Fri 04/09/2021 06:54 AM
Share this article:
Property developer China Aoyuan Group has denied a market rumor originated from an article on WeChat yesterday, April 8, that it recently issued an off-balance-sheet dollar bond, said two buysiders briefed by the company.

The alleged off-balance-sheet bond issuance, a $150 million 7.2% unlisted note due Sept. 27, 2022, borrowed by a company called Rainmaker Solutions through sole bookrunner Orient Securities International on March 17, caused Aoyuan’s offshore notes to drop about four points on the long-end yesterday, buysiders said.

While the practice is not uncommon among Chinese property developers, the rumor added to existing market concerns about Aoyuan’s significant exposure to non-controlling interests and guarantees to joint venture projects, the buysiders added.

Prices of Aoyuan’s offshore notes have already been under pressure since late last month when industry peer Yuzhou Group issued a profit warning and later reported a 94% plunge in profit due to deconsolidation of certain joint venture projects. Aoyuan’s longest-dated $350 million 5.88% senior notes due March 1, 2027, dropped about 10 points from 99.5 in the past two weeks, and its $350 million 6.2% due March 24, 2026, notes fell to the low 90s today from 102 in late March.

Denying the rumored off-balance-sheet issuance, an investor relation representative of Aoyuan said the company’s operations are normal, and that she is not aware of any reason that might have caused the drop in bond prices.

Off-balance-sheet bonds are normally issued by third-party special purpose vehicles with guarantee provided by the ultimate borrower that expires on June 30 and Dec. 31 each year when a company is required to report its balance sheet positions, according to buysiders familiar with these bonds.

They have become especially popular among Chinese property developers to move debt off the books under the regulators’ “three red lines” test, they said.

As reported, Aoyuan said on a non-deal roadshow last week that it had prepared sufficient funds to redeem its upcoming $425 million 7.5% notes due May 10. It also had just raised $230 million from the first tranche of a three-year offshore syndicated loan facility from Bank of China (HK), Bank of East Asia, Barclays Bank, Chong Hing Bank, CMB Wing Lung Bank, Deutsche Bank, Hang Seng Bank, Nanyang Commercial Bank and Tai Fung Bank.

Aoyuan’s capital structure is as follows:
 
China Aoyuan Property - Pro Forma as of 03/31/2021
 
12/31/2020
 
EBITDA Multiple
(CNY in Millions)
Amount
US$ Amt.
Maturity
Rate
Book
 
Bank and Other Loans
80,902.5
12,313.9
 
 
 
Total Bank and Other Loans
80,902.5
12,313.9
 
5.3x
20 Aochuang 2A
730.0
111.1
May-20-2022
5.600%
 
20 Aochuang 2B
86.0
13.1
May-20-2022
 
 
20 Aochuang Prime
1,000.0
152.2
Jan-20-2022
6.900%
 
20 Aochuang Sub-Prime
120.0
18.3
Jan-20-2022
 
 
19 Aotong Prime
900.0
137.0
Nov-01-2021
6.900%
 
19 Aotong Sub-Prime
100.0
15.2
Nov-01-2021
 
 
Total Onshore ABS
2,936.0
446.9
 
5.5x
2018 Aoyuan Private Corporate Bonds 01
250.0
38.1
Jul-24-2021
5.000%
 
2018 Aoyuan Private Corporate Bonds 02
70.0
10.7
Jul-24-2021
5.000%
 
2018 Aoyuan Private Corporate Bonds 04
1,500.0
228.3
Oct-11-2021
8.500%
 
2019 Aoyuan Private Corporate Bonds 02
1,500.0
228.3
Aug-23-2023
6.800%
 
20 Aoyuan 02
1,180.0
179.6
Aug-06-2025
5.650%
 
20 Aoyuan 01
2,540.0
386.6
Mar-03-2025
5.500%
 
Total Onshore Bonds
7,040.0
1,071.5
 
6.0x
$250 Million 5.375% Senior Notes Due 2022
1,642.5
250.0
Sep-13-2022
5.375%
 
$425 Million 7.5% Senior Notes Due 2021
2,792.3
425.0
May-10-2021
7.500%
 
$500 Million 7.95% Senior Notes Due 2021 1
-
-
Sep-07-2021
7.950%
 
$500 Million 8.5% Senior Notes Due 2022
3,285.0
500.0
Jan-23-2022
8.500%
 
$475 Million 7.95% Senior Notes Due 2023
3,120.8
475.0
Feb-19-2023
7.950%
 
$200 Million 7.35% Senior Notes Due 2023
1,314.0
200.0
Jun-21-2023
7.350%
 
$460 Million 6.35% Senior Notes Due 2024
3,022.2
460.0
Feb-08-2024
6.350%
 
$230 Million 5.98% Senior Notes Due 2025
1,511.1
230.0
Aug-18-2025
5.980%
 
$350 Million 6.2% Senior Notes Due 2026
2,299.5
350.0
Mar-24-2026
6.200%
 
$188 Million 4.8% Senior Notes Due 2021 2
-
-
Feb-18-2021
4.800%
 
$350 Million 5.88% Senior Notes Due 2027 3
2,299.5
350.0
Mar-01-2027
5.880%
 
SGD 100 Million 7.15% Senior Notes Due 2021 1
-
-
Sep-07-2021
7.150%
 
Total Offshore Bonds
21,286.8
3,240.0
 
7.4x
Total Debt
112,165.3
17,072.3
 
7.4x
Less: Cash and Equivalents
(67,318.0)
(10,246.3)
 
Plus: Restricted Cash
17,521.8
2,666.9
 
Net Debt
62,369.2
9,493.0
 
4.1x
Operating Metrics
US$ Amt.
LTM Reorg EBITDA
15,181.9
2,310.8
 
 
Liquidity
Plus: Cash and Equivalents
67,318.0
10,246.3
 
Less: Restricted Cash
(17,521.8)
(2,666.9)
 
Total Liquidity
49,796.2
7,579.3
 
Credit Metrics
Gross Leverage
7.4x
 
Net Leverage
4.1x
 

Notes:
Source: Wind, company filings, Reorg; 2020 EBITDA calculated based on company filings
1. Early redeemed on March 29, 2021
2. Repaid upon maturity
3. Issued on February 22, 2021
Pro Forma: For Pro forma, the proceeds from the new bonds were added to cash as the exact use of proceeds for each of the bond raised remains unclear; The repayment for matured debts were subtracted from cash as the exact source of funding used to repay the debt remains unclear
US$ Translation: CNY/USD rate used for USD conversion is 6.57.
Share this article:
This article is an example of the content you may receive if you subscribe to a product of Reorg Research, Inc. or one of its affiliates (collectively, “Reorg”). The information contained herein should not be construed as legal, investment, accounting or other professional services advice on any subject. Reorg, its affiliates, officers, directors, partners and employees expressly disclaim all liability in respect to actions taken or not taken based on any or all the contents of this publication. Copyright © 2024 Reorg Research, Inc. All rights reserved.
Thank you for signing up
for Reorg on the Record!