Fri 04/17/2020 07:49 AM
Share this article:
Relevant Documents:
Full Covenant Report 2024 Notes
Full Covenant Report 2025 Notes

Swissport creditors including Ares, Carlyle, Capital Four, Investcorp and alternative investors have formed a group of senior secured creditors to kick off negotiations with the airport cargo and ground-handling company. The group is evenly distributed across par creditors and opportunistic funds. Over the past weeks distressed investors, including Apollo, have bought into the debt, but not all have joined the group.

The company, which is in need of cash, appointed Houlihan Lokey and White & Case on April 3 to strengthen its financial position in light of the Covid-19 global pandemic and uncertain business environment. The creditor group advised by PJT and Latham & Watkins, is seeking additional information from the company so it can start doing its own review of the situation.

Holders of Swissport’s €250 million unsecured bond are not part of the senior secured group of creditors.

The company’s engagement with advisors follows sponsor HNA’s unwillingness to provide new money, sources told Reorg. While it is still early in the negotiation process, sources said that the opportunistic funds are seeing this as a loan-to-own opportunity with the possibility to deploy capital by providing new money to the cargo and ground-handling company.

Covenant analysis on the senior secured 2024 notes is available HERE on the issuer deal page where you can find analysis, offering memorandums and general information on the notes. The analysis on the 2025s unsecureds is HERE. Coverage of Swissport is HERE.

Debt Explained legal analysts have analyzed the company’s term loan B. Investors private to the group’s SFA can request the analysis from questions@reorg.com.

Swissport’s capital structure is below:
 
 
 
12/31/2019
 
EBITDA Multiple
(EUR in Millions)
Amount
Price
Mkt. Val.
Maturity
Rate
Yield
Book
Market
 
€75M Secured Revolving Credit Facility due 2024 1
-
 
-
Aug-2024
E + 4.000%
 
 
€900M Secured Term Loan B due 2024 2
900.0
 
900.0
Aug-2024
E + 4.500%
 
 
€410M Senior Secured Notes due 2024 2
410.0
 
410.0
Aug-2024
5.250%
 
 
€50M Senior Secured Delayed-draw Loan due 2024 3
-
 
-
Aug-2024
E + 5.250%
 
 
Total Senior Secured Debt - Restricted Group
1,310.0
 
1,310.0
 
3.2x
3.2x
€36.5M Unexchanged Senior Secured Notes due 2021
36.5
 
36.5
Dec-2021
6.750%
 
 
Total Structurally Subordinated Secured Debt - Swissport Investments S.A.
36.5
 
36.5
 
3.3x
3.3x
€250M Senior Unsecured Notes due 2025
250.0
 
250.0
Feb-2025
9.000%
 
 
Total Unsecured Debt - Restricted Group
250.0
 
250.0
 
3.9x
3.9x
€15.9M Unexchanged Senior Notes due 2022
15.9
 
15.9
Dec-2022
9.750%
 
 
€190M PIK Loan due 2023 4
201.4
 
201.4
Aug-2023
15.500%
 
 
Total Unsecured Debt - Structurally Subordinated
217.3
 
217.3
 
4.4x
4.4x
Other Bank Loans
47.7
 
47.7
 
 
 
 
Other Local Facilities
30.0
 
30.0
 
 
 
 
Total Other Debt
77.7
 
77.7
 
4.6x
4.6x
Lease Liability
514.0
 
514.0
 
 
 
 
Total Lease Liabilities
514.0
 
514.0
 
5.8x
5.8x
Total Debt
2,405.5
 
2,405.5
 
5.8x
5.8x
Less: Cash and Equivalents
(303.0)
 
(303.0)
 
Net Debt
2,102.5
 
2,102.5
 
5.1x
5.1x
Operating Metrics
LTM Revenue
3,135.0
 
LTM Reported EBITDA
412.9
 
 
Liquidity
RCF Commitments
35.0
 
Other Liquidity
55.0
 
Plus: Cash and Equivalents
303.0
 
Total Liquidity
393.0
 
Credit Metrics
Gross Leverage
5.8x
 
Net Leverage
5.1x
 

Notes:
Capitalization is pro forma for the €50M TLB tap and rate reductions. LTM EBITDA is the company's operational EBITDA figure. Other liquidity is the sum of reported headroom less cash and cash equivalents - RCF commitments. Other liquidity comprised of other undrawn facilities and is calculated as follows: reported pro forma headroom - pro forma cash and cash equivalents - €35M RCF commitments (maximum allowed cash draw down under the €75M RCF).
1. €19.5M utilized as guarantees. Pari passu in application of proceeds. The split of available utilization between guarantees and cash draw down per the new facility is: guarantees up to a maximum amount of €50M and cash draw down up to a maximum of €35M, subject to an aggregate total limit of €75M. Pro forma for 0.25% reduction.
2. Pari passu in application of proceeds.
3. Pari passu in application of proceeds. Pro forma for 0.25% reduction.
4. Extension option until August 2025.

--Mario Oliviero, Luca Rossi, Aurelia Seidlhofer
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!