SS&C Technologies Inc.'s Secured Debt Rating Raised To 'BB+' On Unsecured Note Upsizing, Recovery Rating Revised To '2'


SAN FRANCISCO (S&P Global Ratings) March 15, 2019--S&P Global Ratings today 
revised its recovery rating on Windsor, Conn.-based SS&C Technologies Inc.'s 
term loan B (TLB) tranche and SS&C European Holdings S.A.R.L.'s TLB-4 to '2' 
from '3'. The '2' recovery rating indicates our expectation for substantial 
(70%-90%; rounded estimate: 70%) recovery in the event of a default. At the 
same time, we raised our issue-level ratings on the TLBs to 'BB+' from 'BB' in 
accordance with our notching criteria for a '2' recovery rating. All of our 
other ratings on SS&C remain unchanged.

We expect that the company will use the proceeds from the $1.25 billion 
upsize, along with the previously announced $750 million note issuance, to 
repay a portion of its existing TLB-3 (expected balances at close: B1-$515 
million, B3-$2.31 billion, B5-$1.86 billion, and SS&C European Holdings 
S.A.R.L.'s B4-$1.63 billion). The reduction in SS&C's TLB tranche balance 
following the transaction improves the recovery prospects for the secured debt 
to over 70%, which led us to revise our recovery ratings and raise our 
issue-level ratings on the debt.

ISSUE RATINGS--RECOVERY ANALYSIS

Key analytical factors
  • Our simulated default scenario contemplates a default occurring in 2024 due to fund consolidations or divestitures that reflect 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: $6.2 billion
  • --Recovery expectations: 70%-90% (rounded estimate: 70%)
  • Collateral value available to unsecured debt: $0
  • Unsecured debt claims/deficiency claims: $2.1 billion/$1.6 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 pr@ademcetinkaya.com