Lycra Company
09/30/2020 |
EBITDA Multiple |
|||||||
---|---|---|---|---|---|---|---|---|
(USD in Millions) |
Amount |
Price |
Mkt. Val. |
Maturity |
Rate |
Yield |
Book |
Market |
|
||||||||
$100M RCF 1 |
20.0 |
|
20.0 |
Nov-2022 |
|
|
||
Total Super Senior Debt |
20.0 |
20.0 |
0.2x |
0.2x |
||||
$690M 7.500% Notes due May 1, 2025 |
690.0 |
73.5 |
507.2 |
May-01-2025 |
7.500% |
16.700% |
||
€250M 5.375% Notes due May 1, 2023 |
291.2 |
70.0 |
203.8 |
May-01-2023 |
5.375% |
23.400% |
||
Total Senior Secured Debt |
981.2 |
711.0 |
8.9x |
6.5x |
||||
$78M Promissory Notes 2 |
58.0 |
|
58.0 |
Nov-30-2020 |
12.000% |
|
||
Total Other Debt |
58.0 |
58.0 |
9.5x |
7.1x |
||||
Total Debt |
1,059.2 |
789.0 |
9.5x |
7.1x |
||||
Less: Cash and Equivalents |
(128.0) |
(128.0) |
||||||
Net Debt |
931.2 |
661.0 |
8.3x |
5.9x |
||||
Operating Metrics |
||||||||
LTM Reported EBITDA |
111.9 |
|||||||
|
||||||||
Liquidity |
||||||||
RCF Commitments |
100.0 |
|||||||
Less: Drawn |
(20.0) |
|||||||
Less: Letters of Credit |
(1.0) |
|||||||
Plus: Cash and Equivalents |
128.0 |
|||||||
Total Liquidity |
207.0 |
|||||||
Credit Metrics |
||||||||
Gross Leverage |
9.5x |
|||||||
Net Leverage |
8.3x |
|||||||
Notes: Minimum cash requirement of the company is $30 million as per the company's third quarter 2019 call. This down from $50 million as per previous calls due to release of trapped cash. See analysis page for full corporate and capital structure above OpCo level. 1. The facility has a 25% springing covenant at leverage ratio 5.75x. Lycra executed an amendment and waiver agreement with its RCF lenders on Aug. 5 for the second-quarter financial covenant test under the facility. The waiver expires upon the delivery of the company’s third-quarter 2020 financial statements on or about Nov. 29. Prior to expiry of the waiver period, the company has agreed a minimum liquidity threshold which will be tested on a monthly basis. This covenant was not tested in the third quarter as Lycra paid down the outstanding balances above the springing covenant threshold. 2. Lycra’s promissory note, which was due on July 31, was extended to Nov. 30 on July 31. The amount outstanding on the note was $57 million as of July 31. The interest rate has been increased to 12%. Provided that Lycra makes the quarterly interest payment in full prior to Oct. 1, the interest rate will be 7.5%. Interest accrues on the unpaid principal amount from and including July 31 and this will be compounded and capitalized. |
03/31/2020 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Borrowings - LT |
15,437.4 |
2,205.3 |
|
|
|
Borrwings - Due within 1 Yr |
5,223.2 |
746.2 |
|
|
|
Total Loans |
20,660.6 |
2,951.5 |
3.9x |
||
15 Ruyi 1 |
- |
- |
Oct-23-2020 |
7.900% |
|
17 Ruyi Tech MTN001 2 |
1,000.0 |
142.9 |
Dec-13-2020 |
7.500% |
|
18 Ruyi 01 3 |
1,500.0 |
214.3 |
Sep-18-2023 |
7.900% |
|
19 Ruyi Tech MTN001 4 |
1,000.0 |
142.9 |
Mar-15-2022 |
6.300% |
|
Total Onshore Bonds |
3,500.0 |
500.0 |
4.6x |
||
2017 Ruyi USD Senior Notes |
2,100.0 |
300.0 |
Jul-05-2022 |
6.950% |
|
Total Offshore Senior Notes |
2,100.0 |
300.0 |
5.0x |
||
European Topsoho EURO250M 4% due 2021 5 |
1,907.5 |
272.5 |
Sep-2021 |
4.000% |
|
Total Convertible Debt |
1,907.5 |
272.5 |
5.4x |
||
Shareholder loan from Koch for Lyrcra 6 |
2,940.0 |
420.0 |
|
|
|
Lycra junior mezz loan 6 |
1,120.0 |
160.0 |
|
|
|
Lycra senior mezz loan 7 |
2,800.0 |
400.0 |
|
|
|
Eagle Intermediate Global Holding, 5.375%1may2023, EUR 6 |
1,907.5 |
272.5 |
May-01-2023 |
5.380% |
|
Eagle Intermediate Global Holding, 7.5% 1may2025, USD 6 |
4,830.0 |
690.0 |
May-01-2025 |
7.500% |
|
Total Non-Consolidated Debt |
13,597.5 |
1,942.5 |
7.9x |
||
Total Debt |
41,765.6 |
5,966.5 |
7.9x |
||
Less: Cash and Equivalents |
(4,585.3) |
(655.0) |
|||
Net Debt |
37,180.3 |
5,311.5 |
7.1x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reported EBITDA |
5,254.0 |
750.6 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
4,585.3 |
655.0 |
|||
Total Liquidity |
4,585.3 |
655.0 |
|||
Credit Metrics |
|||||
Gross Leverage |
7.9x |
||||
Net Leverage |
7.1x |
||||
Notes: Sources: Reorg, Wind, company filings; reported EBITDA figure represents 2019 FY EBITDA 1. RMB 1.9 billion redeemed on October 23. 2020 2. Missed principal + interest payment on December 13, 2020 3. Default avoided. The company released a repayment plan for the missed principal payment under “18 Ruyi 01” while it is proposing to repay holders holding less than RMB 200,000 by March 18, 2021. For holders holding more than RMB 200,000, the company proposes to repay RMB 200,000 first by Sept. 18, 2021, 10% of principal by Sept. 18, 2022 and the rest of the principal balance by Sept. 18, 2023. 4. Coupon payment from March 15, 2020 deferred to December 15, 2020; Ruyi has proposed to further extend coupon payment to December 31 5. Ticker: SMCP FP; Initial premium: 20; Convertible until July 26, 2021; Missed a quarterly coupon payment on June 22 6. Used for the Lycra acquisition 7. Used for the Lycra acquisition; syndicate led by Credit Suisse US$ Translation: CNY/USD rate used for USD conversion is 7. |
Weekly highlights from our global intel and expert analysis