Times China Holdings
06/30/2021 |
EBITDA Multiple |
||||
---|---|---|---|---|---|
(CNY in Millions) |
Amount |
US$ Amt. |
Maturity |
Rate |
Book |
|
|||||
Bank and Other Loans |
18,825.0 |
2,887.3 |
|
|
|
Amounts Due to JVs |
6,807.0 |
1,044.0 |
|
|
|
Amounts Due to Associates |
2,308.0 |
354.0 |
|
|
|
Total Bank and Other Loans |
27,940.0 |
4,285.3 |
2.7x |
||
20 Times 04 1 |
950.0 |
145.7 |
Mar-30-2027 |
6.300% |
|
20 Times 01 1 |
575.0 |
88.2 |
Feb-24-2027 |
6.200% |
|
20 Times 09 1 |
1,600.0 |
245.4 |
Jul-17-2025 |
5.940% |
|
20 Times 07 1 |
2,500.0 |
383.4 |
May-27-2025 |
5.240% |
|
20 Times 05 1 |
1,550.0 |
237.7 |
Mar-30-2025 |
5.100% |
|
20 Times 02 1 |
740.0 |
113.5 |
Feb-24-2025 |
5.000% |
|
20 Times 12 1 |
1,100.0 |
168.7 |
Aug-24-2024 |
5.940% |
|
20 Times 10 1 |
500.0 |
76.7 |
Aug-04-2024 |
5.680% |
|
19 Times 04 1 |
500.0 |
76.7 |
Jun-10-2024 |
6.800% |
|
18 Times 14 1 |
1,900.0 |
291.4 |
Dec-10-2023 |
8.100% |
|
17 Times 02 1 |
1,100.0 |
168.7 |
Sep-08-2022 |
5.500% |
|
Total Onshore Bonds |
13,015.0 |
1,996.2 |
3.9x |
||
Times Guangdong 01 Sub 1 |
28.0 |
4.3 |
Apr-20-2023 |
|
|
Times Guangdong 01 Senior 1 |
520.0 |
79.8 |
Apr-20-2023 |
6.000% |
|
Guangdong Bay 01 Senior 1 |
655.0 |
100.5 |
Dec-15-2021 |
6.900% |
|
Guangdong Bay 01 Sub 1 |
45.0 |
6.9 |
Dec-15-2021 |
|
|
Total Onshore ABS |
1,248.0 |
191.4 |
4.0x |
||
$350 Million 5.75% Senior Notes Due 2027 2 |
2,282.0 |
350.0 |
Jan-14-2027 |
5.750% |
|
$350 Million 6.2% Senior Notes Due 2026 3 |
2,934.0 |
450.0 |
Mar-22-2026 |
6.200% |
|
$550 Million 6.75% Senior Notes Due 2025 |
3,586.0 |
550.0 |
Jul-08-2025 |
6.750% |
|
$400 Million 5.55% Senior Notes Due 2024 |
2,608.0 |
400.0 |
Jun-04-2024 |
5.550% |
|
$500 Million 6.75% Senior Notes Due 2023 |
3,260.0 |
500.0 |
Jul-16-2023 |
6.750% |
|
$300 Million 6.6% Senior Notes Due 2023 |
1,956.0 |
300.0 |
Mar-02-2023 |
6.600% |
|
$225 Million 5.75% Senior Notes Due 2022 |
1,467.0 |
225.0 |
Apr-26-2022 |
5.750% |
|
$200 Million 5.3% Senior Notes Due 2022 |
1,304.0 |
200.0 |
Apr-20-2022 |
5.750% |
|
$500 Million 7.625% Senior Notes Due 2022 |
3,260.0 |
500.0 |
Feb-21-2022 |
7.625% |
|
Total Offshore Bonds |
22,657.0 |
3,475.0 |
6.2x |
||
Total Debt |
64,860.0 |
9,947.9 |
6.2x |
||
Less: Cash and Equivalents |
(26,833.0) |
(4,115.5) |
|||
Plus: Restricted Cash |
4,673.0 |
716.7 |
|||
Net Debt |
42,700.0 |
6,549.1 |
4.1x |
||
Operating Metrics |
US$ Amt. |
||||
LTM Reorg EBITDA |
10,510.0 |
1,612.0 |
|||
|
|||||
Liquidity |
|||||
Plus: Cash and Equivalents |
26,833.0 |
4,115.5 |
|||
Less: Restricted Cash |
(4,673.0) |
(716.7) |
|||
Total Liquidity |
22,160.0 |
3,398.8 |
|||
Credit Metrics |
|||||
Gross Leverage |
6.2x |
||||
Net Leverage |
4.1x |
||||
Notes:
Source: Company filings, Wind, Cbond; 2020 EBITDA is used. 1. by Subsidiary Guangzhou Times Holdings Co., Ltd. 2. Issued on January 8, 2021 3. Tapped $100 Million on March 12, 2021 Pro Forma: For Pro forma, the proceeds from the new bonds were added to cash as the exact use of proceeds for each of the bond raised remains unclear; The repayment for matured debts were subtracted from cash as the exact source of funding used to repay the debt remains unclear US$ Translation: CNY/USD rate used for USD conversion is 6.52. |
Weekly highlights from our global intel and expert analysis