| Year | 2025 | 2026 | 2027 | 2029 |
|---|---|---|---|---|
| Issue Volume ($m) | 300 | 648 | 333 | 500 |
| Coupon Rate (% p.a.) | 5.625% | 8.50% | 7.65% | 7.75% |
| Coupon Frequency | S/A | S/A | S/A | S/A |
| Дата погашення | 6/17/2025 | 4/23/2026 | 10/1/2027 | 10/17/2029 |
| Ratings: Fitch/Moody`s/S&P | CCC/Caa3/CCC+ | CCC/Caa3/CCC+ | CCC/Caa3/CCC+ | CCC/Caa3/CCC+ |
| Market Price* ($) | 89.00 | 77.50 | 68.50 | 65.50 |
| Market YTM* | 17.90% | 23.70% | 21.20% | 18.00% |
| Spread over UST* | - | - | - | - |
| Note: *Based on bid price. | ||||
| Year | 2020 | 2021 | 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% | *** | *** |