Tue 10/12/2021 03:17 AM
Share this article:
Management of China-based property developer Modern Land told bondholders on a conference call today, Oct. 12, that the company has identified the holders of more than 90% in principal amount of the $250 million 12.85% senior notes due Oct. 25, 2021 for its proposed consent solicitation to extend the notes' maturity by three months. Continue reading for more reporting on Modern Land's proposed consent solicitation from our Asia Core Credit team, and request a trial to access reporting and analysis on stressed, distressed and performing credits in Asia. 

Management said the company only has $100 million offshore cash and overall just RMB 450 million at holding company level. There is a cash shortfall due to a delay in the approval of an onshore loan but management expects to be able to redeem its next maturity, the $200 million 11.8% notes due Feb. 26, 2022, using operating cash and a shareholder loan. Modern Land has also suspended all land acquisitions in the fourth quarter in order to preserve cash and there are available channels for transferring funds from onshore to offshore, management added.

Modern Land’s chairman Zhang Peng is expected to provide a RMB 800 million ($124 million) interest-free shareholder loan within the next two to three months and the exact amount of the loan can increase if necessary according to management, who did not disclose the sources of funding for the loan, only saying Zhang is in the process of raising the remainder of the funds.

Modern Land also has a $300 million offshore bond issuance quota if there is a suitable financing window, management added.

Property sales are expected to improve in the fourth quarter after private property developers were requested by regulators last month to provide opinions on government policies, management said. Modern Land will start selling RMB 20 billion worth of properties in the fourth quarter which will generate about RMB 13 billion sales revenue and RMB 6.8 billion to RMB 7.5 billion cash collection according to management. Total cash expected to be collected during the quarter is between RMB 8 billion and RMB 10 billion, which is sufficient to cover land payments and construction loans.

Pleading for bondholders’ support, management said the company has been impacted by the tightened financing environment and property market downturn and it will need more time to resolve the short term liquidity problem, but it did not disclose whether there is a contingency plan if the proposed consent solicitation fails.

The capital structure of Modern Land is below:


 



























































































































































































































Modern Land (China) Co. Ltd. - Pro Forma as of 08/17/2021


06/30/2021

EBITDA Multiple

(CNY in Millions)

Amount

US$ Amt.

Maturity

Rate

Book


Bank Loans and Other Borrowings

18,662.4

2,871.1



Total Bank Loans and Other Borrowings

18,662.4

2,871.1

5.6x

20 Modern China ABN 01 1

-

-

Aug-05-2022

7.500%

20 Modern China ABN 02 1

150.0

23.1

Aug-05-2022

8.000%

20 Modern China ABN 03 1

100.0

15.4

Aug-05-2022

8.100%

20 Modern China ABN Subordinated 1

70.0

10.8

Aug-05-2022


Total Onshore ABS

320.0

49.2

5.7x

19 Modern China 01 1

880.0

135.4

Jul-30-2022

7.800%

Total Onshore Bonds

880.0

135.4

6.0x

$250 Million 9.8% Senior Notes due 2023 2

2,086.5

321.0

Apr-11-2023

9.800%

$300 Million 12.85% Senior Notes due 2021 3

1,625.0

250.0

Oct-25-2021

12.850%

$200 Million 11.80% Senior Notes due 2022

1,300.0

200.0

Feb-26-2022

11.800%

$250 Million 11.50% Senior Notes due 2022

1,950.0

300.0

Nov-13-2022

11.500%

$150 Million 11.95% Senior Notes due 2024 4

1,475.5

227.0

Mar-04-2024

11.950%

Total Offshore Bonds

8,437.0

1,298.0

8.6x

Total Debt

28,299.4

4,353.8

8.6x

Less: Cash and Equivalents

(17,124.6)

(2,634.6)

Plus: Restricted Cash

3,800.6

584.7

Net Debt

14,975.4

2,303.9

4.5x

Operating Metrics

US$ Amt.

LTM Reorg EBITDA

3,306.7

508.7


Liquidity

Plus: Cash and Equivalents

17,124.6

2,634.6

Less: Restricted Cash

(3,800.6)

(584.7)

Total Liquidity

13,324.0

2,049.8

Credit Metrics

Gross Leverage

8.6x

Net Leverage

4.5x

Notes:
Source: Company filings, Wind, Reorg; 2020 EBITDA is used;
1. by subsidiary Modern Green Development Co, Ltd.
2. Issued on Janurary 5, 2021, Tap $71 Million on February, 1, 2021
3. Tender offer for $50 Million repurchase on March 8, 2021
4. Tap $77 Million on February, 1, 2021
Pro Forma: For Pro forma, the proceeds from the new bonds were added to cash as the exact use of proceeds for each of the bond raised remains unclear; The repayment for matured debts were subtracted from cash as the exact source of funding used to repay the debt remains unclear
US$ Translation: CNY/USD rate used for USD conversion is 6.5.



 

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!