Iliad Holding SAS (ILDFP) 2021-2

CCYSZE(M)TNRMTYRNKMOSPFITYPEBNCHIPTGDNCSPRDCPNNICPRICE
USD1,200.0005Oct-26Sr. SecuredB2B+BB-FixedTsy6% a6.50%5436.50%-100.00000
USD900.0007Oct-28Sr. SecuredB2B+BB-FixedTsyMid 6s7.00%5627.00%-100.00000
EUR1,100.0005Oct-26Sr. SecuredB2B+BB-FixedDBRHigh 4s5.125-5.25% 5625.13%-100.00000
EUR750.0007Oct-28Sr. SecuredB2B+BB-FixedDBRLow 5s5.625-5.75% 5995.63%-100.00000
Tranche Comments
5 yr: First Pay: 2022-04-15; Redemption: 2023-10-15; Registration: 144A/Reg S; Comments: US$1.2bn 6.50% cpn 5-year (10/15/26) at 100, yld 6.50%. Spread: T+543bp. Makewhole call @ T+50bps prior to October 15, 2023, then Call Schedule: 10/15/23 103.25, 10/15/24 101.625 , 10/15/25 and thereafter 100. Cusip 144a: 449691AA2. CoC: 101%; 7 yr: First Pay: 2022-04-15; Redemption: 2024-10-15; Registration: 144A/Reg S; Comments: US$900m 7.00% cpn 7-year(10/15/28) at 100, yld 7.00%. Spread: T+562bp. Makewhole call @ T+50bps prior to October 15, 2024, then: Call Schedule: 10/15/24 103.50, 10/15/25 101.75, 10/15/26 and thereafter 100. Cusip 144a: 449691AC8. CoC: 101%; 5 yr: First Pay: 2022-04-15; Redemption: 2023-10-15; Registration: 144A/Reg S; Comments: EUR1.1bn 5.125% cpn 5-year (10/15/26) at 100, yld 5.125%. Spread: + 562bp. . Makewhole call @ T+50bps prior to October 15, 2023, then Call Schedule 10/15/23 102.563 , 10/15/24 101.281 , 10/15/25 and thereafter 100. ISIN: XS2397781514. CoC: 101%; 7 yr: First Pay: 2022-04-15; Redemption: 2024-10-15; Registration: 144A/Reg S; Comments: EUR750m 5.625% cpn 7-year (10/15/28) at 100, yld 5.625%. Spread: +599bp. Makewhole call @ T+50bps prior to October 15, 2024, then: Call Schedule: 10/15/24 102.813 , 10/15/25 101.406 , 10/15/26 and thereafter 100. XS2397782322. CoC: 101%;
Deal Comments
Joint Bookrunners: JPM(B&D) (USD), BNP(B&D) (EUR), CAG, SOC, BAM, CIC, CSG, HLB, NAT, RBI, SMB, UNI
Guarantor(s)
HoldCo II SAS
Use of Proceeds
Fund share purchases, debt refinancing and related costs