Kaisa Group
12/31/2020 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Secured bank borrowings |
20,982.9 |
3,208.4 |
|
|
|
Secured other borrowings |
10,248.9 |
1,567.1 |
|
|
|
Unsecured bank borrowings |
10,589.1 |
1,619.1 |
|
|
|
Unsecured other borrowings |
10,553.8 |
1,613.7 |
|
|
|
Other loans |
108.8 |
16.6 |
|
|
|
Total Bank and Other Loans |
52,483.5 |
8,025.0 |
3.9x |
||
$400 Million 6.75% Senior Notes Due 2021 1 |
- |
- |
Feb-18-2021 |
6.750% |
|
$400 Million 11.75% Senior Notes Due 2021 1 |
- |
- |
Feb-26-2021 |
11.750% |
|
$575 Million 7.875% Senior Notes Due 2021 |
3,760.5 |
575.0 |
Jun-30-2021 |
7.875% |
|
$100 Million 10.5% Convertible Senior Notes Due 2021 |
654.0 |
100.0 |
Jul-14-2021 |
10.500% |
|
$400 Million 6.5% Senior Notes Due 2021 |
2,616.0 |
400.0 |
Dec-07-2021 |
6.500% |
|
$550 Million 11.25% Senior Notes Due 2022 |
3,597.0 |
550.0 |
Apr-09-2022 |
11.250% |
|
$1255 Million 8.5% Senior Notes Due 2022 |
8,207.7 |
1,255.0 |
Jun-30-2022 |
8.500% |
|
$600 Million 11.95% Senior Notes Due 2022 |
3,924.0 |
600.0 |
Oct-22-2022 |
11.950% |
|
$700 Million 11.5% Senior Notes Due 2023 |
4,578.0 |
700.0 |
Jan-30-2023 |
11.500% |
|
$450 Million 10.875% Senior Notes Due 2023 2 |
4,905.0 |
750.0 |
Jul-23-2023 |
10.875% |
|
$500 Million 9.75% Senior Notes Due 2023 |
3,270.0 |
500.0 |
Sep-28-2023 |
9.750% |
|
$3119 Million 9.375% Senior Notes Due 2024 |
20,398.3 |
3,119.0 |
Jun-30-2024 |
9.375% |
|
$500 Million 10.5% Senior Notes Due 2025 |
3,270.0 |
500.0 |
Jan-15-2025 |
10.500% |
|
$700 Million 11.25% Senior Notes Due 2025 |
4,578.0 |
700.0 |
Apr-16-2025 |
11.250% |
|
$300 Million 9.95% Senior Notes Due 2025 3 |
3,270.0 |
500.0 |
Jul-23-2025 |
9.950% |
|
Total Offshore Bonds |
67,028.5 |
10,249.0 |
8.9x |
||
$200 Million 10.875% Perpetuals |
1,308.0 |
200.0 |
|
10.875% |
|
Total Perpetuals |
1,308.0 |
200.0 |
9.0x |
||
Total Debt |
120,820.0 |
18,474.0 |
9.0x |
||
Less: Cash and Equivalents |
(40,365.7) |
(6,172.1) |
|||
Plus: Restricted Cash |
6,248.9 |
955.5 |
|||
Net Debt |
86,703.2 |
13,257.4 |
6.4x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reorg EBITDA |
13,454.4 |
2,057.2 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
40,365.7 |
6,172.1 |
|||
Less: Restricted Cash |
(6,248.9) |
(955.5) |
|||
Total Liquidity |
34,116.8 |
5,216.6 |
|||
Credit Metrics |
|||||
Gross Leverage |
9.0x |
||||
Net Leverage |
6.4x |
||||
Notes:
Source: Company filings, Wind, Cbonds; 2020 EBITDA calculated based on company filings 1. Repaid upon maturity 2. Tapped $300 Million on January 20, 2021 3. Tapped $200 Million on January 27, 2021 Pro Forma: For Pro forma, the proceeds from the new bonds were added to cash as the exact use of proceeds for each of the bond raised remains unclear; The repayment for matured debts were subtracted from cash as the exact source of funding used to repay the debt remains unclear US$ Translation: CNY/USD rate used for USD conversion is 6.54. |
Weekly highlights from our global intel and expert analysis