| Year | 2023 | 2025 | 2026 | 2027 | 2029 |
|---|---|---|---|---|---|
| Issue Volume ($m) | 945 | 300 | 648 | 333 | 500 |
| Coupon Rate (% p.a.) | 7.75% | 5.625% | 8.50% | 7.65% | 7.75% |
| Coupon Frequency | S/A | S/A | S/A | S/A | S/A |
| Дата погашення | 4/23/2023 | 6/17/2025 | 4/23/2026 | 10/1/2027 | 10/17/2029 |
| Ratings: Moody`s/S&P/Fitch | CCC/-/NR | CCC/-/NR | CCC/-/NR | CCC/-/NR | CCC/-/NR |
| Market Price* ($) | 52.00 | 45.00 | 45.00 | 45.00 | 44.50 |
| Market YTM* | 179.40% | 45.40% | 37.90% | 29.20% | 24.80% |
| Spread over UST* | - | - | - | - | - |
| Note: *Based on bid price. | |||||
| Year | 2020 | 2021E | 2022E |
|---|---|---|---|
| Net Sales ($m) | 10,453 | *** | *** |
| EBITDA ($m) | 2,204 | *** | *** |
| Net Income ($m) | 526 | *** | *** |
| EBIT Coverage Ratio (x) | 4.76 | *** | *** |
| Net Debt/Equity (%) | 45.2% | *** | *** |