by account deleted by request » Sun Jun 08, 2008 11:27 pm
Ripped from RAWK
Headline figures as at 31 July 2007
Group net debt £244m
In the period to takeover (23rd March 2007) the club had made a pre-tax loss of £5.3m
£8.6m of interest was charge, of which £7m was paid (remaining accrued at the balance sheet date)
In the period 23rd March to 31st July 2007 the club spent £54.5m gross on players, £33m net
There is c£50m of goodwill to be amortised off over a 20 year period (subject to impairments)
On the initial credit facility of £296.5m the interest was charged at 3 Month Libor plus 1.5%
The company Kop Football (Holdings) Limited were charged £1.529m for transaction related & personal expenses and reimbursable travel. This was split as £331k for Hicks, £1.198m for Gillett.
Now for the big information
The group have set up a credit facility with RBS and Wachovia (although RBS primarily) of £350.5m. Slit as £245m by Kop Football Limited (the immediate holding company of LFC) and £105m for LFC.
£185m of this is secured by letters of credit and personal guarantees of Hicks & Gillett. This amount relates solely to the purchase consideration.
The remaining debt is to be secured against club assets.
By the time the accounts were signed off £245m was drawndown by Kop Football Limited, and only £14.4m had been drawn down by LFC. This, along with an intercompany loan from Kop Football (Cayman) Limited of £43.5m were used to pay off the original facility with RBS, the clubs existing facilities with Bank of Ireland and the fees relating to the refinancing.
This new credit facility is due for repayment on 24 January 2009 with the ability to extend to 24 July 2009 by written request.
This debt incurs an interest charge of Libor plus 3.5% and is payable at various times as selected by Kop Football Limited and the club(subject to a maturity deadline).
On the 31st January KFL entered into a Master Swap agreement with both RBS and Wachovia. This was aimed at fixing the rate of interest paid on the debt. RBS provided a swap for £183.75m at a fixed rate of 4.957%. Wachovia provided a swap for £61.25m at a fixed rate of 4.975%. Both swaps mature on 31 January 2011. this means the maximum interest rate paid on the £245m is 8.475%, although it will likely be lower than this.
Also on 31st January the Club entered into a Forward Start Swaption Collar for the stadium part of the credit facility. This Swaption gives the club the right, but not the obligation, to pay a fixed range of interest on the credit facility. RBS provide 75% of the swaption, Wachovia provide 25% of it. The RBS collar is at 4.335 to 6.00%, the Wachovia is at 4.34 to 6.00%. It is cash settled on the 31 July 2009 and terminates on 31 July 2037. This in effect means the club could cap the interest rate for the stadium facility to 6% (plus margin between the libor leg of the swap and the rate payable on the loan)
With the Swaption in place it protects the club from rising rates during construction, and if rates fall and they can refinance they don't need to use the swap.