3,843
3,215
920
3.5x
6.7x
Finance Leases
Other Borrowings
Total Debt
Total Net Debt (4)
LTM Adjusted EBITDA
Total Net Leverage (5)
Interest Coverage Ratio (6)
(1) $516 million available on our undrawn revolver net of letters of credit
(2) Maturity will be accelerated to 2024 in certain circumstances as set forth in Amendment No. 10
(3) Assumes exchange rate of $1.1671 USD/Euro
(4) Total Net Debt = Total Debt minus Cash and Cash Equivalents
(5) Total Net Leverage = Total Net Debt / LTM Adjusted EBITDA
(6) Interest Coverage Ratio = LTM Adjusted EBITDA / LTM Interest Expense
Commentary
■ Net leverage of 3.5x at September 30, 2021 increased
from 2.6x at June 30, 2021, reflecting U-POL
acquisition cash funding, share repurchases, and
decline in LTM EBITDA
Over $1.1 billion in available liquidity at September 30,
2021
Weighted average cost of debt of 3.07% at
September 30, 2021
Long-term debt interest rates are effectively 89% fixed
-
$250 million of term loan debt protected from rising
interest rates with 3-month USD LIBOR capped at
1.50%
- $1.375 billion of term loan debt fixed with interest
rate swaps at weighted average of 1.84%
AXALTA COATING SYSTEMS
24View entire presentation