Tue 01/10/2023 05:28 AM
Share this article:
Chinese online video platform iQIYI Inc., which has retained Kirkland & Ellis and Houlihan Lokey as its respective legal and financial advisors, is considering extending its convertible bonds as part of an overall plan to alleviate debt pressure, said two sources familiar with the matter.

iQIYI Inc. earlier announced on Jan. 3 the closing of a private placement of $500 million in secured convertible 6% five-year senior notes to PAGAC IV-1 (Cayman) Ltd. The notes are convertible into iQIYI's American depositary shares (ADS) at an initial conversion rate of 216.9668 ADSs per $1,000 principal amount of the notes.

With the closing of the PAG investment, investors expect the company to provide a more friendly plan if it were to launch any exchange offer or consent solicitation, said two buyside sources.

On its upcoming maturities, the company has its $1.2 billion 2% convertible notes due 2025 putable on April 1, 2023 and its $3.2 million 3.75% convertible notes due Dec. 1.

The company also has $900 million 4% convertible senior notes due 2026.

iQIYI previously hinted at a potential LME during its earnings call for the second quarter of 2022, with management stating that alongside the proposed $500 million convertible notes to be privately placed with PAG, the company still requires cooperation from various stakeholders - such as its noteholders - to solve its debt overhang.

iQiyi did not respond to an emailed request for comment as of press time.

Below is the company’s capital structure:
iQIYI Inc.
 
09/30/2022
 
EBITDA Multiple
(CNY in Millions)
Amount
Price
Mkt. Val.
US$ Amt.
US$ Mkt. Val.
Maturity
Rate
Yield
Book
Market
 
Lease Obligations
638.3
 
638.3
89.9
89.9
 
 
 
 
Total Leases
638.3
 
638.3
89.9
89.9
 
-x
-x
ST Loan
3,938.9
 
3,938.9
554.8
554.8
 
 
 
 
Total Bank Loans
3,938.9
 
3,938.9
554.8
554.8
 
0.3x
0.3x
$3.2 Million 3.75% Convertible Senior Notes 2023 1
22.8
 
22.8
3.2
3.2
Dec-01-2023
3.750%
 
 
$1,200 Million 2.00% Convertible Senior Notes Due 2025 2
8,520.0
 
8,520.0
1,200.0
1,200.0
Apr-01-2025
2.000%
 
 
$900 Million 4.00% Convertible Senior Notes Due 2026 3
6,390.0
 
6,390.0
900.0
900.0
Dec-15-2026
4.000%
 
 
Total Convertible Senior Notes
14,932.8
 
14,932.8
2,103.2
2,103.2
 
1.2x
1.2x
Loans due to Related Parties 4
3,424.7
 
3,424.7
482.4
482.4
 
 
 
 
Total Loans due to Related Parties
3,424.7
 
3,424.7
482.4
482.4
 
1.4x
1.4x
Total Debt
22,934.7
 
22,934.7
3,230.2
3,230.2
 
1.4x
1.4x
Less: Cash and Equivalents
(3,559.9)
 
(3,559.9)
(501.4)
(501.4)
 
Net Debt
19,374.8
 
19,374.8
2,728.8
2,728.8
 
1.2x
1.2x
Plus: Market Capitalization
19,676.6
 
19,676.6
2,771.4
2,771.4
 
Enterprise Value
39,051.4
 
39,051.4
5,500.2
5,500.2
 
2.4x
2.4x
Operating Metrics
US$ Amt.
LTM Reorg EBITDA
16,319.6
2,298.5
 
 
Liquidity
Plus: Cash and Equivalents
3,559.9
501.4
 
Total Liquidity
3,559.9
501.4
 
Credit Metrics
Gross Leverage
1.4x
 
Net Leverage
1.2x
 

Notes:
1. Puttable on Dec. 31, 2021; Initial conversion rate of 37.183 ADSs per $1,000 principal
2. Puttable on Apr. 1, 2023; Initial conversion rate of 33.0003 ADSs per $1,000 principal
3. Puttable on Aug. 1, 2024; Initial conversion rate of 44.8179 ADSs per $1,000 principal
4. Amounts due to Baidu: RMB 2.1 billion as of Dec'21
US$ Translation: CNY/USD rate used for USD conversion is 7.1.
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!