Wed 06/01/2022 05:33 AM
Share this article:
UPDATE 1: 5:33 a.m. ET 6/1/2022: Logan Group plans to release a restructuring plan for its offshore debt by August as bondholders were displeased with preliminary terms proposed by the company, said two sources familiar with the matter.

Continue reading for more on Logan Group's restructuring plan, and request a trial to access more reporting and actionable insights on credits in the region from Reorg's Asia Core Credit team. 

Meanwhile, an ad hoc group of the company’s offshore bondholders that counts Ropes & Gray as legal advisor has appointed PJT Partners as financial advisor, according to the same sources.

Logan Group Restructuring Plan:

The group is in contact with another group, advised by Addleshaw Goddard. Together, the groups represent a combined value of roughly $900 million of Logan’s public notes and are in discussion with holders of an additional $100 million of the notes, the sources said.

Logan Group, advised by Houlihan Lokey, is working on adjusting terms of a preliminary restructuring plan for its offshore obligations, with the goal of releasing a finalized version for both public and private notes and syndicated loans by August, according to one of the two sources and a third source familiar with the matter.

As reported, Logan contacted certain holders of its $3.4 billion public notes with a preliminary seven-year amortization plan, whose terms displeased the holders who considered the amortization term too long compared with a four-year plan for Logan’s $1.7 billion private notes.

Logan Group and PJT Partners did not respond to requests for comment.




Original Story 6:43 a.m. UTC on April 29, 2022

Holders of Logan Group Offshore Notes Dissatisfied With Proposed 7Y Amortization; Two Groups Now Hold More Than $800M, May Join Hands to Form Ad Hoc Committee

Public bondholders are displeased with the preliminary restructuring terms proposed by Logan Group, citing the lengthy seven-year amortization term and a lack of credit enhancement, according to two sources familiar with the matter.

The Chinese developer, advised by Houlihan Lokey, has circulated among some bondholders a seven-year amortization proposal for its outstanding offshore public bonds, with 5%, 7.5%, 15%, 15%, 17.5%, 20% and 20%, respectively, being repaid every year during the amortization period, the sources said. The company has $3.37 billion in outstanding offshore public notes including $2.47 billion maturing in 2025 or earlier. Its $279 million 7.5% senior notes are due Aug. 25.

Not all public bond holders received the proposed terms, according to the sources, adding that those who received the terms have signed nondisclosure agreements with the company.

Holders of Logan’s public dollar bonds have formed two groups, respectively advised by Addleshaw Goddard and Ropes & Gray. The groups, which are in touch with each other but have not formed a formal alliance, represent a combined value of between $800 million and $900 million of Logan’s public notes, the sources said. The groups may formalize collaboration and form an ad hoc committee once the combined value reaches $1 billion, according to the sources. Both groups are open to participation from noteholders and have contacted certain institutional holders, the sources added.

In addition, Logan is proposing a four-year amortization plan for its $1.7 billion offshore private notes, with 10%, 20%, 30% and 40% paid each year, said the sources.

The public bondholder groups find the proposed amortization term too long, compared with the four-year term for private notes, with the majority of the principal payment scheduled for the last three years. Public noteholders have contacted the company, seeking to reduce the length of the amortization term and requesting the company to provide holders access to profit sharing of Logan’s subsidiaries as credit enhancement.

Logan Group declined to comment. Houlihan Lokey representatives did not respond to requests for comment.

Below is Logan's capial structure:














































































































































































































































































































































































































































Logan Group - Pro Forma as of 03/22/2022


12/31/2021

EBITDA Multiple

(CNY in Millions)

Amount

US$ Amt.

Maturity

Rate

Book


Bank and Other Loans

49,526.1

7,774.9



Total Bank and Other Loans

49,526.1

7,774.9

2.9x

Logan City Senior 1

660.0

103.6

Dec-21-2033

5.200%

Logan City Sub

5.0

0.8

Dec-21-2033


Logan 09 Senior 2

785.0

123.2

Jul-20-2023

4.650%

Logan 09 Sub

42.0

6.6

Jul-20-2023


Logan 08 Senior 3

828.0

130.0

May-25-2023

4.680%

Logan 08 Sub

44.0

6.9

May-25-2023


Total Onshore ABS

2,364.0

371.1

3.0x

20 Logan 04 4

2,000.0

314.0

Sep-14-2025

4.800%

21 Logan 03 5

1,500.0

235.5

Aug-23-2025

4.700%

20 Logan 03 6

2,000.0

314.0

Jul-24-2025

4.690%

21 Logan 02 7

1,347.0

211.5

Jun-24-2025

4.800%

21 Logan 01 8

427.0

67.0

Mar-25-2025

4.900%

20 Logan 01 9

1,000.0

157.0

Jan-08-2025

4.800%

19 Logan 04 10

2,000.0

314.0

Nov-18-2024

5.090%

19 Logan 02 11

500.0

78.5

Aug-05-2024

6.500%

20 Logan 02 12

1,500.0

235.5

Apr-16-2024

4.690%

19 Logan 01 13

1,359.0

213.3

Mar-19-2024

5.500%

19 Logan 03

105.0

16.5

Aug-05-2023

6.200%

18 Logan 02 14

1,826.0

286.7

Jun-22-2023

4.900%

18 Logan 05

2,490.0

390.9

Nov-20-2022

4.600%

Total Onshore Bonds

18,054.0

2,834.2

4.1x

$300 Million 4.50% Senior Notes Due 2028

1,911.5

300.1

Jan-13-2028

4.500%

$300 Million 4.85% Senior Notes Due 2026

1,911.5

300.1

Dec-14-2026

4.850%

$300 Million 4.7% Senior Notes Due 2026

1,911.5

300.1

Jul-06-2026

4.700%

$300 Million 5.25% Senior Notes Due 2025

1,911.5

300.1

Oct-19-2025

5.250%

$300 Million 4.25% Senior Notes Due 2025

1,911.5

300.1

Jul-12-2025

4.250%

$300 Million 5.75% Senior Notes Due 2025

1,911.5

300.1

Jan-14-2025

5.750%

$100 Million 4.25% Senior Notes Due 2024

637.2

100.0

Sep-17-2024

4.250%

$60 Million 4.15% Senior Notes Due 2024 15

382.3

60.0

Aug-05-2024

4.200%

$280 Million 6.90% Senior Notes Due 2024

1,784.1

280.1

Jun-09-2024

6.900%

$400 Million 6.50% Senior Notes Due 2023

2,548.7

400.1

Jul-16-2023

6.500%

$450 Million 5.25% Senior Notes Due 2023

2,867.3

450.1

Feb-23-2023

5.250%

$300 Million 7.50% Senior Notes Due 2022 16

1,777.7

279.1

Aug-25-2022

7.500%

Total Offshore Notes

21,466.3

3,369.9

5.3x

HKD1,950 Million 6.95% Equity-Linked Securities Due 2026 17

1,584.1

248.7

Aug-04-2026

6.950%

Total Equity-Linked Securities

1,584.1

248.7

5.4x

$350 Million 7% Perpetuals

2,230.1

350.1


7.000%

Total Perpetuals

2,230.1

350.1

5.6x

Total Debt

95,224.6

14,948.9

5.6x

Less: Cash and Equivalents

(32,734.9)

(5,138.9)

Plus: Restricted Cash

5,478.8

860.1

Net Debt

67,968.5

10,670.1

4.0x

Plus: Market Capitalization

13,529.9

2,124.0

Enterprise Value

81,498.4

12,794.1

4.8x

Operating Metrics

US$ Amt.

LTM Reorg EBITDA

17,109.2

2,685.9


Liquidity

Plus: Cash and Equivalents

32,734.9

5,138.9

Less: Restricted Cash

(5,478.8)

(860.1)

Total Liquidity

27,256.1

4,278.8

Credit Metrics

Gross Leverage

5.6x

Net Leverage

4.0x

Notes:
Sources: Company filings, Wind, Reorg; Dec. 31, 2021 NCI: RMB 19.9bn; Liabilities under cross border guarantee arrangements: RMB 11.3bn; Off b/s guarantees to offshore private financings likely >$1bn
1. Puttable Date: Dec. 21, 2024
2. Puttable Date: July 8, 2022
3. Puttable Date: May 13, 2022
4. Puttable Date: Sept. 14, 2023
5. Puttable Date: Aug. 23, 2023
6. Puttable Date: July 24, 2023
7. Puttable Date: June 24, 2023
8. Puttable Date: March 25, 2023
9. Puttable Date: Jan. 8, 2023
10. Puttable Date: Nov. 18, 2022
11. Puttable Date: Aug. 5, 2022
12. Puttable Date: April 16, 2022
13. Puttable Date: March 19, 2022
14. Maturity extended from March 22, 2022 to June 22, 2023
15. Issued on Aug. 5, 2021; appears to be privately placed
16. Repurchased $20M on Jan. 14, 2022 and $1M on Feb. 15, 2022
17. Issued on Feb. 4, 2022
US$ 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!