Fantasia
12/31/2020
|
EBITDA Multiple
|
||||
---|---|---|---|---|---|
(CNY in Millions)
|
Amount
|
US$ Amt.
|
Maturity
|
Rate
|
Book
|
|
|||||
Bank and Other Loans
|
14,180.0
|
2,168.2
|
|
|
|
Total Bank and Other Loans
|
14,180.0
|
2,168.2
|
1.9x
|
||
Fantasia 1C 1
|
2,500.0
|
382.3
|
Mar-17-2023
|
|
|
Total Onshore ABS
|
2,500.0
|
382.3
|
2.3x
|
||
20 Fantasia 02
|
1,542.4
|
235.8
|
Nov-25-2023
|
7.500%
|
|
20 Fantasia 01
|
2,500.0
|
382.3
|
Sep-08-2023
|
7.500%
|
|
19 Fantasia 02
|
730.0
|
111.6
|
Nov-29-2022
|
7.800%
|
|
19 Fantasia
|
800.0
|
122.3
|
Jul-05-2022
|
8.200%
|
|
18 Fantasia
|
949.4
|
145.2
|
Dec-17-2021
|
7.500%
|
|
Total Onshore Bonds
|
6,521.8
|
997.2
|
3.2x
|
||
$250 Million 10.875% Senior Notes Due 2024 2
|
1,635.0
|
250.0
|
Mar-02-2024
|
10.875%
|
|
$320 Million 9.875% Senior Notes Due 2023
|
2,092.8
|
320.0
|
Oct-19-2023
|
9.875%
|
|
$350 Million 9.25% Senior Notes Due 2023
|
2,289.0
|
350.0
|
Jul-28-2023
|
9.250%
|
|
$300 Million 11.875% Senior Notes Due 2023 3
|
2,943.0
|
450.0
|
Jun-01-2023
|
11.875%
|
|
$450 Million 10.875% Senior Notes Due 2023
|
2,943.0
|
450.0
|
Jan-09-2023
|
10.875%
|
|
$350 Million 12.25% Senior Notes Due 2022
|
2,289.0
|
350.0
|
Oct-18-2022
|
12.250%
|
|
$500 Million 7.95% Senior Notes Due 2022
|
3,270.0
|
500.0
|
Jul-05-2022
|
7.950%
|
|
$300 Million 11.75% Senior Notes Due 2022
|
1,962.0
|
300.0
|
Apr-17-2022
|
11.750%
|
|
$300 Million 15% Senior Notes Due 2021
|
1,962.0
|
300.0
|
Dec-18-2021
|
15.000%
|
|
$150 Million 6.95% Senior Notes Due 2021
|
981.0
|
150.0
|
Dec-17-2021
|
6.950%
|
|
$500 Million 7.375% Senior Notes Due 2021
|
3,270.0
|
500.0
|
Oct-04-2021
|
7.375%
|
|
$600 Million 8.375% Senior Notes Due 2021 4
|
-
|
-
|
Mar-08-2021
|
8.375%
|
|
Total Offshore Bonds
|
25,636.8
|
3,920.0
|
6.7x
|
||
Total Debt
|
48,838.6
|
7,467.7
|
6.7x
|
||
Less: Cash and Equivalents
|
(28,071.5)
|
(4,292.3)
|
|||
Plus: Restricted Cash
|
3,148.1
|
481.4
|
|||
Net Debt
|
23,915.2
|
3,656.8
|
3.3x
|
||
Operating Metrics
|
US$ Amt.
|
||||
LTM Reorg EBITDA
|
7,297.9
|
1,115.9
|
|||
|
|||||
Liquidity
|
|||||
Plus: Cash and Equivalents
|
28,071.5
|
4,292.3
|
|||
Less: Restricted Cash
|
(3,148.1)
|
(481.4)
|
|||
Total Liquidity
|
24,923.4
|
3,810.9
|
|||
Credit Metrics
|
|||||
Gross Leverage
|
6.7x
|
||||
Net Leverage
|
3.3x
|
||||
Notes: Sources: Reorg, Wind, company filings; 2020 EBITDA calculated from company filings 1. Issued on March 17, 2021 2. Issued on March 2, 2021 3. Tapped $150 Million on February 12, 2021 4. Repaid upon maturity Pro Forma: For Pro forma, the proceeds from the new bonds were added to cash as the exact use of proceeds for each of the bond raised remains unclear; The repayment for matured debts were subtracted from cash as the exact source of funding used to repay the debt remains unclear US$ Translation: CNY/USD rate used for USD conversion is 6.54. |
Weekly highlights from our global intel and expert analysis