This blog will try to dissect distressed debt investing, up and down the capital structure. We will look at current distressed debt situations, try to explain the ins and outs of how decisions are made in the distressed debt world, probably rant a few times about positions that are working against me, and hopefully enlighten some readers.
8.31.2009
FAQ: Distressed Debt Investors Club
8.25.2009
Distressed Debt Conference
- Learning about investment ideas and themes in the current market
- Meeting with other distressed debt investors
- Getting my name out there for future capital raising endeavors
How to Become a Better Investor and Privacy Policy
8.24.2009
Guest Post - American Axle
| AMERICAN AXLE & MANUFACTURING, INC. | | | | ||
| | | | | | |
| Bankruptcy assumptions: | | | | Duration | 1.5 yrs |
| Company files on Sept 30, 2009 | | | Exit lev | 3.0x | |
| New money DIP | | | | DIP amt | 250.0 |
| Trade payables, Pension and OPEB rolled | | DIP rate | 10.0% | ||
| Intercompany payable pledged to secured creditors | | | |||
| | | | | | |
| RECOVERY WATERFALL | | | Base | | |
| 2011E EBITDA | 225 | 250 | 275 | 300 | 325 |
| Multiple | 4.00x | 4.00x | 4.00x | 4.00x | 4.00x |
| Asset Value | 900 | 1,000 | 1,100 | 1,200 | 1,300 |
| | | | | | |
| Cash at filing | 280 | 280 | 280 | 280 | 280 |
| + New money DIP | 250 | 250 | 250 | 250 | 250 |
| +/- Op cash burn | -160 | -160 | -160 | -160 | -160 |
| - Admin fees (5% of base EV) | -55 | -55 | -55 | -55 | -55 |
| - Less DIP interest | -38 | -38 | -38 | -38 | -38 |
| Net cash build / (burn) | -253 | -253 | -253 | -253 | -253 |
| Minimum cash | 150 | 150 | 150 | 150 | 150 |
| Excess cash | 128 | 128 | 128 | 128 | 128 |
| Distributable value | 1,028 | 1,128 | 1,228 | 1,328 | 1,428 |
| | | | | | |
| DIP Facility | 250 | 250 | 250 | 250 | 250 |
| Remaining value | 778 | 878 | 978 | 1,078 | 1,178 |
| | | | | | |
| Domestic ops (33% of value) | 257 | 290 | 323 | 356 | 389 |
| Foreign ops (67% of value) | 521 | 588 | 655 | 722 | 789 |
| Intercompany notes | 308 | 308 | 308 | 308 | 308 |
| Equity | 213 | 280 | 347 | 414 | 481 |
| Equity value of foreign ops at 66% | 141 | 185 | 229 | 273 | 317 |
| Domestic ops | 257 | 290 | 323 | 356 | 389 |
| Total value to secured claims | 705 | 782 | 860 | 937 | 1,014 |
| Pre-petition secured creditors | 720 | 720 | 720 | 720 | 720 |
| Secured creditor recovery % | 98% | 100% | 100% | 100% | 100% |
| | | | | | |
| Residual value to unsecured | 0 | 62 | 140 | 217 | 294 |
| Value of ops not pledged | 72 | 95 | 118 | 141 | 164 |
| Total distributable value to unsecured | 72 | 158 | 258 | 358 | 458 |
| Senior unsecured bonds | 550 | 550 | 550 | 550 | 550 |
| Recovery % | 13% | 29% | 47% | 65% | 83% |
| Discounted recovery at 25% | 9% | 20% | 34% | 47% | 60% |
| | | | | | |
| TRADE P&L | | | | | |
8/6/2009 | Buy 7.875% (flat) | -44 | -44 | -44 | -44 | -44 |
9/30/2009 | Company files | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
3/31/2011 | New | 13.16 | 28.64 | 46.82 | 65.00 | 83.18 |
| IRR % | (51.9%) | (22.9%) | 3.8% | 26.7% | 47.1% |