I t t Intertrust N.V. acquires Elian t N V i Eli Specialist in - - PowerPoint PPT Presentation

i t t intertrust n v acquires elian t n v i eli
SMART_READER_LITE
LIVE PREVIEW

I t t Intertrust N.V. acquires Elian t N V i Eli Specialist in - - PowerPoint PPT Presentation

I t t Intertrust N.V. acquires Elian t N V i Eli Specialist in Capital Markets and Private Equity & Real Estate Fund Administration 6 J 6 June 2016 2016 This announcement does not constitute or form part of, and should not be construed


slide-1
SLIDE 1

I t t t N V i Eli Intertrust N.V. acquires Elian

Specialist in Capital Markets and Private Equity & Real Estate Fund Administration 6 J 2016 6 June 2016

slide-2
SLIDE 2

This announcement does not constitute or form part of, and should not be construed as, any offer, invitation or recommendation to purchase, sell or subscribe for any securities of Intertrust N.V. (the "Company") in any jurisdiction and neither the issue of the information nor anything contained herein shall form the basis of or be relied upon in connection with, or act as an inducement to enter into, any investment activity. This announcement does not purport to contain all of the information that may be required to evaluate any investment in the Company or any of its securities and should not be relied upon to form the basis of or be relied on in connection with any contract or commitment or investment decision whatsoever This announcement is intended to present background information investment in the Company or any of its securities and should not be relied upon to form the basis of, or be relied on in connection with, any contract or commitment or investment decision whatsoever. This announcement is intended to present background information

  • n the Company, its business and the industry in which it operates and is not intended to provide complete disclosure upon which an investment decision could be made. The merit and suitability of an investment in the Company should be independently evaluated and

any person considering such an investment in the Company is advised to obtain independent legal, tax, accounting, financial, credit and other related advice prior to making an investment. The announcement does not constitute a prospectus within the meaning of the Dutch Financial Markets Supervision Act (Wet op het financieel toezicht) and does not constitute an offer to acquire securities. This announcement may not be copied, distributed, reproduced, published or passed on, directly or indirectly, in whole or in part, or disclosed by any recipient, to any other person (whether within or outside such person's organisation or firm) or published in whole or in part, for any purpose or under any circumstances. This announcement has not been independently verified and no representation or warranty, express or implied, is made or given by or on behalf of the Company, and/or of Deutsche Bank AG London Branch or any of their respective directors, officers, employees agents, affiliates, advisors or any person acting on their behalf, as to, and no reliance should be placed on, the accuracy, completeness or fairness of the information or opinions contained in this announcement and no responsibility or liability is assumed by any such persons for any such information or opinions or for any errors or omissions. All information presented or contained in this announcement is subject to verification, correction, completion and change without notice. In giving responsibility or liability is assumed by any such persons for any such information or opinions or for any errors or omissions. All information presented or contained in this announcement is subject to verification, correction, completion and change without notice. In giving this announcement, neither the Company nor the Deutsche Bank AG London Branch or any of their respective directors, officers, employees, agents, affiliates, advisors or any person acting on their behalf, undertakes any obligation to amend, correct or update this announcement or to provide the recipient with access to any additional information that may arise in connection with it. Neither the Company nor the Bank or any of their respective directors, officers, employees, agents, affiliates, advisors or any person acting on their behalf, shall have any liability whatsoever (in negligence or otherwise) for any loss whatsoever arising from any use of this announcement, or otherwise arising in connection with this announcement. This announcement includes forward-looking statements. These forward-looking statements are statements regarding the Company's intentions, beliefs or current expectations concerning, among other things, the Company's results of operations, financial condition, liquidity, prospects, growth, strategies and the industry in which the Company operates. The forward-looking statements in this announcement are based on numerous assumptions regarding the Company's present and future business strategies and the environment in which the Company will operate in the future. Forward-looking statements involve inherent known and unknown risks, uncertainties and contingencies because they relate to events and depend on circumstances that may or may not occur in the future and may cause the actual results, performance or achievements of the Company to be materially different from those expressed or implied by such forward looking statements. Many of these risks and uncertainties relate to factors that are beyond the Company's ability to control or estimate precisely, such as future market conditions, currency fluctuations, the behaviour of other market participants, the actions of regulators and other factors such as the Company's ability to continue to obtain financing to meet its liquidity needs, changes in the p y y p p g p y y g q y g political, social and regulatory framework in which the Company operates or in economic or technological trends or conditions. Past performance should not be taken as an indication or guarantee of future results, and no announcement or warranty, express or implied, is made regarding future performance. The Company and the Bank expressly disclaim any obligation or undertaking to release any updates or revisions to these forward-looking statements to reflect any change in the Company's expectations with regard thereto or any change in events, conditions or circumstances on which any statement is based after the date of this announcement or to update or to keep current any other information contained in this announcement. Accordingly, undue reliance should not be placed on the forward- looking statements, which speak only as of the date of this announcement.

1

slide-3
SLIDE 3

Intertrust N V acquires Elian Intertrust N.V. acquires Elian

Total consideration of £435m (€557m)

Strong strategic rationale Strong strategic rationale

 Elian is a high growth, regional Trust & Corporate Services leader with 615 dedicated, highly qualified employees and particular strength in services for Capital Markets and Private Equity & Real Estate Fund Administration  The market leader in Jersey, with strong presence in the UK and 13 other jurisdictions, 10 of which overlap with Intertrust  In line with our strategy, adds scale to our existing operations and deepens offering to Capital Markets and to Funds

Excellent cultural fit Excellent cultural fit

 Committed management with an excellent track record joining the Intertrust team; ~40 managers and key employees reinvesting £26m of proceeds into Intertrust shares  Stringent compliance and KYC standards, comparable to Intertrust’s  Similar blue chip client base covering alternative investment funds, financial institutions and corporates p g p

Attractive value accretion Attractive value accretion

 EV/EBITDA CY 2016E1 acquisition multiple of 9.5x taking into account identified run-rate synergies of £10.4m  Pre synergies, EV/EBITDA CY 2016E1 of 12.3x, in line with recent sector transactions  Double-digit ROIC by CY 2018E and accretive to EBITA margins including synergies  ~10% accretion on a pro forma basis excluding synergies to CY 2016E adjusted net income per share2,3 and ~20%

accretion accretion

 10% accretion on a pro forma basis excluding synergies to CY 2016E adjusted net income per share and 20% accretion by CY 2018E including synergies4

Sound financing Sound financing

 Funded through €100m in cash, €315m5 in debt and €155m6 in equity  Pro forma leverage up to a maximum of 4.0x LTM net debt/EBITDA at closing (including run-rate synergies per covenant)

g structure g structure

 Leverage expected to be in medium term target range of 2.0 – 2.5x net debt/EBITDA by CY 2018E7

Closing in Closing in

 Expected to close in 2016  The Board of Intertrust has approved the transaction and a majority of the shareholders have provided undertakings to

Note: £ financials converted to € at FX rate of 1.28 on 3-Jun-16; 1. CY2016E EBITDA of £35m (€45m), calendarised by taking 1/12 of FYE Jan-16 EBITDA and 11/12 of FYE Jan-17 EBITDA; 2. Adjusted net income per share is calculated as adjusted EBITA less net interest costs and less tax costs calculated at the applicable effective tax rate divided by the number of shares outstanding; 3. Compared to guidance of minimum €1 30; 4 Compared to Bloomberg consensus on 3 Jun 16; 5 Including revolver drawdown of ~€50m and €265m in new facilities; 6 Including management reinvestment of €33m

g 2016 g 2016

 The Board of Intertrust has approved the transaction and a majority of the shareholders have provided undertakings to vote in favour of the transaction  Conditional on Extraordinary General Meeting approval and customary regulatory approvals

guidance of minimum €1.30; 4. Compared to Bloomberg consensus on 3-Jun-16; 5. Including revolver drawdown of ~€50m and €265m in new facilities; 6. Including management reinvestment of €33m (£26m), for which they will receive shares 12 months and 10 business days post closing of the acquisition; such shares may be provided through new issuance by Intertrust or by delivery of treasury stock by Intertrust; 7. Absent further M&A

2

slide-4
SLIDE 4

Elian is the leader in Jersey in T&CS1 and a specialist in Capital Markets and Elian is the leader in Jersey in T&CS , and a specialist in Capital Markets and Private Equity & Real Estate Fund Administration

Elian was one of the top 10 targets on our M&A shortlist during IPO

 Distinguished regional leader in T&CS, headquartered in Jersey expected to generate

2016 revenue breakdown2

By client

Snapshot of Elian

P i t

Revenue of £96m and EBITDA of £36m (37.4% margin) in FYE Jan-17E  Significantly strengthened Capital Markets offering in 2015 through the acquisition of SFM, a leader in the UK with a strong presence in Luxembourg and Ireland  F d ff i i i d f it ifi ti i P i t E it & R l E t t F d

Corporates 29% Private Clients 16%

 Funds offering is recognised for its specific expertise in Private Equity & Real Estate Fund Administration services  Broad range of high-value services provided to Corporates and Private Clients  Highly diversified loyal client base of blue chip clients (top 10 clients represent 16% of

Funds 29% Capital Markets 25%

 Highly diversified, loyal client base of blue chip clients (top 10 clients represent 16% of Revenue) including deep relationships with alternative investment funds and financial institutions  Broad regional presence covering 15 jurisdictions2 including: Jersey, Cayman, UK (L d ) G L b I l d H K S i d th N th l d By jurisdiction

Luxembourg Ireland 4% RoW 7%

(London), Guernsey, Luxembourg, Ireland, Hong Kong, Spain and the Netherlands  High quality management team supported by 6153 highly qualified and motivated employees  Formed by an MBO in Jun 14 backed by Electra Partners LLP

Jersey 56% UK (London) 9% Guernsey 5% g 5%

 Formed by an MBO in Jun-14 backed by Electra Partners LLP

1. Trust & Corporate Services 2. FYE Jan-16; includes JVs in Italy, Spain and Bahrain 3 As of 29-Feb-16; excludes JV employees

Cayman 13%

3

3. As of 29 Feb 16; excludes JV employees

slide-5
SLIDE 5

Elian has a strong financial track record of growth and operational improvement Elian has a strong financial track record of growth and operational improvement

Delivering 12% EBITDA CAGR1 in combination with strong margin improvement and cash conversion of 96%2

Revenue (£m, FYE-Jan)1

  • Adj. EBITDA (£m, FYE-Jan)1

CAGR: 21% Reported growth CAGR3 Reported growth CAGR3 CAGR: 28%

87 96 36

CAGR: 9% CAGR: 12% Pro forma growth CAGR1 Pro forma growth CAGR1

80 28 31 2015 actual 2016 actual 2017 estimate 2015 actual 2016 actual 2017 estimate

37.4% 35.2%

Margin uptick

+ ~220 bps

(Feb-14 – Jan-15) (Feb-15 – Jan-16) (Feb-16 – Jan-17) (Feb-14 – Jan-15) (Feb-15 – Jan-16) (Feb-16 – Jan-17)

Consistent margin improvement and significant investment in operational infrastructure Strong pro forma growth complemented by acquisitions

1. Pro forma for Allied Trust and SFM acquisitions for all years, including FX. Allied Trust closed Jun-15 and SFM Dec-15 2. Defined as (adj. EBITDA – capex)/ adj. EBITDA; FYE Jan-16 3 Reported CAGR; excluding impact from Allied Trust and SFM acquisitions in 2015

4

3. Reported CAGR; excluding impact from Allied Trust and SFM acquisitions in 2015

slide-6
SLIDE 6

Strong strategic rationale and excellent cultural fit Strong strategic rationale and excellent cultural fit

Committed management and highly qualified employees with an excellent track record joining the Intertrust team

Perfect alignment with Intertrust’s M&A strategy Reinforcing global leadership

Increase scale Increase scale

 Significantly increase scale in the UK (London), Ireland and Spain  Further consolidation of Intertrust’s market leading positions in Cayman, Guernsey, Luxembourg and the Netherlands

#1

Netherlands Netherlands

y y g C

#2

Luxembourg Luxembourg Complementary services Complementary services

 Capital Markets services  Private Equity & Real Estate Fund Administration services

#2

Cayman Cayman J

#1

Expand footprint Expand footprint

 Acquire a leadership position in attractive jurisdiction of Jersey

#2

Guernsey Guernsey Jersey Jersey

#1

Legend: Improved market share post acquisition New leadership position post acquisition

y

5

slide-7
SLIDE 7

Attractive diversification Attractive diversification

Elian adds substantial positions in Capital Markets and Jersey and brings specialist expertise in Fund Administration

Private

Intertrust 20151 Intertrust + Elian2

Private Clients Corporates 44% Capital Markets 13% Clients 18%

Revenue split by client type Revenue split by client type

Corporates 49% Capital Markets 9% Clients 19% Funds 25% 13%

y yp y yp

Funds 23% Netherlands 25% RoW 21% Netherlands 32% RoW 21% Luxembourg 18% Cayman Jersey 14% Guernsey 7%

Revenue split by jurisdiction Revenue split by jurisdiction

Luxembourg Cayman 17% Guernsey 8% Cayman 16%

1. Intertrust revenue split per FYE Dec-15, excluding CorpNordic acquisition 2. Intertrust revenue split per FYE Dec-15. Elian revenue split per FYE Jan-16, £ financials converted to € at FX of 1.28 on 3-Jun-16

22% 17%

6

slide-8
SLIDE 8

Unlocking of significant synergies managed by focused integration team from Day 1 Unlocking of significant synergies managed by focused integration team from Day 1

Detailed analysis with Elian management buy-in and based on successful ATC experience

Synergies breakdown £10 4

Net revenue synergies 10-15%

 Bottom-up identification of synergies  Total £10 4m run-rate synergies  Cross-selling potential via the sharing

  • f client networks

£10.4m

 Total £10.4m run rate synergies impacting EBITDA / EBITA by end CY 2018E – Target 75% delivered by end  Reduction in overlapping support f ti ll j i di ti

Cost synergies 85-90%

g y CY 2017E  £7.8m one-off costs, of which 60% front loaded in CY 2016E functions across all jurisdictions  Savings on insurance policies, regulatory costs and professional services  Integration capex of £1.5m completed by CY 2017E  Rationalization of duplicate locations

Run-rate synergies CY 2018E

7

slide-9
SLIDE 9

Attractive value accretion Attractive value accretion

Adheres to Intertrust’s strict financial M&A criteria

Multiple Multiple

 Acquisition multiple of 9.5x EV/EBITDA and 9.8x EV/EBITA, including run-rate synergies of £10.4m

p

(CY 2016E)1

p

(CY 2016E)1  Acquisition multiple of 12.3x EV/EBITDA and 12.8x EV/EBITA, excluding synergies – In line with recent sector transactions

ROIC > WACC ROIC > WACC

 Double-digit ROIC by CY 2018E including synergies  Elian effective tax rate of 10%  Elian effective tax rate of ~10%

Accretion

(Adj. net income per share)2

Accretion

(Adj. net income per share)2  ~10% accretion on a pro forma basis excluding synergies to CY 2016E guidance of minimum €1.30  ~20% accretion by CY 2018E including synergies3

Note: £ financials converted to € at FX rate of 1.28 on 3-Jun-16 1 CY2016E EBITDA of £35m (€45m) and EBITA of £34m (€43m) calendarised by taking 1/12 of FYE Jan-16 EBITDA / EBITA and 11/12 of FYE Jan-17 EBITDA / EBITA

8

1. CY2016E EBITDA of £35m (€45m) and EBITA of £34m (€43m), calendarised by taking 1/12 of FYE Jan 16 EBITDA / EBITA and 11/12 of FYE Jan 17 EBITDA / EBITA 2. Adjusted net income per share is calculated as adjusted EBITA less net interest costs and less tax costs calculated at the applicable effective tax rate divided by the number of shares outstanding 3. Compared to Bloomberg consensus on 3-Jun-16

slide-10
SLIDE 10

Highly accretive and margin enhancing Highly accretive and margin enhancing

Illustrative combined financials

€m Intertrust + Elian Synergies

Adj Adj 466 351 111 32

(Dec-15 YE1) (Jan-16 YE)

  • Adj. revenue
  • Adj. revenue

466 351 111

  • Adj. EBITDA
  • Adj. EBITDA

202 149 39 133 32 % margin % margin 43.3% 42.5% 35.4% 133

  • Adj. EBITA
  • Adj. EBITA

192 142 37 133 Tax rate Tax rate ~16% ~18% ~10% % margin % margin 41.3% 40.4% 33.5% 13

  • Adj. net income

per share

  • Adj. net income

per share ~20% accretion4

Note: £ financials converted to € at FX rate of 1.28 on 3-Jun-16 1. Pro forma for CorpNordic 2. Run-rate gross revenue synergies of £2.7m

p

(CY 2018E)

p

(CY 2018E)

3. Run-rate synergies of £10.4m, including net revenue synergies, by CY 2018E 4. Including synergies, compared to Bloomberg consensus on 3-Jun-16

9

slide-11
SLIDE 11

Sound financing structure Sound financing structure

Leverage expected to be in medium-term target range of 2.0 – 2.5x by CY 2018E1

Sources & Uses (€m) Pro forma net debt evolution

Sources Uses Sources Uses Cash on balance 100 Transaction price 557

≤ 4.0x

Debt2 315 Transaction fees 13

2 0 2 5x

BITDA

Equity 122 Management 33

2.0 – 2.5x

Net debt/EB

Management reinvestment3 33 Total 570 Total 570

Note: £ financials converted to € at FX rate of 1.28 on 3-Jun-16 1. Absent further M&A 2. Including revolver drawdown of ~€50m and €265m in new facilities 3 Management reinvestment equal to £25 7m

4 1

LTM at closing Medium term target range by CY 2018E

10

3. Management reinvestment equal to £25.7m 4. Including run-rate synergies of £10.4m

slide-12
SLIDE 12

Timetable Timetable

Expected to close in Q3 / Q4 2016

Event Date 6 June

Announcement of acquisition, press conference call and investor conference call

July / August

Extraordinary General Meeting

Q3 / Q4 2016

Closing of acquisition

Q3 / Q4 2016

Closing of acquisition

11

slide-13
SLIDE 13

Elian continues Intertrust’s value-accretive M&A strategy Elian continues Intertrust s value accretive M&A strategy

Strong fit with Intertrust strategic and financial criteria

2013 Intertrust acquires ATC 2014 Intertrust acquires CRS 2012 Intertrust acquires Walkers Management S i 2011 Intertrust acquires Close Brothers Cayman 2015 Intertrust acquires CorpNordic 2016 Intertrust acquires Elian Services

12

slide-14
SLIDE 14

Intertrust is committed to medium term objectives and capital structure Intertrust is committed to medium term objectives and capital structure

 ~10% accretion on a pro forma basis excluding synergies to CY 2016E adjusted net income per share guidance of minimum €1.30 – ~20% accretion to adjusted net income per share by CY 2018E including synergies1  Guidance reiterated of an adjusted net income per share of minimum €1 30 for Intertrust standalone in

Outlook and medium term

  • bjectives

Outlook and medium term

  • bjectives

 Guidance reiterated of an adjusted net income per share of minimum €1.30 for Intertrust standalone in CY 2016E before the impact of the acquisition – takes into account expectation of Q2 2016 organic growth below Q1's, with a solid recovery in Q3 and Q4  For the medium term, objective reiterated of organic revenue growth slightly above market growth of 5%

  • bjectives
  • bjectives

(estimated market CAGR for CY 2015 - 2018E)  Adjusted EBITA margin improvement objective increased by 100bps to 300 – 350bps by CY 2018E over the Intertrust stand-alone CY 2015 pro forma adjusted EBITA margin of 40.4%2  Cash conversion to continue to be in line with historical rates

Di id d Di id d

 Dividend payout in the range of 40% to 50% of adjusted net income including for CY 2016E the expected  Effective tax rate lowered to ~16% as a result of Elian acquisition

Dividend policy Dividend policy

p y g j g p positive contribution of Elian post closing  Dividends to be paid in semi-annual installments with interim dividend to be paid in Q4 2016

Capital Capital

 Intertrust will continue to focus on deleveraging

1. Compared to Bloomberg consensus on 3-Jun-16 2. Previous guidance of EBITA margin improvement post CY 2015 of 200 – 250 bps by CY 2018E

Capital structure Capital structure

 Intertrust will continue to focus on deleveraging  Leverage of 2.0 – 2.5x net debt/EBITDA by CY 2018E absent further M&A

13

slide-15
SLIDE 15

Questions? Questions?

Contact: Anne Louise Metz Head of Investor Relations Contact: Anne Louise Metz, Head of Investor Relations Email: annelouise.metz@intertrustgroup.com Telephone: +31 20 577 1157

14