DMG Practice Management Solutions LLC Subsidiaries# Issue-Level Debt Ratings Unchanged On Structure Change

Stocks and Financial Services Press Releases Friday August 11, 2017 09:22
NEW YORK--11 Aug--S&P Global Ratings

NEW YORK (S&P Global Ratings) Aug. 10, 2017--S&P Global Ratings said today that its ratings on multi-specialty physician practice operator DMG Practice Management Solutions LLC (DuPage Medical Group), including the 'B' corporate credit rating, are not affected by the company's proposed changes to its capital structure. The debt is issued by subsidiary Midwest Physician Administrative Services LLC.

The co-issuer of this debt is ACOF V DP Acquiror LLC.

While the capital structure change shifts $40 million in debt from the company's second-lien credit facility to the first-lien credit facility, resulting in higher expected first-lien debt at default, we continue to expect meaningful (50%-70%) recovery for first-lien lenders in a default scenario, although our rounded recovery percentage declines to 55% from 65% as a result of the higher expected debt at default.

Our '6' recovery rating, indicating our expectations for negligible (0%-10%, rounded estimate: 0%) and 'CCC+' issue-level rating on the company's second-lien debt are not affected by the structure change. For the corporate credit rating rationale on DMG, see the research update published on July 31, 2107.

RECOVERY ANALYSIS Key analytical factors: DMG's capital structure consists of a $60 million rate revolver due 2022, a $470 million first-lien term loan due 2024 (pari passu with revolver), and a $150 million second-lien term loan due 2025.We assume the revolver will be 85% drawn and LIBOR of 250 basis points at default.Given the continued demand for its services, we believe DMG would remain a viable business and would therefore reorganize rather than liquidate following a hypothetical payment default.Consequently, we have used an enterprise value methodology to evaluate recovery prospects.

We valued the company on a going-concern basis using a 5.5x multiple off our projected EBITDA at default, which is consistent with the multiple used for similar companies.Simulated default scenario: Simulated year of default: 2020EBITDA at emergence: $58 mil.

EBITDA multiple: 5.5xSimplified waterfall Net enterprise value (after 5% admin. costs): $305 mil.

Valuation split in % (obligors/nonobligors): 100/0Collateral value available to secured creditors: $305 mil.Secured first-lien debt: $523 mil.Recovery expectations: 50%-70%; rounded estimate: 55%Total value available to second-lien claims: $0 mil.Second-lien debt: $157Recovery expectations: 0%-10%; rounded estimate:0%


Latest Press Release

Fitch Affirms Mercedes-Benz (Thailand)#s MTN Programmes at #AAA(tha)#

Fitch Ratings (Thailand) Limited has affirmed the National Long-Term Rating on Mercedes-Benz (Thailand) Limited's (MBTh) medium-term note (MTN) programme of up to THB15 billion (MTN-2) and its THB10 billion MTN programme (MTN-1) at 'AAA(tha)'. The...

KTC packs Pay Day! campaigns and binds alliances with major e-commerce giants Lazada Shopee in providing more value for reward points.

"KTC" or Krungthai Card Public Company Limited, launches "Pay Day" hot campaign jointly with two major e-commerce businesses, "Lazada" and "Shopee," to give back to KTC credit card members with worthwhile special online privileges for redemptions of KTC...

Dow Opens Customer Innovation Center in Singapore

Dow announced today the opening of a Customer Innovation Center (CIC) in Singapore, the fourth center in Asia Pacific following Shanghai, Guangzhou and Chengdu in China. The strategic move will better position Dow to enhance innovation support for...

IOU(TM) - E-Commerce Loyalty Platform on Blockchain

IOU Global, LTD is announcing the release of IOU(TM) - a revolutionary peer-to-peer (P2P) e-commerce loyalty platform developed on blockchain, allowing merchants and consumers to interact with each other in the competitive, secure, transparent and...

DDD clearing up the rumors about fake orders and investigation by the SEC, claiming the speculations untrue and unfounded.

"Do Day Dream" denies the rumors about fake orders and its being investigated by the SEC. It insists that it always ensures strict compliance with rules and regulations and has in place its external auditor that is internationally recognized while...

Related Topics