Thames Water Utilities Ltd.
09/30/2023 |
EBITDA Multiple |
|||||||
---|---|---|---|---|---|---|---|---|
(GBP in Millions) |
Amount |
Price |
Mkt. Val. |
Maturity |
Rate |
Yield |
Book |
Market |
|
||||||||
Series 28 £84.7M Bond due 2023 |
84.7 |
|
84.7 |
Oct-2023 |
0.875% |
|
||
Series 29 €500M Bond due 2023 |
433.4 |
|
433.4 |
Oct-2023 |
0.190% |
|
||
£215M RPI Term Loan due 2023 |
328.4 |
|
328.4 |
Dec-2023 |
|
|
||
Series 21 £250M Bond due 2024 |
250.0 |
|
250.0 |
Jan-2024 |
1.875% |
|
||
USPP $200M Note due 2024 |
163.9 |
|
163.9 |
Feb-2024 |
|
|
||
£150M Floating Rate Term Loan due 2024 |
150.0 |
|
150.0 |
Feb-2024 |
|
|
||
£125M Floating Rate Term Loan due 2024 |
125.0 |
|
125.0 |
Jun-2024 |
|
|
||
CAD 250M Bond due 2024 |
151.6 |
|
151.6 |
Dec-2024 |
|
|
||
£100M RPI Term Loan due 2025 |
145.3 |
|
145.3 |
Feb-2025 |
|
|
||
USPP $285M Note due 2025 |
233.6 |
|
233.6 |
Mar-2025 |
|
|
||
Series 16 £500M Note due 2025 |
500.0 |
|
500.0 |
Jun-2025 |
4.000% |
|
||
£125M RPI Term Loan due 2026 |
180.7 |
|
180.7 |
Mar-2026 |
|
|
||
USPP $106M Note due 2026 |
86.9 |
|
86.9 |
Apr-2026 |
|
|
||
USPP $250M Note due 2027 |
204.9 |
|
204.9 |
Mar-2027 |
|
|
||
€650M Note due 2027 |
563.4 |
|
563.4 |
Apr-01-2027 |
4.000% |
|
||
Series 18 £45M RPI Note due 2027 |
64.9 |
|
64.9 |
Dec-2027 |
0.721% |
|
||
Series 31 $40M Note due 2027 |
32.8 |
|
32.8 |
Dec-2027 |
1.604% |
|
||
€575M Note due 2028 |
498.4 |
|
498.4 |
Jan-2028 |
0.875% |
|
||
Series 19 £300M Note due 2028 |
300.0 |
|
300.0 |
Feb-2028 |
3.500% |
|
||
USPP £216M Note due 2028 |
216.0 |
|
216.0 |
Apr-2028 |
|
|
||
Series 11 £330M Note due 2028 |
330.0 |
|
330.0 |
Nov-2028 |
6.750% |
|
||
£63M Floating Rate Term Loan due 2029 |
51.1 |
|
51.1 |
Mar-2029 |
|
|
||
USPP $131M note due 2029 |
107.4 |
|
107.4 |
Apr-2029 |
|
|
||
£100M Floating Rate Term Loan due 2029 |
100.0 |
|
100.0 |
May-2029 |
|
|
||
USPP £210M Note due 2030 |
210.0 |
|
210.0 |
Mar-2030 |
|
|
||
USPP £18M Note due 2029 |
18.0 |
|
18.0 |
Nov-2029 |
|
|
||
USPP $95M Note due 2029 |
77.8 |
|
77.8 |
Nov-2029 |
|
|
||
USPP €50M Note due 2030 |
43.3 |
|
43.3 |
Apr-2030 |
|
|
||
Series 31 $57M Note due 2030 |
46.7 |
|
46.7 |
Nov-2030 |
2.060% |
|
||
€1B Bond due 2031 |
866.8 |
|
866.8 |
Jan-2031 |
4.375% |
|
||
£63.1M Floating Rate Term Loan due 2031 |
63.1 |
|
63.1 |
Mar-2031 |
|
|
||
£250M Bond due 2032 |
250.0 |
|
250.0 |
Jan-2032 |
2.625% |
|
||
€575M Bond due 2032 |
498.4 |
|
498.4 |
Jan-2032 |
1.250% |
|
||
£200M Bond due 2032 |
200.0 |
|
200.0 |
Feb-2032 |
6.500% |
|
||
£215M RPI Term Loan due 2032 |
196.2 |
|
196.2 |
Nov-2032 |
|
|
||
$256M RPI Term Loan due 2032 |
209.8 |
|
209.8 |
Nov-2032 |
|
|
||
£40M USPP Note due 2033 |
40.0 |
|
40.0 |
Mar-2033 |
|
|
||
Series 14 £300M Bond due 2034 |
300.0 |
|
300.0 |
Jul-2034 |
|
|
||
Series 17 £40M RPI Bond due 2034 |
57.7 |
|
57.7 |
Dec-2034 |
0.750% |
|
||
Series 44 £600M Bond due 2037 |
600.0 |
|
600.0 |
Sep-2037 |
5.125% |
|
||
USPP $81M Note due 2037 |
66.4 |
|
66.4 |
Nov-2037 |
|
|
||
USPP £150M Note due 2037 |
150.0 |
|
150.0 |
Nov-2037 |
|
|
||
Series 3 JPY 20Bn Bond due 2038 |
109.7 |
|
109.7 |
Aug-2038 |
3.280% |
|
||
Series 26 £350M Bond due 2040 |
350.0 |
|
350.0 |
Apr-2040 |
2.375% |
|
||
Series 4 £50M LPI Bond due 2040 |
76.8 |
|
76.8 |
Dec-2040 |
3.853% |
|
||
Series 12 £500M Bond due 2041 |
500.0 |
|
500.0 |
Feb-2041 |
5.500% |
|
||
Series 1 A5 RPI £50M Bond due 2042 |
90.8 |
|
90.8 |
Aug-2042 |
1.980% |
|
||
Series 6 £55M RPI Bond due 2042 |
96.4 |
|
96.4 |
Oct-2042 |
2.091% |
|
||
USPP £90M RPI Bond due 2042 |
90.0 |
|
90.0 |
Nov-2042 |
|
|
||
£100M RPI Term Loan due 2043 |
172.2 |
|
172.2 |
Nov-2043 |
|
|
||
Series 10 £40M RPI Bond due 2045 |
53.0 |
|
53.0 |
Oct-2045 |
1.974% |
|
||
Series 15 £300M Bond due 2046 |
300.0 |
|
300.0 |
Jun-2046 |
4.625% |
|
||
Series 1 A4 £100M RPI Bond due 2047 |
181.5 |
|
181.5 |
Aug-2047 |
1.846% |
|
||
Series 1 A3 £200M RPI Bond due 2049 |
363.1 |
|
363.1 |
Aug-2049 |
1.819% |
|
||
Series 27 £40M RPI Bond due 2050 |
40.0 |
|
40.0 |
May-2050 |
2.442% |
|
||
Series 43 £300M RPI Bond due 2053 |
558.3 |
|
558.3 |
Jul-2053 |
1.680% |
|
||
Series 42 £300M RPI Bond due 2055 |
558.3 |
|
558.3 |
Jul-2055 |
1.681% |
|
||
Series 1 A2 £200M RPI Bond due 2057 |
363.3 |
|
363.3 |
Aug-2057 |
1.771% |
|
||
Series 20 £400M Bond due 2058 |
400.0 |
|
400.0 |
Apr-2058 |
7.738% |
|
||
Series 1 A1 £350M RPI Bond due 2062 |
635.7 |
|
635.7 |
Aug-2062 |
1.760% |
|
||
Accretion on Index-Linked Swaps & Cross Currency Swaps 1 |
969.8 |
|
969.8 |
|
|
|
||
Total Securitization Group Class A Debt |
15,105.5 |
15,105.5 |
14.6x |
14.6x |
||||
£75M RCF due 2024 2 |
75.0 |
|
75.0 |
Apr-2024 |
|
|
||
£75M RCF due 2025 |
75.0 |
|
75.0 |
Mar-2025 |
|
|
||
£50M Floating Rate Term Loan due 2025 |
50.0 |
|
50.0 |
Aug-2025 |
|
|
||
£220.7M RCF due 2025 2 |
220.7 |
|
220.7 |
Nov-2025 |
|
|
||
£70M Term Loan due 2026 |
70.0 |
|
70.0 |
Mar-2026 |
3.867% |
|
||
£50M Term Loan due 2026 |
50.0 |
|
50.0 |
Mar-2026 |
3.867% |
|
||
£20M Floating Rate Term Loan due 2026 |
20.0 |
|
20.0 |
Mar-2026 |
|
|
||
£39M Term Loan due 2026 |
39.0 |
|
39.0 |
May-2026 |
3.918% |
|
||
£200M Floating Rate Term Loan due 2026 2 |
200.0 |
|
200.0 |
Jun-2026 |
|
|
||
Series 23 £250M Secured Bond due 2027 2 |
250.0 |
|
250.0 |
May-03-2027 |
2.875% |
|
||
£100M Floating Rate Term Loan due 2028 3 |
100.0 |
|
100.0 |
Sep-2028 |
|
|
||
£150M Floating Rate Term Loan due 2029 3 |
150.0 |
|
150.0 |
Apr-2029 |
|
|
||
Total Securitization Group Class B (Subordinated) Debt |
1,299.7 |
1,299.7 |
15.8x |
15.8x |
||||
Operating Leases |
53.6 |
|
53.6 |
|
|
|
||
Total Securitization Group Leases |
53.6 |
53.6 |
15.9x |
15.9x |
||||
£190M Term Loan due 2024 |
190.0 |
|
190.0 |
Apr-2024 |
|
|
||
£200M Term Loan due 2025 |
200.0 |
|
200.0 |
Jul-2025 |
|
|
||
£110M Term Loan due 2025 |
110.0 |
|
110.0 |
Nov-2025 |
|
|
||
£200M Term Loan due 2025 |
200.0 |
|
200.0 |
Dec-2025 |
|
|
||
£149.8M Term Loan due 2026 |
149.8 |
|
149.8 |
Apr-2026 |
|
|
||
£400M Senior Secured Bond due 2026 4 |
400.0 |
|
400.0 |
May-19-2026 |
4.625% |
|
||
£50M Term Loan due 2027 |
50.0 |
|
50.0 |
Jul-2027 |
|
|
||
£50M Term Loan due 2028 |
50.0 |
|
50.0 |
Aug-2028 |
|
|
||
Total Kemble Water Finance Secured Debt |
1,349.8 |
1,349.8 |
17.2x |
17.2x |
||||
£515.2M Shareholder Loan |
515.2 |
|
515.2 |
Mar-2028 |
|
|
||
£566.2M Shareholder Loan |
566.2 |
|
566.2 |
Mar-2031 |
|
|
||
Total Kemble Water Eurobond- Shareholder loan |
1,081.4 |
1,081.4 |
18.2x |
18.2x |
||||
Total Debt |
18,890.0 |
18,890.0 |
18.2x |
18.2x |
||||
Less: Cash and Equivalents |
(907.8) |
(907.8) |
||||||
Net Debt |
17,982.2 |
17,982.2 |
17.3x |
17.3x |
||||
Operating Metrics |
||||||||
LTM Revenue |
2,399.7 |
|||||||
LTM Reported EBITDA |
1,037.2 |
|||||||
|
||||||||
Liquidity |
||||||||
RCF Commitments |
2,696.4 |
|||||||
Less: Drawn |
(370.7) |
|||||||
Other Liquidity |
263.5 |
|||||||
Plus: Cash and Equivalents |
907.8 |
|||||||
Total Liquidity |
3,497.0 |
|||||||
Credit Metrics |
||||||||
Gross Leverage |
18.2x |
|||||||
Net Leverage |
17.3x |
|||||||
Notes:
£891.8 million of cash sits inside the securitization group, RCF commitments consist of the £2,325.8 million of Class A RCF commitments, £220.7 million Class B RCF, two £75 million Class B RCFs. The 364 day £310 million debt service reserve liquidity facility and a 364 day £240 million operations and capital maintenance reserve liquidity facility at Kemble water finance are renewed annually in August and excluded from the Capital structure. Other liquidity comprises undrawn Term Loan commitments 1. £1028.5M of accretion swaps maturing between 2024 and 2060. -£58.3M Cross currency swaps maturing betwwen 2023-2038 2. Issued by Thameswater Water Utlities Finance Plc 3. Issued by Thameswater Water Utlities Limited 4. Issued by Thames water (Kemble) Finance PLC |
Weekly highlights from our global intel and expert analysis