AI assistant
Prysmian — M&A Activity 2017
Dec 4, 2017
4170_ip_2017-12-04_e66f3cd2-58be-405e-b80c-bf6a9f6ab6ec.pdf
M&A Activity
Open in viewerOpens in your device viewer
A KEY MILESTONE IN PRYSMIAN'S GROWTH STORY:
THE ACQUISITION OF GENERAL CABLE
TRANSACTION HIGHLIGHTS
| Transaction terms and structure |
• • |
Prysmian has entered into a merger agreement to acquire 100% of the outstanding shares of General Cable ("GC") (the "Transaction"), representing a total Enterprise Value of approximately \$3bn GC shareholders to receive a cash consideration of \$30.0 per share |
|||
|---|---|---|---|---|---|
| Strategic rationale & value creation |
• | Highly complementary geographical footprint with major increase to North America's exposure | |||
| • | The Transaction is expected to generate approx. €150m run-rate pre-tax annual cost synergies to be realized within 5 years after closing, with a substantial portion to be achieved by the third year |
||||
| • | The merger is expected to be EPS accretive1 in the range of 10-12% for Prysmian shareholders already within the first year post closing (pre-synergies and related implementation costs) |
||||
| Financing | • | At closing, the Transaction is expected to be entirely funded with a mix of newly committed debt facilities and cash on balance / existing committed credit lines |
|||
| • | Initial pro-forma leverage of approx. 2.9x NFP2 over adj. EBITDA3 LTM 3Q-2017 PF (pre equity instruments issuance) |
||||
| • | Post closing equity instruments issuance up to €500m will be considered to retain a flexible capital structure to pursue future growth opportunities by external lines |
||||
| Approvals and timing |
• | The Transaction has been unanimously approved by both Prysmian and General Cable Board of Directors and recommended to its shareholders by General Cable's Board of Directors |
|||
| • | Estimated closing by 3Q-2018, subject to completion of required regulatory approvals and other customary closing conditions |
||||
| • | Completion of the Transaction requires approval from General Cable shareholders representing at least a majority of the outstanding shares, leading to 100% ownership |
||||
| 1) EPS attributable to Prysmian shareholders: (i) before cost synergies and implementation costs and (ii) including equity instruments issuance of €500m |
- 2) Pro-forma NFP 2017E assuming conversion of Prysmian 2013 convertible bond (€300m)
- 3) EBITDA adj. as defined by Prysmian and General Cable
AN INDUSTRY-SHAPING MOVE DRIVEN BY A STRONG ACQUISITION RATIONALE
Enhancing Prysmian's worldwide leadership
Highly complementary geographical presence with major exposure increase to North America and expansion in
Europe and Latam
Extended and synergic product portfolio
Combination of management expertise and best practices leveraging on human capital talents
Multiple sources of synergies all under management control
The Transaction will drive significant value creation for all stakeholders supported by Prysmian proven execution capabilities
GENERAL CABLE: AN ICONIC INDUSTRY LEADER
Company overview Brand portfolio
- With over 150+ years of history and headquartered in Kentucky (USA), General Cable is a global player in the development, design, manufacture, marketing and distribution of copper, aluminum and fiber optic wire and cable products
- General Cable additionally engages in the design, integration and installation on a turn-key basis of products such as high and extra-high voltage terrestrial and submarine systems
- Trusted partner to leading utilities, independent distributors, retailers, contractors and OEMs across the world
- 291 facilities located in North America, Europe and Latam
- ~10,000 employees worldwide as of 31/12/2016
- Listed on the NYSE
Historical financials1 (USDm) Sales breakdown1 LTM 3Q-2017 (%)
1) Excluding APAC and Africa operations (divestiture almost completed) 2) EBITDA adjusted as reported by General Cable
A LANDMARK ACQUISITION IN PRYSMIAN'S GROWTH STORY
1) Based on Prysmian and General Cable combined sales LTM 3Q-2017 and excluding APAC and Africa operations for General Cable. General Cable figures converted in EUR using -1y average FX (USD/EUR: 1.103) as of 29/09/2017
ENHANCING PRYSMIAN'S WORLDWIDE LEADERSHIP
Top 12 global cable & systems players by revenue (€bn)
Note: all figures based on LTM available data and converted in € based on the average exchange rate of the reference period. Nexans sales considered at current metal prices, General Cable excluding APAC and Africa operations, CommScope considering only connectivity solutions, Furukawa considering only Communications solutions and Energy Infrastructure, Sumitomo Electric considering only power cable and fiber cable & accessories, Leoni considering only Cable & Wire, Fujikura considering only power systems, NKT adjusted for the acquisition of ABB cable business
1) Country with at least one facility 2) Excluding General Cable APAC and Africa operations (divestiture almost completed); General Cable figures converted in EUR using -1y average FX (USD/EUR: 1.103) as of 29/09/2017
UNIQUE AND HIGHLY COMPLEMENTARY COMBINATION
Extended and synergic product portfolio
Note: General Cable revenues excluding APAC and Africa operations (divestiture almost completed). Preliminary segmentation based on existing reporting by Prysmian and General Cable. Actual segmentation may differ as the two companies reported segmentation is not fully consistent; General Cable figures converted in EUR using -1y average FX (USD/EUR: 1.103) as of 29/09/2017
MULTIPLE SOURCES OF SYNERGIES ALL UNDER MANAGEMENT CONTROL
Estimated pre-tax run-rate cost synergies of ~€150m
KEY COMBINED FINANCIAL FIGURES
All figures excluding synergies
| LTM 3Q-2017 |
+ | = | Combined entity |
||
|---|---|---|---|---|---|
| Sales (€m) |
7,772 | + | 3,313 | = | 11,085 |
| EBITDA adj. (€m) |
729 | + | 201 | = | 930 |
| EBIT adj. (€m) |
553 | + | 133 | = | 686 |
Note: EBITDA and EBIT adjusted for non recurring items, restructuring costs and other non operating costs as reported by General Cable and Prysmian; General Cable figures converted in EUR using -1y average FX (USD/EUR: 1.103) as of 29/09/2017; General Cable figures excluding APAC and Africa operations (divestiture almost completed). Prysmian financials according to IFRS, General Cable according to US GAAP
FLEXIBLE CAPITAL STRUCTURE COUPLED WITH SIGNIFICANT VALUE CREATION
Prysmian NFP 2017 evolution (€m)
- Strong combined cash flow generation sustaining clear deleverage path
- Post closing equity instruments issuance up to €500m will be considered to retain a flexible capital structure to pursue future growth opportunities by external lines
The Transaction is expected to be EPS accretive4 in the range of 10-12% for Prysmian shareholders within first year post closing (pre-synergies and related implementation costs)
- 1) EBITDA LTM 3Q-2017 adjusted for non recurring items, restructuring costs and other non operating costs
- 2) Source: management estimate
- 3) Financial figures converted in EUR using spot FX (USD/EUR: 1.187) as of 01/12/2017
- 4) EPS attributable to Prysmian shareholders: (i) before cost synergies and implementation costs and (ii) including equity instruments issuance of €500m
- 5) Including also estimated refinancing amount of General Cable subordinated convertible bond
INDICATIVE TIMETABLE AND TRANSACTION STRUCTURE
| Indicative timetable | Transaction structure | |
|---|---|---|
| December 4th, 2017 |
• Transaction announcement |
GC Prysmian shareholders shareholders |
| By 3Q-2018 |
1Q-2018 General Cable EGM to vote for the • Transaction |
Prysmian Cash merger consideration Prysmian |
| • 1Q-3Q 2018 Expected Antitrust clearance and other customary closing conditions |
GC US Merger NewCo "One step" voted cash reverse triangular merger • |
|
| • Expected closing |
cash merger consideration |
- "One step" voted cash reverse triangular merger
- General Cable shares to be cancelled in exchange for the cash merger consideration
- The agreement has been unanimously approved by the Boards of Directors of Prysmian and GC, and recommended to its shareholders by GC's Board of Directors
- GC's shareholders' vote requires approval from a majority (i.e. 50% + 1) of its outstanding shares, leading to 100% ownership
KEY TAKEAWAYS
- Landmark and unique opportunity in Prysmian's growth story to enhance its worldwide leadership
- Highly complementary geographical presence with major exposure increase in North America; expansion in Europe and Latam
- Estimated pre-tax run-rate cost synergies of ~€150m within five years
- EPS accretion1 in the range of 10-12% for Prysmian shareholders within first year post closing (presynergies and related implementation costs)
- Strong cash flow generation will allow Prysmian to retain a flexible capital structure to pursue future growth opportunities by external lines