Cellnex Case Study

Great Essays
Description
Capital Mix
In this chapter we will examine the capital structure of Cellnex and how is has evolved since the 2015 IPO.
Capitalization, Coverage ratios, CFS
The capital structure of Cellnex can be described as standard. They employ a mixture of equity, bonds and credit facilities to finance their operations and investments. In table 1 we can track the changes in the capitalization of Cellnex over the past four years.
Year 2014 2015 2016 2017
Equity € 501.39 € 3,994.22 € 3,165.95 € 4,946.44 Bonds € - € 599.74 € 1,410.47 € 1,898.62 Loans € 421.44 € 378.20 € 281.84 € 633.19
Total LT Debt € 421.44 € 977.94
…show more content…
ST Debt € 11.72 € 10.42 € 9.39 € 3.30 Cash € (90.89) € (51.00) € (192.85) € (295.17)
Total Debt € 342.26 € 937.36 € 1,508.84 € 2,239.94
Total Capital € 843.65 € 4,931.57 € 4,674.79 €
…show more content…
Their present or future leverage could have significant negative consequences. Firstly, their indebtedness could place them at a competitive disadvantage compared to less leveraged competitors and competitors that may have better access to capital resources. This could lead to Cellnex having to forego important acquisitions or certain business opportunities. Secondly, their indebtedness could lead to requiring the dedication of a substantial portion of cash flow from operations to service debt, thereby reducing the amount of cash flow available for other purposes, including, among others, Capex and dividends. A third negative side effect could be that their excessive leverage leads Cellnex to issue debt or equity securities or to sell some of its core assets, possibly not on the best terms, to meet payment obligations. Fourth, Cellnex might have to accept financial covenants in their financing contracts such as: debt limitation, cash restriction, or pledges of assets. Finally, their indebtedness could lead to a potential downgrade from a rating agency, which can make obtaining new financing more difficult and

Related Documents

  • Great Essays

    Financial Ratios for Suzuki 2005 2006 2007 2008 2009 Current P/E Ratios 30.46 42.20 54.98 5.91 42.48 Current ratio -3.35 -3.94 -7.78 -8.77…

    • 595 Words
    • 3 Pages
    Great Essays
  • Decent Essays

    In business, if the company’s current assets compared to current liabilities are a ratio of 2.1 it is expected the company will…

    • 1233 Words
    • 5 Pages
    Decent Essays
  • Great Essays

    Issuing equity sends a bad signal to investors about the prospects of your company and essentially admits to having a cash problem. Investors will interpret the issuance as management believing that the company’s current shares are too high. The combination of the increased number of shares and the possible negative reaction from the public would lead to dilution of shares for Corning’s current shareholders. There are also two drawbacks to issuing debt that are specific to Corning’s current situation. For Corning to maintain their $2 billion revolving line of credit, they must keep a debt to capital ratio of less than 60%.…

    • 1298 Words
    • 6 Pages
    Great Essays
  • Improved Essays

    One way these calculations have been developed and analyzed is through the use of ratios. Financial ratios produce a numerical value that can then be compared to other businesses or even to industry averages. The results following the financial statements for the Moserk Company produces interesting outcomes. When compared to the industry averages, there were a few that proved…

    • 709 Words
    • 3 Pages
    Improved Essays
  • Great Essays

    Swot Analysis Of Capsim

    • 4542 Words
    • 19 Pages

    Dividends Paid | | Sales of Common Stock | 13,700 | Purchase of Common Stock | | Cash from long term debt | 18994 | Retirement of long term debt | | Change in current debt (net) | 20341 | | Net change in cash position | 24600 | | Starting cash position | 3,434 |…

    • 4542 Words
    • 19 Pages
    Great Essays
  • Improved Essays

    Balance sheet preparation. The following data relate to Preston Company as of December 31, 20XX: Building $40,000 Accounts receivable $24,000 Cash 21,000 Loan payable 30,000 J. Preston, Capital 65,000 Land…

    • 1323 Words
    • 6 Pages
    Improved Essays
  • Great Essays

    You can see in the summary that the assets and liabilities and equity are about equal to each other at 757.4, which is good and very important because you always want your assets and liabilities to balance. These reports tell us two main things about the assets: the first is that loans are the main focus of the assets, and the second is that the assets seem to be mainly increasing. We can tell that loans are the main focus due to the fact that almost 90% of the total assets are loans, leaving only 10% to other assets. That being said, the increase in assets can potentially be unfavorable because with the increase in loans comes an increase in what you need to pay off. When looking at the liabilities and equity, we can see that the main items include checking and savings, and time accounts.…

    • 2169 Words
    • 9 Pages
    Great Essays
  • Great Essays

    Costco Capital Structure

    • 1954 Words
    • 8 Pages

    Capital Structure Debt and equity are the principal components of a company’s long term capital and capital structure describes this composition (combination of debt and equity) of the company’s permanent/long term capital. Capital structure is an indicator of how a firm finances its overall operations and growth using the different sources of funds available. It is a mix of long-term debt, short-term debt, common equity and preferred equity. Debt is in the form of bond issues or long-term notes payable while equity can be common stock, preferred stock or retained earnings. The proportion of short and long term debt is considered while analyzing the capital structure.…

    • 1954 Words
    • 8 Pages
    Great Essays
  • Great Essays

    Panera Bread Case Study

    • 2208 Words
    • 9 Pages

    Analysis: Financial: | |CAGR |2002 |2003 |2004 |2005 |2006 | |Net Income |28.9 |21300 |30669 |38430 |52183 |58849 | |EPS |26.9 |.71 |1.00 |1.25 |1.65 |1.84 | |Net cash by | | | | | | | |Operating Activities |22.7 |46323 |73102 |84284 |110628 |104895 | |Total Revenue |30.9 |212645 |265933 |362121 |640422 |828971…

    • 2208 Words
    • 9 Pages
    Great Essays
  • Great Essays

    Smartcart Case Study

    • 2188 Words
    • 9 Pages

    Net Profit | $ 34,053,826.95 | $ 183,238,325.10 | $ 735,866,657.10…

    • 2188 Words
    • 9 Pages
    Great Essays
  • Great Essays

    BASF Analysis I. BASF – Vertical Analysis To begin with, at the income statement the Cost of sales had a stable percentage among 2012-2015, but in 2016 had a slight decrease and as a result the percentage of gross profit was higher (31.77). However, the increasing percentage of net profit is not proportionate as high as the gross profit because it fluctuates from 6,68 % to 7,05% in 2012 to 2016 respectively. We could accept that it is due to a relevant increase of operating expenses such us selling and administrative expenses. Regarding the analysis of the balance sheet, stands out a significant rise of Property, Plant, Equipment account as it moves from 26,48 to 34,53 and that indicates an increasing production capacity.…

    • 1620 Words
    • 7 Pages
    Great Essays
  • Great Essays

    Ray Kroc Case

    • 1521 Words
    • 7 Pages

    Operating Income or Loss 7,145,500 7,949,200 8,764,300 Income from Continuing Operations Total Other Income/Expenses Net 589,800 577,200 559,800 Earnings Before Interest And Taxes 6,555,700 7,372,000 8,204,500 Interest Expense - - - Income Before Tax 6,555,700 7,372,000 8,204,500 Income Tax Expense 2,026,400 2,614,200 2,618,600 Minority Interest - - - Net Income 4,529,300 4,757,800 5,585,900 Beginning Retained Earnings Balance 43, 294, 500 41,751,200 39,278,000 Cash Dividends -3,229,300 -3,216,100…

    • 1521 Words
    • 7 Pages
    Great Essays
  • Improved Essays

    Cash generated also saw a decline which had an impact since the Company finances its capital expenditures and research and development investments through cash generated from operation, cash, and cash equivalents, debt and equity funding. However, the Company’s cash and bank balances on a consolidated basis were higher than last year’s which enable the Company to cater to business needs in the event of changes in market conditions. The Company uses this generated cash operation to fund its short-term working capital requirements, short and medium-term borrowings from lending institutions. However, there is a fear that its sufficient available liquidity could be materially and adversely affected by an economic slowdown. However, on a standalone basis, the Company fared better.…

    • 774 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    771,394 779,369 867,175 828,900 770,994 781,459 CURRENT LIABILITIES Trade and other payables 4,687,303 5,477,694 5,869,734 9,585,470 Taxation net 98,076 44,583 98,760 45,789 Total current liabilities 4,569,086 5,679,900 5,989,734…

    • 1532 Words
    • 7 Pages
    Improved Essays
  • Great Essays

    Financial Appendix 3 – Cash Flow Statements Projected Financial Data Projected Income Statement (31/12) Revenues Less: Costs EBITDA Less: Interest + Principal Less:Depreciation EBT Less: Tax Operating Profit Dividend Proportion Dividends paid Retained Earnings Projected Balance Sheetv (31/12) Assets Non Current Assets Depreciation Net Non Current Assets Net Working Capital Total Assets Liabilities Long Term Intrerest-bearing Liabilities Equity Share Capital Retained Earnings Total Sharehoder Equity Total L + E Statement of Projected Cashflow Cash Flow From Operating Activities Increase in Working Capital Net Increase (decrease) in cash equivalents Change Beginning End $70,000 -$756 $69,244 $100,744 $70,000 -$2,397 $67,603 $125,353 $70,000 -$4,202 $65,798 $170,798 $70,000 -$224 $69,776 $165,126 $70,000 $629 $70,629 $156,329 $70,000 $3,138 $73,138 $149,188 $70,000 $7,363 $77,363 $143,763 $70,000 $13,365 $83,365 $140,115 $70,000 $70,000 $21,211 $30,972 $91,211 $100,972 $138,311 $138,422 $70,000 $70,000 $70,000 $42,720 $56,533 $63,993 $112,720 $126,533 $133,993 $140,520 $144,683 $142,493 2006 0 100 -$100 656 -$756 0 -$756 $0 -$756 2007 0 100 -$100 2297 -$2,397 0 -$2,397 $0 -$2,397 2008 0 100 -$100 4102 -$4,202 0 -$4,202 $0 -$4,202 2009 $27,324 $11,487 $15,837 $16,062 -$224 $0 -$224 $0 -$224 2010 $28,144 $11,831 $16,312 $15,459 $854 $0 $854 $0 $854 2011 $29,551 $12,186 $17,365 $14,855 $2,509 $0 $2,509 $0 $2,509 2012 $31,028 $12,552 $18,477 $14,252 $4,224 $0 $4,224 $0 $4,224 2013…

    • 7475 Words
    • 30 Pages
    Great Essays