Press Release

DBRS Morningstar Finalises Provisional Ratings on Usil Eloc No. 36

November 01, 2019

DBRS Ratings GmbH (DBRS Morningstar) finalised the following provisional ratings on the notes issued by Usil European Loan Conduit No. 36 Designated Activity Company (Usil Eloc No. 36 DAC or the Issuer):

--Class RFN Notes rated AAA (sf)
--Class A-1 Notes rated AAA (sf)
--Class A-2 Notes rated AAA (sf)
--Class B Notes rated AA (low) (sf)
--Class C Notes rated A (low) (sf)
--Class D Notes rated BBB (sf)
--Class E Notes rated BB (high) (sf)
--Class F Notes rated B (high) (sf)

All notes carry a Stable trend.

The Issuer is the securitisation transaction of a EUR 723.9 million, floating-rate senior commercial real estate loan (the senior loan) advanced by both Morgan Stanley Principal Funding, Inc. and Morgan Stanley Bank, N.A. to borrowers sponsored by Blackstone Group L.P. (Blackstone or the Sponsor). The senior loan is backed by a portfolio of 100 German assets that are predominantly light-industrial and warehouse properties. The loan refinanced the original acquisition loan and funded a progressive capex programme. In addition to the senior loan, the transaction includes a EUR 105.6 million mezzanine loan, which is structurally and contractually subordinated to the securitised senior loan.

Blackstone acquired the portfolio in Q4 2017 along with M7 Real Estate Ltd. (M7 or the asset manager) as part of the growth of its wider European logistics platform. The majority of the portfolio (i.e., 92 of the assets) was purchased from Hansteen, while the remaining eight assets were acquired using M7’s own funds. The assets are located in major cities across Germany. North Rhine-Westphalia houses 35.7% of the portfolio’s market value (MV), Hesse houses 15.2% of MV and the state of Berlin houses 12.4% of MV. The remaining assets are located across the states of Bavaria, Baden-Württemberg, Bremen, Lower Saxony, Saxony-Anhalt and Saxony. The portfolio mix is granular, with over 2,000 units where 66% of the units are less than 5, 000 square metres (sqm).

The transaction includes a EUR 44.8 million capex facility as part of the senior loan and a further EUR 6.9 million from the mezzanine loan to support Blackstone’s EUR 66 million capex budget over the life of the loan. Since acquisition, Blackstone has concentrated on stabilising the portfolio’s occupancy. To date, Blackstone has spent approximately EUR 14 million of capex on property maintenance and reconstruction, enabling management to keep a tenant retention rate of over 75%.

As of the June 2019 cut-off date, 87.4% of the portfolio’s net lettable area (NLA) was occupied by 1,064 tenants. The top ten tenants contribute 18.7% of the gross rental income (GRI). The largest tenant, Toom Baumarkt GmbH, contributes 4.3% to the GRI, with no other tenant in the portfolio representing more than 2.5%. The portfolio is 2.5% under-rented according to the market rent assessed by Jones Lang LaSalle SE (JLL), consequently providing opportunity for management to marginally increase rent while maintaining the integrity of the weighted-average unexpired lease term (WAULE) of 3.27 years. Furthermore, the deployment of capex funds over the term of the loan should also present an opportunity for the sponsor to extract more reversionary value from the portfolio.

The senior loan is interest-only (IO) prior to permitted change of control and has a two-year maturity with three one-year extension options subject to certain conditions, including hedging. In September 2019, JLL valued the portfolio as if the assets were sold individually and arrived at a valuation of EUR 1,015.3 million. Based on that valuation, the senior loan represents a loan-to-value (LTV) of 71.3%. Based on the valuation, the senior loan represents a loan-to-value (LTV) of 71.3%. However, the value used by the arranger (Morgan Stanley) for covenant calculations is based on JLL’s portfolio appraisal that assumes that if the portfolio was sold as a whole it would attract a 5.0% premium or a portfolio value of EUR 1,066.7 million, which translates to an LTV of 67.9%. The DBRS Morningstar net cash flow (NCF) is EUR 49.2 million, a 17.0% haircut compared with the arranger’s net operating income (NOI) of EUR 59.3 million and DBRS Morningstar’s value of EUR 745.6 million (LTV of 97.1%). The high DBRS Morningstar LTV is mitigated by cash trap covenants set at an LTV of 71.16%, and, prior to the second anniversary of the loan utilisation date, a debt yield (DY) of 7.6%, which increases to 8.0% once the first loan extension option is exercised. The DY at the cut-off date was 8.2%. The latest expected loan maturity date, considering potential extensions, is 15 February 2025.

The loan structure does not include financial default covenants prior to a permitted change of control but provides other standard events of default including (1) any missing payment, including failure to repay the loan at the maturity date; (2) borrower insolvency; and (3) a loan default arising as a result of any creditors’ process or cross-default. In DBRS Morningstar’s view, potential performance deteriorations are captured and mitigated by the presence of cash trap covenants such as (1) an LTV cash trap covenant set at 71.2% and (2) the DY cash trap covenant as previously detailed. Following a permitted change of control, the borrowers are required to amortise the loan on each interest payment date by 0.25% of the aggregate outstanding principal amount of the senior loan. Additionally, after a permitted change of control, the following financial covenants would trigger an event of default (unless the permitted change of control is to the current mezzanine lender) if (1) the senior DY falls below the lesser of (a) 7.15% and (b) 85% of the DY as of the latest interest payment date (IPD) prior to the permitted change of control or (2) the senior loan LTV ratio is less than the LTV ratio as of the latest IPD prior to the permitted change of control plus 12.5%.

To maintain compliance with applicable regulatory requirements, the loan seller retains an ongoing material economic interest of no less than 5% of the securitisation via a Vertical Risk Retention (VRR) loan that was advanced by the loan seller to the Issuer at closing.

The transaction includes a Reserve Fund Note (RFN), which acts as the liquidity reserve. The EUR 20.0 million RFN proceeds and the EUR 1.05 million VRR loan contribution were deposited into the transaction’s liquidity reserve. The liquidity reserve works similarly to a liquidity facility by providing liquidity to pay property protection advances, senior costs and interest shortfalls (if any) in relation to the corresponding VRR loan interest and the Class A1, Class A2 and Class B notes. The RFN notes rank pari passu with the Class A1 notes. According to DBRS Morningstar’s analysis, the liquidity reserve amount is equivalent to 17.5 months’ coverage on the covered notes, based on the annual interest rate cap strike rate of 1.75%- and 10.8-months’ coverage based on the LIBOR cap after loan maturity of 5.0% per year.

The Class E notes and Class F notes are subject to an available funds cap where the shortfall is attributable to an increase in the weighted-average margin of the notes. The final legal maturity of the notes is in February 2030, five years after the fully extended loan term. Given the security structure and jurisdiction of the underlying loan, DBRS Morningstar believes the final legal maturity date provides sufficient time to enforce, if necessary, on the loan collateral and repay the bondholders.

The transaction includes a Class X diversion trigger event, meaning that if the Class X diversion triggers, set at 7.6% for DY, which increases to 8.0% once a loan extension is exercised, and 71.16% for LTV, were breached, any interest and prepayment fees due to the Class X noteholders will instead be paid directly to the Issuer transaction account and credited to the Class X diversion ledger. However, such funds can potentially be used to amortise the notes only following a sequential payment trigger event or the delivery of a note acceleration notice.

All figures are in euros unless otherwise noted.

The principal methodology applicable to the ratings is: “European CMBS Rating and Surveillance Methodology”.

DBRS Morningstar has applied the principal methodology consistently and conducted a review of the transaction in accordance with the principal methodology.

Other methodologies referenced in this transaction are listed at the end of this press release.

These may be found on at:

For a more detailed discussion of the sovereign risk impact on Structured Finance ratings, please refer to “Appendix C: The Impact of Sovereign Ratings on Other DBRS Credit Ratings” of the “Global Methodology for Rating Sovereign Governments” at:

The sources of data and information used for these ratings include Morgan Stanley Bank, N.A. and its delegates, CBRE and Allen & Overy LLP.

DBRS Morningstar did not rely upon third-party due diligence in order to conduct its analysis.

At the time of the initial rating, DBRS Morningstar was not supplied with third-party assessments. However, this did not impact the rating analysis.

DBRS Morningstar considers the data and information available to it for the purposes of providing these ratings to be of satisfactory quality.

DBRS Morningstar does not audit or independently verify the data or information it receives in connection with the rating process.

These ratings concern a newly issued financial instrument. These are the first DBRS Morningstar ratings on this financial instrument.

This is the first rating action since the Initial Rating Date.

Information regarding DBRS Morningstar ratings, including definitions, policies and methodologies, is available on

To assess the impact of changing the transaction parameters on the rating, DBRS Morningstar considered the following stress scenarios, as compared to the parameters used to determine the rating (the Base Case):
Class RFN Notes Risk Sensitivity:
-- 10% decline in DBRS Morningstar NCF, expected Class RFN rating of AA (high) (sf)
-- 20% decline in DBRS Morningstar NCF, expected rating Class RFN of AA (high) (sf)
Class A-1 Notes Risk Sensitivity:
-- 10% decline in DBRS Morningstar NCF, expected Class A-1 rating of AA (high) (sf)
-- 20% decline in DBRS Morningstar NCF, expected Class A-1 rating of AA (high) (sf)
Class A-2 Notes Risk Sensitivity:
-- 10% decline in DBRS Morningstar NCF, expected Class A-2 rating of AA (low) (sf)
-- 20% decline in DBRS Morningstar NCF, expected Class A-2 rating of A (low) (sf)
Class B Notes Risk Sensitivity:
-- 10% decline in DBRS Morningstar NCF, expected Class B rating of BBB (high) (sf)
-- 20% decline in DBRS Morningstar NCF, expected Class B rating of BBB (low) (sf)
Class C Notes Risk Sensitivity:
-- 10% decline in DBRS Morningstar NCF, expected Class C rating of BB (high) (sf)
-- 20% decline in DBRS Morningstar NCF, expected Class C rating of BB (sf)
Class D Notes Risk Sensitivity:
-- 10% decline in DBRS Morningstar NCF, expected Class D rating of BB (sf)
-- 20% decline in DBRS Morningstar NCF, expected Class D rating of B (sf)
Class E Notes Risk Sensitivity:
-- 10% decline in DBRS Morningstar NCF, expected Class E rating of B (sf)
-- 20% decline in DBRS Morningstar NCF, expected Class E rating of below B (low) (sf)
Class F Notes Risk Sensitivity:
-- 10% decline in DBRS Morningstar NCF, expected Class F rating of B (low) (sf)
-- 20% decline in DBRS Morningstar NCF, expected Class F rating of below B (low) (sf)
For further information on DBRS Morningstar historical default rates published by the European Securities and Markets Authority (ESMA) in a central repository, see:

Ratings assigned by DBRS Ratings GmbH are subject to EU and US regulations only.

Lead Analyst: Christopher Horst, Senior Financial Analyst
Rating Committee Chair: Christian Aufsatz, Managing Director
Initial Rating Date: 21 October 2019

DBRS Ratings GmbH
Neue Mainzer Straße 75
60311 Frankfurt am Main Deutschland
Geschäftsführer: Detlef Scholz
Amtsgericht Frankfurt am Main, HRB 110259

The rating methodologies used in the analysis of this transaction can be found at:

-- Legal Criteria for European Structured Finance Transactions
-- Derivative Criteria for European Structured Finance Transactions
-- Interest Rate Stresses for European Structured Finance Transactions
-- European CMBS Rating and Surveillance Methodology

A description of how DBRS Morningstar analyses structured finance transactions and how the methodologies are collectively applied can be found at:

For more information on this credit or on this industry, visit or contact us at [email protected].

This press release was modified on 5 March 2020 to change one reference of the legal entity from DBRS Ratings Limited to DBRS Ratings GmbH.