Open Search Modal

Tideway Funding

Financing model

  • First Specified Infrastructure Project Regulations project

  • Shareholders initially provided £1.3bn equity base (£750m loan, £550m equity)

  • Shareholder loan is subject to 8% coupon rate, to provide full return on full £1.3bn investment (effective rate 4.6%)

  • Model assumes shareholder loan converts to equity at 'System Acceptance' (2027)

The structure of Tideway's financing

Shareholders

  • Tideway’s shareholders provided a £1.3bn equity base
  • This was comprised of a £750m loan, and £550m equity
  • The loan is subject to an 8% coupon rate, designed to provide a return on the full £1.3bn – resulting in an effective rate of 4.6%
  • At System Acceptance in 2027, the shareholder loan will convert to equity

Financing activity and sustainable finance

  • At 30 September 2024, we had total liquidity of £473.1m, comprising £313.1m of unrestricted cash and the £160m undrawn RCF. This, combined with expected revenue collections, provides liquidity significantly in excess of our 12-month target, including all liquidity required to Handover and System Acceptance

  • In September 2024, we entered into a £75m Liquidity Facilities Agreement aimed at covering the Liquidity Required Amount, a CTA requirement

  • £3.3bn long term debt raised (£3.8bn including accretion)
  • £160m RCF​: £75m Liquidity Facilities
  • 100% needs to System Acceptance
  • Refinancing from 2025 (EIB) and 2027 (bond)

September 2024

  • No distributions relating to the shareholders loan were paid in the six months to 30 September 2024 taking the shareholder loan balance to £960.1m

  • Our credit ratings were affirmed at Baa1 by Moody’s in June 2024 and BBB+ by Fitch in May 2024, both with a stable outlook.

  • Tideway has 18 green bonds totalling £1.8bn listed in the London Stock Exchange Sustainable Bond Market, two green PPs for £75m and £250m and a £160m Sustainability-Linked Revolving Credit Facility, all covered by a Second Party Opinion from S&P Global Ratings with Dark Green status​

  • Our annual Sustainability Report was published in June 2024

  • Index Linked debt as % of RCV
  • Gearing remains below the covenant trigger / default levels (70%/80%)
  • Index Linked debt as % of ​
    total debt
  • Interest coverage ratio remains well above the covenant trigger / default levels (1.30x / 1.10x)