Mon 06/20/2022 19:10 PM
Share this article:
Management of Fosun International said during an investor call Monday, June 20, that the company has prepared sufficient cash for redeeming its outstanding $379.8 million 5.5% notes putable Aug. 17 and outstanding EUR 384.2 million ($404.8 million) 3.3% notes due Oct. 9, according to two source familiar with the matter.

Management pointed to potential asset disposal as means for improving liquidity, citing Fosun’s minority interests in a few listed companies and controlling equity interests in certain non-listed companies. It previously announced a sale of insurance concern Miracle Nova I (US) LLC.

In addition to these potential assets for disposal, Fosun will retain certain core subsidiaries, which will help safeguard the company’s cash flow, management added.

On the financing front, Fosun raised an $870 million syndicated loan this year, the initial target of which is $660 million. Including the syndicated loan and about $300 million bilateral loans, the company has added about $500 million total new loans in the first half of 2022, according to management.

Speaking of recent credit ratings actions against the company, Fosun management said that the loan documents contain no provision that would trigger acceleration of payment resulting from credit ratings changes.

On the debt maturity front, Fosun faces RMB 13.2 billion maturities of public market debt in the second half of 2022. It plans to refinance part of the maturing debt and use its own cash resources to redeem the rest, according to management.

It may also issue short-term commercial papers, negotiate with banks to issue new bonds using loan quotas or use bank credit lines to repay the public market debt, management added.

As for subsidiaries, Shanghai Fosun High Technology (Group) Co. will actively manage the makeup of its bond investors by adding more bank and insurance company holders. Currently, about 40% of the subsidiary’s bonds are held by bank investors.

Its property subsidiary, Shanghai Forte Land Co., has only RMB 4.3 billion outstanding bonds. An earlier asset restructuring of Forte had placed some of its assets into Shanghai Yuyuan Tourist Mart Group, now controlled by Fosun International. Forte can dispose of its old property projects including the Hangzhou project, sell down shares of Yuyuan it owns or use those shares for collateralized financing in order to raise funds for debt repayment, management noted.

Regarding its bank credit lines, Fosun International had over RMB 300 billion credit lines on its consolidated bank statements as of Dec. 31. Its cash balance now remains roughly unchanged from the Dec. 31 level.

The company has about RMB 300 billion listed and unlisted assets, including RMB 100 billion majority-owned assets, RMB 150 billion assets in unlisted companies and RMB 40 billion highly liquid assets.

Fosun International’s offshore notes went up a few points Monday morning after the company’s subsidiaries Wealth Driven Ltd. and Xingtao Assets Ltd. announced tender offers to buy back up to $200 million of the outstanding $379.8 million 5.5% notes due 2023 and up to $200 million of the outstanding EUR 384.2 million 3.3% notes due Oct. 9, 2022, both guaranteed by Fosun.

The notes then declined Monday afternoon with its $500 million 5.05% notes due January 2027 down 5.8 points to 59.2/60.6 and its $400 million 4.35% notes due May 6, 2023, down 7.3 points to 80/82 as some private banks continued to sell, according to two buysiders.

As reported, the company’s offshore notes dropped more than 10 points on Friday, June 17, off of private bank selling, downgrades by Moody’s and short-term maturity concerns.

Below is Fosun International’s capital structure:
 
Fosun International Ltd. - Pro Forma as of 04/06/2022
 
12/31/2021
 
EBITDA Multiple
(CNY in Millions)
Amount
US$ Amt.
Maturity
Rate
Book
 
Bank and Other Loans
128,474.2
20,168.6
 
 
 
Total Bank and Other Loans
128,474.2
20,168.6
 
3.1x
22 Fosun Pharma MTN 001 1
500.0
78.5
Mar-09-2026
3.500%
 
21 Fosun Pharma 01
1,600.0
251.2
Feb-02-2025
3.980%
 
18 Fosun Pharma 03 2
-
-
Nov-30-2023
3.400%
 
18 Fosun Pharma 01
745.0
117.0
Aug-13-2023
3.500%
 
18 Fosun Pharma 02
240.0
37.7
Nov-30-2022
3.830%
 
21 Fosun Pharma SCP003
1,200.0
188.4
Apr-16-2022
2.600%
 
17 Fosun Pharma 01 3
-
-
Mar-14-2022
3.480%
 
21 Forte 01
500.0
78.5
Apr-06-2024
4.950%
 
20 Forte F2
800.0
125.6
Nov-06-2023
5.100%
 
20 Forte 02
3,000.0
471.0
Jul-17-2023
4.570%
 
20 Forte F1
1,160.0
182.1
Mar-20-2023
7.500%
 
20 Forte 01
30.0
4.7
Feb-14-2023
5.600%
 
19 Forte F2 3
-
-
Mar-22-2022
4.800%
 
19 Forte F1 3
-
-
Jan-25-2022
5.000%
 
22 Yuyuan 01 4
550.0
86.3
Mar-20-2025
4.950%
 
20 Yuyuan 01
1,900.0
298.3
Feb-20-2025
3.600%
 
19 Yuyuan 01
600.0
94.2
Nov-27-2024
4.950%
 
21 Yuyuan Mall MTN004
500.0
78.5
Oct-15-2024
4.700%
 
21 Yuyuan Mall MTN002
1,300.0
204.1
Apr-13-2024
4.120%
 
21 Yuyuan Mall MTN001
1,000.0
157.0
Jan-20-2024
4.000%
 
18 Yuyuan 01
525.4
82.5
Nov-26-2023
4.650%
 
21 Yuyuan Mall MTN 003
700.0
109.9
Sep-09-2023
4.200%
 
20 Yuyuan 03
1,300.0
204.1
Aug-27-2023
3.800%
 
20 Yuyuan Mall MTN001
1,000.0
157.0
Jul-24-2023
3.940%
 
21 Yuyuan 01
500.0
78.5
Jul-23-2023
4.100%
 
19 Yuyuan Mall MTN001
1,000.0
157.0
Jul-18-2022
4.530%
 
22 Yuyuan Mall SCP 002 5
1,600.0
251.2
Jun-22-2022
3.600%
 
21 Yuyuan Mall SCP 004 6
800.0
125.6
Apr-20-2022
3.400%
 
22 Yuyuan Mall SCP 001
1,600.0
251.2
Apr-12-2022
3.350%
 
21 Yuyuan Mall SCP003 3
-
-
Jan-13-2022
3.280%
 
18 Fosun 01
200.6
31.5
Jan-12-2023
5.100%
 
18 Fosun 02
150.0
23.5
Mar-12-2023
5.000%
 
18 Fosun 05
1,948.5
305.9
Nov-22-2022
4.600%
 
18 Fosun High Technology MTN004
1,000.0
157.0
Sep-07-2023
6.590%
 
19 Fosun High Technology MTN001
2,000.0
314.0
Feb-22-2024
5.150%
 
19 Fosun High Technology MTN002
1,000.0
157.0
Aug-08-2024
4.680%
 
19 Fosun High Technology MTN003
1,000.0
157.0
Sep-05-2022
4.600%
 
19 Fosun High Technology MTN004
1,000.0
157.0
Oct-25-2022
4.790%
 
20 Fosun 01
1,700.0
266.9
Apr-21-2024
3.280%
 
20 Fosun 02
300.0
47.1
Apr-21-2025
4.500%
 
20 Fosun 03
1,900.0
298.3
Aug-07-2025
4.480%
 
20 Fosun 04
1,600.0
251.2
Nov-02-2025
4.800%
 
20 Fosun High Technology MTN001
1,000.0
157.0
Jan-15-2025
4.580%
 
20 Fosun High Technology MTN002
1,000.0
157.0
Feb-25-2025
4.100%
 
20 Fosun High Technology MTN003
1,000.0
157.0
Sep-22-2025
4.800%
 
20 Fosun High Technology MTN004
1,000.0
157.0
Nov-26-2024
5.000%
 
21 Fosun 02
1,000.0
157.0
Feb-25-2025
5.290%
 
21 Fosun 05
1,500.0
235.5
Jun-01-2023
5.500%
 
21 Fosun 06
500.0
78.5
Jun-01-2023
6.200%
 
21 Fosun 07
2,000.0
314.0
Sep-16-2023
5.590%
 
21 Fosun S1 3
-
-
Feb-25-2022
4.900%
 
21 Fosun S3
1,000.0
157.0
Apr-29-2022
5.800%
 
21 Fosun High Technology MTN001
1,000.0
157.0
Jan-27-2023
5.400%
 
21 Fosun High Technology SCP004 3
-
-
Jan-28-2022
4.980%
 
21 Fosun High Technology SCP005
1,000.0
157.0
May-22-2022
4.950%
 
22 Fosun 01 7
1,600.0
251.2
Jan-18-2024
6.200%
 
22 Fosun EB 8
2,000.0
314.0
Mar-29-2025
1.000%
 
22 Fosun High Technology SCP 001 9
1,000.0
157.0
Jul-22-2022
4.700%
 
22 Fosun High Technology SCP 002 10
2,500.0
392.5
Aug-16-2022
4.770%
 
22 Fosun High Technology SCP 003 11
800.0
125.6
Sep-19-2022
5.080%
 
G21 Fosun High Technology 01
200.0
31.4
Jul-27-2024
4.300%
 
G22 Fosun High Technology 01 12
150.0
23.5
Mar-15-2025
3.000%
 
Total Onshore bonds
58,699.5
9,215.0
 
4.4x
INR 1000M Subordinated Notes Due 2026 13
84.0
13.2
May-20-2026
15.000%
 
INR 1000M Subordinated Notes Due 2026 13
84.0
13.2
May-20-2026
15.000%
 
EUR 500 Million 4.25% Subordinated Notes Due 2023
3,470.0
544.7
Sep-04-2031
4.250%
 
EUR 704 Million 3.30% Senior Notes Due 2022 14
2,666.3
418.6
Oct-09-2022
3.300%
 
EUR 400 Million 4.35% Senior Notes Due 2023
2,429.0
381.3
May-06-2023
4.350%
 
EUR 500 Million 3.95% Senior Notes Due 2026
3,470.0
544.7
Oct-02-2026
3.950%
 
$500 Million 5% Senior Notes Due 2026
3,185.0
500.0
May-18-2026
5.000%
 
$500 Million 5.05% Senior Notes Due 2027
3,185.0
500.0
Jan-27-2027
5.050%
 
$700 Million 5.95% Senior Notes Due 2025
4,459.0
700.0
Oct-19-2025
5.950%
 
$600 Million 6.85% Senior Notes Due 2024
3,822.0
600.0
Jul-02-2024
6.850%
 
$380 Million 5.5% Senior Notes Due 2023 15
2,420.6
380.0
Aug-17-2023
5.500%
 
$700 Million 6.75% Senior Notes Due 2023
4,459.0
700.0
Jul-02-2023
6.750%
 
$450 Million 6.75% Senior Notes Due 2023
2,866.5
450.0
Jan-29-2023
5.950%
 
$902 Million 5.25% Senior Notes Due 2022 3
-
-
Mar-23-2022
5.250%
 
Total Offshore Bonds
36,600.4
5,745.7
 
5.3x
Total Debt
223,774.1
35,129.4
 
5.3x
Less: Cash and Equivalents
(82,932.7)
(13,019.3)
 
Net Debt
140,841.4
22,110.1
 
3.3x
Plus: Market Capitalization
58,636.0
9,205.0
 
Enterprise Value
199,477.4
31,315.1
 
4.7x
Operating Metrics
US$ Amt.
LTM Reported EBITDA
42,107.6
6,610.3
 
 
Liquidity
Plus: Cash and Equivalents
82,932.7
13,019.3
 
Total Liquidity
82,932.7
13,019.3
 
Credit Metrics
Gross Leverage
5.3x
 
Net Leverage
3.3x
 

Notes:
Sources: Reorg, company filing, Cbonds, HKEX, Wind; 2021 EBITDA from company filing; USDRMB exchange rate: 6.37; JPYRMB exchange rate assumed to be: 0.051; EURRMB exchange rate assumed to be: 6.94; INRRMB exchange rate assumed to be: 0.084
1. Issued on March 7, 2022
2. Repaid on February 16, 2022
3. repaid upon maturity
4. Issued on March 17, 2022
5. Issued on February 18, 2022
6. Issued on January 12, 2022
7. Issued on January 17, 2022
8. Issued on March 25, 2022; exchangeable bond
9. Issued on January 20, 2022
10. Issued on February 15, 2022
11. Issued on March 21, 2022
12. Issued on March 15, 2022
13. Issued by Ahuja Hive
14. Issued by Xingtao Assets Limited
15. Issued by Wealth Driven Limited
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 6.37.
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!