articles Ratings /ratings/en/research/articles/220921-accunia-european-clo-ii-dac-class-b-1-to-d-european-cash-flow-notes-upgraded-other-ratings-affirmed-12500848 content esgSubNav
In This List

Accunia European CLO II DAC Class B-1 To D European Cash Flow Notes Upgraded; Other Ratings Affirmed


Russia-Ukraine Military Conflict: Key Takeaways From Our Articles


Weekly European CLO Update


Japan Housing Finance Agency's Series T-1 To T-5 Structured Note 'AAA (sf)' Ratings Affirmed


Japan Housing Finance Agency's Series 1 To 12 Structured Note 'AAA (sf)' Ratings Affirmed

Accunia European CLO II DAC Class B-1 To D European Cash Flow Notes Upgraded; Other Ratings Affirmed

Ratings List
Class Rating to Rating from
Ratings raised
B-1 AA+ (sf) AA (sf)
B-2 AA+ (sf) AA (sf)
C A+ (sf) A (sf)
D BBB+ (sf) BBB (sf)
Ratings affirmed
A AAA (sf)
E BB (sf)
F B- (Sf)


  • We raised our ratings on the class B-1, B-2, C, and D notes in Accunia European CLO II DAC following our review of the transaction.
  • At the same time, we affirmed our ratings on the class A, E, and F notes.
  • Accunia European CLO II DAC is a European cash flow CLO transaction that securitizes loans granted to primarily speculative-grade corporate firms. The transaction is managed by Accunia Fondsmæglerselskab A/S.

LONDON (S&P Global Ratings) Sept. 21, 2022--S&P Global Ratings today raised its credit ratings on Accunia European CLO II DAC's class B-1, B-2, C, and D notes. At the same time, we affirmed our ratings on the class A, E, and F notes (see list).

Today's rating actions follow the application of our global corporate CLO criteria and our credit and cash flow analysis of the transaction based on the July 2022 trustee report.

Our rating addresses timely interest and ultimate principal on the class A and B notes (B-1 and B-2) and ultimate interest and principal on the class C to F notes.

Since the transaction closed in 2017 (see "Related Research"):

  • The weighted-average rating of the portfolio is 'B', which is unchanged since closing.
  • As the CLO has begun its amortization phase, the portfolio has become less diversified (number of performing obligors has decreased to 100 from 110).
  • The portfolio's weighted-average life has also decreased to 3.44 years from 6.01 years.
  • The percentage of 'CCC' rated assets has increased to 8.11% from 2.67%.

Despite a more concentrated portfolio and slight deterioration in credit quality, the scenario default rates have decreased for all rating scenarios mainly due to the reduction in the weighted-average life of the portfolio to 3.44 years from 6.01 years.

Portfolio Benchmarks
Current At close
SPWARF 2,923.32 2524.51*
Default rate dispersion (%) 691.31 638.05
Weighted-average life (years) 3.44 6.01
Obligor diversity measure 79.78 94.52
Industry diversity measure 19.33 21.01
Regional diversity measure 1.22 1.51
*Calculated using the portfolio at closing and applying current CLO criteria to derive an SPWARF for the comparison of portfolio credit quality. SPWARF—S&P Global Ratings weighted-average rating factor.

On the cash flow side:

  • The reinvestment period for the transaction ended in October 2021.The class A notes have deleveraged by €47.32 million, since then.
  • No class of notes is currently deferring interest.
  • All coverage tests are passing as of the July 2022 trustee report.

Transaction Key Metrics
Current At close
Total collateral amount (mil. €)* 318.19 375.00
Defaulted assets (mil. €) 0.00 0.00
Number of performing obligors 100 110
Portfolio weighted-average rating B B
'CCC' assets (%) 8.11% 2.67%
'AAA' SDR (%) 59.66% 66.38%
'AAA' WARR (%)
*Performing assets plus cash and expected recoveries on defaulted assets. SDR--scenario default rate. WARR--Weighted-average recovery rate.

Credit Enhancement
Current (%) At Close (%)
A 44.63 40.40
B-1 29.83 27.84
B-2 29.83 27.84
C 22.57 21.68
D 17.13 17.07
E 10.31 11.28
F 6.38 7.95
Sub N/A N/A
Credit enhancement = [Performing balance + cash balance + recovery on defaulted obligations (if any) – tranche balance (including tranche balance of all senior tranches)]/ [Performing balance + cash balance + recovery on defaulted obligations (if any)].

In our view, the portfolio is diversified across obligors, industries, and asset characteristics. Nevertheless, due to the CLO entering in its amortization phase, it has become more concentrated (in comparison with the closing analysis). The aggregate exposure to the top 10 obligors is now 21%. At the same time, there has been an increase in assets paying semiannually, which now account for almost 37% of the portfolio. The CLO has a smoothing account that helps to mitigate any frequency timing mismatch risks. Hence, we have performed additional scenario analysis by applying a spread and recovery compression analysis.

Based on the improved scenario default rates, higher portfolio weighted-average recovery, and higher credit enhancement available to the notes, we have raised our ratings on the class B-1, B-2, C, and D notes as the available credit enhancement is now commensurate with higher levels of stresses. We have therefore:

  • Raised to 'AA+ (sf)' from 'AA (sf)' our ratings on the class B-1 and B-2 notes;
  • Raised to 'A+ (sf)' from 'A (sf)', our ratings on the class C notes; and
  • Raised to 'BBB+ (sf)' from 'BBB (sf)', our ratings on the class D notes.

At the same time, we have affirmed our 'AAA (sf)', 'BB (sf)', and 'B- (sf)' ratings on the class A, E, and F notes, respectively.

The cash flow analysis indicated higher ratings than those currently assigned for the class C, D, and E notes (without the additional sensitivity analysis discussed above). However, today's rating actions on these classes of notes address concentration risk and the future effect this may have on the weighted-average spread and recovery generated on the portfolio. For these classes of notes, we considered that the manager may still reinvest unscheduled redemption proceeds and sale proceeds from credit-impaired and credit-improved assets (such reinvestments, as opposed to repayment of the liabilities, may therefore prolong the note repayment profile for the most senior class of notes), the considerable portion of senior notes outstanding, the current macroeconomic environment, and the seniority of these classes of notes. Considering all of these factors, we have affirmed our 'BB (sf)' rating on the class E notes. We have also raised our ratings on the class C and D notes by one notch.

For the class F notes, our credit and cash flow analysis indicates that the available credit enhancement could withstand stresses that are commensurate with a lower rating. However, we have applied our 'CCC' rating criteria resulting in a 'B- (sf)' rating on this class of notes (see "Related Criteria").

Our affirmation of our 'B- (sf)' rating on the class F notes reflects the available credit enhancement for this class of notes, the portfolio's average credit quality and, comparing our model generated BDR at the 'B-' rating level versus the long-term sustainable default rate.

We also assessed (i) whether the tranche is vulnerable to nonpayments in the near future, (ii) if there is a one in two chance of this tranche defaulting, and (iii) if we envision this tranche to default in the next 12-18 months.

Following this analysis, we consider that the available credit enhancement for the class F notes is commensurate with a 'B- (sf)' rating.

Counterparty, operational, and legal risks are adequately mitigated in line with our criteria.

Following the application of our structured finance sovereign risk criteria, we consider the transaction's exposure to country risk to be limited at the assigned ratings, as the exposure to individual sovereigns does not exceed the diversification thresholds outlined in our criteria (see "Incorporating Sovereign Risk In Rating Structured Finance Securities: Methodology And Assumptions," published on Jan. 30, 2019).

Related Criteria

Related Research

Primary Credit Analyst:Abhijit A Pawar, London + 44 20 7176 3774;
Secondary Contact:Emanuele Tamburrano, London + 44 20 7176 3825;
Research Contributor:Harshala Koyande, CRISIL Global Analytical Center, an S&P affiliate, Mumbai

No content (including ratings, credit-related analyses and data, valuations, model, software, or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced, or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poor’s Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees, or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness, or availability of the Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data input by the user. The Content is provided on an “as is” basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT’S FUNCTIONING WILL BE UNINTERRUPTED, OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damages.

Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&P’s opinions, analyses, and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment, and experience of the user, its management, employees, advisors, and/or clients when making investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives. Rating-related publications may be published for a variety of reasons that are not necessarily dependent on action by rating committees, including, but not limited to, the publication of a periodic update on a credit rating and related analyses.

To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw, or suspend such acknowledgement at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal, or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof.

S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain nonpublic information received in connection with each analytical process.

S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, (free of charge), and (subscription), and may be distributed through other means, including via S&P publications and third-party redistributors. Additional information about our ratings fees is available at

Register with S&P Global Ratings

Register now to access exclusive content, events, tools, and more.

Go Back