Tue 01/18/2022 03:12 AM
Share this article:
Management of Times China said during an investor call held today, Jan. 18, that it plans to repay its syndicated loans maturing in May and October with its own cash resources. The company faces $36 million, or 10% of the total outstanding amount of the syndicated loans, maturing in May and October respectively, according to two sources familiar with the matter. Continue reading for more insight and analysis on Times China syndicated loans from Reorg's Asia Core Credit team, and request a trial to access more actionable insights on 465+ performing, stressed and distressed credits in the region. 

It has repurchased a total of $11 million principal of its $225 million 5.75% notes due April 26 and $200 million 5.3% notes due April 20 and will consider repurchasing more notes given appropriate market conditions.

Times China started to allocate onshore funding in January to prepare for the redemption of the due April notes while the management noted that the company’s sales collectibles had been improving.

Times is facing three onshore corporate bonds maturing or putable in the second half of 2022, including RMB 1.6 billion ($251.8 million) bonds putable in August and RMB 1.1 billion bonds maturing in September.

The company has certain bank loans and trust loans maturing in 2022 with relatively small amounts while it could roll over its construction loans to cover the maturities at the project levels including its urban renovation projects.

For 2021, cash collection rate was about 70%. It recorded more than RMB 28 billion contracted sales during the fourth quarter of 2021, while most of the sales collectibles could be received during the first quarter of 2022.

The company does not have any plan to dispose of its assets in the short term while it does not have any fixed assets or investment properties offshore.

Regarding its off-the-balance sheet debts, the company said it expects to keep its guarantee amount at the same level as of June 30, 2021, about RMB 9.8 billion, which correlates to RMB 13 billion to RMB 14 billion gross debt, including 20% short-term ones. Sales collectibles from the joint venture projects would be sufficient to cover the related debt, according to the management.

Escrow Accounts

The management guided that about 30% of its funding are in pre-sales escrow accounts now while it usually kept about RMB 6 billion to RMB 7 billion cash available for use without any restrictions.

The Guangzhou municipal government had loosened the regulations on pre-sales funding since November 2021, which lowered the ratio of the minimum amount kept in escrow accounts from 10% to 6% and shortened the lock-up period of the funding by three to six months.

Urban Renovation Projects

The company had suspended the land acquisitions from the open market since the second half of 2021 while it had converted more than 700,000 sq.m. of land for its urban renovation projects during the first half of 2021 and two to three projects in the second half of 2021.

It expects to receive RMB 1.97 billion from its sale of a renovation project to the Guangzhou municipal government in the second half of 2021 while the company is more likely to receive the funding during the first half of 2022.

For its two urban renovation projects in Huizhou and Foshan, the company expects to include it in its land bank reserves and salables resources in 2022.

Below is Times China’s capital structure:


 



























































































































































































































































































































































Times China Holdings - Pro Forma as of 08/18/2021


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.



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!