Murray Energy Corp. Recovery Expectations Issue-Level And Recovery Ratings On First-Lien Debt Unchanged

Stocks and Financial Services Press Releases Thursday January 19, 2017 09:05
NEW YORK--19 Jan--S&P Global Ratings

NEW YORK (S&P Global Ratings) Jan. 18, 2017--S&P Global Ratings said today that, as a result of reassessing the recovery prospects for Murray Energy Corp.'s debt, it is revising its recovery expectations on the company's senior secured first-lien term loans B-1 and B-3 and now expects a recovery in the higher half of the 50%-70% range. The recovery rating remains '3'. The issue-level ratings are unchanged at 'B-'.

We also note that the October maturity of $300 million in convertible notes issued by Foresight Energy (FELP) (which we consider to be in the same group as Murray) will not have a material impact on Murray's credit quality.

FELP has a $300 million pay-in-kind (PIK) convertible note maturing on Oct. 3, 2017. Given the ability of Murray to influence FELP's business strategy, we consider FELP to be a moderately strategic member of the group, which has Murray Energy as a parent. Nevertheless, we don't anticipate that the upcoming FELP maturity will have a material effect on Murray's credit quality.

This determination is based on the following factors:
Murray and its subsidiaries have not provided guarantees or asset pledges to support Foresight's debt obligations;
There are no cross default provisions between the two companies' creditors; and
The notes are convertible to equity in the absence of a refinancing option.
RECOVERY ANALYSIS
Key analytical factors
Our enterprise value is based on a fixed charge proxy of $436 million, which includes default year interest, amortization, and minimum capital expenditures.
We estimate a gross recovery value of $2.2 billion, assuming an emergence EBITDA of $436 million and a 5x EBITDA multiple that is consistent with the metals and mining industry multiple.

As a result, the recovery rating on the senior secured first-lien term loans B-1 and B-3 is revised to '3H' from '3L', which indicates our expectation for meaningful (50%-70%) recovery prospects in the event of a payment default.

The recovery rating on the senior secured second-lien notes is unchanged at '6', which indicates our expectation for negligible (0%-10%) recovery prospects in the event of a payment default.
Simulated default assumptions
Year of default: 2018
EBITDA at emergence: $436 million
Implied enterprise value multiple: 5x
Gross enterprise value: $2.18 billion
Simplified waterfall
Net recovery value for waterfall after administrative expenses (5%)and pensions deficits of $885 million: $1.23 billion
Obligor/nonobligor valuation split: 100%/0%
Estimated priority claims: $2 million (asset-based lending facility balance due to historically high letters of credits outstanding)
Remaining recovery value: $1.22 billion
Estimated first lien claim: $1.82 billion
Value available for first lien claim: $1.22 billion
Recovery range: 50%-70% (at the higher end)
Estimated senior unsecured notes claim: $1.09 billion
Estimated senior secured deficiency claim: $600 million
Value available for unsecured claim: $0 million
Recovery range: 0%-10%

Latest Press Release

EXIM Thailand Issues Renewable Energy Bond to Support Renewable Energy Projects, Promoting Sustainable Banking and Social-Environmental Responsibility

Mr. Pisit Serewiwattana, President of Export-Import Bank of Thailand (EXIM Thailand), has revealed that EXIM Thailand issued a USD 30 million Renewable Energy Bond which marks its thematic bond dedicating to its commitment to environmental concern. The...

SET signs MoU with SZSE to strengthen Thailand-China capital market collaboration

The Stock Exchange of Thailand (SET) today signed a memorandum of understanding (MoU) with Shenzhen Stock Exchange (SZSE) to expand business opportunities for Thai and Chinese small and medium-sized enterprises (SMEs) and broaden opportunities in...

Bangkok Bank offers financial experiences for a modern age at Money Expo 2019 under the concept of #Symphony of Digital Life by Bangkok Bank

Bangkok Bank joins Money Expo 2019 under the concept of "Symphony of Digital Life by Bangkok Bank" and invites everyone to experience digital solutions for a modern age that combine a variety of financial services and products and provide greater...

Photo Release: KBank launches 24-hour deposit service at 7-Eleven convenience stores nationwide

Mr. Wirawat Panthawangkul (second from left), KBank Senior Executive Vice President, and Mr. Weeradej Ackapolpanich (third from left), Vice President, Counter Service Co., Ltd., recently introduced "KBank Service", with Counter Service Co., Ltd. being...

CP Foods vows to protect biodiversity and reduce plastic waste

Charoen Pokphand Foods (CP Foods) a pledge to preserve biodiversity, reducing environmental footprint from its operations through partnerships with government, civil society and communities across Thailand. As concern on global warming and plastic waste...

Related Topics