Gray Television

Gray Television

American television broadcast company

Key facts

Legal NameGray Television, Inc.
Company Operating StatusActive
Full Address4370 PEACHTREE RD NE STE 400 ATLANTA, GA 30319 UNITED STATES
Ticker SymbolGTN
Wellfound IDgray-television
Wikidata IDQ5598232

Capital structure

InstrumentCouponMaturityAmountSource
Term D Loan · Senior Secured First LienTerm SOFR + 3.00% (or Base Rate + 2.00%)USD 739msource ↗
Series A Perpetual Preferred StockUSD 50msource ↗

Covenant analysis

CovenantTermvs marketSource
No Material Adverse Change · Representation / ConditionSubsequent to the date hereof there has been no material adverse change in financial condition, earnings, business, results of operations or prospects; no material liability or obligation incurred outside ordinary course; no dividend or distribution declared, paid or made.source ↗
No Price Stabilization or Manipulation · Negative CovenantThe Company shall not take any action designed to or that would reasonably be expected to cause or result in stabilization or manipulation of the price of any security of the Company.source ↗
Compliance with Regulations T, U and X · Negative CovenantNeither the Company, any Guarantor, any subsidiary nor any agent acting on their behalf shall take any action that might cause this Agreement or the issuance or sale of the Securities to violate Regulation T, U or X of the Federal Reserve Board.source ↗
No General Solicitation or Directed Selling Efforts (Post-Closing) · Negative CovenantThe Company shall not permit any Affiliate or person acting on its behalf to solicit offers or offer or sell the Securities by means of general solicitation or general advertising or in any manner involving a public offering.source ↗
Anti-Bribery / FCPA Compliance · Negative CovenantNeither the Company, its subsidiaries nor their affiliates shall use corporate funds for unlawful contributions, make payments violating the FCPA or any anti-bribery law, or take any act in furtherance of any unlawful bribe or benefit.source ↗
Restricted Payments – Dividends/Share Repurchases (Basket) · Restricted Payment$90,000,000 per calendar year (with up to $30,000,000 carryforward)tight $90m vs basket median $300m (n=49)source ↗
Maintenance of Ratings · Affirmative CovenantCommercially reasonable efforts to maintain Debt Ratings from at least two Rating Agenciessource ↗
Incremental Facilities – Pari Passu First Lien (Ratio Incremental Amount) · IncurrenceConsolidated First Lien Net Leverage Ratio not to exceed 3.50xtight 3.5x vs incurrence median 3.875x (n=12)source ↗
Incremental Facilities – Unsecured (Ratio Incremental Amount) · IncurrenceConsolidated Total Net Leverage Ratio not to exceed 7.00xloose 7x vs incurrence median 3.875x (n=12)source ↗
Incremental Facilities – Junior Lien (Ratio Incremental Amount) · IncurrenceConsolidated Secured Net Leverage Ratio not to exceed 5.50xloose 5.5x vs incurrence median 3.875x (n=12)source ↗
Maximum Consolidated First Lien Net Leverage Ratio (Financial Covenant) · Financial Maintenance4.25x (increasing to 4.75x for up to four quarters following a Material Transaction, subject to no more than two elections after the Sixth Amendment Effective Date)market 4.25x vs leverage median 4x (n=99)source ↗
Equity Cure Right · Financial Covenant – CureUp to 5 times during the life of the agreement; at least 2 quarters per 4-quarter period without a cure; cure amount limited to deficiency; no pro forma debt reductionsource ↗
Financial Covenant – Springing Nature (Term Loans) · Financial MaintenanceBreach of Section 7.10 is not an Event of Default with respect to Term Loans unless Required Revolving Credit Lenders have declared amounts due and payable and such declaration has not been rescindedsource ↗
Available Amount Basket (Opening Balance) · Negative Covenant – Basket$2,607,979,000 (initial amount), plus cumulative Excess Cash Flow and other additions, less utilizationloose $2.60798bn vs basket median $300m (n=49)source ↗
Lien Incurrence – General Basket · Negative Covenant – LiensGreater of $210,000,000 and 2.0% of Consolidated Total Assetstight 2% vs basket median 20% (n=122)source ↗
Indebtedness – Additional Debt General Basket · Negative Covenant – IndebtednessGreater of $210,000,000 and 2.0% of Consolidated Total Assetstight 2% vs basket median 20% (n=122)source ↗
Indebtedness – Capital Lease / Purchase Money Basket · Negative Covenant – IndebtednessGreater of $235,000,000 and 2.25% of Consolidated Total Assetstight 2.25% vs basket median 20% (n=122)source ↗
Investment – General Basket · Negative Covenant – InvestmentsGreater of $300,000,000 and 25.0% of Leverage Ratio Denominator for most recently ended Reference Periodmarket 25% vs basket median 20% (n=122)source ↗
Investment – Unlimited Basket · Negative Covenant – InvestmentsUnlimited if Consolidated First Lien Net Leverage Ratio <= 2.50x (pro forma) and no Defaulttight 2.5x vs basket median 4x (n=54)source ↗
Junior Debt Prepayment – Ratio-Based Basket · Restricted Payment / Junior Debt PrepaymentPermitted if Consolidated First Lien Net Leverage Ratio <= 3.50x (pro forma) and no Defaulttight 3.5x vs basket median 4x (n=54)source ↗
Restricted Payments – Unlimited Basket · Restricted PaymentUnlimited if Consolidated First Lien Net Leverage Ratio <= 2.00x (pro forma) and no Defaulttight 2x vs basket median 4x (n=54)source ↗
Excess Cash Flow Sweep · Mandatory Prepayment75% if Consolidated First Lien Net Leverage Ratio > 3.50x; 50% if between 3.00x and 3.50x; 0% if <= 3.00xloose 3.5x vs mandatory prepayment median 3x (n=24)source ↗