Wed 11/02/2022 03:02 AM
Share this article:
Logan Group has provided a preliminary restructuring plan for its onshore bonds, proposing to extend matured bonds for 45 months until 2026 and bonds that have yet to mature for 54 months until 2027, according to two sources familiar with the matter.

The plan is subject to changes pending negotiations with investors, the sources added.

For the matured bonds, Logan proposes to pay 50% of the interest accrued during the first extension year in May 2024, and another 50% in November 2024, while interest rates will remain unchanged.

The company plans to make quarterly principal payments during the 45-month extension period until the new maturity date in August 2026.

For bonds that are yet to mature, Logan plans to pay 50% of interest accrued during the first extension year in June 2024, and 50% in December 2024, with interest rates also remaining unchanged.

The company also plans to make quarterly principal payments during the 54-month extension period until the new maturity date in May 2027.

Logan declined to comment.

Logan’s capital structure is below:
 
Logan Group
 
06/30/2022
 
EBITDA Multiple
(CNY in Millions)
Amount
Price
Mkt. Val.
US$ Amt.
US$ Mkt. Val.
Maturity
Rate
Yield
Book
Market
 
Bank and Other Loans
53,032.1
 
53,032.1
7,915.2
7,915.2
 
 
 
 
Total Bank and Other Loans
53,032.1
 
53,032.1
7,915.2
7,915.2
 
5.4x
5.4x
Logan City Senior 1
659.9
 
659.9
98.5
98.5
Dec-21-2033
5.200%
 
 
Logan City Sub
5.0
 
5.0
0.7
0.7
Dec-21-2033
 
 
 
Logan 09 Senior 2
706.5
 
706.5
105.4
105.4
Jul-20-2023
4.650%
 
 
Logan 09 Sub
42.0
 
42.0
6.3
6.3
Jul-20-2023
 
 
 
Logan 08 Senior 3
745.2
 
745.2
111.2
111.2
May-25-2023
4.680%
 
 
Logan 08 Sub
44.0
 
44.0
6.6
6.6
May-25-2023
 
 
 
Total Onshore ABS
2,202.6
 
2,202.6
328.7
328.7
 
5.7x
5.7x
20 Logan 04 4
2,000.0
 
2,000.0
298.5
298.5
Sep-14-2025
4.800%
 
 
21 Logan 03 5
1,500.0
 
1,500.0
223.9
223.9
Aug-23-2025
4.700%
 
 
20 Logan 03 6
2,000.0
 
2,000.0
298.5
298.5
Jul-24-2025
4.690%
 
 
21 Logan 02 7
1,347.0
 
1,347.0
201.0
201.0
Jun-24-2025
4.800%
 
 
21 Logan 01 8
427.0
 
427.0
63.7
63.7
Mar-25-2025
4.900%
 
 
20 Logan 01 9
1,000.0
 
1,000.0
149.3
149.3
Jan-08-2025
4.800%
 
 
19 Logan 04 10
2,000.0
 
2,000.0
298.5
298.5
Nov-18-2024
5.090%
 
 
19 Logan 02 11
450.0
 
450.0
67.2
67.2
Aug-05-2024
6.500%
 
 
20 Logan 02 12
1,350.0
 
1,350.0
201.5
201.5
Apr-16-2024
4.690%
 
 
19 Logan 01 13
1,359.0
 
1,359.0
202.8
202.8
Mar-19-2024
5.500%
 
 
19 Logan 03
105.0
 
105.0
15.7
15.7
Aug-05-2023
6.200%
 
 
18 Logan 02 14
1,826.0
 
1,826.0
272.5
272.5
Jun-22-2023
4.900%
 
 
18 Logan 05
2,490.0
 
2,490.0
371.6
371.6
Nov-20-2022
4.600%
 
 
Total Onshore Bonds
17,854.0
 
17,854.0
2,664.8
2,664.8
 
7.5x
7.5x
$300 Million 4.50% Senior Notes Due 2028
2,009.9
 
2,009.9
300.0
300.0
Jan-13-2028
4.500%
 
 
$300 Million 4.85% Senior Notes Due 2026
2,009.9
 
2,009.9
300.0
300.0
Dec-14-2026
4.850%
 
 
$300 Million 4.7% Senior Notes Due 2026
2,009.9
 
2,009.9
300.0
300.0
Jul-06-2026
4.700%
 
 
$300 Million 5.25% Senior Notes Due 2025
2,009.9
 
2,009.9
300.0
300.0
Oct-19-2025
5.250%
 
 
$300 Million 4.25% Senior Notes Due 2025
2,009.9
 
2,009.9
300.0
300.0
Jul-12-2025
4.250%
 
 
$300 Million 5.75% Senior Notes Due 2025
2,009.9
 
2,009.9
300.0
300.0
Jan-14-2025
5.750%
 
 
$100 Million 4.25% Senior Notes Due 2024
670.0
 
670.0
100.0
100.0
Sep-17-2024
4.250%
 
 
$60 Million 4.15% Senior Notes Due 2024 15
402.0
 
402.0
60.0
60.0
Aug-05-2024
4.150%
 
 
$280 Million 6.90% Senior Notes Due 2024
1,875.9
 
1,875.9
280.0
280.0
Jun-09-2024
6.900%
 
 
$400 Million 6.50% Senior Notes Due 2023
2,679.9
 
2,679.9
400.0
400.0
Jul-16-2023
6.500%
 
 
$450 Million 5.25% Senior Notes Due 2023
3,014.9
 
3,014.9
450.0
450.0
Feb-23-2023
5.250%
 
 
$300 Million 7.50% Senior Notes Due 2022 16
1,869.2
 
1,869.2
279.0
279.0
Aug-25-2022
7.500%
 
 
Total Offshore Notes
22,571.6
 
22,571.6
3,368.9
3,368.9
 
9.8x
9.8x
HKD1,950 Million 6.95% Equity-Linked Securities Due 2026 17
1,662.6
 
1,662.6
248.1
248.1
Aug-04-2026
6.950%
 
 
Total Equity-Linked Securities
1,662.6
 
1,662.6
248.1
248.1
 
10.0x
10.0x
$350 Million 7% Perpetuals
2,344.9
 
2,344.9
350.0
350.0
 
7.000%
 
 
Total Perpetuals
2,344.9
 
2,344.9
350.0
350.0
 
10.2x
10.2x
Total Debt
99,667.9
 
99,667.9
14,875.8
14,875.8
 
10.2x
10.2x
Less: Cash and Equivalents
(14,352.3)
 
(14,352.3)
(2,142.1)
(2,142.1)
 
Plus: Restricted Cash
12,691.0
 
12,691.0
1,894.2
1,894.2
 
Net Debt
98,006.6
 
98,006.6
14,627.8
14,627.9
 
10.1x
10.1x
Plus: Market Capitalization
3,862.2
 
3,862.2
576.4
576.4
 
Enterprise Value
101,868.8
 
101,868.8
15,204.3
15,204.3
 
10.5x
10.5x
Operating Metrics
US$ Amt.
LTM Reorg EBITDA
9,741.6
1,454.0
 
 
Liquidity
Plus: Cash and Equivalents
14,352.3
2,142.1
 
Less: Restricted Cash
(12,691.0)
(1,894.2)
 
Total Liquidity
1,661.3
248.0
 
Credit Metrics
Gross Leverage
10.2x
 
Net Leverage
10.1x
 

Notes:
Source: Company filings, Wind, Reorg; Potential off b/s onshore ABS guaranteed by Logan onshore holdco amounted to RMB 3.06B ; Issuers incl. 深圳市柏霖汇商业保理有限公司, 深圳市前海平裕商业保理有限公司; No disclosure of restricted cash in 1H22 report; Logan reported RMB 10.7B "liabilities under cross border guarantee arrangement" as of Jun. 30, 2022; Assets pledged: RMB 10.1B as of Jun. 30, 2022
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: May 5, 2023
12. Puttable Date: Oct. 16, 2022
13. Puttable Date: Sept. 19, 2022
14. Maturity extended from March 22, 2022 to June 22, 2023; Puttable Date: Sept. 22, 2022
15. Issued on Aug. 5, 2021; appears to be privately placed
16. Repurchased $20M on Jan. 14, 2022 and $1M on Feb. 15, 2022; Per Reorg's coverage dated Aug. 24, 2022, the company expected not to repay the principal.
17. Issued on Feb. 4, 2022
US$ Translation: CNY/USD rate used for USD conversion is 6.7.
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!