articles Ratings /ratings/en/research/articles/240918-u-k-corporate-securitization-issuers-can-withstand-higher-refinancing-rates-13217417 content esgSubNav
In This List
COMMENTS

U.K. Corporate Securitization Issuers Can Withstand Higher Refinancing Rates

COMMENTS

U.S. CMBS Update Q3 2024: Issuance Remains Robust Despite Accelerated Office Downgrades

COMMENTS

Scenario Analysis: Stress Tests Show U.S. BSL CLO Ratings Able To Withstand Significant Loan Defaults And Downgrades (2024 Update)

COMMENTS

Swedish Covered Bond Market Insights 2024

COMMENTS

A Primer On China's Micro And Small Enterprise Lease ABS Market


U.K. Corporate Securitization Issuers Can Withstand Higher Refinancing Rates

EBITDA margins at U.K. corporate securitizations are being squeezed by structurally higher costs, especially high labor costs. At the same time, higher interest rates are increasing issuers' debt servicing costs. Over the past two years, average refinancing rates on the senior debt have increased to 7.0% from 4.5%, while those on junior debt have jumped to 8.0% from 5.0%.

In this article, S&P Global Ratings assesses the potential impact of these increased refinancing rates on our ratings on U.K. cash sweep transactions, as their expected maturity dates (EMDs) approach. Our analysis indicates that a 20% increase in refinancing rates could result in a one-notch downgrade on some tranches, while a 40% increase could result in a two-notch downgrade.

Most Non-Pub Transactions Continue To Perform Resiliently

Revenue and EBITDA at most non-pub transactions that we rate in the leisure, business services, and media and telecoms sectors have either already recovered to pre-pandemic operational levels, or performed well through the pandemic. These companies' business models--whether based on subscriptions or long-term contracts--either showed resilience during the pandemic or recovered swiftly following lockdowns. The sole exception is funeral service provider Dignity PLC, which is an amortizing transaction (see appendix).

Chart 1

image

Although EBITDA margins at the other non-pub transactions we rate have recovered to a pre-pandemic level, Dignity is still bearing the brunt of high operating costs because of the fixed costs nature of its offerings. Overall, the EBITDA margins for AA Bond Co. Ltd. (the AA), Arqiva Ltd., Center Parcs, and RAC Bond Co. PLC (RAC) are marginally lower in absolute terms than before the pandemic, primarily due to higher labor and energy costs (see chart 2).

Chart 2

image

U.K. Pub Corporate Securitizations' Revenue Exceeds Pre-Pandemic Levels

Among the U.K. pub corporate securitizations we rate, Marston's Issuer PLC (Marston's), Greene King Finance PLC (Greene King), and Mitchells & Butlers PLC either operate a fully managed model or a hybrid model, with a mixture of managed and leased and tenanted (L&T) pubs. On the other hand, The Unique Pub Finance Company PLC's (Unique's) business model is based on a fully L&T structure, where revenue comes from rental income linked to the retail price index (RPI) and food- and beverage-supply contracts with the leased estate. Unique's revenue has recovered to pre-pandemic levels and its EBITDA margins reached our long-term forecasts in 2022, although there are fewer pubs in the estate. The EBITDA margins of Marston's, Greene King, and Mitchells & Butlers will likely take longer to recover; we anticipate that they will be slightly below pre-pandemic levels until 2025-2026 (see charts 3 and 4).

Chart 3

image

Chart 4

image

Revenue at pub corporate securitizations has surpassed pre-pandemic levels thanks to pub operators' ability to raise food and drink prices and a general trend of premiumization across the sector increasing overall spending per customer. While pub operators have been able to increase prices and pass through some of the cost inflation, weaker consumer confidence and pressure on discretionary spending continue to suppress sales volumes. The EBITDA margins of L&T pub operators have recovered more rapidly from low sales during the pandemic than those of managed pub operators. This is because the managed model directly exposes the publican to increasing costs, which makes earnings more volatile.

That said, structural changes to pubs' cost base since the pandemic, combined with geopolitical uncertainty and weak economic growth, have disrupted supply chains and set labor and energy costs at higher levels, despite the reduction in inflation. Inflationary headwinds, specifically those due to labor costs, continue to pose a major challenge to the hospitality sector, even as energy and food prices fall (see "Greene King Finance PLC Class A, AB, And B U.K. Corporate Securitization Ratings Affirmed," published on May 31, 2024).

Most Transactions Achieved Or Outperformed Our Forecasts In 2023

Despite rising labor costs and energy prices causing an increase in costs, nearly all the corporate securitization transactions we rate either met or exceeded our revenue forecasts in 2023 (see chart 5). Revenue for Unique, Greene King, and Marston's also reflects the smaller size of their estates--they have fewer pubs than they did in 2022 (see table 1).

Table 1

Driving cost factors across corporate sector transactions
Sector Transaction name Factor
Business services AA Bond Co Ltd. Labor
Business services RAC Bond Co PLC Labor
Healthcare Dignity Labor and energy
Leisure CPUK Finance Ltd. Labor and energy
Retail Unique Labor and energy
Retail Green King Labor and energy
Retail Marston Labor and energy
Retail M&B Labor and energy
Telecommunications and media Arqiva Energy

Most issuers' reported EBITDA is in line with our forecasts (see chart 6). For the AA and RAC, reported EBITDA was marginally lower due to higher exceptional costs over 2023; for Marston's, EBITDA was lower because of higher food and labor costs. Meanwhile, for Dignity, we expect budget-conscious customers' shift to cheaper cremation options, coupled with elevated operating costs and working capital swings due to the drop in prepaid plan sales, to continue to reduce profitability and cash flow.

Chart 5

image

Chart 6

image

Unique's EBITDA margin is considerably higher than the margins of the other pub corporate securitizations we rate. This is primarily due to the L&T model being based on a lease agreement, whereby the lessee or publican assumes the right to occupy the pub for a predetermined period and operate it as their own business. The expense of operating the pub, including utility bills, wages, and all repairs and building upkeep, are entirely the publican's responsibility.

Consequently, operators under the L&T model, which mostly generate revenue from rent and, in most cases, tied-in drink-supply agreements, have less direct exposure to inflation. Fundamentally, L&T pubs benefit from higher EBITDA margins and steady earnings, although net earnings and cash flow are typically lower than those of a managed operator of the same estate size (see chart 7).

Center Parcs and Arqiva also have strong operating margins, with S&P Global Ratings-adjusted EBITDA-to-sales margins consistently above 45%. In Center Parcs' case, this is thanks to high occupancy rates and its ability to increase its revenue per available lodge. In Arqiva's case, it is due to its product mix and long-term RPI-linked contracts. To manage inflationary cost pressures, companies have implemented cost-efficiency measures that involve labor scheduling, digitization initiatives, forward energy contracts, and operational efficiency.

Chart 7

image

How Cash Sweep Refinancings Work

Unlike transactions with scheduled principal amortization payments prior to the final legal maturity of the respective notes, cash sweep structures typically require limited principal repayments prior to an EMD. On the EMD, the notes can be repaid, but a failure to repay on the EMD is not an event of default. Upon a failure to repay following the EMD, the cash flows are allocated according to an accelerated repayment schedule.

To assess a borrower's ability to service debt in a cash sweep transaction on a comparable debt service coverage ratio (DSCR) basis, we assume a benchmark principal amortization schedule, whereby the debt is repaid over a fixed number of years following its EMD and ahead of its final maturity.

Across the various rated cash sweep structures, Arqiva is the only whole business corporate securitization that features both turbo amortization and scheduled amortizing notes (see chart 8). Typically, if a class of debt is time-tranched, with each tranche ranking pari passu, we view the credit quality of all the tranches as the same, as per our corporate securitization methodology.

Historically, the issuers have managed to refinance their debt within one-to-two years of the EMD, although the onset of the COVID-19 pandemic and increased interest rates temporarily interrupted this trend. As market conditions stabilize, we expect issuers to return to their prior debt-management strategies. We anticipate that central banks will cut interest rates as the year progresses and inflation continues to fall.

Chart 8

image

Arqiva has the lowest senior debt-to-EBITDA leverage across all the cash sweep transactions we rate, while AA has the highest leverage. Similarly, RAC has lower leverage for the junior notes than AA and Center Parcs (see chart 9). In cases where the senior term facilities are included in the senior debt calculations, they rank pari passu with the rated senior notes.

Chart 9

image

Our Ratings Are Resilient To An Increase In Debt Service Costs

Most of the debt refinanced over the past two years has a fixed coupon and an expected maturity of six years (see chart 10). Overall, the cost of the senior debt went up by close to 2.5 percentage points from about 4.5% to 7.0%. Over this period, only one class of junior (class B) debt was refinanced, the coupon of which increased by about 3%.

Monetary policy will likely ease further during 2024 as inflation cools, with additional rate cuts expected this year and next. This should spur investment and could add about two percentage points to economic activity, although most of the impact will come in 2026 and 2027 (see "U.K. Economic Outlook Q3 2024: A Cooling Labor Market Paves The Way For Rate Cuts," published on June 24, 2024). We forecast that the Bank of England base rate will fall to 3.3% by end of 2025, and 3.0% in 2026, as CPI inflation falls to 2.4% and 2.1% over the same period. Our scenario analysis therefore assumes a further increase in interest rates of 1.5%-3.0% above the current level for both the senior and junior debt across all cash sweep structures that are nearing maturity. The results of our analysis demonstrate the resilience of our ratings to an increase in debt service due to higher interest rates.

Subsequent refinancing at these higher rates--7.0% on the senior debt and 8.0% on the junior debt--could result in a one-notch downgrade on some tranches. In more extreme scenarios, an increase in refinancing rates to 10% and 11% for the senior and junior debt, respectively, could result in a two-notch downgrade on some tranches.

Additionally, some issuers, such as Center Parcs, have made dividend payments to their shareholders. AA held the proceeds from its new issuance in a mandatory prepayment account for the part-repayment of a senior note with an upcoming maturity, while Arqiva used the proceeds for general corporate purposes.

Looking more closely at the interest rates for the notes that are due to mature in each of the cash sweep transactions, we see a widening gap between the interest rates paid on these notes and the higher rates they may be refinanced at (see chart 11).

Chart 10

image

Chart 11

image

Our Scenario Analysis In Detail

For the transactions we rate under our corporate securitization methodology, we have seen numerous refinancings in cash sweep structures over the past few years, where operators manage the debt structure more actively. Although there have not been any refinancings in the scheduled amortization structures--namely, the pub corporate securitizations and Dignity--our scenario analysis focuses on debt refinancing across the cash sweep structures only.

In our short-term sensitivity analysis, we focused on three scenarios where the earliest senior upcoming maturities over the next three years for cash sweep transactions are refinanced at like-for-like fixed rates of 7.0%, 8.5%, and 10.0% and, where applicable, at 8.0%, 9.5%, and 11.0% for the junior notes, without any dividend payments to the shareholders. The current average rate for debt is 4.5% for the senior debt and 5.0% for the junior debt. We applied a flat fixed rate to each of the senior and junior notes, rather than an incremental increase, because there are a limited number of transactions across the various sectors.

We first performed our base-case analysis to determine the effect on the base-case anchor. For cash sweep transactions, we expect the effect of higher interest costs to be limited, given the current resilience-adjusted anchor. As a result, we focused our sensitivity analysis primarily on the base-case anchor of the senior notes.

Where applicable, we rate the junior notes in the cash sweep transactions no higher than the creditworthiness of the borrowing group. Accordingly, the higher refinancing rates have a limited effect on our ratings on the junior notes. However, for example in AA, the interest due on the junior notes is included in the DSCR for the class A notes until the EMD on the class A or class B notes. Therefore, refinancing the junior debt at a higher rate may have an adverse impact on the base-case anchor for AA's senior notes.

Table 2

Refinancing sensitivity analysis
Severity of stress Current Least Most
Scenario 0 1 2 3
Earliest senior rated maturity refinanced at higher interest rates (%) 4.5 7.0 8.5 10.0
Earliest junior rated maturity refinanced at higher interest rates (%) 7.0 8.0 9.5 11.0
Scenario 1

Table 3

Scenario 1: Refinance rate for earliest senior/junior rated maturity in next four years at 7.0%/8.0%
Transaction name Current BC anchor Current DSCR range Impact on BC anchor Impact on DSCR
AA (class B3 notes)* bbb- 1.40x-3.25x (L) bbb- 1.40x-3.25x (L)
Arqiva (2023-01 notes) bbb 1.40x-3.25x (M) bbb 1.40x-3.25x (M)
CPUK (class A4 notes) bbb 1.80x-4.00x (M) bbb- 1.80x-4.00x (L)
RAC (class A2 notes) bbb 1.40x-3.25x (M) bbb- 1.40x-3.25x (L)
*Class B3 balance following part-prepayment on July 31, 2024. BC--Base-case. DSCR--Debt service coverage ratio. L--Low end of range. M--Middle of range. H--High end of range.
Scenario 2

Table 4

Scenario 2: Refinance rate for earliest senior/junior rated maturity in next four years at 8.5%/9.5%
Transaction name Current BC anchor Current DSCR range Impact on BC anchor Impact on DSCR
AA (class B3 notes)* bbb- 1.40x-3.25x (L) bbb- 1.40x-3.25x (L)
Arqiva (2023-01 notes) bbb 1.40x-3.25x (M) bbb- 1.40x-3.25x (L)
CPUK (class A4 notes) bbb 1.80x-4.00x (M) bbb- 1.80x-4.00x (L)
RAC (class A2 notes) bbb 1.40x-3.25x (M) bbb- 1.40x-3.25x (L)
*Class B3 balance following part-prepayment on 31st July 31, 2024. BC--Base-case. DSCR--Debt service coverage ratio. L--Low end of range. M--Middle of range. H--High end of range.

Scenario 3:  

Table 5

Scenario 3: Refinance rate for earliest senior/junior rated maturity in next four years at 10.0%/11.0%
Transaction name Current BC anchor Current DSCR range Impact on BC anchor Impact on DSCR
AA (class B3 notes)* bbb- 1.40x-3.25x (L) bbb- 1.40x-3.25x (L)
Arqiva (2023-01 notes) bbb 1.40x-3.25x (M) bbb- 1.40x-3.25x (L)
CPUK (class A4 notes) bbb 1.80x-4.00x (M) bbb- 1.80x-4.00x (L)
RAC (class A2 notes) bbb 1.40x-3.25x (M) bb+ 1.10x-1.30x (H)
*Class B3 balance following part-prepayment on July 31, 2024. BC--Base-case. DSCR--Debt service coverage ratio. L--Low end of range. M--Middle of range. H--High end of range.

Table 6

Potential ratings impact from a change in base-case anchor
AA Arqiva CPUK RAC
Current rating BBB (sf) BBB+ BBB (sf) BBB (sf)
Scenario 1 - - up to 1 up to 1
Scenario 2 - up to 1 up to 1 up to 1
Scenario 3 - up to 1 up to 1 up to 2

Table 7

Downside analysis
AA Arqiva CPUK RAC
Current resiliency adjusted anchor Strong Strong Excellent Strong

We expect a limited impact on the current resiliency-adjusted anchor given the current levels in the respective ranges as per table 3 of our criteria.

Limitations And Caveats

  • The refinancing rate stresses we selected for each scenario are hypothetical, are not meant to be predictive, and may not be a precise representation of reality.
  • These stresses were for our cash flow analysis only. Credit risk, operational risk, counterparty exposure, and legal considerations were not part of this analysis.
  • Any ratings impact based on modifier analysis and comparable ratings analysis were not part of this analysis. We will incorporate these additional considerations during our full reviews of these issuers.
  • The results are based primarily on the most recent cash flow data available for debt service forecasts, and the cash flow modeling assumptions we use to rate these issuers.
  • A rating committee applying the full breadth of S&P Global Ratings' criteria and including qualitative factors might, in certain instances, assign a rating that differs from the largely quantitative analysis we undertake here.
  • We do not include pub corporate securitizations and Dignity in these sensitivities as the notes in these transactions have a predefined payment scheduled, unlike synthetic amortization for cash sweep transactions post EMD. In addition, these notes have not been refinanced over the past two years.
  • We assume lower interest rates, but mainly from 2026. First, we expect most rate cuts to occur in 2025, when inflation is closer to 2.0%. Second, we estimate that it takes 1.5-2.0 years for a change in monetary policy to have its full effect on economic activity (see "U.K. Economic Outlook Q3 2024: A Cooling Labor Market Paves The Way For Rate Cuts," published on June 24, 2024).

Related Criteria

Related Research

Appendix

Weakening performance for Dignity

Dignity is one of the transactions most affected by the social distancing restrictions and price restrictions imposed by regulators during the pandemic. In addition, its business model and financials have taken a hit from the introduction of customer-friendly regulations in 2020 that, among other measures, require it to offer more affordable prices. At the same time, Dignity absorbed higher operating costs amid the inflationary environment in the U.K. and had to contend with a shift in customer preferences to lower-margin cremation options, a trend that started during the pandemic. The new rules on preneed funeral arrangements, coupled with consumers' lower discretionary spending, have also led to a sharp decline in the sales of preneed plans, and subsequently, to high working capital volatility.

The concurrence of operational, regulatory, and macroeconomic challenges has prevented a turnaround of the business. In November 2023, following a significant deterioration in the debt service coverage we expected from Dignity Finance PLC's operating cash flows and its failure to reduce its senior debt, we lowered to 'B+ (sf)' from 'BBB- (sf)' our rating on the class A notes (see "Dignity Finance Class A U.K. Corporate Securitization Rating Lowered; Class B Notes Affirmed," published on Nov. 2, 2023). In December 2023, we lowered to 'CC (sf)' from 'CCC+ (sf)' our rating on the class B notes. The downgrade followed Dignity Finance's announcement of its intention to undertake a debt restructuring that we viewed as distressed. Most of the class A and B noteholders approved the restructuring on Dec. 12, 2023 (see "Dignity Finance PLC Class B U.K. Corporate Securitization Rating Lowered On Virtual Certainty Of Default," published on Dec. 13, 2023).

Table 8

Credit rating steps for Senior notes
Current analysis (senior notes) /transaction AA RAC CPUK Arqiva Dignity Unique GK* Marston* M&B*
Sector Business services Business services Leisure Telecom & media Healthcare Retail Retail Retail Retail
Step 2: Base case and business risk profile Satisfactory Satisfactory Fair Satisfactory Weak Fair Fair Fair Fair
Step 3: Business volatility score and DSCR analysis
3.1 Business volatility score 3 3 4 3 5 4 4 4 4
3.2 Base case minimum DSCR 1.40x-3.25x (L) 1.40x-3.25x (M) 1.80x-4.00x (M) 1.40x-3.25x (M) <1.50x (L) 1.30x-1.80x (M) 1.30x-1.80x (H) 1.30x-1.80x (M) 1.80x-4.00x (L)
Anchor bbb- bbb bbb bbb b- bb bb+ bb bbb-
Lesser of median and mean No credit given No credit given No credit given No credit given No credit given No credit given No credit given No credit given No credit given
Adjusted anchor bbb- bbb bbb bbb b- bb bb+ bb bbb-
3.3 Downside case minimum DSCR 1.80x-4.00x 1.80x-4.00x >=4.00x 1.80x-4.00x Above 1.0x in the majority of periods 1.30x-1.80x 1.80x-4.00x 1.80x-4.00x >=4.00x
3.4 Resilience score Strong Strong Excellent Strong Fair Satisfactory Strong Strong Excellent
Resilience-adjusted anchor bbb+ a- a- a- b+ bbb- aa+ aa aaa
3.5 Liquidity facility adjustment None None None None None +1 notch None None None
Step 4: Modifiers analysis
4.1 Excessive indebtedness None None None None None None None None None
4.2 Length of EMD/amortization None -1 notch -1 notch -1 notch None None None None None
4.3 Financial covenants and RPC None None None None None -2 notch None None None
Step 5: Comparable rating analysis -1 notch -1 notch -1 notch None None None None None None
Cash flow outcome (prior to counterparty or eligible investments cap) BBB BBB BBB BBB+ B+ BB+ BBB BB+ BBB+
Counterparty cap A A+ A A- A A+ A A+ A+
Eligible investment cap BBB+ BBB+ A A+ N/A N/A A+ A+ AA
Final rating BBB (sf) BBB (sf) BBB (sf) BBB+ B+ (sf) BB+ (sf) BBB (sf) BB+ (sf) BBB+ (sf)
*Based on the application of Para 46 of our methodology. EMD--Expected maturity date. RPC--Restricted payments condition. DSCR--Debt service coverage ratio. L--Low end of range. M--Middle of range. H--High end of range.

This report does not constitute a rating action.

Primary Credit Analyst:Ganesh A Rajwadkar, London + 44 20 7176 7614;
ganesh.rajwadkar@spglobal.com
Secondary Contacts:Marta O'Gorman, London + 44 20 7176 2523;
marta.ogorman@spglobal.com
Raquel Delgado Galicia, London +44 (0) 7773131214;
raquel.delgadogalicia@spglobal.com
Doug Paterson, London + 44 20 7176 5521;
doug.paterson@spglobal.com

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, www.spglobal.com/ratings (free of charge), and www.ratingsdirect.com (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 www.spglobal.com/usratingsfees.

 

Create a free account to unlock the article.

Gain access to exclusive research, events and more.

Already have an account?    Sign in