Red Star Macalline Holding Group
06/30/2022
|
EBITDA Multiple
|
||||
---|---|---|---|---|---|
(CNY in Millions)
|
Amount
|
US$ Amt.
|
Maturity
|
Rate
|
Book
|
|
|||||
Short-term Borrowings
|
4,093.1
|
610.9
|
|
|
|
Long-term Borrowings
|
33,986.7
|
5,072.6
|
|
|
|
Total Bank and Other Loans
|
38,079.8
|
5,683.6
|
5.1x
|
||
Lease Liabilities
|
7,224.6
|
1,078.3
|
|
|
|
Total Lease Liabilities
|
7,224.6
|
1,078.3
|
6.1x
|
||
18 PR Red Star Furniture A1
|
2,123.3
|
316.9
|
Dec-17-2036
|
5.800%
|
|
18 Red Star Furniture A2
|
211.0
|
31.5
|
Dec-17-2036
|
6.300%
|
|
18 Red Star Furniture Subordinated
|
100.0
|
14.9
|
Dec-17-2036
|
-
|
|
19 PR Sea A 1
|
1,599.5
|
238.7
|
Jan-25-2037
|
6.000%
|
|
19 Aegean Sea B 1
|
400.0
|
59.7
|
Jan-25-2037
|
7.000%
|
|
19 Aegean Sea Subordinated
|
200.0
|
29.9
|
Jan-25-2037
|
-
|
|
19 Red Star Furniture ABN001 Subordinated
|
10.0
|
1.5
|
May-07-2037
|
-
|
|
20 Red Star Furniture A
|
405.2
|
60.5
|
Jun-28-2038
|
5.500%
|
|
20 Red Star Furniture B
|
110.0
|
16.4
|
Jun-28-2038
|
6.000%
|
|
20 Red Star Furniture Subordinated
|
30.0
|
4.5
|
Jun-28-2038
|
-
|
|
Total Onshore ABS
|
5,189.0
|
774.5
|
6.8x
|
||
17 Red Star 01
|
0.3
|
0.0
|
Nov-07-2022
|
6.800%
|
|
20 Red Mecalline MTN001
|
500.0
|
74.6
|
Jan-20-2023
|
5.700%
|
|
20 Red Star 03 2
|
1,830.0
|
273.1
|
May-29-2023
|
6.820%
|
|
19 Red Star Furniture 02
|
0.8
|
0.1
|
Jun-10-2023
|
5.350%
|
|
20 Red Star Furniture 03 3
|
500.0
|
74.6
|
Oct-30-2023
|
6.200%
|
|
20 Red Star 05 4
|
2,500.0
|
373.1
|
Nov-26-2023
|
6.880%
|
|
21 Red Star 01 5
|
3,000.0
|
447.8
|
Nov-26-2023
|
7.000%
|
|
19 Red Star 01EB
|
4,109.4
|
613.3
|
May-14-2024
|
1.000%
|
|
17 Red Star 02 6
|
1,000.0
|
149.3
|
Nov-07-2024
|
6.500%
|
|
20 Red Star 02 7
|
400.0
|
59.7
|
Jan-21-2025
|
7.200%
|
|
20 Red Star 07 8
|
500.0
|
74.6
|
Dec-23-2025
|
7.000%
|
|
Total Onshore Bonds
|
14,340.5
|
2,140.4
|
8.7x
|
||
$300M 3.375% Senior Notes due Sep 2022
|
2,010.0
|
300.0
|
Sep-21-2022
|
3.375%
|
|
$249.7M 5.2% Senior Notes Due 2025
|
1,673.0
|
249.7
|
Aug-26-2025
|
5.200%
|
|
Total Offshore Senior Bonds
|
3,683.0
|
549.7
|
9.2x
|
||
Total Debt
|
68,516.9
|
10,226.4
|
9.2x
|
||
Less: Cash and Equivalents
|
(10,429.6)
|
(1,556.7)
|
|||
Plus: Restricted Cash
|
540.2
|
80.6
|
|||
Net Debt
|
58,627.5
|
8,750.4
|
7.9x
|
||
Operating Metrics
|
US$ Amt.
|
||||
LTM Reorg EBITDA
|
7,438.4
|
1,110.2
|
|||
|
|||||
Liquidity
|
|||||
Plus: Cash and Equivalents
|
10,429.6
|
1,556.7
|
|||
Less: Restricted Cash
|
(540.2)
|
(80.6)
|
|||
Total Liquidity
|
9,889.4
|
1,476.0
|
|||
Credit Metrics
|
|||||
Gross Leverage
|
9.2x
|
||||
Net Leverage
|
7.9x
|
||||
Notes: Sources: Wind, Cbond, Company filings, Reorg; 1. Puttable 25-Jan-2025 2. Puttable 30-May-22 3. Puttable on 31-Oct-22 4. Puttable on 28-Nov-22 5. Puttable 10-Mar-23 6. Puttable 07-Nov-22 7. Puttable 21-Jan-23 8. Puttable 23-Dec-23 Pro Forma: Includes issuance of $249.7M 5.2% senior notes due 2025 US$ Translation: CNY/USD rate used for USD conversion is 6.7. |
Weekly highlights from our global intel and expert analysis