Greenland Holdings Group Co Limited
09/30/2020 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Bank Loans & Other Borrowings |
264,761.4 |
37,823.1 |
|
|
|
Total Bank Loans & Other Borrowings |
264,761.4 |
37,823.1 |
5.3x |
||
Gong Lu Bu Debt Securities |
1,000.0 |
142.9 |
|
|
|
15 Greenland Holdings Corporate Bond 01 |
2,000.0 |
285.7 |
Dec-10-2020 |
3.900% |
|
15 Greenland Holdings Corporate Bond 02 |
6,867.8 |
981.1 |
Dec-10-2020 |
6.800% |
|
16 Greenland Holdings Corporate Bond 01 |
7,130.5 |
1,018.6 |
Jan-21-2021 |
6.800% |
|
16 Greenland Holdings Corporate Bond 02 |
1,000.0 |
142.9 |
Jan-21-2021 |
3.800% |
|
Total Onshore Bonds |
17,998.3 |
2,571.2 |
5.7x |
||
$400M USD 6.125% Bonds Due 2023 |
2,800.0 |
400.0 |
Apr-22-2023 |
6.125% |
|
$250M USD 7.25% Bonds Due 2025 |
1,750.0 |
250.0 |
Jan-22-2025 |
7.250% |
|
$250M USD 6.75% Bonds Due 2022 |
1,750.0 |
250.0 |
Apr-21-2022 |
6.750% |
|
$300M USD 6.75% Bonds Due 2024 |
2,100.0 |
300.0 |
Mar-03-2024 |
6.750% |
|
$600M USD 5.875% Bonds Due 2024 |
4,200.0 |
600.0 |
Jul-03-2024 |
5.875% |
|
$460M USD 5.25% Bonds Due 2021 |
3,220.0 |
460.0 |
Feb-12-2021 |
5.250% |
|
$300M USD 5.90% Bonds Due 2023 |
2,100.0 |
300.0 |
Feb-12-2023 |
5.900% |
|
1500M RMB 7.125% Bonds Due 2021 |
1,500.0 |
214.3 |
Mar-20-2021 |
7.125% |
|
$550M USD 6.08% Bonds Due 2021 |
3,850.0 |
550.0 |
Sep-26-2021 |
5.080% |
|
$300M USD 7.875% Bonds Due 2020 |
2,100.0 |
300.0 |
Oct-24-2020 |
7.875% |
|
$200M USD 5.75% Bonds Due 2022 |
1,400.0 |
200.0 |
Sep-26-2022 |
5.750% |
|
$350M USD 7.25% Bonds Due 2022 |
2,450.0 |
350.0 |
Mar-12-2022 |
7.250% |
|
$500M USD 6.75% Bonds Due 2022 |
3,500.0 |
500.0 |
Jun-25-2022 |
6.750% |
|
$370M USD 5.60% Bonds Due 2022 |
2,590.0 |
370.0 |
Nov-13-2022 |
5.600% |
|
$500M USD 6.25% Bonds Due 2022 1 |
3,500.0 |
500.0 |
Dec-16-2022 |
6.250% |
|
$300M USD 6.00% Bonds Due 2021 2 |
2,100.0 |
300.0 |
Jul-17-2021 |
6.000% |
|
Total Offshore Bonds |
40,910.0 |
5,844.3 |
6.5x |
||
Total Debt |
323,669.7 |
46,238.5 |
6.5x |
||
Less: Cash and Equivalents |
(80,572.3) |
(11,510.3) |
|||
Net Debt |
243,097.4 |
34,728.2 |
4.9x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reorg EBITDA |
49,926.4 |
7,132.3 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
80,572.3 |
11,510.3 |
|||
Total Liquidity |
80,572.3 |
11,510.3 |
|||
Credit Metrics |
|||||
Gross Leverage |
6.5x |
||||
Net Leverage |
4.9x |
||||
Notes:
1. Issued by sub Greenland Global Investment Limited 2. Issued by sub Greenland HK Holdings US$ Translation: CNY/USD rate used for USD conversion is 7. |
Weekly highlights from our global intel and expert analysis