SS&C Technologies Inc.'s Proposed $750 Million Senior Unsecured Notes Due 2027 Rated 'B+' (Recovery Rating: '6')

SAN FRANCISCO (S&P Global Ratings) March 14, 2019--S&P Global Ratings today 
assigned its 'B+' issue-level rating and '6' recovery rating to Windsor, 
Conn.-based SS&C Technologies Inc.'s proposed $750 million senior unsecured 
notes due 2027. The '6' recovery rating indicates our expectation for 
negligible (0%-10%; rounded estimate: 0%) recovery in the event of a default.

Our 'BB' issue-level rating and '3' recovery rating on the company's existing 
term loan B (TLB) tranche (expected balances at close: B1-$515 million, 
B3-$3.56 billion, B5-$1.86 billion) and SS&C European Holdings S.A.R.L.'s 
TLB-4 ($1.64 billion expected balance at close) remain unchanged. 

The transaction is leverage neutral, with the proceeds of the unsecured notes 
used to repay $750 million of the TLB-3 due 2025. The note issuance helps 
improve SS&C Technologies' debt maturity profile by extending the maturity of 
a portion of its outstanding debt to 2027 from 2025. All of our other ratings 
on the company remain unchanged.


Key analytical factors
  • Our simulated default scenario contemplates a default occurring in 2024 due to fund consolidations or divestitures, reflecting weak financial conditions and a prolonged depressed trading environment.
  • We value the company on a going-concern basis using a 7.5x enterprise value multiple of our projected emergence EBITDA.
Simulated default assumptions
  • Year of default: 2024
  • EBITDA at emergence: $637 million
  • EBITDA multiple: 7.5x
  • LIBOR at default: 2.5%
Simplified waterfall
  • Net enterprise value (after 5% administrative costs): $4.5 billion
  • Valuation split (obligors/nonobligors): 75%/25%
  • Collateral value available to first-lien debt: $4.5 billion
  • First-lien debt claims: $7.4 billion
  • --Recovery expectations: 50%-70% (rounded estimate: 60%)
  • Collateral value available to unsecured debt: $0
  • Unsecured debt claims/deficiency claims: $770 million/$2.9 billion
  • --Recovery expectations: 0%-10% (rounded estimate: 0%)
We work across the world

From London to San Francisco, to our home base in (Saint Helier) Jersey, we’re looking for extraordinary and creative scientists to help us drive the field forward.

AC Investment Inc. currently does not act as an equities executing broker or route orders containing equities securities. If AC Invest’s business model were to change and it begins routing non-directed orders in NMS securities, it will comply with the disclosure requirement of Rule 606.

77 Massachusetts Avenue Cambridge, MA 02139 617-253-1000