Professional Documents
Culture Documents
Elena Stock
Director, European Leveraged Finance
September 2016
Contents
1
Operating Expenditures
Long-term Rentals
Operating EBITDAR
Long-term Rentals
+/=
Source: Fitch
+/=
+/-
Working Capital
Cash Flow from Operations
Non-Operating / Non-Recurring Cash Flow
Capital Expenditure
+/-
Net Acquisitions
+/-
+/-
Source: Fitch
Definition
Gross Debt + Lease Adjustment Equity Credit for Hybrids + Preferred Stock______
FFO + Gross Interest Paid Interest Received + Preferred Dividends + Rental Payments
FFO + Gross Interest Paid Interest Received + Preferred Dividends + Rental Payments
Gross Interest Paid + Preferred Dividends + Rental Payments
Source: Fitch
Purpose of Navigator
Improved transparency for key rating drivers
Visually communicate an issuers strengths and weaknesses
Source: Fitch
Structure of Navigator
Navigators define nine key factors for each sector
Five out of the nine key factors are common across sectors:
Operating Environment
Management & Corporate Governance
Profitability
Financial Structure
Financial Flexibility
Once all sub-factors for a key driver have been selected, the user defines a three-notch range and a relative
statement of importance (Higher, Moderate, Lower) for the key factor.
Source: Fitch
Source: Fitch
10
Source: Fitch
11
Source: Fitch
12
13
14
B+
B-
CCC
Business model
Robust
Sustainable
Intact
Compromised
Execution risk in
strategy
Limited
Moderate
Meaningful
High
Consistently positive
Neutral to positive
Volatile
Constantly negative
Leverage profile
Deleveraging capacity
Unsustainable
Financial policy
Committed
Some commitment to
deleveraging
Aggressive
Uncommitted
Refinancing risk
Limited
Manageable
High
Excessive
Liquidity
Comfortable
Satisfactory
Limited
Poor/partly funded
Source: Fitch
15
Considerations
B+ to B
B to B-
B- to CCC
Business Model
Leverage Profile
Financial Policy
Refinancing Risk
Liquidity
Source: Fitch
high
medium
low
16
B+
B-
Trend
Business model
Robust
Sustainable
Intact
Stable
Execution risk
in strategy
Limited
Moderate
Meaningful
Stable
Consistently positive
Neutral to positive
Volatile
Stable
Clear deleveraging
path
Deleveraging capacity
Stable
Committed
Some commitment to
deleveraging
Aggressive
Stable
Limited
Manageable
High
Stable
Comfortable
Satisfactory
Limited
Stable
Leverage profile
Governance/financial
policy
Refinancing risk
Liquidity
Conclusion
B/Stable
Source: Fitch
17
B+
B-
Trend
Business model
Robust
Sustainable
Intact
Stable
Execution risk
in strategy
Limited
Moderate
Meaningful
Stable
Consistently positive
Neutral to positive
Volatile
Stable
Clear deleveraging
path
Deleveraging capacity
Negative
Committed
Some commitment to
deleveraging
Aggressive
Stable
Limited
Manageable
High
Stable
Comfortable
Satisfactory
Limited
Positive
Leverage profile
Governance/financial
policy
Refinancing risk
Liquidity
Conclusion
B/Stable
Source: Fitch
18
B-
CCC
Trend
Business model
Sustainable
Intact
Compromised
Stable
Execution risk
in strategy
Moderate
Meaningful
High
Stable
Neutral to positive
Volatile
Constantly negative
Positive
Leverage profile
Deleveraging capacity
Unsustainable
Stable
Financial policy
Some commitment to
deleveraging
Aggressive
Uncommitted
Stable
Refinancing risk
Manageable
High
Excessive
Stable
Liquidity
Satisfactory
Limited
Poor/partly funded
Negative
Conclusion
CCC
19
20
Generic
(BB+ to BB-;
transitional area)
Generic
(AAA to BBB-;
Investment Grade
Up to 2 notches up;
up to 2 notches down
-3
-2
-1
+1
+2
+3
21
RR
Recovery (%)
RR1
91-100
RR2
71-90
RR3
51-70
+1
RR4
31-50
+0
RR5
11-30
-1
RR6
0-10
-2 to -3
Source: Fitch
22
23
100
90
80
Distressed
EBITDA
70
60
50
40
30
Post-restructuring
EBITDA
Source: Fitch
24
60
50
40
30
15%
discount
20%
discount
7%
discount
Post-restructuring
EBITDA
Source: Fitch
25
10
8
6
4
2
0
Source: Fitch
26
27
US
EMEA
6.5
US
EMEA
5.0
6.5
5.0
5.7
4.5
7.0
5.0
5.5
5.5
General Retail
5.5
5.0
5.0
5.0
Healthcare
7.0
5.5
Business Services
5.7
5.0
Industrial/Manufacturing
5.5
5.0
Cable
5.5
5.5
7.5
5.0
Chemicals
6.0
4.5
5.6
4.8
Consumer Products
6.0
5.0
Technology
5.6
5.5
6.0
4.5
6.0
5.0
4.8
Transportation
5.3
5.0
28
29
30
31
Country groupings
Impact on
recovery ratings
Includes
Recoveries for RR1:91-100%, RR2: 71-90%, RR3:51-70%, RR4:31-50%, RR5: 11-30% RR6: 0-10%
Source: Fitch
32
Country groupings
Impact on
recovery ratings
Includes
Recoveries for RR1:91-100%, RR2: 71-90%, RR3:51-70%, RR4:31-50%, RR5: 11-30% RR6: 0-10%
Source: Fitch
33
34
Point of
distress
EUR 120m
Corrective
action
estimate
EUR 10m
Postrestructuring
EBITDA
Discount to
LTM EBITDA
About 30%
EUR 130m
35
Market
valuations
Transaction
multiples
Picards
relative
position
Distressed
multiple
Median market multiple is about 9x EV/EBITDA for non-distressed European food companies
From an operational point of view, Picard performs better and has a stronger brand in its home
market than other European food retail companies
36
Postrestructuring
EBITDA
Distressed
multiple
6.0x
Admin
claims
10%
Distressed
EV
EUR130m
EUR704m
37
30
822
822
822
852
Senior notes
428
428
1,250
1,280
RCF
Total debt
Fitch assumption
Source: Fitch
a
38
Amount
recovered
Amount
remaining
Recovered
(%)
Recovery
rating
Notching
from IDR
30
25
82
RR2
+2 (BB-)
822
679
82
RR2
+2 (BB-)
Senior notes
428
428
RR6
-2 (CCC+)
(EURm)
Revolving credit facility
Source: Fitch
39
Independent provider of care services for people with acute learning disabilities in the UK (COMI)
The group owns a significant property portfolio
Fitch believes that creditors are likely to maximise recoveries in a liquidation scenario
Revenue of GBP203m, EBITDA of GBP44m
Voyage Bidco Limited (rated group): IDR of B
40
41
45
45
222
222
222
267
50
50
272
317
Fitch assumption
Source: Fitch
a
42
Amount
outstanding
Amount
recovered
Amount
remaining
Recovered
(%)
Recovery
rating
Notching
from IDR
45
45
100
RR1
+3 (BB)
222
222
100
RR1
+3 (BB)
50
46
RR6
-2 (CCC+)
Source: Fitch
43
Secured debt
Unsecured debt
Subordinated debt
Prior-ranking debt of 2x-2.5x EBITDA indicates high likelihood of subordination and lower recoveries for unsecured debt
Source: Fitch
a
44
45
46
47
Holdco PIK
Presence of Event of
Default Provisions?
For PIKs and Shareholder Loans at Opco level (i.e. inside the
Restricted Group) we apply the Treatment and Notching of
Hybrids in Non-financial Corporate and REIT Credit Analysis
For PIKs and Shareholder Loans outside the Opco level (i.e.
outside the Restricted Group) we apply the Treatment of
Junior Debt Corporate Debt in Europe European HoldCo
PIK and Shareholder Loans (dated 8 November 2013),
utilising the decision tree on the right of this slide
No
Non-Debt
Yes
Yes
Debt
No
No
Yes
Yes
Non-Debt
No
No
Non-Debt
Yes
Individual Enforcement/
Acceleration Rightsa and
Change of Control
provision at Restricted
Group Level?
No
Non-Debt
Yes
No
Debt
Yes
Yes
Non-Debt
No
Debt
a
I.e. no individual enforcement right: if the PIK can only be accelerated in the event of HoldCo PIKs insolvency or if enforcement can only be exercised once all debt at the
Restricted Group level is repaid (provided that all debt at the Restricted Group level is not due and payable because of a Change of Control-type event)
Source: Fitch
48
49
Ratings Definitions
Key Rating Issues in Restructurings
What constitutes a default or a restricted default?
Default (D): Bankruptcy filings, administration, receivership, liquidation or other formal winding-up procedure
Restricted default (RD): Uncured payment default on a bond, loan or other material financial obligation but no bankruptcy
Selective payment default on a specific class or currency of debt
Uncured expiry of any applicable grace period
Extension of multiple waivers or forbearance periods
Execution of a DDE on one or more material financial obligations
C: Exceptionally High Levels of Credit Risk: Default is imminent or inevitable, or the issuer is in standstill
50
51
52
In such cases, to reflect the likelihood of the impending default, the above mechanism of lowering the IDR to C will probably
take place but unaffected instrument ratings may stay at their existing rating levels and may be placed on Rating Watch
A Rating Watch Negative or Positive for the unaffected issues may reflect the potential ratings following the DDE, depending on
analytical visibility of the outcome at the time of this rating action
These unaffected instrument ratings may temporarily stretch the recovery uplifts beyond normal Recovery Ratings criteria,
but in order to not create ratings volatility, these instrument ratings can stay at the same rating level for up to 90 days
If the DDE is not executed within 90 days, Fitch will review the execution and timing of the DDE and the likelihood of the
unaffected instrument ratings maintaining their creditworthiness
53
54
55
Observations on Defaults
Key Considerations of Restructured Capital
For over-levered companies undergoing restructuring, Fitch has observed various approaches
Excess debt simply PIKd or PIYC
Excess debt converted to equity or written off
Excess debt converted to more deeply subordinated, PIK instruments
If debt converted to a more subordinated PIK instrument, then Fitch will treat this as debt, unless it can be
Treated as equity under our junior corporate debt/Holdco PIK loans considerations
56
Disclaimer
Fitch Ratings credit ratings rely on factual information received from issuers and other sources.
Fitch Ratings cannot ensure that all such information will be accurate and complete. Further, ratings are inherently forward-looking, embody assumptions
and predictions that by their nature cannot be verified as facts, and can be affected by future events or conditions that were not anticipated at the time a
rating was issued or affirmed.
The information in this presentation is provided as is without any representation or warranty. A Fitch Ratings credit rating is an opinion as to the
creditworthiness of a security and does not address the risk of loss due to risks other than credit risk, unless such risk is specifically mentioned. A Fitch
Ratings report is not a substitute for information provided to investors by the issuer and its agents in connection with a sale of securities.
Ratings may be changed or withdrawn at any time for any reason in the sole discretion of Fitch Ratings. The agency does not provide investment advice of
any sort. Ratings are not a recommendation to buy, sell, or hold any security.
ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS. PLEASE READ THESE LIMITATIONS AND DISCLAIMERS AND THE
TERMS OF USE OF SUCH RATINGS AT WWW.FITCHRATINGS.COM.
57
New York
33 Whitehall Street
New York
NY 1004
London
30 North Colonnade
Canary Wharf
London, E14 5GN