* Your assessment is very important for improving the workof artificial intelligence, which forms the content of this project
Download 110000000 Senior Subordinated Notes due 2008
Survey
Document related concepts
Transcript
Lenders’ Presentation June 28, 2006 Disclaimer The following information contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on Management’s current expectations and beliefs, as well as a number of assumptions concerning future events. These statements are subject to risks, uncertainties, assumptions and other important factors, many of which are outside Management’s control, that could cause actual results to differ materially from the results discussed in the forwardlooking statements. You are cautioned not to put undue reliance on such forward-looking statements because actual results may vary materially from those expressed or implied. All forward-looking statements are based on information available to Management on this date and Alliance Laundry assumes no obligation to, and expressly disclaims any obligation to, update or revise any forward looking statements, whether as a result of new information, future events or otherwise. Agenda Presenters Transaction Overview Bruce Rounds, CFO Alliance Laundry Systems LLC Alliance Financial Update Bruce Rounds, CFO Alliance Laundry Systems LLC LSG / CLD Overview Tom L’Esperance, CEO Alliance Laundry Systems LLC Amendment Request Diane Albanese, Vice President Lehman Brothers Public Lenders’ Q&A Pro Forma Financial Projections Private Lenders’ Q&A Bruce Rounds, CFO Alliance Laundry Systems LLC Transaction Overview Transaction Overview Alliance Laundry Systems reached an agreement to purchase the Commercial Laundry Division (“CLD”) from Laundry Systems Group (“LSG”) on May 23, 2006 Acquisition strategically enhances geographic scope, expands product offering and provides control of soft-mount technology Total transaction value of $85 million includes capital lease obligations assumed Alliance expects to finance the acquisition with a combination of debt and equity in order to maintain existing leverage levels $60 million add-on to the existing Term Loan Facility, along with a $5 million increase to the Revolving Credit Facility to maintain adequate liquidity — Maturity and amortization schedules will remain the same as existing $23 million in equity from Teachers’ and management (1)(2)(3) Sources and Uses ($ in millions) Sources Uses Term Loan Add-On Teachers' Equity (3) (3) Equity Capital Lease Assumed Total Sources 1. 2. 3. 4. $60.0 20.0 3.2 1.4 $84.6 Adjusted Purchase Price (4) Transaction Costs 5.3 Cash for Europe Capital Lease Assumed 3.1 1.4 Total Uses The remaining $1.4 million of the total purchase price reflects the capital lease assumed. Management includes both Alliance and CLD. Teachers’ equity will initially be funded through $20.0 mm bridge facility held at a new limited liability Holding Company, parent to Alliance Laundry Holdings LLC; remaining equity will be provided by Alliance and CLD management. Alliance will fund the full €59.0 mm purchase price, which includes the assumption of $1.4 mm capital lease, at close. Through post-closing purchase price adjustments, the value of the capital lease will be returned to Alliance approximately 60 days post-close. 1 $74.8 $84.6 Pro Forma Capitalization The financing of the transaction has been structured to be leverage neutral Pro Forma Capitalization ($ in millions) Consolidated Capitalization Revolver Alliance 3/31/2006 EBITDA Multiple Adj. ProForma 3/31/2006 EBITDA Multiple $3.0 0.0x $0.0 $3.0 0.0x Term Loan B 177.0 2.9x 60.0 237.0 3.3x Senior Subordinated Notes 149.4 2.4x 0.0 149.4 2.1x Other Long-Term Debt 1.0 0.0x 0.0 1.0 0.0x Capital Lease 0.0 0.0x 1.4 1.4 0.0x $330.4 5.4x $61.4 $391.8 5.4x $0.3 0.0x $3.1 $3.4 0.0x $330.1 5.4x $58.3 $388.4 5.3x Equity (market value) (2) 117.0 1.9x 23.2 140.2 1.9x Total Enterprise Value $447.1 7.3x $81.5 $528.6 7.3x (1) Total Debt less: Cash Net Debt LTM Adjusted EBITDA $61.5 (3) $72.7 1. Total availability under Revolver is increasing from $50 million to $55 million. 2. Reflects market value of equity of Alliance at January 27, 2005 and CLD in conjunction with acquisition. 3. Alliance LTM Adjusted EBITDA as of March 31, 2006; CLD LTM EBITDA as of December 31, 2005 and is subject to E&Y diligence adjustments. See the Company’s filings with the Securities and Exchange Commission for a reconciliation of Adjusted EBITDA to Net Loss. 2 Alliance Financial Update Alliance Performance Summary Financial Performance Update Net revenues for the year ended December 31, 2005 increased $36.3 million, or 12.9%, to $317.3 million from $281.0 million Revenue growth was primarily driven by price and volume increases Gross profit for the year ended December 31, 2005 decreased $6.0 million, or 7.2%, to $76.0 million from $82.0 million Decrease in gross profit attributed to higher cost of sales from asset step-ups and higherthan expected steel prices $25 million of debt reduction since Facility closing date Leverage of 5.4x well below the maximum 6.50x Total Debt / EBITDA covenant as of March 31, 2006 (steps down to 6.25x at June 30, 2006) Income Statement ($ in millions) 3/31/2005 Total Revenue Quarter Ended, 6/30/2005 9/30/2005 12/31/2005 Fiscal Year Ended 12/31/2005 Quarter Ended, 3/31/2006 LTM 3/31/2006 $69.9 $85.7 $78.4 $83.3 $317.3 $71.5 Gross Profit 11.0 20.6 22.4 21.9 76.0 18.6 83.6 % Margin 15.7% 24.0% 28.6% 26.3% 24.0% 26.0% 26.2% EBITDA (GAAP Reporting) % Margin ($23.9) NA $8.1 9.5% $16.3 20.9% $14.8 17.7% $15.3 4.8% $9.6 13.5% $48.9 15.3% Adjusted EBITDA % Margin $12.7 18.1% $16.6 19.3% $14.1 17.9% $17.1 20.6% $60.4 19.0% $13.8 19.3% $61.5 19.3% Capital Expenditures Total Debt $0.7 $347.3 $1.6 $344.3 $0.9 $336.3 $1.2 $326.3 $4.4 $326.3 $1.4 $330.4 $5.1 $330.4 3 $318.9 LSG / CLD Overview Commercial Laundry Division of LSG CLD is a leading manufacturer and marketer of commercial washing and drying machines and finishing equipment Managed out of Belgium, CLD is one of LSG’s two operating divisions, with approximately 400 employees CLD has been a significant strategic partner of Alliance since 2002 CLD focuses on two geographic regions: Europe (Ipso) & the U.S. (Cissell & Ipso) Focused on the laundromat and on-premise laundry (“OPL”) segments Offers a full range of commercial washer extractors, tumbler dryers and ironers Strong position in washer extractor soft-mount technology Strong market position in Europe Products distributed worldwide through local distributors Stand-alone 2005 revenue and EBITDA of approximately $98.1 million and $11.2 million(1), respectively 1. CLD financials subject to E&Y diligence adjustments. 4 CLD Unit Overview (European Operations) (U.S. Operations) Focuses on laundromat and OPL segments Focuses on laundromat, drycleaning and OPL segments Facilities: 2 in Belgium (Wevelgem and Deinze) Cissell facilities: Louisville, KY and Portland, TN Ipso sales center: Fort Mill, SC Employees: 240 Employees: 153 Production: 14,000 units per year (primarily washerextractors, as well as ironers and tumbler dryers) Production: 1,000 units per year (primarily large stand-alone tumbler dryers) Primary Competitors: Electrolux, Girbau, Primus Primary Competitors: Alliance, Dexter, Milnor, Girbau Unaudited 2005 Financials(1): Unaudited 2005 Financials(1): Net Revenue: €53.7 million Net Revenue: $30.1 million Adj. EBITDA: €7.2 million Adj. EBITDA: $2.0 million 1. CLD financials subject to E&Y diligence adjustments. 5 CLD Unit Sales By Geography The acquisition further diversifies Alliance’s geographical reach and customer base (European Operations) (U.S. Operations) Far East 4% EMEA 12% Far East 7% (1) U.S. 18% EMEA(1) 75% U.S. 84% 2005 Net Revenue: €53.7 million 1. EMEA refers to Europe, the Middle East and Africa. 6 2005 Net Revenue: $30.1 million CLD Historical Financials (€ and $ in millions) European Operations Sales % Growth Adj. EBITDA % Margin (1) 2004A 2005A € 44.8 € 53.7 19.8% € 5.5 12.3% € 7.2 13.5% CLD (Total) 2004A European Ops Sales U.S. Ops Sales Total Sales U.S. Operations Sales % Growth Adj. EBITDA % Margin $29.4 $2.3 8.0% 2005A $30.1 2.2% $2.0 6.7% 1. Financial results unaudited and are subject to E&Y diligence adjustments. 2. Converted at an exchange rate of €1.24 / $1.00. 3. Converted at an exchange rate of €1.27 / $1.00. 7 European Ops Adj. EBITDA U.S. Ops Adj. EBITDA Total Adj. EBITDA % Margin (2) 2005A $55.6 $68.1 29.4 30.1 $85.1 $98.1 % Growth (1) 2004A (1) 15.3% $6.9 $9.2 2.3 2.0 $9.2 $11.2 10.8% 11.4% (3) Key Credit Strengths Growth Opportunities Synergies and Cost Savings Strong Market Position Increased size and scale Diversification with increased sales contribution from Europe Increased product differentiation to support Alliance’s multi-brand strategies Ownership of soft-mount technology broadens product lines and reduces risk Branding unique products across markets creates opportunity Increased economies of scale provide potential opportunities for cost savings, such as corporate overhead Substantial US manufacturing consolidation opportunity Additional synergies expected from combined procurement Access to two strong brands with significant market share Significant presence in Western Europe Access to CLD’s European distribution network Existing management expected to continue operating European business 8 Amendment Request Summary of Terms Borrower: Alliance Laundry Systems LLC (the “Company”) Lead Arranger: Lehman Brothers Inc. Administrative Agent: Lehman Commercial Paper Inc. Add-On Facilities: $5 million Revolving Credit Commitments (the "Revolver") $60 million Term Loan B (the "TLB") Pro Forma Credit Facilities: Revolver Term Loan Size $55.0 million 237.0 million $292.0 million (1) Maturity January 27, 2011 Current Pricing L + 250 bps January 27, 2012 L + 225 bps Security: First priority lien on all currently owned and hereafter acquired tangible and intangible assets of the Company and the Guarantors, including all stock, ownership units, membership interests and notes owned by the Company or the Guarantors and 65% of the equity interests in the Company's first tier foreign subsidiaraies, but excluding trade receivables and equipment notes subject to the Company's securitization facilities Guarantees: Holding company parent and each direct and indirect domestic subsidiary of the Company currently owned or hereafter acquired (other than subsidiaries in place or formed as part of the Company's off-balance sheet accounts receivable and equipment loan financing activity) Add-on Use of Proceeds: Revolver: General corporate purposes TLB: To fund the acquisition and pay fees and expenses Amortization: Revolver: None TLB: 0.25% per quarter with a bullet payment at maturity Optional Prepayments: Prepayable any time at par Mandatory Prepayments: (i) 100% of asset sales and recovery events (subject to reinvestment rights); (ii) 100% from debt proceeds with carveouts; (iii) 50% from equity proceeds with carveouts; (iv) Beginning with the 2007 fiscal year, 75% from excess cash flow, steps down to 50% if below 4.5x total leverage and 0% below 4.0x total leverage Financial Covenants: Same as existing, including: • Maximum total leverage ratio • Minimum interest coverage ratio Covenant Amendments: Include CLD Acquision as a Permitted Acquisition Annual capital expenditure basket increased from $10 million to $13 million Foreign debt capacity increased from $2.5 million to $5.0 million Other changes included in the First Amendment to the Credit Agreement Consent Fee: 10 bps 1. Reflects 3/31/06 pro forma balance. 9 Proposed Transaction Timeline July June S M T W 4 11 18 25 5 12 19 26 6 13 20 27 7 14 21 28 Holiday Week of T 1 8 15 22 29 F 2 9 16 23 30 S 3 10 17 24 S M T W T F 2 9 16 23/30 3 10 17 24 4 11 18 25 5 12 19 26 6 13 20 27 7 14 21 28 S 1 8 15 22 29 Key Dates Alliance-CLD Transaction Events June 26th Lender Presentation (June 28) July 10th Commitments and consents due from lenders (July 11) Comments due from lenders on documentation Close and fund (July 14) 10 Public Lenders’ Q&A