Bankruptcy Profile India - Reliance Communications Limited - Amazon AWS

Page created by Tracy Moore
 
CONTINUE READING
Asia-Pacific Restructuring Advisory Mandates   An Acuris Company

   10 January 2018

India
           Reliance
Bankruptcy Communications
Profile    Limited

  Debtwire.com
Debtwire.com
Asia-Pacific
                                 India        Restructuring
                                       Bankruptcy              Advisory Mandates
                                                  Profile | 10-Jan-18
                                                                                                                                                                  An Acuris Company
                                 Reliance Communications Limited
Overview: The National Company Law Tribunal's (NCLT) Mumbai bench has now scheduled for 18 January the oft-adjourned hearing on the bankruptcy                                          CASE DETAILS
petition filed against Reliance Communications (RCom) by large trade creditor Ericsson India. Largest creditor China Development Bank (CDB), at a hearing on
5 January, formally pulled its petition after agreeing to enable the Anil Ambani-controlled Indian wireless-communications, data-centre and undersea-cable             Petitioner                   Ericsson India
company to proceed with its late-December updated plan to monetise assets, including through the sale of its wireless-related assets to Reliance Jio, a rival
controlled by Anil’s elder brother and India’s wealthiest person Mukesh Ambani. In addition, RCom hopes to generate cash by developing its vast Greater              Date of petition            13 September 2017
Mumbai real-estate holdings and bringing on a strategic investor to recapitalise the remaining rump company. The plan, which is supposed to reduce RCom’s
debt by 85% to around INR 60bn (USD 936.3m), is still subject to lender and regulatory approval, according to a company announcement on 26 December.                                                Past 2 years/
                                                                                                                                                                  Default period/amount
                                                                                                                                                                                             INR 11.56bn (USD 180.63m)
Key dates and recent coverage
5-Jan-17: China Development Bank withdraws its bankruptcy petition against RCom, as per Debtwire. Ericsson’s hearing is adjourned to 18 January.                            Court              NCLT’s Mumbai Bench

28-Dec-17: RCom signs a binding definitive agreement to sell its wireless-spectrum, tower, fibre and media-convergence-node assets to Reliance Jio
Infocomm.                                                                                                                                                                   Judge                          -

27-Dec-17: CDB, RCom’s largest lender, will withdraw its bankruptcy petition, according to the Business Standard.                                                            IRP                           -
26-Dec-17: RCom announces a renewed proposed asset-monetisation plan to reduce its debt by 85% after lenders refrain from exercising their equity-
conversion right by the deadline, terminating the semi-regulatory Strategic Debt Restructuring process.                                                           RCom Indian counsel              Navroz Seervai
18-Dec-17: The admission hearing for bankruptcy petitions filed by trade creditor Ericsson India is adjourned until 5 January, after the admission hearing over
                                                                                                                                                                   Rcom international
the bankruptcy petition by large financial creditor CDB was postponed to the same date three days earlier, as per Debtwire.                                            counsel
                                                                                                                                                                                                  Paul Hastings LLP

15-Dec-17: Onshore lenders continue to dither on the equity swap, weighing provisioning risk against potential battle with CDB, as per Debwire .
                                                                                                                                                                    Ericsson Counsel        Ashwin Ankhad & Associates
9-Dec-17: Lenders led by State Bank of India (SBI) have received bids for RCom’s real-estate and telecom assets, as per Business Standard. On 28 November and
1 December, The Economic Times (ET) reported that Reliance Jio, Bharti Airtel and Vodafone were interested in buying RCom spectrum.
                                                                                                                                                                      CDB Counsel            Darius Khambata of Trilegal
6-Dec-17: RCom's counsel states during a bankruptcy-admittance hearing that the company is close to a settlement with CDB, Debtwire reports. Export-Import
Bank of China (EXIM) and Industrial and Commercial Bank of China (ICBC) plan to support CDB’s bankruptcy petition if needed, as per Reuters.                          JLF’s Counsel        Dina Wadia of J Sagar Associates
5-Dec-17: Fortuna Public Relations Pvt Ltd joins the ranks of trade creditors petitioning for RCom’s bankruptcy, according to Reuters.
                                                                                                                                                                                               Kirkland & Eliss (legal),
30-Nov-17: RCom claims in an announcement that some onshore and offshore financial creditors will oppose CDB’s insolvency petition.                               Bondholders advisors
                                                                                                                                                                                               PJT Partners (financial)
28-Nov-17: RCom enters a binding agreement to sell direct-to-home (DTH) unit Reliance Big TV to Pantel Technologies and Veecon Media & Television.
24-Nov-17: CDB files an insolvency petition against RCom and Indian wireless unit Reliance Telecom , according to Debtwire.
21-Nov-17: RCom’s lenders approved the sale of its Chennai and Delhi properties to Brookfield Asset Management for INR 8.01bn (USD 123.3m), as per Mint.                             DEBTOR SUMMARY
7-Nov-17: RCom’s Global Cloud Exchange, whose cash flows are partially ring-fenced and whose USD 350m, 7% bonds due-2019 bonds are non-recourse to its                 Promoter                     Anil Ambani
parent, reassures bondholders that they will continue to receive regular coupon payments, as reported by Debtwire.
6-Nov-17: RCom does not pay the coupon on its USD 300m, 6.5% due-2020 notes, citing in an announcement its standstill agreement with bank lenders.                          Sector              Telecommunications
6-Nov-17: Brookfield Infrastructure Partners announced that it called off a deal to buy a 51% stake in RCom’s 43,000 cellular towers for INR 110bn (USD
1.7bn), because it was conditional on RCom’s merger of its wireless business with Aircel, which was aborted.                                                            Total Debt
                                                                                                                                                                                                    INR 490.6bn
                                                                                                                                                                    (as of 31-Mar-17)
2-Nov-17: Trade creditor Tech Mahindra withdraws 9 October insolvency petition against RCom to focus on reaching a settlement, as per Economic Times.
1-Nov-17: RCom completes the acquisition of Sistema Shyam Teleservices Ltd’s Indian wireless business of in exchange for 10% fully diluted stake in RCom.            FY17 EBITDA                     INR 50.8bn
30-Oct-17: RCom presents a zero write-off plan to lenders, proposing to pay down INR 170bn (USD 2.62bn) debt through asset sales and to convert INR 70bn
debt into a 51% equity stake.                                                                                                                                           Leverage                        9.7x
27-Oct-17: RCom confirms media reports that it will shutter its 2G cellular operations.
2-Oct-17: RCom announces the cancelation of the planned merger of its wireless business with rival Aircel. Doubts about the deal had already been
percolating, because, as Debtwire reported on 12 September, there was sustained pushback from international lenders CDB and Standard Chartered Bank,
                                                                                                                                                                                        USEFUL LINKS
which needed to approve the deal.
13-Sep-17: Ericsson India files an insolvency petition against RCom, Infratel and Telecom.                                                                              -                    FY17 Annual Report
2-Jun-17: RCom announces that its lenders have formed a joint lenders forum with the aim of completing a restructuring under the umbrella of the Reserve
Bank of India's Strategic Debt Restructuring process, which could require them to swap into a controlling stake by late December.
                                                                                                                                                                        -                    FY16 Annual Report
18-May-17: Debtwire reports that Rcom is months late on servicing its loans, shedding light for the first time on the company’s dire situation, and causing its
long-stable USD 300m, 6.5% bond to finally break below par.

Debtwire.com
Debtwire.com                                                                                                                                                                                                    Page 2
Asia-Pacific
                                          India        Restructuring
                                                Bankruptcy              Advisory Mandates
                                                           Profile | 10-Jan-18
                                                                                                                                                                                      An Acuris Company
                                          Reliance Communications Limited
                                                                                                       RISE, FALL AND SALVATION
  Reliance Communications Limited (RCom) is a Maharashtra, India-headquartered wireless-communications, data-centre and undersea-cable company in the process of trying to monetise assets to ward off a
  bankruptcy process. Once India’s second-largest wireless-communications player in what was expected to be a booming market, the company -- controlled by tycoon Anil Ambani -- is the most high-profile loser in the
  brutal war for users that reached its apex with the aggressive entry into the space in September 2016 by Reliance Jio Infocomm (RJIO). Under a late-December definitive agreement, Jio will buy RCom’s wireless
  assets, bringing the business back to its original corporate home – Reliance Industries, the conglomerate controlled by Anil’s big brother and frequent foil, Mukesh Ambani.
  The sale is part of a revised monetisation plan RCom announced on Boxing Day 2017 that is supposed to reduce its debt to around INR 60bn (USD 936.3m) eventually, compared with INR 490.6bn (USD 7.56bn) as of
  31 March 2017. The announcement ended management’s desperate attempts for the past year to save the core wireless business. Following a Debtwire report in May that RCom was months late on servicing its loans,
  its lenders in early June formed a so-called Joint Lenders Forum with the aim of completing a restructuring by late December under the Reserve Bank of India's Strategic Debt Restructuring (SDR) process. Attempts to
  merge the flagging wireless business with a rival’s and to sell the communications-tower business collapsed in October and November under the weight of objections from key creditors China Development Bank
  (CDB) and Standard Chartered Bank. Bankruptcy petitions from CDB and large trade creditor Ericsson India finally forced Anil’s hands.
  Monetisation plan: RJIO will purchase most of RCom's assets, including 122.4 Mhz of 4G spectrum, around 43,000 towers, around 178,000 kilometres of fibre-optic cable, 248 media-convergence nodes, as per a 28
  December announcement that doesn’t state a price. Indian press have reported a price range of INR 200bn-INR 240bn (USD 3.12bn-USD 3.75bn). As part of the 26 December plan, RCom also intends to sell real estate
  in New Delhi, Chennai, Kolkata, Jigni and Tirupati. It expects the sale of the wireless and property assets will reduce its debt by INR 250bn (USD 3.93bn), according to the 26 December announcement.
  RCom also plans to monetise its 125 acre IT Park in Navi Mumbai, which houses RCom’s network operations centre. The property, which is held by an SPV, is expected to be further developed after RCom finds a
  partner and eventually lead to an additional INR 100bn debt reduction.
  Leftovers: The residual company will mainly comprise RCom’s internet data centres, its landline service catering to Indian enterprises and its submarine cable and data centre unit Global Cloud Xchange (GCX). GCX’s
  cash flows are partially ring-fenced, as per the terms of its USD 350m secured due-2019 bonds, restricting dividends to RCom if debt-to-EBITDA is above 3.75x or if interest coverage is below 1.75x. Under the 26
  December plan, the rump company would be recapitalised by a strategic investor. Credit Suisse was appointed to find an investor, according to RCom.
  How it got here: RCom was incorporated in July 2004 and then listed on the Indian stock exchanges on 6 March 2006, not long after being split off from Reliance Industries. The spin off was part of a deal between the
  feuding Amabani brothers that divided the vast conglomerate built by their late father. In the years following the split, RCom experienced significant growth in revenue and profit, fuelled in part by eager borrowing
  and a rapidly growing market, sending the stock price soaring to an eventual peak of INR 803 in January 2008. The shares closed at INR 32.45 on 9 January.
  The mix of debt and intense competition eventually caught up to RCom, particularly once Reliance Jio entered the market in September 2016 and began slashing prices. After a strong decade-long run following the
  split from Reliance Industries, RCom’s growth in revenue and EBITDA leveled off in FY14 through 31 March 2014, and then in FY17 the bottom fell out, with adjusted EBITDA declining 31% YoY to INR 50.8bn on
  revenue that fell 11.2% YoY to INR 194.9bn. Free cash flow burn intensified, at negative INR 107bn versus negative INR 43.8bn in the year prior. The trend continued into 1H18, with revenue falling 41% YoY to INR
  61.1bn and EBITDA swinging to negative INR 0.8bn, a INR 31.1bn fall from the year-prior period.
  To deal with the competition and liquidity challenges, RCom in September 2016 inked the ill-fated deals to merge its wireless business with struggling rival Aircel Ltd and in April 2017 agreed to sell of its tower assets
  to Canadian alternative-asset manager Brookfield Infrastructure Partners. These transactions were supposed to help RCom reduce its debt by 60%. With completion of the deals dragging, RCom's bank lenders formed
  a Joint Lenders Forum with the purpose of putting the company through the Reserve Bank of India's so-called SDR process, which effectively gave management a late December deadline for finalising a resolution plan
  or face the loss of control of the company. If that wasn’t pressure enough, bankruptcy petitions from CDB, Ericsson and some other trade creditors appears to have done the trick.

                                                                                                 MAJOR ASSETS (as of 31 March 2017)
          Business                          Key Subsidiary's              Stake held by RCom                       Assets                                                                      Notes
                                          Reliance Telecom Ltd                  100%                    Spectrum license in 18 Circles             Customer base (31 March 2017): 84m. Spectrum: 269 MHz across 850/900/1800/2100 bands.
       Wireless services
                                  Sistema Shyam Teleservices Ltd (SSTL)         100%                        Spectrum in 8 Circles                                          Acquired in Nov 2017. Spectrum: 30 MHz
                                                                                                                                                  Services RCom and third parties. Generated in FY17 INR 14.4bn EBITDA on INR 39.7bn revenue,
         Tower assets                                                                                          ~43,000 towers                      according to Infratel’s standalone financial statement. RCom units paid INR 25.6bn to Infratel in
                                           Reliance Infratel Ltd                 90%                                                                                   FY17, implying external revenue of around INR 14.1bn.
                                                                                                                                                  Services RCom and third parties. Generated in FY17 INR 18bn EBITDA on INR 20.9bn revenue vrs
    Fiber optic cable, India                                                                   Network of 190,000km fiber optic cables in India
                                                                                                                                                     INR 2.8bn EBITDA on INR 5bn revenue in FY16, according to Infratel’s standalone financials.
                                                                                                 Operates nine data centers in Navi Mumbai,
                                                                                                                                              Caters to 35,000 Indian enterprise customers. Generated FY17 revenue of INR 5.05bn and profit of
     Internet data centers                   Reliance IDC Ltd                   100%           Bengaluru, Chennai and Hyderabad spanning ~6.5
                                                                                                                                                                      INR 501.5m vrs INR 4.5bn and INR 13.5m in FY16.
                                                                                                               lac square feet
                                                                                               Submarine cable system spanning 68,698km with      Provides data communication service to 200+ global customers through its subsea cable network.
       Submarine cable                Global Cloud Xchange Ltd (GCX)            100%
                                                                                                      46 landing points in 27 countries                           Generated FY17 revenue of INR 27.7bn vrs INR 29.7bn in FY16.
                                                                                                                                                   Provides satellite television to ~5m subscribers across India. On 6 November, RCom entered an
Direct-to-home (DTH) Service                Reliance Big TV Ltd                 100%
                                                                                                                                                        agreement to sell Big to Veecon Media and Television Ltd for an undisclosed amount.
                                                                                                ~125 acre Dhirubhai Ambani Knowledge City
          Real Estate
                                                                                                          (DAKC) in Navi Mumbai
Sources: Company reports, Debtwire.
   Debtwire.com
   Debtwire.com                                                                                                                                                                                                                        Page 3
Asia-Pacific Restructuring Advisory Mandates                                                                                                An Acuris Company

                                                                                      Sistema Shyam                  Anil D. Ambani &             Life Insurance
                                                   CLSA Global Markets            Teleservices Ltd (SSTL)            family and other                                     Other shareholders
                                                                                                                                                Corporation of India          (29.40%)
                                                     PTE Ltd (1.53%)                 (Person acting in               promotor group                   (5.97%)
                                                                                    Concert) (10.02%)                    (53.08%)

                                                                                                    RELIANCE COMMUNICATION LTD(1)(2)                                 USD 300m 6.5% senior
                                                                                                    —Wireless and other telecom operations                           secured notes due 2020

On 6 November, RCom
entered into an agreement
with Veecon Media and                              Reliance Big TV                        Reliance Infocomm                   Reliance Communications              Reliance Globalcom BV
Television Ltd for sale of it's                    Limited (100%)                           Infrastructure                     Infrastructure Limited(1)              (The Netherlands)
DTH      business    for    an                                                                                                          (100%)
                                               - Direct o Home (DTH)                       Limited(3) (100%)                                                               (100%)
undisclosed amount.
                                                                                         -Investment Holding                     -Investment Holding                -Investment Holding

                                                 Reliance Webstore
                                                   Limited (100%)                                       21.20%                               79.71%
                                               - Trading & Marketing
                                                                                                                                    Reliance Infratel       10.74%               Reliance Communication
                                                                                            Reliance Telecom
                                                                                                                                        Limited(1)                                   Inc. (USA) (100%)
                                                                                               Limited(1)(3)
                                                                                                                                 - Telecom tower99%and                              - Int’l voice & data
                                                                             78.80%       - Wireless operation
                                                Reliance IDC Limited                                                                Optic fiber cable                                      services
                                                       (100%)
                                               - Internet data centers

                    Indian Subsidiaries                                                                                                                            Global Cloud Xchange
                                                                                                                                                                    Limited (Bermuda)
                                                                                                                                                                          (100%)
                    Issuer group security providers of                                                                                                             -Investment Holding
                    the due-2020 notes

                                                                                                                            USD 350m 7.0% senior                   GCX Limited(Bermuda)
                    Overseas Subsidiaries
                                                                                                                            secured notes due 2019                         (100%)
                                                                                                                                                                    -Investment Holding
                     Restricted subsidiaries under
                     RCom’s due-2020 notes

                    Restricted group under GCX’s                                                                                                  Reliance Globalcom                 FLAG Telecom Group
                    due-2019 notes                                                                                                                      Limited                         Services Limited
                                                                                                                                                 (Bermuda) (99.965%)                   (Bermuda) (100%)
                                                                                                                                                 - Investment Holding                - Investment Holding
  Collaterals for the due-2020 notes:
  (1) Charge over present and future movables of RCom, Reliance Telecom Limited, Reliance Infratel Limited and Reliance
  Communications Infrastructure Limited                                                                                                           Flag Telecom Group                      Vanco Group
  (2) Assignment of 20 unified access service licenses and one national long distance and one International long distance license of RCom        - Capacity leasing and              - Capacity leasing and
  (3) Pledge of entire shareholding of Reliance Telecom Limited and Reliance Infocomm Infrastructure Limited held by RCom                           internet protocol                   internet protocol
   Source: Offering circular of USD 300m 6.5% senior secured notes dated 27 April 2015

   Debtwire.com
   Debtwire.com                                                                                                                                                                                               Page 4
Asia-Pacific Restructuring Advisory Mandates                                                                                                   An Acuris Company

Organization structure of GCX Group                                                                Reliance Globalcom
                                                                                                           BV
                                                                                                      (Netherlands)                                                                 Subsidiary guarantors* under USD 350m
                                                                                                                                                                                    due-2019 notes
                                                                                                      Global Cloud                                                                   Restricted group under USD 350m
                                                                                                     Xchange Limited                                                                 due-2019 notes
                                                                                                       (Bermuda)
                                                                                                                                                                       * cash, trade receivables and fixed assets of subsidiary
                                                                                                                                                                       guarantors are pledged to the notes
                                                       USD 350m 7.0% senior                             GCX Limited
                                                       secured notes due 2019                            (Bermuda)

                                            Reliance Globalcom                                                                                                                    FLAG Telecom Group
                                                                                                    GCX Services Limited
                                                   Limited                                                                                                                          Services Limited
                                                                                                        (Bermuda)
                                                 (Bermuda)                                                                                                                            (Bermuda)

   Reliance           FLAG           Reliance          FLAG                                     FLAG Holdings                                                                     Reliance Vanco Group
                                                                     Seoul Telenet Inc.
  Globalcom        Atlantic UK         FLAG           Telecom                                  (Taiwan) Limited                                                                        Limited (UK)
                                                                           (49%)
 (UK) Limited        Limited         Atlantic        Singapore                                  (50%) (Taiwan)
                                                                       (South Korea)
     (UK)              (UK)         France SAS      Pte Limited
                                                                                                          80%
                                     (France)       (Singapore)
                                                                                     20%        FLAG Telecom                                                     Vanco           Vanco
 0.01%                                                                                                                    Vanco UK         Vanco Asia                                                                    Vanco
          99.99%                                                                                Taiwan Limited                             Pacific PTE        Sweden AB          GmbH              VNO Direct
                                                                                                                         Limited (UK)                                                                                  Deutschland
                                      FLAG              FLAG                                       (Taiwan)                                  Limited           (Sweden)        (Germany)          Limited (UK)
    FLAG            Reliance                                               FLAG                                                                                                                                       GmbH (Germany)
   Telecom         Globalcom        Telecom            Telecom            Telecom                                                          (Singapore
 Asia Limited       Limited       Development        Deutschland         Netherland
 (Hong Kong)         (India)         Limited            GmbH                B.V.
                                   (Bermuda)          (Germany)         (Netherlands)                                                                                                                   Vanco
                                                                                                                                                          Vanco               Vanco                                      Vanco US, LLC
                                                                                                             Vanco Global          Vanco ROW                                                         Solutions Inc.
                             1%                                                                                                                        International     Switzerland A.G.                                 (Delaware)
                                  99%                                                                        Limited (UK)          Limited (UK)                                                       (Delware)
                                                                                                                                                       Limited (UK)       (Switzerland)
                        FLAG Telecom          FLAG Telecom              FLAG
                        Development          Network Services          Telecom
                          Services           Limited (Ireland)         Hellas AE                                                                                                                      Vanco South         Vanco SpZoo
                        Company LLC                                    (Greece)                                                                                                                       America Ltda
                                                                                                                      Net Direct SA        Vanco Srl        Euronet          Vanco SAS                                      (Poland)
                           (Egypt)             Reliance FLAG                                       Vanco BV                                                                                             (Brazil)
                                                                                                                       (Proprietary)        (Italy)         Spain SA          (France)
                                              Telecom Ireland                                      (Holland)
                                                                                                                           Ltd.                              (Spain)
                                              Limited (Ireland)                                                       (South Africa)

                                                                                                   Vanco
                         FLAG Telecom                                FLAG Telecom                Benelux BV
                        Ireland Network                              Japan Limited              (Netherlands)                                     Vanco Australasia
                        Limited (Ireland)                               (Japan)                                                                                            Vanco (Shanghai)          Vanco NV          Vanco Japan KK
                                                                                                                                                    Pty Limited
                                                                                                                                                                            Co., Ltd (China)         (Belgium)            (Japan)
                                                                                                                                                     (Australia)
           FLAG Telecom               FLAG Telecom
           Network USA               Espana Network
         Limited (Delware)             SAU (Spain)

                                                           Source: Offering circular of GCX’s USD 350m 7% senior secured bonds due-2019
                                                           Note: all shareholdings are at least 99.9% unless otherwise stated.
 Debtwire.com
 Debtwire.com                                                                                                                                                                                                                     Page 5
Asia-Pacific
                           India        Restructuring
                                 Bankruptcy              Advisory Mandates
                                            Profile | 10 -Jan-18
                                                                                                                   An Acuris Company
                           Reliance Communications Limited

                                              PRICE TREND for RCOM’S 6.5% USD 300m SENIOR SECURED NOTES DUE 2020

Source: Markit, Debtwire

     Debtwire.com
     Debtwire.com                                                                                                                  Page 6
Asia-Pacific
                                       India        Restructuring
                                             Bankruptcy              Advisory Mandates
                                                        Profile | 10-Jan-18
                                                                                                                                                                                                    An Acuris Company
                                       Reliance Communications Limited

                                                                                       FINANCIAL SUMMARY                                                                                                                 OTHER BIDDERS
INRbn                                              2014                 2015               2016       2017                     TTM 1H18               1H17               1H18
                                                                                                                                                                                           YoY % ∆
Period ending                                     Mar-14               Mar-15            Mar-16      Mar-17                     Sep-17               Sep-16             Sep-17
Revenue                                           212.4                217.7              219.5      194.9                       152.4                103.6               61.1               -41.0%
                                                                                                                                                                                                                   American Tower Corporation
Adjusted EBITDA                                     69.3                 73.1               73.6       50.8                       19.7                 30.3               -0.8              -102.6%
                                                                                                                                                                                                                         Bharti Infratel
Adjusted EBITDA margin                            32.6%                33.6%              33.5%      26.1%                       12.9%               29.2%                  -                   -
                                                                                                                                                                                                                           Brookfield
Company stated EBITDA                               77.3                 75.2               74.1       53.9                       23.6                 31.0               0.7                -97.8%                   Bharti Airtel (Spectrum)
EBITDA margin                                     36.4%                34.5%              33.8%      27.7%                       15.5%               29.9%               1.1%                   -                              Carlyle
Net interest Expense                                30.2                 27.6               29.2       35.6                       40.9                 16.2               21.5               32.5%                      Gateway Partners
Operating cash flow                                 38.7                 4.9              109.5       -67.8                        -                  -28.9                 -                   -                         I-Squared Capital
Capital expenditure(1)                             -21.7                -25.0             -153.3      -39.2                        -                   15.1                 -                   -                           Indus Towers
Free cash flow                                      17.1                -20.1              -43.8     -107.0                        -                  -13.8                 -                   -                              PCCW
                                                                                                                                                                                                                             TPG Capital
Cash                                                5.0                  14.1               15.2       13.2                       4.6                  11.6               4.6                -60.4%
                                                                                                                                                                                                                      Tillman Global Holdings
Total Debt(2)                                     419.8                400.3              475.9      490.6                       377.0                478.4              377.0               -21.2%
                                                                                                                                                                                                                         Telekom Indonesia
Net Debt                                          414.7                386.2              460.6      477.4                       372.4                466.8              372.4               -20.2%
                                                                                                                                                                                                                     Vodafone India (Spectrum)
Total Debt/Adj. EBITDA                              6.1x                 5.5x               6.5x       9.7x                                             -                   -                   -
Net Debt/Adj. EBITDA                                6.0x                 5.3x               6.3x       9.4x                                             -                   -                   -
Adj. EBITDA / cash interest paid                    2.3x                2.7x                 2.5x              0.9x                                      -                  -                   -
Sources: Company filings, Debtwire. (1) Capital expenditure number for 1H17 is net of proceeds from sale of fixed assets. (2) Total debt number for 1H18 does not include long term borrowings with less   Source: Economic Times, The Times of India,
                                                                                                                                                                                                           Business Standard
than one year maturity as the company does not give break-up of the balance sheet numbers in the press release for 1H18

                                                                       CAPITAL STRUCTURE (INRbn) as of 31 March 2017                                                                                             CONTACT INFORMATION
                                                                                                                                                   Outstanding         Outstanding
                      Instrument                             Issue Date             Issuer               Coupon                Maturity                                                     Leverage
                                                                                                                                                     (INRbn)            (USDm)(1)
INR 30bn 11.20% Non-Convertible Debenture                    2-Mar-09               RCOM                 11.20%               1-Mar-19                 30.0               462.3
INR 15bn 11.25% Non-Convertible Debenture                    7-Feb-12               RCOM                 11.25%               7-Feb-19                 11.3               173.4
Rupee Term loans from banks                                                         RCOM             8.65% - 11.65%       2017 - 2022 beyond          112.9              1,739.9
                                                                                                                                                                                                                        Luc Mongeon
Rupee Term loans from banks - subsidiary level                                 Reliance Telecom      2.67% - 16.45%          2017-2022                  6.2                95.3
                                                                                                                                                                                                                 Managing Editor, Asia Pacific
Rupee Term loans from banks - subsidiary level                                 Reliance Infratel         10.25%              2017-2022                 14.8               227.6
Rupee Loans from others                                                             RCOM             8.65% - 11.65%       2017 - 2022 beyond            4.5                69.0
                                                                                                                                                                                                                       +65 6349 8054
Foreign Currency loans from banks                                                   RCOM              3.09% - 5.40%          2017-2021                122.2              1,882.8                                  Luc.mongeon@acuris.com
Foreign Currency loans from banks - subsidiary level                           Reliance Telecom      2.67% - 16.45%          2017-2022                 14.1               217.0
Foreign Currency loans from banks - subsidiary level                           Reliance Infratel             -
Asia-Pacific
                 India        Restructuring
                       Bankruptcy              Advisory Mandates
                                  Profile | 10-Jan-18
                                                                                                                         An Acuris Company
                 Reliance Communications Limited

                                                                       EMEA                               Americas                        Asia
                                                                       10 Queen Street Place              330 Hudson St.                  Suite 1602-6
                                                                       London                             4th Floor                       Grand Millennium Plaza
                                                                       EC4R 1BE                           New York,                       181 Queen’s Road,
                                                                       United Kingdom                     NY 10013 USA                    Central Hong Kong
                                                                       +44 203 741 1000                   +1 212 500 7537                 + 612 9002 3131
                                                                       sales@acuris.com                   sales.us@acuris.com             sales.asia@acuris.com

                                                                   Disclaimer
                                                                   We have obtained the information provided in this report in good faith from publicly available data as
                                                                   well as Debtwire proprietary data and intelligence. This information is not intended to provide tax,
                                                                   legal or investment advice. You should seek independent tax, legal and/or investment advice before
                                                                   acting on information obtained from this report. We shall not be liable for any mistakes, errors,
                                                                   inaccuracies or omissions in, or incompleteness of, any information contained in this report, and not
                                                                   for any delays in updating the information.

                                                                   We make no representations or warranties in regard to the contents of and materials provided on
                                                                   this report and exclude all representations, conditions, and warranties, express or implied arising by
                                                                   operation of law or otherwise, to the fullest extent permitted by law. We shall not be liable under any
                                                                   circumstances for any trading, investment, or other losses which may be incurred as a result of use of
                                                                   or reliance on information provided by this report. All such liability is excluded to the fullest extent
                                                                   permitted by law.

  Debtwire.com                                                     Any opinions expressed herein are statements of our judgment at the date of publication and are
                                                                   subject to change without notice. Reproduction without written permission is prohibited.
Debtwire.com
You can also read