Mon 11/16/2020 12:23 PM
Share this article:
Relevant Documents:
H1’20 Presentation
FY’19 Presentation
2023 Notes OM
2024 Notes OM


Spanish shipping company Naviera Armas is working on a debt restructuring proposal soon to be submitted to its bondholders, sources close to the situation told Reorg. A preliminary proposal would consist of a new money provision to the ferry operator as well as a debt cut for its bondholders, which may convert some of their holdings into equity, sources said. Continue reading for the EMEA Core Credit by Reorg team's update on Naviera Armas working on a debt restructuring proposal, and request a trial for our coverage of other debt restructuring situations in the region. 

Naviera did not reply to a request for comment.

The plan has yet not been negotiated with bondholders, sources said. A noteholders’ group, which is represented by PJT Partners and recently hired Latham Watkins as a legal advisor, is waiting for more information to start official discussions with the company.

Talks will focus on the amount of new money needed - as well as on its provider. Bondholders are expected to urge majority shareholders, the Armas family, to provide the business with money and to potentially move the €50 million proceeds from the company’s sale of vessel Villa de Teror into the restricted group. The bondholders may consider injecting new money if the family is unable to do so.

In parallel, Naviera Armas is asking Spain’s state-owned industrial holding company Sociedad Estatal de Participaciones Industriales (SEPI) for a loan of about €100 million, sources said. In late September, the company obtained a total of €45 million new loans backed by Instituto de Crédito Oficial (ICO) as part of the Spanish government’s Covid-19 Endorsement Program. Naviera also got a €75 million facility from funds HPS and Apollo, secured on certain vessels within the restricted group and cargo receivables, to fund capex commitments and improve its liquidity.

Investors expect Naviera Armas may not make a €3.19 million interest payment due under its 2024 senior secured notes on Nov. 15 after the Spanish ferry operator missed an Oct. 31 coupon payment on its 2023 senior secured notes. Naviera is in a 30-day grace period ending Dec. 1.

Under measures approved by the Spanish government to combat the Covid-19 pandemic, creditors cannot enforce against a company in default until Dec. 31, according to an official state bulletin. Struggling companies are able to delay filing for insolvency (concurso) until the year-end, but can do so if they prefer. Under the Covid-19 relief normative, creditors cannot file for a forceful insolvency (concurso necesario), which is an insolvency request on behalf of the company.

As reported, Naviera could follow the path taken by Spanish groups Lecta and Codere, this year, and use an English law scheme of arrangement to implement a restructuring of its debt. The English scheme process could be used to implement any number of refinancing options including: (i) a debt for equity swap, (ii) the amendment of note documentation, or (iii) a complete cut of creditors’ claims.


















































































































































































































































Naviera Armas - Pro Forma as of 09/30/2020


06/30/2020

EBITDA Multiple

(EUR in Millions)

Amount

Maturity

Rate

Book


€31M Super Senior Secured RCF 1

31.0

Jul-2021


Total Super Senior Secured Debt

31.0

1.0x

€300M Senior Secured FRNs 2024 2

300.0

Nov-15-2024

E + 4.250%

€282M Senior Secured FRNs 2023 2

282.0

Jul-31-2023

E + 6.500%

Total Senior Secured Notes

582.0

19.2x

Secured €40M recievable facility 3

-



Secured Delayed draw Facility €35M 3

-



Total HPS, Apollo Secured Facility

-

19.2x

€16.8M La Esfinge Loan 4

12.2

Jan-2027


Total La Esfinge Loan

12.2

19.5x

Deferred acquisition payment

30.4



Spanish RCF Lines (ICO Guarantee) 5

12.4



€30M 5Y ICO Loan 6

30.0

2025

3.000%

€5M 3Y ICO Loan 6

5.0

2023

3.000%

€5M 3Y ICO RCF 7

5.0

2023

3.000%

€5M New ICO Loans

5.0



Total Unsecured Debt

87.8

22.3x

Other loans 8

8.2



Leases - IFRS 16

181.6



Total Other Debt

189.8

28.2x

Total Debt

902.8

28.2x

Less: Cash and Equivalents

(21.7)

Plus: Restricted Cash

1.3

Net Debt

882.4

27.6x

Operating Metrics

LTM Reported EBITDA

32.0


Liquidity

RCF Commitments

31.0

Less: Drawn

(31.0)

Other Liquidity

79.6

Plus: Cash and Equivalents

21.7

Less: Restricted Cash

(1.3)

Total Liquidity

100.0

Credit Metrics

Gross Leverage

28.2x

Net Leverage

27.6x

Notes:
Pro foma cash includes €11.7 million of cash as of H1'20 to which €5M of new ICO loans were added and an additional €5M was added from the increase in Spanish RCF lines after H1'20. Other liquidity includes €4.6M of undrawn bilateral RCF lines as of H1'20 with additional €75M of HPS, Apollo facility which was assumed to be undrawn of which €35M was for vessel improvements. LTM reported EBITDA is not pro forma for the synergies as these were not disclosed in H1'20 results.
1. RCF is super senior in enforcement as per the intercreditor agreement. Vessel collateral includes first-ranking mortgages over Volcan de Tamasite, Volcan de Timanfaya, Volc an de Tijarafe, Volc an de Teide and Volc an de Tinamar. Also has share pledges over various entities of the group.
2. Vessel collateral includes first-ranking mortgages over Volcan de Tamasite, Volcan de Timanfaya, Volc an de Tijarafe, Volc an de Teide and Volc an de Tinamar. Also has share pledges over various entities of the group.
3. Part of HPS and Apollo facility. Security over certain vessels and cargo receivables
4. The La Esfinge loan which has a total capacity of €16.8M is senior to notes with respect to the assets it secures which include mortgage over La Esfinge concession among others things. It matures on 2027-01. The amount drawn was assumed to be the same as the end of FY'19 due to the lack of disclosure in H1'20 report.
5. €12M of the Spanish RCF lines in H1'20 of which €4.6 were undrawn. These lines were increased to €17M following H1'20.
6. Grace period of 1 year. Management said rate was 3% on average.
7. RCF was assumed to drawn as this was not included in reported undrawn RCF amounts as of H1'20.
8. Residual amount of loans from the total €67M La Esfinge loan and other and €31.2M short loans after taking out the €12.2M La Esfinge loan, €30.4M deferred payment acquisition, ICO loans and €7.4M drawn Spanish RCF lines as of H1'20.
Pro Forma: Capital structure is proforma for the €75M HPS, Apollo facility, €5M of new ICO loans and increase in Spanish RCF lines to €17M from €12M following H1'20.



--Luca Rossi, Laura Vilaça
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!