251218.mbx        T R O U B L E D   C O M P A N Y   R E P O R T E R

                          E U R O P E

          Thursday, December 18, 2025, Vol. 26, No. 252

                           Headlines



A U S T R I A

SAPPI PAPIER: Fitch Cuts Sr. Unsec. Debt Rating to 'BB'


A Z E R B A I J A N

AZER-TURK BANK: S&P Affirms 'B+/B' ICRs on Acquisition by State Oil


G E R M A N Y

GOLDEN RAY 2: Moody's Assigns Ba3 Rating to EUR5.1MM Class E Notes


I R E L A N D

AQUEDUCT EUROPEAN 8: S&P Assigns B- (sf) Rating to Class F-R Notes
AVOCA CLO XXXIV: S&P Assigns B- (sf) Rating to Class F Notes
BNPP IP 2015-1: Moody's Affirms B2 Rating on EUR9MM Class F Notes
CAPITAL FOUR XI: S&P Assigns B- (sf) Rating to Class F Notes
DRYDEN 88 2020: Moody's Affirms B2 Rating on EUR9.8MM Cl. F Notes

DRYDEN 96 2021: S&P Assigns B- (sf) Rating to Class F-R Notes
MADISON PARK XXI: S&P Assigns B- (sf) Rating to Class F Notes
NORTH WESTERLY VI: S&P Assigns B- (sf) Rating to Class F-R Notes
PERRIGO COMPANY: Moody's Cuts CFR to Ba3, Alters Outlook to Stable


L I T H U A N I A

AKROPOLIS GROUP: S&P Affirms 'BB+' ICR on Group Status Change
MAXIMA GRUPE: S&P Affirms 'BB+' Long-Term ICR, Outlook Stable


N O R W A Y

B2 IMPACT: Moody's Affirms 'Ba2' CFR, Outlook Remains Stable


S P A I N

IM CAJAMAR 5: Moody's Ups Rating on EUR15MM Class E Notes to Ca


S W E D E N

PREEM HOLDING: Moody's Puts 'Ba3' CFR on Review for Downgrade


U N I T E D   K I N G D O M

ION TRADING: Moody's Withdraws 'B3' Corporate Family Rating
PAYSAFE LTD: S&P Alters Outlook to Stable, Affirms 'B' ICR
PETRA DIAMONDS: S&P Upgrades ICR to 'B-', Outlook Stable

                           - - - - -


=============
A U S T R I A
=============

SAPPI PAPIER: Fitch Cuts Sr. Unsec. Debt Rating to 'BB'
-------------------------------------------------------
Fitch Ratings has downgraded Sappi Limited's Long-Term Issuer
Default Rating (IDR) to 'BB' from 'BB+'. The Outlook is Stable.
Fitch has also downgraded Sappi Papier Holding GmbH's (SPH) senior
unsecured debt rating to 'BB' from 'BB+'.

The downgrade reflects its view that Sappi will exceed the previous
negative sensitivities of 2.5x gross leverage and 2.0x net leverage
through FY26-FY29 (year-end September). Weaker-than-expected FY25
performance and additional debt to fund the cash shortfall drove
gross leverage to 4.5x and net leverage to 4.3x at FYE25. Fitch
expects deleveraging on EBITDA improvement and improving free cash
flow (FCF), but only to 2.6x gross by FYE29.

The Stable Outlook reflects its expectations that FCF will turn
neutral in FY26 and become sustainably positive in FY27-FY29,
supported by suspended dividends, much lower capex, and the
continued ramp-up of paper machine 2 (PM2) at its Somerset mill.

Key Rating Drivers

Leverage High for Rating: EBITDA gross leverage at FYE25 was 4.5x
and net leverage was 4.3x, up from 2.7x and 2.3x in FY24,
respectively, due to lower-than-expected EBITDA and higher debt.
Although Fitch had expected leverage to be slightly outside its
previous sensitivities at FYE25 and to return within the range by
FYE26, its updated model indicates this will not occur over the
forecast horizon FY26-FY29, which has led to the downgrade.

Fitch expects EBITDA gross leverage to remain outside its new
sensitivity of 3.5x at FYE26, before falling under this level by
FYE27. Remaining outside this sensitivity beyond FY27 will lead to
a further negative rating action. The company has publicly stated
its main short-term focus is debt reduction and strengthening the
balance sheet, which has been supported by lower planned capex,
suspension of dividends and further restructuring.

Weak FY25 Earnings: Fitch-adjusted EBITDA of USD464 million in FY25
reflects pressure from intensifying global trade tensions. This led
to a broad-based slowdown, lower consumer confidence and declining
selling prices across segments. A weaker U.S. dollar - the
company's reporting currency - also reduced pulp profitability in
South Africa and increased the translation burden on
euro-denominated debt, while oversupply in global paper markets
weighed on paper operations.

Fitch expects market conditions to improve in FY26, although they
remain historically weak, with EBITDA projected at USD479 million.
Demand for dissolving wood pulp (DWP) should stay robust, but the
large DWP-paper pulp price gap and subdued textile fiber pricing
could slow price recovery. Continued U.S. dollar weakness against
the rand could pressure pulp margins in South Africa. In packaging,
global demand weakness presents pricing risk in South Africa,
despite supportive FY26 agricultural forecasts. In North America,
as PM2 ramps up, Fitch expects management to balance price and
volume and use PM2 swing capabilities to optimise the product mix.

Deeply Negative FCF: FCF was deeply negative in FY25 due to lower
EBITDA, high capex of USD496 million related to the PM2 conversion,
a USD85 million dividend, and a USD65 million working-capital
outflow. Its negative FCF of USD412 million was USD227 million
worse than forecast and was funded by additional debt. Dividend
suspension and the lack of further large capex projects support
neutral FCF in FY26 and positive FCF from FY27.

Transition Period: Sappi's transition is under way, following the
completion of PM2 conversion and expansion in May 2025. The company
announced further restructuring in European paper operations to
raise usage and maximise cash generation. These actions are set to
complete in 2Q26, with upfront costs of USD40 million and annual
savings of USD60 million. The strategy to limit exposure to graphic
paper will temporarily weaken FCF and lift leverage. It involves
long-term investments and disposals, conversions to other packaging
grades, or closures of graphic paper machines based on market
conditions. Fitch views successful execution of the transition as a
key rating factor.

Possible JV Announced: In December 2025, Sappi signed a non-binding
letter of intent to form a 50/50, non-listed European graphic paper
JV with UPM. Sappi would contribute four mills, reducing its
exposure to direct sales volume of graphic paper to less than 20%
from about 40% and creating a standalone business with divestment
flexibility. The JV would be self-financing, without recourse to
shareholders, and remains subject to shareholder approval, bank
financing and regulatory approvals. Given the uncertainty in
execution and timing, this is not factored into its rating case.

Strong Diversification: Sappi's product portfolio is stronger and
typically broader than that of many packaging peers. Its raw
material and end-use offerings have broad applications across many
industries, including textiles, consumer goods, foodstuff,
pharmaceuticals, packaging, automobiles, dye sublimation paper and
magazines. This diversification is slightly offset by the cyclical
nature of the pulp and paper industries, declining demand for
graphic paper and variable consumer discretionary spending.

Instrument Notching: Fitch equalises SPH's senior unsecured debt
rating with Sappi's IDR. SPH issues debt to fund non-South African
operations and is independently funded by Sappi Southern Africa
Limited (SSA). Fitch sees no material subordination of SPH's debt
to unsecured debt issued by SSA or secured debt within the group.

Peer Analysis

Sappi's closest Fitch-rated peers are pulp and paper packaging
producer, Stora Enso Oyj (BBB-/Stable), Brazilian paper packaging
producer, Klabin S.A. (BB+/Stable), and Italian premium paper
packaging and pressure-sensitive label producer, Fedrigoni S.p.A.
(B+/Negative). The business profile also has some similarity to
pulp producers Suzano S.A. (BBB-/Positive) and Eldorado Brasil
Celulose S.A. (BB/Stable).

Sappi is better geographically diversified than its higher-rated
peer Stora Enso, which is focused on Europe (69%). Sappi also
differentiates by product offering, with more end-use applications
relative to peers. However, just under half of FY25 revenue was
from the structurally declining graphic paper segment, and volatile
pulp prices weigh on profitability versus peers. Fitch expects
Sappi to further reduce its graphic paper exposure, although
progress is slower than at Stora Enso, which has already eliminated
paper revenue.

Fitch estimates Sappi's FY25 EBITDA margins are similar to Stora
Enso's but lower than Fedrigoni's. Pulp producers Suzano and
Eldorado have structurally different profitability profiles to
Sappi, with strong double-digit margins.

Sappi's leverage weakened in FY25, with gross leverage rising to
4.5x, similar to Stora Enso's forecast leverage. Both companies
expect to deleverage, although Stora Enso at a faster rate. This
leverage level is also similar to other packaging peers in the 'BB'
category, such as Klabin and Silgan Holdings Inc. (BB+/Stable).

Fitch’s Key Rating-Case Assumptions

- Revenue CAGR of 4.4% for FY26-FY29, led by a rebound in selling
prices for dissolving pulp and increased capacity in packaging and
specialty papers

- EBITDA broadly flat in FY26 at just over 8% of revenue, before
improving to over 11% from FY28 due to improving market conditions,
better capacity usage and fixed-cost reduction

- No dividend distributions until FY29

- Capex to average 5.3% of revenue a year during FY26-FY29

- Changes in working capital roughly neutral each year during
FY26-FY29

RATING SENSITIVITIES

Factors that Could Individually or Collectively Lead to Negative
Rating Action/Downgrade

- Failure to reduce EBITDA gross leverage below 3.5x by FYE27

- EBITDA margin below 9%

- Sustained negative FCF margin

- Shift in capital-allocation priorities toward debt-financed M&A
or shareholder returns, instead of deleveraging

- Greater volatility in margins due to unfavourable pulp and paper
prices or a decline in graphic paper revenue not counterbalanced by
other packaging grades

Factors that Could Individually or Collectively Lead to Positive
Rating Action/Upgrade

- EBITDA gross leverage below 2.5x on a sustained basis

- EBITDA margin above 10% on a sustained basis

- FCF margin consistently positive

- Decreasing share of graphic paper revenue leading to improved
business risk and less volatile profitability

Liquidity and Debt Structure

Sappi had satisfactory liquidity at FYE25, with USD111 million
cash, after restricting USD108 million for intra-year
working-capital changes. Liquidity is supported by revolving credit
facilities of EUR515 million at SPH, maturing in February 2027, and
ZAR2 billion at SSA, maturing in August 2027. These facilities
total about USD720 million, of which USD602 million is undrawn. The
extension of the EUR515 million RCF is underway, and the company
targets completion before the facility becomes current.

Sappi has a record of capital-market access and a good debt
maturity profile spanning 2028-2032. In March 2025, the company
issued EUR300 million in senior notes to refinance the remaining
EUR240 million principal of its 2026 senior notes. It is also
replacing a large portion of short-term debt with a new five-year
term facility.

Issuer Profile

Sappi is a leading global provider of wood fibre-based raw
materials (eg dissolving pulp, wood pulp) and end-use products (eg
packaging and specialty papers, and graphic paper).

MACROECONOMIC ASSUMPTIONS AND SECTOR FORECASTS

Fitch's latest quarterly Global Corporates Sector Forecasts Monitor
data file which aggregates key data points used in its credit
analysis. Fitch's macroeconomic forecasts, commodity price
assumptions, default rate forecasts, sector key performance
indicators and sector-level forecasts are among the data items
included.

ESG Considerations

The highest level of ESG credit relevance is a score of '3', unless
otherwise disclosed in this section. A score of '3' means ESG
issues are credit-neutral or have only a minimal credit impact on
the entity, either due to their nature or the way in which they are
being managed by the entity. Fitch's ESG Relevance Scores are not
inputs in the rating process; they are an observation on the
relevance and materiality of ESG factors in the rating decision.

   Entity/Debt               Rating          Recovery   Prior
   -----------               ------          --------   -----
Sappi Papier
Holding GmbH

   senior unsecured    LT     BB  Downgrade    RR4      BB+

Sappi Limited          LT IDR BB  Downgrade             BB+



===================
A Z E R B A I J A N
===================

AZER-TURK BANK: S&P Affirms 'B+/B' ICRs on Acquisition by State Oil
-------------------------------------------------------------------
S&P Global Ratings affirmed its 'B+/B' long- and short-term issuer
credit ratings on Azer-Turk Bank OJSC (ATB). The outlook is
stable.

The stable outlook over the next 12 months reflects our
expectations that the bank's business and financial profiles will
remain stable under the new management team and the new owner.

In October 2025, the State Oil Co. of Azerbaijan Republic (SOCAR)
completed the acquisition of a 51% stake in Azer-Turk Bank OJSC
(ATB) from the government of Azerbaijan through corporate
registry.

The bank is in the process of developing its new strategy to
capitalize on the benefits from its new ownership under the new
management team.

S&P views ATB as a nonstrategic subsidiary of SOCAR and, therefore,
do not include any additional notches of support from SOCAR in our
ratings on ATB.

The affirmation reflects S&P's view that the bank's financial and
business profiles will likely remain stable while it is formulating
its new strategy. In October 2025, SOCAR's acquisition of a 51%
stake in ATB from the government of Azerbaijan was completed
through corporate registry and the charter amendment process. The
new management team has been in place since mid-October and has two
new board members in addition to two remaining board members, while
the CEO position is vacant. A new supervisory board has two board
members representing SOCAR and one board member representing the
government, while two additional independent directors are in the
process of being approved. The bank is currently formulating its
new strategy focusing on transactional banking with SOCAR and
increasing its lending to small and midsize enterprises in the
non-oil sector. When the strategy is announced, S&P will evaluate
how supportive it is to ATB's future franchise and profitable
growth.

S&P said, "We expect ATB's capitalization and risk position to
remain stable over the next 12 months. We anticipate that the
bank's capitalization, as measured by our risk-adjusted capital
(RAC) ratio, is likely to remain at about 6.0%-7.5% in 2026
compared to 6.6% as of end-2024. RAC will remain highly dependent
on planned future loan growth and possible capital injections. We
expect that stage 3 loans could increase to 4% in the next 12-24
months as loans continue to season following rapid growth in
2022-2024. Stage 3 loans increased to 3.2% as of Sept. 30, 2025,
from 2.2% as of end-2024 driven by the deterioration of corporate
and consumer loans. The bank plans to further strengthen risk
management in line with ongoing regulatory initiatives by the
Central Bank Of The Republic Of Azerbaijan to move to Basel III in
2026.

"We consider ATB to be a nonstrategic subsidiary of SOCAR and do
not incorporate any notches of support to the bank's stand-alone
credit profile (SACP). This reflects the bank's very small size in
the group's perimeter, limited importance for SOCAR's long-term
strategy, no planned integration in the group's operations, no
track record of support as a new acquisition, and no concrete
planned capital injections. With time and depending on the level of
integration into SOCAR's operations, strategy, and the track record
of support through business generation or capital injections, we
could reconsider the group's status.

"We consider ATB as a government-related entity. We think that
ATB's link with the government is limited, which reflects the
government's reduced ownership to 24% from 75% previously. We think
ATB has a limited role for the government as a small commercial
bank without any special social role, serving the same customer
base of corporates and individuals as other Azerbaijani commercial
banks. Therefore, we view ATB's likelihood to receive timely and
sufficient support from Azerbaijan's government as low. We expect
government support, if any, to come through SOCAR, ATB's majority
shareholder. As a result, we do not incorporate any notches of
government support above the SACP assessment into our ratings on
the bank.

"The stable outlook over the next 12 months reflects our
expectations that the bank's business and financial profiles will
likely remain stable under the new majority ownership by SOCAR.

"We could lower the ratings over the next 12 months if the bank's
new strategy puts material pressure on its capitalization and asset
quality, or if potential business development benefits from SOCAR's
ownership do not result in the bank increasing its franchise and
profitability.

"In our view, a positive rating is unlikely over the next 12
months. After this period, we could raise the ratings if we see a
higher likelihood of support from SOCAR demonstrated by a reliable
track record of such support."



=============
G E R M A N Y
=============

GOLDEN RAY 2: Moody's Assigns Ba3 Rating to EUR5.1MM Class E Notes
------------------------------------------------------------------
Moody's Ratings has assigned definitive ratings to Notes issued by
Golden Ray S.A., Compartment 2:

EUR263.6M Class A Floating Rate Asset Backed Notes due December
2058, Definitive Rating Assigned Aa3 (sf)

EUR13.6M Class B Floating Rate Asset Backed Notes due December
2058, Definitive Rating Assigned Aa3 (sf)

EUR10.6M Class C Floating Rate Asset Backed Notes due December
2058, Definitive Rating Assigned A3 (sf)

EUR7.5M Class D Floating Rate Asset Backed Notes due December
2058, Definitive Rating Assigned Baa3 (sf)

EUR5.1M Class E Floating Rate Asset Backed Notes due December
2058, Definitive Rating Assigned Ba3 (sf)

EUR6M Class X Floating Rate Asset Backed Notes due December 2058,
Definitive Rating Assigned Baa3 (sf)

Moody's have not assigned a rating to the EUR2.6M Class F Fixed
Rate Asset Backed Notes due December 2058.

RATINGS RATIONALE

The Notes are backed by a static pool of German consumer solar and
heat pump loans originated by Enpal B.V. and Enpal Heat GmbH. This
represents the second issuance out of the Golden Ray S.A. program.

The portfolio of loans amounts to approximately EUR302.9 million as
of October 31, 2025 pool cut-off date. The loans to private
individuals finance solar panels (74.2%) and heat pumps (25.8%)
bought by private individuals. The liquidity reserve is funded to
1.0% of the Class A Notes balance at closing. The total credit
enhancement for the Class A Notes is 13.9%.

The Class A Notes to Class E Notes and the Class X Notes' ratings
are primarily based on the credit quality of the portfolio, the
structural features of the transaction and its legal integrity.
Moody's have concluded that the Class A Notes' rating is
constrained by a new combination of credit risks: (i) financing a
new asset type with limited performance history untested through an
economic cycle, (ii) long loan tenors, and (iii) operational
risks.

The transaction benefits from various credit strengths, such as:
(i) an amortizing liquidity reserve fund sized at 1.0% of Class A
Notes balance, (ii) a granular portfolio of assets, and (iii) a
static portfolio.

However, Moody's notes that the transaction features some credit
weaknesses, such as: (i) an unrated servicer (Enpal B.V.), (ii)
limited historical performance data, and (iii) loan maturities up
to 25 years. Various mitigants have been included in the
transaction structure, such as: (i) the appointment of a back-up
servicer at closing, (ii) an independent cash manager, (iii)
estimation language in case no servicer report is available, and
(iv) principal to pay interest. The limited availability of
historical data, compared with the long loan maturities, is
reflected in the asset assumptions.

Moody's determined the portfolio lifetime expected defaults of
5.5%, expected recoveries of 25.0% and Aaa portfolio credit
enhancement of 27.0% related to borrower receivables. The expected
defaults and recoveries capture Moody's expectations of performance
considering the current economic outlook, while the PCE captures
the loss Moody's expects the portfolio to suffer in the event of a
severe recession scenario. Expected defaults and PCE are parameters
used by us to calibrate Moody's lognormal portfolio loss
distribution curve and to associate a probability with each
potential future loss scenario in the cash flow model to rate
Consumer ABS.

Portfolio expected defaults of 5.5% are higher than the EMEA
Consumer ABS average and are based on Moody's assessments of the
lifetime expectation for the pool taking into account: (i) the
limited historical performance data for the originator's portfolio,
(ii) the long loan maturities, and (iii) other qualitative
considerations.

Portfolio expected recoveries of 25.0% are in line with the EMEA
Consumer ABS average and are based on Moody's assessments of the
lifetime expectation for the pool taking into account: (i)
historical performance of the book of the originator and (ii) other
qualitative considerations.

PCE of 27.0% is higher than the EMEA Consumer ABS average and is
based on Moody's assessments of the pool, which is mainly driven
by: (i) evaluation of the underlying portfolio, complemented by the
historical performance information as provided by the originator,
(ii) the 25 years maturity of the solar loan products, and (iii)
other qualitative considerations. The PCE level of 27.0% results in
an implied coefficient of variation ('CoV') of 61.4%.

The principal methodology used in these ratings was "Moody's
Approach to Rating Consumer Loan-Backed ABS" published in July
2024.

Factors that would lead to an upgrade or downgrade of the ratings:

Factors that may cause an upgrade of the ratings of the Notes
include significantly better than expected performance of the pool
together with an increase in credit enhancement of the Notes.

Factors that would lead to a downgrade of the ratings include: (i)
increased counterparty risk leading to potential operational risk
of servicing or cash management interruptions, and (ii) economic
conditions being worse than forecast resulting in higher arrears
and losses.



=============
I R E L A N D
=============

AQUEDUCT EUROPEAN 8: S&P Assigns B- (sf) Rating to Class F-R Notes
------------------------------------------------------------------
S&P Global Ratings assigned its credit ratings to Aqueduct European
CLO 8 DAC's class A-R, B-R, C-R, D-R, E-R, and F-R reset notes. The
issuer also issued unrated subordinated notes.

This is a European cash flow CLO transaction, securitizing a pool
of primarily syndicated senior secured loans and bonds. The
portfolio's reinvestment period will end 4.59 years after closing.

S&P said, "This transaction is a reset of the already existing
transaction that we rated. We withdrew our ratings on the existing
classes of notes, which were fully redeemed with the proceeds from
the issuance of the replacement notes."

Under the transaction documents, the rated notes pay quarterly
interest unless there is a frequency switch event. Following this,
the notes will switch to semiannual payments.

The ratings assigned to Aqueduct European CLO 8 DAC's notes reflect
our assessment of:

-- The diversified collateral pool, which primarily comprises
broadly syndicated speculative-grade senior secured term loans and
bonds that are governed by collateral quality tests.

-- The credit enhancement provided through the subordination of
cash flows, excess spread, and overcollateralization.

-- The collateral manager's experienced team, which can affect the
performance of the rated notes through collateral selection,
ongoing portfolio management, and trading.

-- The transaction's legal structure, which is bankruptcy remote.

-- The transaction's counterparty risks, which are in line with
S&P's counterparty rating framework.

  Portfolio benchmarks

  S&P Global Ratings' weighted-average rating factor     2,754.59
  Default rate dispersion                                  517.65
  Weighted-average life (years)                              4.78
  Obligor diversity measure                                167.82
  Industry diversity measure                                23.09
  Regional diversity measure                                 1.30

  Transaction key metrics

  Portfolio weighted-average rating
  derived from S&P's CDO evaluator                              B
  'CCC' category rated assets (%)                            0.50
  Actual 'AAA' weighted-average recovery (%)                35.48
  Actual weighted-average spread (net of floors; %)          3.73
  Actual weighted-average coupon (%)                         4.38

Rationale

The portfolio is well diversified, primarily comprising broadly
syndicated speculative-grade senior secured term loans and senior
secured bonds. Therefore, S&P has conducted its credit and cash
flow analysis by applying our criteria for corporate cash flow
CDOs.

S&P said, "In our cash flow analysis, we used the EUR400 million
target par amount, the actual weighted-average spread (3.73%), the
actual weighted-average coupon (4.38%), and the actual target
weighted-average recovery rates calculated in line with our CLO
criteria for all classes of notes. We applied various cash flow
stress scenarios, using four different default patterns, in
conjunction with different interest rate stress scenarios for each
liability rating category.

"Until the end of the reinvestment period on July 15, 2030, the
collateral manager may substitute assets in the portfolio as long
as our CDO Monitor test is maintained or improved in relation to
the initial ratings on the notes. This test looks at the total
amount of losses that the transaction can sustain--as established
by the initial cash flows for each rating--and compares that with
the current portfolio's default potential plus par losses to date.
As a result, until the end of the reinvestment period, the
collateral manager may through trading deteriorate the
transaction's current risk profile, if the initial ratings are
maintained.

"Following the application of our structured finance sovereign risk
criteria, we consider the transaction's exposure to country risk to
be limited at the assigned ratings, as the exposure to individual
sovereigns does not exceed the diversification thresholds outlined
in our criteria.

"The transaction's documented counterparty replacement and remedy
mechanisms adequately mitigate its exposure to counterparty risk
under our counterparty criteria.

"The transaction's legal structure and framework isbankruptcy
remote, in line with our legal criteria.

"The CLO is managed by HPS Investment Partners CLO (UK) LLP, and
the maximum potential rating on the liabilities is 'AAA' under our
operational risk criteria.

"Following our analysis of the credit, cash flow, counterparty,
operational, and legal risks, we believe the ratings are
commensurate with the available credit enhancement for the class
A-R to F-R notes. Our credit and cash flow analysis indicates that
the available credit enhancement for the class B-R to D-R notes
could withstand stresses commensurate with higher ratings than
those assigned. However, as the CLO will be in its reinvestment
phase--during which the transaction's credit risk profile could
deteriorate--we have capped our assigned ratings on the notes.

"Given our analysis of the credit, cash flow, counterparty,
operational, and legal risks, we believe our ratings are
commensurate with the available credit enhancement for all the
rated classes of loan and notes.

"In addition to our standard analysis, to indicate how rising
pressures among speculative-grade corporates could affect our
ratings on European CLO transactions, we also included the
sensitivity of the ratings on the class A-R to E-R notes based on
four hypothetical scenarios.

"As our ratings analysis makes additional considerations before
assigning ratings in the 'CCC' category, and we would assign a 'B-'
rating if the criteria for assigning a 'CCC' category rating are
not met, we have not included the above scenario analysis results
for the class F-R notes."

  Ratings
                    Amount                     Credit
  Class  Rating*   (mil. EUR)  Interest rate§  enhancement (%)

  A-R    AAA (sf)     244.00     3mE +1.28% 39.00
  B-R    AA (sf)       48.50     3mE +2.00% 26.88
  C-R    A (sf)        24.00     3mE +2.20% 20.88
  D-R    BBB- (sf)     28.50     3mE +3.10% 13.75
  E-R    BB- (sf)      18.00     3mE +5.80%  9.25
  F-R    B- (sf)       11.00     3mE +8.55%  6.50
  Z-1    NR             2.00     N/A              N/A
  Z-2    NR             2.00     N/A              N/A
  Z-3    NR             2.00     N/A              N/A
  Sub    NR            37.60     N/A              N/A

*The ratings assigned to the class A-R and B-R notes address timely
interest and ultimate principal payments. The ratings assigned to
the class C-R, D-R, E-R, and F-R notes address ultimate interest
and principal payments.
§The payment frequency switches to semiannual and the index
switches to six-month Euro Interbank Offered Rate (EURIBOR) when a
frequency switch event occurs.
NR--Not rated.
N/A--Not applicable.
3mE--Three-month EURIBOR.

AVOCA CLO XXXIV: S&P Assigns B- (sf) Rating to Class F Notes
------------------------------------------------------------
S&P Global Ratings assigned its ratings to Avoca CLO XXXIV DAC's
class A loan and class A, B, C, D, E, and F notes. At closing, the
issuer also issued unrated class Z notes and subordinated notes.

The ratings assigned to Avoca CLO XXXIV's notes and loan reflect
S&P's assessment of:

-- The diversified collateral pool, which primarily comprises
broadly syndicated speculative-grade senior secured term loans and
bonds that are governed by collateral quality tests.

-- The credit enhancement provided through the subordination of
cash flows, excess spread, and overcollateralization.

-- The collateral manager's experienced team, which can affect the
performance of the rated notes and loan through collateral
selection, ongoing portfolio management, and trading.

-- The transaction's legal structure, which S&P considers to be
bankruptcy remote.

-- The transaction's counterparty risks, which S&P is in line with
S&P's counterparty rating framework.

  Portfolio benchmarks

  S&P Global Ratings' weighted-average rating factor     2,779.93
  Default rate dispersion                                  485.84
  Weighted-average life (years)                              4.84
  Obligor diversity measure                                 179.79
  Industry diversity measure                                 23.28
  Regional diversity measure                                  1.21

  Transaction key metrics

  Portfolio weighted-average rating
  derived from S&P's CDO evaluator                               B
  'CCC' category rated assets (%)                             1.00
  'AAA' weighted-average recovery (%)                        36.56
  Actual weighted-average spread (%)                          3.61
  Country concentration in sovereigns rated below 'AA-' (%)  26.80

Rationale

Under the transaction documents, the rated notes and loan will pay
quarterly interest unless a frequency switch event occurs.
Following this, the notes and loan will switch to semiannual
payments. The portfolio's reinvestment period will end
approximately 4.58 years after closing.

S&P said, "The portfolio is well-diversified, primarily comprising
broadly syndicated speculative-grade senior secured term loans and
bonds. Therefore, we have conducted our credit and cash flow
analysis by applying our criteria for corporate cash flow CDOs.

"In our cash flow analysis, we modeled a target par of EUR400
million. We also modeled the covenanted weighted-average spread
(3.52%), the covenanted weighted-average coupon (4.00%), and the
identified weighted-average recovery rates calculated in line with
our CLO criteria for all classes of notes and loan. We applied
various cash flow stress scenarios, using four different default
patterns, in conjunction with different interest rate stress
scenarios for each liability rating category.

"Until the end of the reinvestment period on July 15, 2030, the
collateral manager may substitute assets in the portfolio as long
as our CDO Monitor test is maintained or improved in relation to
the initial ratings on the notes and loan. This test looks at the
total amount of losses that the transaction can sustain--as
established by the initial cash flows for each rating--and compares
that with the current portfolio's default potential plus par losses
to date. As a result, until the end of the reinvestment period, the
collateral manager may through trading deteriorate the
transaction's current risk profile, if the initial ratings are
maintained.

"Under our structured finance sovereign risk criteria, we consider
the transaction's exposure to country risk sufficiently mitigated
at the assigned ratings.

"The transaction's documented counterparty replacement and remedy
mechanisms adequately mitigate its exposure to counterparty risk
under our counterparty criteria.

"The transaction's legal structure and framework is bankruptcy
remote, in line with our legal criteria.

"The CLO is managed by KKR Credit Advisors (Ireland) Unlimited Co.,
and the maximum potential rating on the liabilities is 'AAA' under
our operational risk criteria.

"Following our analysis of the credit, cash flow, counterparty,
operational, and legal risks, we believe the ratings are
commensurate with the available credit enhancement for the class A
loan and class A to F notes. Our credit and cash flow analysis
indicates that the available credit enhancement for the class B to
E notes could withstand stresses commensurate with higher ratings
than those assigned. However, as the CLO will be in its
reinvestment phase starting from closing--during which the
transaction's credit risk profile could deteriorate--we have capped
our ratings on the notes.

"For the class F notes, our credit and cash flow analysis indicates
that the available credit enhancement could withstand stresses
commensurate with a lower rating. However, we have applied our
'CCC' rating criteria, resulting in a 'B- (sf)' rating on this
class of notes."

The ratings uplift for the class F notes reflects several key
factors, including:

-- The class F notes' available credit enhancement, which is in
the same range as that of other CLOs we have rated and that have
recently been issued in Europe.

-- The portfolio's average credit quality, which is similar to
other recent CLOs.

-- S&P said, "Our model generated break-even default rate at the
'B-' rating level of 26.05% (for a portfolio with a
weighted-average life of 4.84 years), versus if we were to consider
a long-term sustainable default rate of 3.2% for 4.84 years, which
would result in a target default rate of 15.49%."

-- S&P has not believe that there is a one-in-two chance of this
note defaulting.

-- S&P has not envision this tranche defaulting in the next 12-18
months.

S&P said, "Following this analysis, we consider that the available
credit enhancement for the class F notes is commensurate with the
assigned 'B- (sf)' rating.

"Given our analysis of the credit, cash flow, counterparty,
operational, and legal risks, we believe our ratings are
commensurate with the available credit enhancement for all the
rated classes of notes and loan.

"In addition to our standard analysis, to indicate how rising
pressures among speculative-grade corporates could affect our
ratings on European CLO transactions, we also included the
sensitivity of the ratings on the class A loan and class A to E
notes based on four hypothetical scenarios.

"As our ratings analysis makes additional considerations before
assigning ratings in the 'CCC' category, and we would assign a 'B-'
rating if the criteria for assigning a 'CCC' category rating are
not met, we have not included the above scenario analysis results
for the class F notes.

Environmental, social, and governance

S&P said, "We regard the transaction's exposure to environmental,
social, and governance (ESG) credit factors as broadly in line with
our benchmark for the sector. Primarily due to the diversity of the
assets within CLOs, the exposure to environmental and social credit
factors is viewed as below average, while governance credit factors
are average. For this transaction, the documents prohibit or limit
certain assets from being related to certain activities.
Accordingly, since the exclusion of assets from these activities
does not result in material differences between the transaction and
our ESG benchmark for the sector, no specific adjustments have been
made in our rating analysis to account for any ESG-related risks or
opportunities."

Avoca CLO XXXIV DAC is a European cash flow CLO securitization of a
revolving pool, comprising mainly euro-denominated leveraged loans
and bonds. The transaction is a broadly syndicated CLO managed by
KKR Credit Advisors (Ireland) Unlimited Co.

  Ratings

                    Amount                             Credit
  Class  Rating*  (mil. EUR)    Interest rate§    enhancement (%)

  A      AAA (sf)    165.00    Three/six-month EURIBOR    38.00
                               plus 1.26%

  A Loan AAA (sf)     83.00    Three/six-month EURIBOR    38.00
                               plus 1.26%

  B      AA (sf)      42.00    Three/six-month EURIBOR    27.50
                               plus 1.75%

  C      A (sf)       22.50    Three/six-month EURIBOR    21.88
                               plus 2.00%

  D      BBB- (sf)    29.50    Three/six-month EURIBOR    14.50
                               plus 2.80%

  E      BB- (sf)     20.00    Three/six-month EURIBOR     9.50
                               plus 5.40%

  F      B- (sf)      12.00    Three/six-month EURIBOR     6.50
                               plus 8.35%

  Z      NR           0.10     N/A                          N/A

  Sub notes   NR     31.00     N/A                          N/A

*The ratings assigned to the class A loan and class A and B notes
address timely interest and ultimate principal payments. The
ratings assigned to the class C, D, E, and F notes address ultimate
interest and principal payments.
§The payment frequency switches to semiannual and the index
switches to six-month EURIBOR when a frequency switch event occurs.

EURIBOR--Euro Interbank Offered Rate.
NR--Not rated.
N/A--Not applicable.

BNPP IP 2015-1: Moody's Affirms B2 Rating on EUR9MM Class F Notes
-----------------------------------------------------------------
Moody's Ratings has upgraded the ratings on the following notes
issued by BNPP IP Euro CLO 2015-1 DAC:

EUR24,000,000 Class C Senior Secured Deferrable Floating Rate
Notes due 2030, Upgraded to Aaa (sf); previously on Apr 3, 2025
Upgraded to Aa1 (sf)

EUR16,800,000 Class D Senior Secured Deferrable Floating Rate
Notes due 2030, Upgraded to Aa2 (sf); previously on Apr 3, 2025
Upgraded to A1 (sf)

Moody's have also affirmed the ratings on the following notes:

EUR185,000,000 (Current outstanding balance EUR28,327,446) Class A
Senior Secured Floating Rate Notes due 2030, Affirmed Aaa (sf);
previously on Apr 3, 2025 Affirmed Aaa (sf)

EUR13,500,000 Class B-1 Senior Secured Floating Rate Notes due
2030, Affirmed Aaa (sf); previously on Apr 3, 2025 Affirmed Aaa
(sf)

EUR12,632,000 Class B-2 Senior Secured Fixed Rate Notes due 2030,
Affirmed Aaa (sf); previously on Apr 3, 2025 Affirmed Aaa (sf)

EUR18,000,000 Class E Senior Secured Deferrable Floating Rate
Notes due 2030, Affirmed Ba1 (sf); previously on Apr 3, 2025
Upgraded to Ba1 (sf)

EUR9,000,000 Class F Senior Secured Deferrable Floating Rate Notes
2030, Affirmed B2 (sf); previously on Apr 3, 2025 Affirmed B2 (sf)

BNPP IP Euro CLO 2015-1 DAC, issued in April 2015 and refinanced in
April 2018, is a collateralised loan obligation (CLO) backed by a
portfolio of mostly high-yield senior secured European loans. The
portfolio is managed by BNP PARIBAS ASSET MANAGEMENT France SAS.
The transaction's reinvestment period ended in July 2022.

RATINGS RATIONALE

The rating upgrades on the Class C and Class D notes are primarily
a result of the deleveraging of the senior notes following
amortisation of the underlying portfolio since the last rating
action in April 2025.

The affirmations on the ratings on the Class A, Class B-1, Class
B-2, Class E and Class F notes are primarily a result of the
expected losses on the notes remaining consistent with their
current rating levels, after taking into account the CLO's latest
portfolio, its relevant structural features and its actual
over-collateralisation ratios.

The Class A notes have paid down by approximately EUR62.03 million
(33.0%) since the last rating action in April 2025 and EUR156.7
million (84.7%) since closing. As a result of the deleveraging,
over-collateralisation (OC) has increased. According to the trustee
report dated October 2025[1] the Class A/B, Class C, Class D and
Class E OC ratios are reported at 234.18%, 162.55%, 133.88% and
112.60% compared to February 2025[2] levels of 168.02%, 139.11%,
124.16% and 111.34%, respectively.

The key model inputs Moody's uses in Moody's analysis, such as par,
weighted average rating factor, diversity score and the weighted
average recovery rate, are based on Moody's published methodology
and could differ from the trustee's reported numbers.

In Moody's base case, Moody's used the following assumptions:

Performing par and principal proceeds balance: EUR130.9m

Defaulted Securities: EUR1.86m

Diversity Score: 31

Weighted Average Rating Factor (WARF): 3676

Weighted Average Life (WAL): 2.85 years

Weighted Average Spread (WAS) (before accounting for Euribor
floors): 3.80%

Weighted Average Coupon (WAC): 5.09%

Weighted Average Recovery Rate (WARR): 45.55%

Par haircut in OC tests and interest diversion test: 3.62%

The default probability derives from the credit quality of the
collateral pool and Moody's expectations of the remaining life of
the collateral pool. The estimated average recovery rate on future
defaults is based primarily on the seniority of the assets in the
collateral pool. In each case, historical and market performance
and a collateral manager's latitude to trade collateral are also
relevant factors. Moody's incorporates these default and recovery
characteristics of the collateral pool into Moody's cash flow model
analysis, subjecting them to stresses as a function of the target
rating of each CLO liability it is analysing.

Methodology Underlying the Rating Action:

The principal methodology used in these ratings was "Collateralized
Loan Obligations" published in October 2025.

Counterparty Exposure:

The rating action took into consideration the notes' exposure to
relevant counterparties, such as the account bank, using the
methodology "Structured Finance Counterparty Risks" published in
May 2025. Moody's concluded the ratings of the notes are not
constrained by these risks.

Factors that would lead to an upgrade or downgrade of the ratings:

The rated notes' performance is subject to uncertainty. The notes'
performance is sensitive to the performance of the underlying
portfolio, which in turn depends on economic and credit conditions
that may change.

Additional uncertainty about performance is due to the following:

-- Portfolio amortisation: The main source of uncertainty in this
transaction is the pace of amortisation of the underlying
portfolio, which can vary significantly depending on market
conditions and have a significant impact on the notes' ratings.
Amortisation could accelerate as a consequence of high loan
prepayment levels or collateral sales by the collateral manager or
be delayed by an increase in loan amend-and-extend restructurings.
Fast amortisation would usually benefit the ratings of the notes
beginning with the notes having the highest prepayment priority.

-- Recovery of defaulted assets: Market value fluctuations in
trustee-reported defaulted assets and those Moody's assumes have
defaulted can result in volatility in the deal's
over-collateralisation levels.  Further, the timing of recoveries
and the manager's decision whether to work out or sell defaulted
assets can also result in additional uncertainty.  Moody's analysed
defaulted recoveries assuming the lower of the market price or the
recovery rate to account for potential volatility in market prices.
Recoveries higher than Moody's expectations would have a positive
impact on the notes' ratings.

In addition to the quantitative factors that Moody's explicitly
modelled, qualitative factors are part of the rating committee's
considerations. These qualitative factors include the structural
protections in the transaction, its recent performance given the
market environment, the legal environment, specific documentation
features, the collateral manager's track record and the potential
for selection bias in the portfolio. All information available to
rating committees, including macroeconomic forecasts, input from
Moody's other analytical groups, market factors, and judgments
regarding the nature and severity of credit stress on the
transactions, can influence the final rating decision.

CAPITAL FOUR XI: S&P Assigns B- (sf) Rating to Class F Notes
------------------------------------------------------------
S&P Global Ratings assigned credit ratings to Capital Four CLO XI
DAC's class X, A, B, C, D, E, and F notes. At closing, the issuer
also issued subordinated notes.

Under the transaction documents, the rated notes will pay quarterly
interest unless a frequency switch event occurs. Following this,
the notes will permanently switch to semiannual payments.

The portfolio's reinvestment period will end 4.6 years after
closing, while the noncall period will end 1.5 years after
closing.

The ratings reflect S&P's assessment of:

-- The diversified collateral pool, which primarily comprises
broadly syndicated speculative-grade senior secured term loans and
bonds that are governed by collateral quality tests.

-- The credit enhancement provided through the subordination of
cash flows, excess spread, and overcollateralization.

-- The collateral manager's experienced team, which can affect the
performance of the rated notes through collateral selection,
ongoing portfolio management, and trading.

-- The transaction's legal structure, which is bankruptcy remote.

-- The transaction's counterparty risks, which are in line with
S&P's counterparty rating framework.

  Portfolio benchmarks

  S&P Global Ratings' weighted-average rating factor 2,727.27
  Default rate dispersion 464.04
  Weighted-average life (years) 5.02
  Obligor diversity measure 126.98
  Industry diversity measure 22.16
  Regional diversity measure 1.30

  Transaction key metrics

  Portfolio weighted-average rating
  derived from S&P's CDO evaluator B
  'CCC' category rated assets (%) 0.50
  Actual 'AAA' weighted-average recovery (%) 35.47
  Actual floating-rate assets (%) 93.1
  Actual weighted-average coupon (%) 3.60
  Actual weighted-average spread (net of floors; %) 3.56

S&P said, "The portfolio is well-diversified at closing, primarily
comprising broadly syndicated speculative-grade senior secured term
loans and senior secured bonds. Therefore, we have conducted our
credit and cash flow analysis by applying our criteria for
corporate cash flow CDOs.

"In our cash flow analysis, we used the EUR400 million target par
amount, the covenanted weighted-average spread (3.53%), and the
covenanted weighted-average coupon (3.00%) as indicated by the
collateral manager. We have applied a 1% haircut on the AAA
recovery rate and assumed the actual targeted weighted-average on
other rating levels. We applied various cash flow stress scenarios,
using four different default patterns, in conjunction with
different interest rate stress scenarios for each liability rating
category.

"Our credit and cash flow analysis shows that the class B to E
notes benefit from break-even default rate and scenario default
rate cushions that we would typically consider to be in line with
higher ratings than those assigned. However, as the CLO is still in
its reinvestment phase, during which the transaction's credit risk
profile could deteriorate, we have capped our ratings on the notes.
The class X and A notes can withstand stresses commensurate with
the assigned ratings.

"For the class F notes, our credit and cash flow analysis indicate
that the available credit enhancement could withstand stresses
commensurate with a lower rating.

"However, we have applied our 'CCC' rating criteria, resulting in a
'B- (sf)' rating on this class of notes."

The ratings uplift for the class F notes reflects several key
factors, including:

-- The class F notes' available credit enhancement, which is in
the same range as that of other CLOs S&P has rated and that has
recently been issued in Europe.

-- The portfolio's average credit quality, which is similar to
other recent CLOs.

-- S&P's model generated break-even default rate at the 'B-'
rating level of 24.18% (for a portfolio with a weighted-average
life of 5.02 years), versus if it was to consider a long-term
sustainable default rate of 3.2% for 5.02 years, which would result
in a target default rate of 16.06%.

-- S&P does not believe that there is a one-in-two chance of this
tranche defaulting.

-- S&P does not envision this tranche defaulting in the next 12-18
months.

S&P said, "Following this analysis, we consider that the available
credit enhancement for the class F notes is commensurate with the
assigned 'B- (sf)' rating.

"Until the end of the reinvestment period on July 25, 2030, the
collateral manager may substitute assets in the portfolio for so
long as our CDO Monitor test is maintained or improved in relation
to the initial ratings on the notes. This test looks at the total
amount of losses that the transaction can sustain as established by
the initial cash flows for each rating and compares that with the
current portfolio's default potential plus par losses to date. As a
result, until the end of the reinvestment period, the collateral
manager may through trading deteriorate the transaction's current
risk profile, if the initial ratings are maintained.

"Under our structured finance sovereign risk criteria, we consider
that the transaction's exposure to country risk is sufficiently
mitigated at the assigned ratings.

"The transaction's documented counterparty replacement and remedy
mechanisms adequately mitigate its exposure to counterparty risk
under our current counterparty criteria.

"The transaction's legal structure and framework are bankruptcy
remote, in line with our legal criteria.

"Following our analysis of the credit, cash flow, counterparty,
operational, and legal risks, we believe our ratings are
commensurate with the available credit enhancement for the class X
to F notes.

"In addition to our standard analysis, to indicate how rising
pressures among speculative-grade corporates could affect our
ratings on European CLO transactions, we also included the
sensitivity of the ratings on the class X to E notes based on four
hypothetical scenarios.

"As our ratings analysis makes additional considerations before
assigning ratings in the 'CCC' category--and we would assign a 'B-'
rating if the criteria for assigning a 'CCC' category rating are
not met--we have not included the above scenario analysis results
for the class F notes."

Environmental, social, and governance

S&P said, "We regard the exposure to environmental, social, and
governance (ESG) credit factors in the transaction as being broadly
in line with our benchmark for the sector. Primarily due to the
diversity of the assets within CLOs, the exposure to environmental
credit factors is viewed as below average, social credit factors
are below average, and governance credit factors are average. For
this transaction, the documents prohibit or limit certain assets
from being related to certain activities. Since the exclusion of
assets from these activities does not result in material
differences between the transaction and our ESG benchmark for the
sector, no specific adjustments have been made in our rating
analysis to account for any ESG-related risks or opportunities."

Capital Four CLO XI DAC's securitizes a portfolio of primarily
senior secured leveraged loans and bonds. Capital Four CLO
Management II K/S is the lead collateral manager and retention
holder, and Capital Four Management Fondsmæglerselskab A/S is the
co-collateral manager.

  Ratings

                     Amount   Credit
  Class  Rating*  (mil. EUR)  enhancement (%)    Interest rate§

  X      AAA (sf)     2.00    N/A      Three/six-month EURIBOR
                                       plus 0.85%

  A      AAA (sf)   248.00    38.00    Three/six-month EURIBOR
                                       plus 1.28%

  B      AA (sf)     41.60    27.60    Three/six-month EURIBOR
                                       plus 2.00%

  C      A (sf)      24.20    21.55    Three/six-month EURIBOR
                                       plus 2.30%

  D      BBB- (sf)   30.00    14.05    Three/six-month EURIBOR
                                       plus 3.10%

  E      BB- (sf)    17.60     9.65    Three/six-month EURIBOR
                                       plus 5.50%

  F      B- (sf)     12.60     6.50    Three/six-month EURIBOR
                                       plus 8.34%

  Sub notes  NR      30.10      N/A    N/A

*The ratings assigned to the class A and B notes address timely
interest and ultimate principal payments. The ratings assigned to
the class C, D, E, and F notes address ultimate interest and
principal payments.
§The payment frequency switches to semiannual and the index
switches to six-month EURIBOR when a frequency switch event occurs.

EURIBOR--Euro Interbank Offered Rate.
NR--Not rated.
N/A--Not applicable.


DRYDEN 88 2020: Moody's Affirms B2 Rating on EUR9.8MM Cl. F Notes
-----------------------------------------------------------------
Moody's Ratings has upgraded the ratings on the following notes
issued by Dryden 88 Euro CLO 2020 DAC:

EUR18,400,000 Class B-1 Senior Secured Floating Rate Notes due
2034, Upgraded to Aa1 (sf); previously on Jun 11, 2021 Definitive
Rating Assigned Aa2 (sf)

EUR25,000,000 Class B-2 Senior Secured Fixed Rate Notes due 2034,
Upgraded to Aa1 (sf); previously on Jun 11, 2021 Definitive Rating
Assigned Aa2 (sf)

EUR10,200,000 Class C-1 Mezzanine Secured Deferrable Floating Rate
Notes due 2034, Upgraded to A1 (sf); previously on Jun 11, 2021
Definitive Rating Assigned A2 (sf)

EUR18,400,000 Class C-2 Mezzanine Secured Deferrable Fixed Rate
Notes due 2034, Upgraded to A1 (sf); previously on Jun 11, 2021
Definitive Rating Assigned A2 (sf)

Moody's have also affirmed the ratings on the following debt:

EUR117,600,000 Class A Senior Secured Floating Rate Notes due
2034, Affirmed Aaa (sf); previously on Jun 11, 2021 Definitive
Rating Assigned Aaa (sf)

EUR120,000,000 Class A Senior Secured Floating Rate Loan due 2034,
Affirmed Aaa (sf); previously on Jun 11, 2021 Definitive Rating
Assigned Aaa (sf)

EUR29,400,000 Class D Mezzanine Secured Deferrable Floating Rate
Notes due 2034, Affirmed Baa3 (sf); previously on Jun 11, 2021
Definitive Rating Assigned Baa3 (sf)

EUR21,000,000 Class E Mezzanine Secured Deferrable Floating Rate
Notes due 2034, Affirmed Ba3 (sf); previously on Jun 11, 2021
Definitive Rating Assigned Ba3 (sf)

EUR9,800,000 Class F Mezzanine Secured Deferrable Floating Rate
Notes due 2034, Affirmed B2 (sf); previously on Jun 11, 2021
Definitive Rating Assigned B2 (sf)

Dryden 88 Euro CLO 2020 DAC, issued in June 2021, is a
collateralised loan obligation (CLO) backed by a portfolio of
mostly high-yield senior secured European loans. The portfolio is
managed by PGIM Loan Originator Manager Limited and PGIM Limited.
The transaction's reinvestment period will end in January 2026.

RATINGS RATIONALE

The rating upgrades on the Class B-1, Class B-2, Class C-1 and
Class C-2 notes are primarily a result of the benefit of the
shorter period of time remaining before the end of the reinvestment
period in January 2026.

The affirmations on the ratings on the Class A Loan, Class A Notes,
Class D, Class E and Class F notes are primarily a result of the
expected losses on the debt remaining consistent with their current
rating levels, after taking into account the CLO's latest
portfolio, its relevant structural features and its actual
over-collateralisation ratios.

In light of reinvestment restrictions during the amortisation
period, and therefore the limited ability to effect significant
changes to the current collateral pool, Moody's analysed the deal
assuming a higher likelihood that the collateral pool
characteristics would maintain an adequate buffer relative to
certain covenant requirements.

The key model inputs Moody's uses in Moody's analysis, such as par,
weighted average rating factor, diversity score and the weighted
average recovery rate, are based on Moody's published methodology
and could differ from the trustee's reported numbers.

In Moody's base case, Moody's used the following assumptions:

Performing par and principal proceeds balance: EUR396.4m

Defaulted Securities: EUR0

Diversity Score: 52

Weighted Average Rating Factor (WARF): 2985

Weighted Average Life (WAL): 4.3 years

Weighted Average Spread (WAS) (before accounting for Euribor
floors): 3.44%

Weighted Average Coupon (WAC): 3.83%

Weighted Average Recovery Rate (WARR): 42.61%

Par haircut in OC tests and interest diversion test: 0%

The default probability derives from the credit quality of the
collateral pool and Moody's expectations of the remaining life of
the collateral pool. The estimated average recovery rate on future
defaults is based primarily on the seniority of the assets in the
collateral pool. In each case, historical and market performance
and a collateral manager's latitude to trade collateral are also
relevant factors. Moody's incorporates these default and recovery
characteristics of the collateral pool into Moody's cash flow model
analysis, subjecting them to stresses as a function of the target
rating of each CLO liability it is analysing.

Methodology Underlying the Rating Action:

The principal methodology used in these ratings was "Collateralized
Loan Obligations" published in October 2025.

Counterparty Exposure:

The rating action took into consideration the debt's exposure to
relevant counterparties, such as the account bank, using the
methodology "Structured Finance Counterparty Risks" published in
May 2025. Moody's concluded the ratings of the debt are not
constrained by these risks.

Factors that would lead to an upgrade or downgrade of the ratings:

The rated debt's performance is subject to uncertainty. The debt's
performance is sensitive to the performance of the underlying
portfolio, which in turn depends on economic and credit conditions
that may change. The collateral manager's investment decisions and
management of the transaction will also affect the debt's
performance.

Additional uncertainty about performance is due to the following:

-- Portfolio amortisation: Once reaching the end of the
reinvestment period in January 2026, the main source of uncertainty
in this transaction is the pace of amortisation of the underlying
portfolio, which can vary significantly depending on market
conditions and have a significant impact on the debt's ratings.
Amortisation could accelerate as a consequence of high loan
prepayment levels or collateral sales by the collateral manager or
be delayed by an increase in loan amend-and-extend restructurings.
Fast amortisation would usually benefit the ratings of the debt
beginning with the debt having the highest prepayment priority.

-- Weighted average life: The debt's ratings are sensitive to the
weighted average life assumption of the portfolio, which could
lengthen as a result of the manager's decision to reinvest in new
issue loans or other loans with longer maturities, or participate
in amend-to-extend offerings. The effect on the ratings of
extending the portfolio's weighted average life can be positive or
negative depending on the debt's seniority.

In addition to the quantitative factors that Moody's explicitly
modelled, qualitative factors are part of the rating committee's
considerations. These qualitative factors include the structural
protections in the transaction, its recent performance given the
market environment, the legal environment, specific documentation
features, the collateral manager's track record and the potential
for selection bias in the portfolio. All information available to
rating committees, including macroeconomic forecasts, input from
Moody's other analytical groups, market factors, and judgments
regarding the nature and severity of credit stress on the
transactions, can influence the final rating decision.

DRYDEN 96 2021: S&P Assigns B- (sf) Rating to Class F-R Notes
-------------------------------------------------------------
S&P Global Ratings assigned its credit ratings to Dryden 96 Euro
CLO 2021 DAC's class X to F-R notes. At closing, the issuer has
unrated subordinated notes outstanding from the existing
transaction and issued EUR3.4 million in additional subordinated
notes.

This transaction is a reset of the already existing transaction
that closed in June 2022. The existing classes of notes were fully
redeemed with the proceeds from the issuance of the replacement
notes on the reset date. The ratings on the original notes have
been withdrawn.

The portfolio's reinvestment period will end approximately 4.5
years after closing, while the noncall period will end 1.5 years
after closing.

The ratings reflect S&P's assessment of:

-- The diversified collateral pool, which primarily comprises
broadly syndicated speculative-grade senior secured term loans and
bonds that are governed by collateral quality tests.

-- The credit enhancement provided through the subordination of
cash flows, excess spread, and overcollateralization.

-- The collateral manager's experienced team, which can affect the
performance of the rated notes through collateral selection,
ongoing portfolio management, and trading.

-- The transaction's legal structure, which is bankruptcy remote.

-- The transaction's counterparty risks, which are in line with
S&P's counterparty rating framework.

  Portfolio benchmarks

  S&P Global Ratings' weighted-average rating factor     2776.125
  Default rate dispersion                                 613.577
  Weighted-average life including reinvestment (years)       4.50
  Obligor diversity measure                               100.073
  Industry diversity measure                               22.824
  Regional diversity measure                                1.229

  Transaction key metrics

  Portfolio weighted-average rating
  derived from S&P's CDO evaluator                              B
  'CCC' category rated assets (%)                            3.71
  Target 'AAA' weighted-average recovery (%)                36.67
  Target weighted-average coupon (%)                         3.36
  Target weighted-average spread (net of floors; %)          3.81

Under the transaction documents, the rated notes will pay quarterly
interest unless a frequency switch event occurs. Following this,
the notes will switch to semiannual payments.

Rating rationale

The portfolio is well diversified at closing, primarily comprising
broadly syndicated speculative-grade senior secured term loans and
senior secured bonds. Therefore, S&P has conducted its credit and
cash flow analysis by applying its criteria for corporate cash flow
CDOs.

S&P said, "In our cash flow analysis, we used the EUR350 million
target par amount, the covenanted weighted-average spread (3.70%),
and the covenanted weighted-average coupon (3.35%) as indicated by
the collateral manager. We have assumed the targeted
weighted-average recovery rates for all rated notes (36.67% at the
'AAA' rating level). We applied various cash flow stress scenarios,
using four different default patterns, in conjunction with
different interest rate stress scenarios for each liability rating
category.

"Our credit and cash flow analysis indicates that the available
credit enhancement for the class B-1-R to E-R notes could withstand
stresses commensurate with higher ratings than those we have
assigned. However, as the CLO will be in its reinvestment period
from closing until June 15, 2030, during which the transaction's
credit risk profile could deteriorate, we have capped the assigned
ratings.

"For the class F-R notes, our credit and cash flow analysis
indicates that the available credit enhancement could withstand
stresses commensurate with a lower rating. However, we have applied
our 'CCC' rating criteria, resulting in a 'B- (sf)' rating on this
class of notes."

The ratings uplift for the class F-R notes reflects several key
factors, including:

-- The class F-R notes' available credit enhancement, which is in
the same range as that of other CLOs S&P has rated and that has
recently been issued in Europe.

-- The portfolio's average credit quality, which is similar to
other recent CLOs.

-- S&P's model generated break-even default rate at the 'B-'
rating level of 24.68% (for a portfolio with a weighted-average
life of 4.50 years), versus if we were to consider a long-term
sustainable default rate of 3.2% for 4.50 years, which would result
in a target default rate of 14.32%.

-- S&P does not believe that there is a one-in-two chance of this
note defaulting.

-- S&P does not envision this tranche defaulting in the next 12-18
months.

Following this analysis, S&P considers that the available credit
enhancement for the class F-R notes is commensurate with the
assigned 'B- (sf)' rating.

S&P said, "Under our structured finance sovereign risk criteria, we
consider that the transaction's exposure to country risk is
sufficiently mitigated at the assigned ratings.

"The transaction's documented counterparty replacement and remedy
mechanisms adequately mitigate its exposure to counterparty risk
under our current counterparty criteria.

"The transaction's legal structure and framework is bankruptcy
remote, in line with our legal criteria.

"Following our analysis of the credit, cash flow, counterparty,
operational, and legal risks, we believe our rating is commensurate
with the available credit enhancement for the class F-R notes.

"In addition to our standard analysis, to indicate how rising
pressures among speculative-grade corporates could affect our
ratings on European CLO transactions, we also included the
sensitivity of the ratings on the class X to E-R notes based on
four hypothetical scenarios.

"As our ratings analysis makes additional considerations before
assigning ratings in the 'CCC' category, and we would assign a 'B-'
rating if the criteria for assigning a 'CCC' category rating are
not met, we have not included the above scenario analysis results
for the class F-R notes."

Environmental, social, and governance

S&P said, "We regard the exposure to environmental, social, and
governance (ESG) credit factors in the transaction as being broadly
in line with our benchmark for the sector. Primarily due to the
diversity of the assets within CLOs, the exposure to environmental
credit factors is viewed as below average, social credit factors
are below average, and governance credit factors are average. For
this transaction, the documents prohibit or limit assets from being
related to certain industries. Since the exclusion of assets from
these industries does not result in material differences between
the transaction and our ESG benchmark for the sector, no specific
adjustments have been made in our rating analysis to account for
any ESG-related risks or opportunities."

  Ratings

                   Amount
  Class  Rating*  (mil. EUR) Sub (%)        Interest rate§

  X      AAA (sf)    2.500    N/A      Three/six-month EURIBOR
                                       plus 0.85%

  A-R    AAA (sf)  217.000    38.00    Three/six-month EURIBOR
                                       plus 1.31%

  B-1-R  AA (sf)    17.000    28.10    Three/six-month EURIBOR
                                       plus 2.10%

  B-2-R  AA (sf)    17.500    28.10    4.90%

  C-R    A (sf)     23.313    21.50    Three/six-month EURIBOR
                                       plus 2.50%

  D-R    BBB- (sf)  24.500    14.50    Three/six-month EURIBOR
                                       plus 3.50%

  E-R    BB- (sf)   17.063     9.60    Three/six-month EURIBOR
                                       plus 6.17%

  F-R    B- (sf)    10.938     6.50    Three/six-month EURIBOR
                                       plus 8.81%

  Sub. Notes   NR   33.700      N/A    N/A

*The ratings assigned to the class X, A-R, B-1-R, and B-2-R notes
address timely interest and ultimate principal payments. The
ratings assigned to the class C-R to F-R notes address ultimate
interest and principal payments.
§The payment frequency switches to semiannual and the index
switches to six-month EURIBOR when a frequency switch event occurs.

EURIBOR--Euro Interbank Offered Rate.
NR--Not rated.
N/A--Not applicable.

MADISON PARK XXI: S&P Assigns B- (sf) Rating to Class F Notes
-------------------------------------------------------------
S&P Global Ratings assigned its credit ratings to Madison Park Euro
Funding XXI DAC's class A Loan and class A, B, C, D, E, and F
notes. At closing, the issuer also issued unrated class M
subordinated notes.

The ratings assigned to Madison Park Euro Funding XXI's notes and
loan reflect our assessment of:

-- The diversified collateral pool, which primarily comprises
broadly syndicated speculative-grade senior secured term loans and
bonds that are governed by collateral quality tests.

-- The credit enhancement provided through the subordination of
cash flows, excess spread, and overcollateralization.

-- The collateral manager's experienced team, which can affect the
performance of the rated notes and loan through collateral
selection, ongoing portfolio management, and trading.

-- The transaction's legal structure, which is bankruptcy remote.

-- The transaction's counterparty risks, which are in line with
S&P's counterparty rating framework.

  Portfolio benchmarks

  S&P Global Ratings' weighted-average rating factor      2,638.19
  Default rate dispersion                                   590.45
  Weighted-average life (years)                               5.09
  Obligor diversity measure                                 172.04
  Industry diversity measure                                 23.95
  Regional diversity measure                                  1.25

  Transaction key metrics

  Portfolio weighted-average rating
  derived from S&P's CDO evaluator                               B
  'CCC' category rated assets (%)                             1.00
  Target 'AAA' weighted-average recovery (%)                 36.28
  Target weighted-average spread (net of floors, %)           3.71
  Target weighted-average coupon (%)                          5.79

Rationale

Under the transaction documents, the rated notes and loan will pay
quarterly interest unless a frequency switch event occurs.
Following this, the notes and loan will switch to semiannual
payments. The portfolio's reinvestment period will end 4.5 years
after closing.

S&P said, "At closing, the portfolio is well diversified, primarily
comprising broadly syndicated speculative-grade senior secured term
loans and bonds. Therefore, we have conducted our credit and cash
flow analysis by applying our criteria for corporate cash flow
CDOs.

"In our cash flow analysis, we modeled a target par of EUR400
million. We also modeled the covenanted weighted-average spread
(3.70%), the covenanted weighted-average coupon (4.00%), and the
target weighted-average recovery rates calculated in line with our
CLO criteria for all classes of notes and loan. We applied various
cash flow stress scenarios, using four different default patterns,
in conjunction with different interest rate stress scenarios for
each liability rating category.

"Until the end of the reinvestment period on June 12, 2030, the
collateral manager may substitute assets in the portfolio as long
as our CDO Monitor test is maintained or improved in relation to
the initial ratings on the notes and loan. This test looks at the
total amount of losses that the transaction can sustain--as
established by the initial cash flows for each rating--and compares
that with the current portfolio's default potential plus par losses
to date. As a result, until the end of the reinvestment period, the
collateral manager may through trading deteriorate the
transaction's current risk profile, if the initial ratings are
maintained.

"Under our structured finance sovereign risk criteria, the
transaction's exposure to country risk is sufficiently mitigated at
the assigned ratings.

"The transaction's documented counterparty replacement and remedy
mechanisms adequately mitigate its exposure to counterparty risk
under our counterparty criteria.

"The transaction's legal structure and framework is bankruptcy
remote, in line with our legal criteria."

UBS Asset Management Credit Investments Group UK Ltd. manages the
CLO, and the maximum potential rating on the liabilities is 'AAA'
under our operational risk criteria.

S&P said, "Following our analysis of the credit, cash flow,
counterparty, operational, and legal risks, we believe the assigned
ratings are commensurate with the available credit enhancement for
the class A Loan and class A to F notes. Our credit and cash flow
analysis indicates that the available credit enhancement for the
class B to E notes could withstand stresses commensurate with
higher ratings than those assigned. However, as the CLO will be in
its reinvestment phase starting from closing--during which the
transaction's credit risk profile could deteriorate--we have capped
our ratings on the notes.

"Given our analysis of the credit, cash flow, counterparty,
operational, and legal risks, we believe our ratings are
commensurate with the available credit enhancement for all the
rated classes of notes and loan.

"In addition to our standard analysis, to indicate how rising
pressures among speculative-grade corporates could affect our
ratings on European CLO transactions, we also included the
sensitivity of the ratings on the class A loan and class A to E
notes based on four hypothetical scenarios."

Environmental, social, and governance

S&P said, "We regard the transaction's exposure to environmental,
social, and governance (ESG) credit factors as broadly in line with
our benchmark for the sector. Primarily due to the diversity of the
assets within CLOs, the exposure to environmental and social credit
factors is viewed as below average, while governance credit factors
are average. For this transaction, the documents prohibit or limit
certain assets from being related to certain activities.
Accordingly, since the exclusion of assets from these activities
does not result in material differences between the transaction and
our ESG benchmark for the sector, no specific adjustments have been
made in our rating analysis to account for any ESG-related risks or
opportunities."

Madison Park Euro Funding XXI is a European cash flow CLO
securitization of a revolving pool, comprising mainly
euro-denominated leveraged loans and bonds. The transaction is a
broadly syndicated CLO managed by UBS Asset Management Credit
Investments Group UK Ltd.

  Ratings
                    Amount                              Credit
  Class  Rating*  (mil. EUR)      Interest rate§   enhancement
(%)

  A      AAA (sf)    225.00    Three/six-month EURIBOR    38.00
                               plus 1.30%

  A Loan AAA (sf)     23.00    Three/six-month EURIBOR    38.00
                               plus 1.30%

  B      AA (sf)      44.00    Three/six-month EURIBOR    27.00
                               plus 1.95%

  C      A (sf)       24.00    Three/six-month EURIBOR    21.00
                               plus 2.15%

  D      BBB- (sf)    28.00    Three/six-month EURIBOR    14.00
                               plus 2.80%

  E      BB- (sf)     18.00    Three/six-month EURIBOR     9.50
                               plus 5.50%

  F      B- (sf)      12.00    Three/six-month EURIBOR     6.50   

                               plus 8.00%
  M sub
  Notes  NR           33.40    N/A                          N/A

*The ratings assigned to the class A Loan and class A and B notes
address timely interest and ultimate principal payments. The
ratings assigned to the class C, D, E, and F notes address ultimate
interest and principal payments.
§The payment frequency switches to semiannual and the index
switches to six-month EURIBOR when a frequency switch event occurs.

EURIBOR--Euro Interbank Offered Rate.
NR--Not rated.
N/A--Not applicable.


NORTH WESTERLY VI: S&P Assigns B- (sf) Rating to Class F-R Notes
----------------------------------------------------------------
S&P Global Ratings assigned its credit ratings to North Westerly VI
ESG CLO DAC's class X-R to F-R European cash flow CLO notes. At
closing, the issuer also issued unrated class M-1 and M-2 notes and
additional subordinated notes alongside subordinated notes
outstanding from the existing transaction.

This transaction is a reset of the already existing transaction
that closed in January 2020. The existing classes of notes were
fully redeemed with the proceeds from the issuance of the
replacement notes on the reset date. The ratings on the original
notes have been withdrawn.

Under the transaction documents, the rated notes will pay quarterly
interest unless a frequency switch event occurs. Following this,
the notes will permanently switch to semiannual payments.

The portfolio's reinvestment period ends approximately five years
after closing, and its noncall period ends two years after
closing.

The ratings reflect S&P's assessment of:

-- The diversified collateral pool, which primarily comprises
broadly syndicated speculative-grade senior secured term loans and
bonds that are governed by collateral quality tests.

-- The credit enhancement provided through the subordination of
cash flows, excess spread, and overcollateralization.

-- The collateral co-managers, which comply with our operational
risk criteria.

-- The transaction's legal structure, which is bankruptcy remote.

-- The transaction's counterparty risks, which are in line with
S&P's counterparty rating framework.

  Portfolio benchmarks

  S&P Global Ratings' weighted-average rating factor   2,717.42
  Default rate dispersion                                602.38
  Weighted-average life (years)                            4.21
  Weighted-average life (years) extended
  to cover the length of the reinvestment period           5.00
  Obligor diversity measure                              150.81
  Industry diversity measure                              18.93
  Regional diversity measure                               1.38

  Transaction key metrics

  Portfolio weighted-average rating
  derived from S&P's CDO evaluator                            B
  'CCC' category rated assets (%)                          2.47
  Target 'AAA' weighted-average recovery (%)              36.58
  Target weighted-average spread (net of floors; %)        3.67
  Target weighted-average coupon (%)                       4.53

Rationale

S&P said, "Our ratings reflect our assessment of the collateral
portfolio's credit quality, which has a weighted-average rating of
'B'. The portfolio is well-diversified, primarily comprising
broadly syndicated speculative-grade senior secured term loans and
senior secured bonds. Therefore, we have conducted our credit and
cash flow analysis by applying our criteria for corporate cash flow
CDOs.

"In our cash flow analysis, we used the EUR400 million target par
amount, the covenanted weighted-average spread (3.60%), the
covenanted weighted-average coupon (4.53%), and the target
weighted-average recovery rates at all other rating levels, as
indicated by the collateral co-managers. We applied various cash
flow stress scenarios, using four different default patterns, in
conjunction with different interest rate stress scenarios for each
liability rating category.

"Our credit and cash flow analysis indicates that the available
credit enhancement for the class B-R to D-R notes benefits from
break-even default rate and scenario default rate cushions that we
would typically consider commensurate with higher ratings than
those assigned. However, as the CLO is still in its reinvestment
phase, during which the transaction's credit risk profile could
deteriorate, we have capped our ratings assigned to the notes. The
class X-R, A-1-R, A-2-R, and E-R notes can withstand stresses
commensurate with the assigned ratings.

"For the class F-R notes, our credit and cash flow analysis
indicates that the available credit enhancement could withstand
stresses commensurate with a lower rating. However, we have applied
our 'CCC' rating criteria, resulting in a 'B- (sf)' rating on this
class of notes."

The rating uplift for the class F-R notes reflects several key
factors, including:

-- The class F-R notes' available credit enhancement, which is in
the same range as that of other CLOs S&P has rated and that has
recently been issued in Europe.

-- The portfolio's average credit quality, which is similar to
other recent CLOs.

-- S&P's model generated break-even default rate at the 'B-'
rating level of 25.60% (for a portfolio with a weighted-average
life of 5.00 years), versus if it was to consider a long-term
sustainable default rate of 3.2% for 5.00 years, which would result
in a target default rate of 16.00%.

-- S&P does not believe that there is a one-in-two chance of this
note defaulting.

-- S&P does not envision this tranche defaulting in the next 12-18
months.

S&P said, "Following this analysis, we consider that the available
credit enhancement for the class F-R notes is commensurate with the
assigned 'B- (sf)' rating.

"Until the end of the reinvestment period on Dec. 12, 2030, the
collateral co-managers may substitute assets in the portfolio for
so long as our CDO Monitor test is maintained or improved in
relation to the initial ratings on the notes. This test looks at
the total amount of losses that the transaction can sustain as
established by the initial cash flows for each rating, and it
compares that with the current portfolio's default potential plus
par losses to date. As a result, until the end of the reinvestment
period, the collateral co-managers may through trading deteriorate
the transaction's current risk profile, as long as the initial
ratings are maintained.

"Under our structured finance sovereign risk criteria, the
transaction's exposure to country risk is sufficiently mitigated at
the assigned ratings as of the closing date.

"The transaction's documented counterparty replacement and remedy
mechanisms adequately mitigate its exposure to counterparty risk
under our current counterparty criteria.

"The transaction's legal structure and framework is bankruptcy
remote. The issuer is a special-purpose entity that meets our
criteria for bankruptcy remoteness.

"Following our analysis of the credit, cash flow, counterparty,
operational, and legal risks, we believe our ratings are
commensurate with the available credit enhancement for the class
X-R to F-R notes.

"In addition to our standard analysis, to provide an indication of
how rising pressures among speculative-grade corporates could
affect our ratings on European CLO transactions, we have also
included the sensitivity of the ratings on the class X-R to E-R
notes based on four hypothetical scenarios.

"As our ratings analysis makes additional considerations before
assigning ratings in the 'CCC' category, and we would assign a 'B-'
rating if the criteria for assigning a 'CCC' category rating are
not met, we have not included the above scenario analysis results
for the class F-R notes."

The transaction securitizes a portfolio of primarily senior secured
leveraged loans and bonds, and it is co-managed by North Westerly
Holding B.V. and Aegon Asset Management UK PLC.

Environmental, social, and governance

S&P said, "We regard the exposure to environmental, social, and
governance (ESG) credit factors in the transaction as being broadly
in line with our benchmark for the sector. Primarily due to the
diversity of the assets within CLOs, the exposure to environmental
credit factors is viewed as below average, social credit factors
are below average, and governance credit factors are average. For
this transaction, the documents prohibit assets from being related
to certain industries. Accordingly, since the exclusion of assets
from these industries does not result in material differences
between the transaction and our ESG benchmark for the sector, no
specific adjustments have been made in our rating analysis to
account for any ESG-related risks or opportunities."

  Ratings
                    Amount                         Credit
  Class  Rating*  (mil. EUR)     Interest rate§    enhancement
(%)

  X-R    AAA (sf)      4.00        3mE + 1.00%        N/A
  A-1-R  AAA (sf)    242.00        3mE + 1.32%        39.50
  A-2-R  AAA (sf)      6.00        3mE + 1.75%        38.00
  B-R    AA (sf)      44.00        3mE + 2.00%        27.00
  C-R    A (sf)       24.00        3mE + 2.30%        21.00
  D-R    BBB- (sf)    28.00        3mE + 3.40%        14.00
  E-R    BB- (sf)     18.00        3mE + 5.90%         9.50
  F-R    B- (sf)      12.00        3mE + 8.65%         6.50
  M-1    NR           30.00        N/A                  N/A
  M-2    NR           30.00        N/A                  N/A
  Existing Sub   NR   38.00        N/A                  N/A
  Additional Sub NR   6.563        N/A                  N/A

*The ratings assigned to the class X-R, A-1-R, A-2-R, and B-R notes
address timely interest and ultimate principal payments. The
ratings assigned to the class C-R to F-R notes address ultimate
interest and principal payments.
§The payment frequency switches to semiannual and the index
switches to six-month EURIBOR when a frequency switch event occurs.

NR--Not rated.
N/A--Not applicable.
3mE--Three-month Euro Interbank Offered Rate.

PERRIGO COMPANY: Moody's Cuts CFR to Ba3, Alters Outlook to Stable
------------------------------------------------------------------
Moody's Ratings downgraded Perrigo Company plc's ("Perrigo")
Corporate Family Rating to Ba3 from Ba2, Probability of Default
Rating to Ba3-PD from Ba2-PD and the senior unsecured notes to B1
from Ba3. Moody's also downgraded the senior unsecured notes issued
by Perrigo Finance Unlimited Company ("PUFC"), a financing
subsidiary of Perrigo Company plc, to B1 from Ba3. Moody's affirmed
the Ba1 ratings of the senior secured revolving credit facility and
term loans issued by Perrigo Investments LLC ("PIL"), another
subsidiary of Perrigo Company plc. Perrigo's SGL-2 speculative
grade liquidity rating is unchanged. Moody's also changed the
rating outlooks for Perrigo, PUFC and PIL to stable from negative.

The downgrade reflects Perrigo's very high leverage and Moody's
expectations that it will decline slower than previously
anticipated as result of continued earnings pressure and
deterioration in the competitive environment in the infant
nutrition segment. Perrigo's latest earnings results were weaker
than expected, and the company revised its fiscal 2025 guidance
downward, highlighting ongoing margin and volume challenges.
Competitive dynamics in infant nutrition have intensified, limiting
Perrigo's ability to return its market position to historic levels
and contributing to profitability pressure. Perrigo's recently
announced strategic review of its infant nutrition business
introduces greater uncertainty around the future of this unit,
which has historically been a meaningful contributor to revenue and
earnings. While a strategic action could ultimately be
credit-positive if it promotes debt repayment and accelerates
deleveraging and reinvestment into higher margin business,
near-term uncertainty elevates risk around earnings durability and
business mix. Moody's expects Perrigo's debt-to-EBITDA (Moody's
Adjusted) will remain elevated above 5.0x over next 12-18 months
despite the company's continued focus on reducing leverage.

Moody's changed the outlook to stable from negative because Moody's
expects credit metrics and profitability to steadily improve over
the longer-term. Moody's anticipates the company will retain its
strong market position in US store brand OTC pharmaceuticals where
its manufacturing capabilities and customer relationship provide a
competitive advantage over peers. The solid portfolio of branded
international products should provide higher sales and earnings
growth. Further, Moody's sees the diversification and market
position as formidable even following potential asset sales.
Moody's expects that proceeds from possible asset sales after the
ongoing strategic reviews of the infant formula and oral care
businesses, as well as the announced divestiture of the
dermacosmetics unit, will be used to reduce debt and support
reinvestment into more profitable products. Moody's expects Perrigo
will use a combination of cash and operating cash flow, and
proceeds from portfolio actions to gradually repay debt and reduce
leverage. These factors support the company's ability to navigate
current challenging market conditions while preserving financial
stability. Nevertheless, Moody's believes that cautious consumer
spending and competitive challenges will delay progress to
achieving the company's leverage target.

The Ba1 ratings on the senior secured credit facilities were
affirmed and are two notches above the Ba3 CFR to reflect the
effective priority relative to the unsecured debt. The affirmation
of the instrument ratings despite the downgrade of the CFR is the
result of the considerable loss absorption capacity provided by the
unsecured debt in the capital structure. The B1 rating on the
unsecured notes is one notch below the Ba3 CFR and reflects the
effective subordination to a meaningful amount of secured debt. The
debt at PIL and PFUC is guaranteed by Perrigo Company plc and all
of the debt is guaranteed by certain of Perrigo's wholly-owned
subsidiaries organized in the US, Ireland, Belgium, England, and
Wales.

RATINGS RATIONALE

Perrigo's Ba3 CFR reflects the company's strong market position in
the over-the-counter (OTC) healthcare market in the US and Europe.
The OTC market is relatively resilient as consumers buy OTC
pharmaceuticals as needed to address medical needs even in periods
of weakening economic conditions and declining consumer sentiment.
The wide breadth of the product portfolio and the company's market
position as a key manufacturer of store brands to a diverse
customer base, and its own branded products, help mitigate
weakening demand in any specific product category or distribution
channel. Perrigo's considerable scale was meaningfully enhanced by
the HRA and Gateway acquisitions in 2022.

Perrigo's ratings are constrained by high leverage. The pace of
deleveraging since the company issued debt to fund the HRA and
Gateway acquisitions is slower than expected due to the continued
operating challenges and high integration and restructuring costs.
The decline in the volumes and market share in its US store brand
business and the disruption in the infant formula facility in 2024
put pressure on the EBITDA margin. The company has also faced
elevated litigation headwinds. Perrigo will need to execute well on
its turnaround plans to stabilize its US store brands and unlock
value from the recently announced strategic review of the infant
nutrition operations as well as realize cost savings from the
Project Energize initiative to support improvement in profitability
and leverage. Moody's expects the company will use proceeds from
the recently announced sale of its dermacosmetics unit to KKR,
expected to close in Q1 2026, to repay debt. Moody's expects
debt-to-EBITDA leverage will remain above 5.0x over the next 12-18
months but decline from the 5.6x for the last 12 months ending
September 2025 as debt decreases and the EBITDA margin improves.
Moody's anticipates profitability will improve as Perrigo benefits
from realized cost savings from restructuring initiatives and
expansion of the higher margin branded products portfolio. Perrigo
is guiding to net debt-to-EBITDA leverage (based on the company's
calculation) of approximately 3.8x at the end of 2025, which is
down from 3.9x as of September 2025 but above the company's prior
expectations of 3.5x. Leverage is above Perrigo's long-term 3.0x
target, and the company's plan to get to the target indicates a
commitment to deleveraging. Liquidity is good, supported by a large
cash balance, positive free cash flow and an undrawn $1 billion
revolver. The revolver expires in April 2027 and liquidity would
weaken if the company does not proactively address this maturity.

Perrigo's liquidity is currently good as reflected by its SGL-2
speculative grade liquidity rating. The $432 million cash balance
and expected positive free cash flow generation exceeding $70
million in 2025 and above $100 million in 2026, and a sizable $1
billion undrawn revolving credit facility provide ample flexibility
to address operating capital requirements, working capital and
approximately $35 million of required annual term loan
amortization. The company also has good liquidity to support
reinvestment needs. Capital expenditures moderated after the
company put on hold its investment plans into its nutrition
business. Still, Perrigo's focus on investment into supply chain
reorientation, manufacturing and product innovation and expansion
require considerable capital expenditure and significant use of
working capital exceeding $100 million. The company's large $1
billion undrawn revolving credit facility expiring in April 2027
provides meaningful external capacity to fund business operations.

FACTORS THAT COULD LEAD TO AN UPGRADE OR DOWNGRADE OF THE RATINGS

Ratings could be upgraded if Perrigo demonstrates consistent
organic revenue growth with a higher EBITDA margin, and reduces and
sustains debt-to-EBITDA leverage below 4.5x. An upgrade would also
require the company to maintain good liquidity and generate
retained cash flow-to-net debt in the mid-teens.

Ratings could be downgraded if operating profits decline for any
reason including volume reductions, market share losses, pricing
pressure or rising costs. Debt -to-EBITDA sustained above 5.25x,
retained cash flow-to-net debt below a low teen level, or a
deterioration in liquidity could also lead to a downgrade.

The principal methodology used in these ratings was Consumer
Packaged Goods published in June 2022.

The net effect of any adjustments applied to rating factor scores
or scorecard outputs under the primary methodology(ies), if any,
was not material to the ratings addressed in this announcement.

Perrigo Company plc, with registered offices in Dublin, Ireland and
principal executive offices in Grand Rapids, Michigan, develops,
manufactures, and distributes over-the-counter drugs, infant
formulas, and nutritional products. The publicly-traded company
reported revenue of approximately $4.3 billion for the 12 months
ending September 30, 2025.



=================
L I T H U A N I A
=================

AKROPOLIS GROUP: S&P Affirms 'BB+' ICR on Group Status Change
-------------------------------------------------------------
S&P Global Ratings affirmed its 'BB+' long-term issuer credit
rating on retail company Maxima Grupe UAB, operating under the same
group as Akropolis Group UAB, while its assessment of its
stand-alone credit profile (SACP) is unchanged at 'bb+'. At the
same time, S&P affirmed its 'BB+' issue rating on Akropolis' senior
unsecured debt. The rating on Akropolis remains aligned with its
'bb+' group credit profile (GCP) assessment for Metodika.

The stable outlook on Akropolis reflects its highly strategic
position within the Metodika group. S&P anticipates that the
group's performance and financial policies will result in Metodika
posting debt to EBITDA of approximately 2.3x-2.5x alongside
positive free operating cash flow (FOCF) after leases over
2026-2027.

Akropolis is spinning off its operations in Poland and Bulgaria to
related parties within the wider Metodika B.V. group.
S&P believes the group's diversification beyond the rated
perimeter, including Akropolis, would likely reduce its strategic
importance (and that of Maxima) to the Metodika group.

S&P said, "Consequently, we revised our assessment of Akropolis'
group status toward the Metodika group to highly strategic, while
we previously considered it to be core to the Vilniaus Prekyba (VP)
group.

"Following the partial spin-off of Maxima's assets, we now consider
Metodika to be the ultimate holding company for the group.
Lithuania-based Maxima--the key subsidiary of VP and generating
more than 70% of VP's 2024 EBITDA--is planning to spin off its
faster-growing operations in Poland and Bulgaria. These represented
36% of VP's revenue and 26% of its EBITDA for full-year 2024. The
spin-off will transfer these assets to related parties within the
broader Metodika group, the ultimate parent company of VP.

"While we used to consider VP as the ultimate parent of Akropolis,
we now consider Metodika to be the ultimate holding company for the
group, which continues to own 100% of Akropolis.

"We will continue to monitor the credit quality of Metodika, which
we currently view as in line with Akropolis' SACP. As of 2024, the
scope of Metodika and VP are practically identical, with both
posting S&P Global Ratings-adjusted debt to EBITDA of 2.2x. VP's
main subsidiary, grocery chain Maxima, represents about 71% of the
EBITDA of the group. However, we understand the spun-off Polish,
Bulgarian, and Swedish assets will ultimately be moved to a new
subsidiary of Metodika, outside of the VP group. The rationale for
this is to separate the mature Baltic operations (remaining under
VP) from the growing non-Baltic businesses, which will require
additional investment and funding. Our GCP assessment is unchanged
at 'bb+', as Metodika's creditworthiness is unaffected by the
proposed transaction. The spin-off business will remain under
Metodika's scope, having no impact on the group's business
prospects and debt to EBITDA, which will remain between 2.0x-2.5x.

"We revised our group status assessment for Akropolis and Maxima to
highly strategic from core, reflecting that we expect Metodika to
focus on expanding the spun-off non-Baltic operations. This has no
impact on the issuer credit ratings, as the GCP and the SACPs are
aligned at 'bb+'. We believe the decision to widen international
operations outside the Maxima and VP perimeter point to progressive
diversification outside of the rated scope, including Akropolis,
representing a lessening of the group status.

"After the spin-off, we expect Akropolis will represent about 27%
of the group's total assets and continue to generate about 15% of
the group's total EBITDA in 2026. Its contribution could further
reduce over time because the international operations are expanding
more quickly. At the same time, we anticipate Metodika will
consider its 100% owned subsidiary Akropolis integral to its
identity and strategy. About 50% of VP's real estate assets are
Akropolis' shopping centers, and VP's subsidiaries represent more
than 34% of Akropolis' total gross leasable area, as anchor
tenants.

"We expect VP to support Akropolis under foreseeable circumstances,
as demonstrated through the group's flexible dividend policy, under
which Akropolis will not pay a dividend to the group during the
realization of its development projects. In addition, Akropolis'
decision-making process involves VP, with decisions above EUR1
million approved by VP's management.

"The stable outlook for Akropolis reflects its highly strategic
status to the wider group, whose creditworthiness is currently
aligned to that of Akropolis. We expect Metodika's debt to EBITDA
to remain below its downside threshold of 3.0x, while its funds
from operations (FFO) to debt should remain above 25%. At the same
time, we expect Akropolis' EBITDA generation to expand as a result
of its recent Galio acquisition, improving its debt-to-EBITDA ratio
to 6.0x-6.5x over 2026-2027 from 7.6x in 2025."

S&P could lower its rating on Akropolis if it was to revise
downward our assessment of its SACP, which could happen if:

-- The debt-to-debt-plus-equity ratio did not remain below 50%,
which could stem from a higher portfolio devaluation than
anticipated, or higher-than-expected investments,

-- The EBITDA-interest-coverage ratio falls below 2.4x, or

-- Debt to EBITDA nears or surpasses 7.5x.

S&P said, "We would also lower the ratings on Akropolis if our view
of its parent Metodika's creditworthiness were to deteriorate. This
could be the case if Metodika's debt to EBITDA increased above
3.0x, FFO to debt fell to below 25%, FOCF after leases fell
sharply, or short-term maturities strained our liquidity
assessment."

Given its highly strategic group status, an upgrade of Akropolis
would hinge on our upward revision of both its SACP and of
Metodika's GCP. In particular, S&P could raise the ratings on
Akropolis if:

-- Akropolis achieves EBITDA interest coverage above 3.8x, debt to
debt plus equity well below 35%, and a debt-to-annualized EBITDA
ratio below 4.5x, while significantly expanding its portfolio to a
scale that would be comparable with those of investment-grade
ratings companies, and maintaining positive like-for-like rental
growth and stable occupancy levels; and

-- Metodika exceeds S&P's base case and thereby expands its scale,
diversification, and market position outside the Baltics and
increases profitability, strengthening its competitive position, or
commits to a more conservative financial policy consistent to debt
to EBITDA well below 2.0x and FFO to debt approaching 45%.

Metodika would also need to build a track record of structurally
positive FOCF after leases, comfortably covering investments and
shareholder distributions, a more diversified funding base with
well-spread maturities, and a public financial policy commitment.


MAXIMA GRUPE: S&P Affirms 'BB+' Long-Term ICR, Outlook Stable
-------------------------------------------------------------
S&P Global Ratings affirmed its 'BB+' long-term issuer credit
rating on Lithuania-based Maxima Grupe UAB, with its 'bb+'
stand-alone credit profile (SACP) unchanged.

Going forward, we will include the ultimate parent Metodika into
the group credit profile (GCP), which we assess at 'bb+', in line
with our SACP for Maxima and Akropolis Group UAB.

The stable outlook on Maxima reflects Maxima's highly strategic
status in the Metodika group. We expect the group's performance and
financial policy will result in Metodika's debt to EBITDA of about
2.3x-2.5x and Maxima's debt to EBITDA of 1.8x-2.0x, and positive
FOCF after leases over 2026-2027.

Maxima is spinning off its operations in Poland and Bulgaria
(accounting for 36% of segment revenue and 26% EBITDA in 2024) to
related parties within the wider Metodika group, reducing its size,
geographic diversification, and growth prospects.

Maxima will maintain a leading market position in the Baltics,
which will benefit from higher profitability--with EBITDA margins
of about 9% and annual free operating cash flow (FOCF) after leases
in excess of EUR100 million from 2026 onwards--to service dividends
in line with its financial policy.

The spin-off will reduce Maxima's S&P Global Ratings-adjusted debt
to EBITDA to about 1.9x, from 2.2x including Poland and Bulgaria,
as about EUR0.5 billion of financial- and lease liabilities will be
spun-off with the assets, compensating for the reduced business
perimeter.

Maxima will see its revenue decrease to EUR4.0 billion in 2025 from
EUR6.1 billion in 2024, weighing on its size, geographic
diversification, growth prospects, and weakening our view of its
business risk profile. In 2024, the group generated retail revenue
of EUR6.1 billion and company defined EBITDA margins of 7.5%. In
the past few years, the group has expanded rapidly in Bulgaria and
Poland through store openings, which in 2024 represented 36% of
revenue and 26% of EBITDA. The spin-off will reduce Maxima's
exposure to these faster growing countries and shrink its absolute
scale to about EUR4.0 billion revenue and EBITDA of EUR356 million.
On the other hand, margins improve to 8.8% compared with the 7.6%
previously expected for 2025 due to the lower profitability of less
mature and faster growing operations in Bulgaria and Poland. S&P
said, "We expect that higher profitability and limited growth
investments, given the already leading market share in the Baltics,
will support visibility on FOCF after leases. We expect revenue
growth will stabilize at 3%-3.5%, from 5%-6% previously, as Maxima
focuses on consolidating its market share, against the competition
from other supermarkets like IKI (Rewe Group; BBB/Stable/A-2),
RIMI, and discounters like Lidl."

Leverage will decrease to about 1.9x from the previously expected
2.2x, on the carve out of financial and lease liabilities related
to the Polish and Bulgarian assets. While Maxima will distribute
all the proceeds from the spin-off to its parent company, the
transaction will still have a moderately positive impact on its
credit metrics. This is because about EUR0.5 billion of lease and
financial liabilities referring to the Polish and Bulgarian
operations will be transferred with the assets. This will lead to a
reduction in leverage to about 1.9x in 2025 compared to 2.2x
expected pre-spin-off. The penetration of owned versus leased
stores is higher in the Baltics than in Poland and Bulgaria, also
helping to shrink leverage. S&P said, "As a result, we now assess
Maxima's stand-alone financial risk in the stronger end of
intermediate, which is coherent with its financial policy to retain
company-defined debt to EBITDA below 2.0x, and compensates for the
relative weakening of the business risk profile within the fair
category."

The group should achieve FOCF after leases of more than EUR100
million per year, while paying sizable dividends. While absolute
earnings decrease, lower capital expenditure (capex) related to
store openings in Poland and Bulgaria, as well as lower lease
payments, will support FOCF generation. S&P said, "We expect the
group to invest 3% of revenue to support maintenance capex and
store openings, while the high real estate ownership in the Baltics
compared with Poland and Bulgaria will result in lower lease
outflows of about EUR64 million in 2026 down from EUR112 million
expected for 2025, translating into EUR111 million FOCF after
leases in 2026 and EUR119 million in 2027. In the past, Maxima has
paid out about 70% of net income. Going forward, we expect Maxima
to distribute the great majority of its FOCF after leases to
support the wider group, as long as its debt to EBITDA remains at
about 2.0x, in line with its financial policy."

S&P said, "We expect Maxima will refinance the bridge facility in a
timely manner to retain its adequate liquidity. In November 2025,
Maxima successfully repaid its EUR240 million senior unsecured
notes, drawing a new two-year EUR260 million unsecured bridge
facility. We expect the company will refinance the bridge with a
new long-term bond in the next six to 12 months, which is
conditional to keep adequate liquidity.

"Going forward, we include the ultimate parent Metodika into the
GCP, which we assess at 'bb+', in line with the SACP of Maxima and
Akropolis. Metodika is the ultimate owner of Vilniaus Prekyba (VP).
As of 2024, the perimeters of Metodika and VP are practically
identical, with S&P Global Ratings-adjusted debt to EBITDA of 2.2x
and Maxima representing about 71% of the EBITDA of the group.
However, we understand the spun-off Polish, Bulgarian, and Swedish
assets will ultimately be moved to a new subsidiary of Metodika,
outside of the VP group. The rationale behind this move is to
separate the mature Baltic operations (remaining under VP) from the
expanding non-Baltic businesses, which would eventually require
additional investments and funding. Given this envisaged change, we
now consider Metodika to be the ultimate holding company of the
group, which we assess at a GCP of 'bb+'. Metodika's GCP is
unaffected by the proposed transaction, as the spin-off business
will remain under its perimeter, having no impact on the group's
business prospects and debt to EBITDA, which remains between
2.0x-2.5x.

"We revised the group status on Maxima and Akropolis to highly
strategic from core, as we expect the group will focus on expanding
the spun-off non-Baltic operations. This has no impact on the
issuer credit ratings, as the GCP and the SACP are aligned at
'bb+'. We believe the decision to grow international operations
outside the Maxima and VP perimeter point to progressive
diversification outside of the rated perimeter, lessening the group
status. Post spin-off, we expect Maxima will represent about 52% of
Metodika's group EBITDA in 2026, down from 71% in 2024, with its
contribution to reduce further over time due to the faster growing
nature of the international operations. Going forward, Metodika
will be slightly more leveraged than Maxima, and will rely on its
dividends to fund international growth investments. This
development also reflects our view on Akropolis, which recently
acquired the Galio development business from Metodika, resulting in
a higher share of revenue, EBITDA, and assets than previously
anticipated and increased related-party lease space within the
Baltic operations under VP.

"The stable outlook reflects Maxima's highly strategic status in
the Metodika group, contributing about 52% of EBITDA in 2026
coupled with sizable FOCF after leases to fund growth within the
overall group via dividend distributions. We expect that Metodika
group will achieve revenue growth of more than 4% and EBITDA
margins of about 8% from the expansion of its retail store network
and development of real estate assets, translating into debt to
EBITDA of about 2.3x. At the same time, we expect Maxima to
increase revenue by at least 3% per year with margins of 9%
translating to more than EUR100 million FOCF after leases and debt
to EBITDA below 2.0x in 2026.

"We could lower the ratings on Maxima if its adjusted debt to
EBITDA increases to 3.0x, FFO to debt falls below 30%, or FOCF
after leases deteriorates sharply compared with our base case.

"We could also lower the rating on Maxima if Metodika's group
credit profile deteriorated, such that its debt to EBITDA increases
above 3.0x, FFO to debt falls to below 25%, FOCF after leases falls
sharply, or short-term maturities pressure our liquidity
assessment."

Given its highly strategic group status, an upgrade of Maxima would
hinge on an upward revision of both the SACP for Maxima and the GCP
of Metodika group. In particular, S&P could raise the ratings on
Maxima if:

-- Maxima achieves debt to EBITDA well below 2.0x and FFO to debt
above 45%; and

-- Metodika group exceeds our base case, expanding its scale,
diversification, and market position outside the Baltics,
increasing profitability, and strengthening its business profile,
or it committed to a more conservative financial policy consistent
with debt to EBITDA well below 2.0x and FFO to debt approaching
45%.

An upgrade would also be contingent on the overall group building a
track record of structurally positive FOCF after leases,
comfortably covering investments and shareholder distributions, a
more diversified funding base with well spread maturities, and a
public financial policy commitment.



===========
N O R W A Y
===========

B2 IMPACT: Moody's Affirms 'Ba2' CFR, Outlook Remains Stable
------------------------------------------------------------
Moody's Ratings has affirmed B2 Impact ASA's (B2 Impact) corporate
family rating of Ba2 and its Ba3 senior unsecured debt rating. The
issuer outlook remains stable.

RATINGS RATIONALE

The affirmation of the Ba2 CFR reflects the company's stable
financial performance and conservative funding and investment
strategy, balanced against the highly cyclical and challenging
operating environment in which B2 Impact operates as a debt
purchaser and collector.

B2 Impact continues to demonstrate good profitability and
collection performance while maintaining stable cash flows,
moderate leverage, and a strong tangible equity cushion. The
company's profitability and cash flows will be supported by its
ability to replenish its portfolios with selective investments in
small and mid-sized non-performing portfolios in its various
geographical markets. B2 Impact's ability to fund itself in the
public markets is underpinned by its strong tangible common equity
ratio and headroom to leverage and interest coverage covenants.
Consequently, B2 Impact has initiated timely refinancings of its
bonds and its revolving credit facility (RCF), extending maturities
and further reducing interest expenses compared with 2024. The
company has no upcoming debt maturities within the next 24 months.

Similar to other well-performing debt purchasing and collection
companies, B2 Impact's CFR is constrained by the operating
environment score of B1 for all rated debt purchasing companies.
This reflects Moody's views that the sector is highly cyclical,
sensitive to the availability of nonperforming loans, and affected
by changes in collection patterns through economic cycles.

The Ba3 rating of B2 Impact's senior unsecured notes reflects their
priorities of claims and asset coverage in the company's current
liability structure.

OUTLOOK

The stable outlook reflects Moody's views that B2 Impact will
maintain modest leverage, and solid profitability and stable cash
flows over the 12-18 month outlook period.

FACTORS THAT COULD LEAD TO AN UPGRADE OR DOWNGRADE OF THE RATINGS

B2 Impact's CFR could be upgraded if the company continues to
demonstrate a track record of conservative financial policy by
maintaining its moderate leverage, strong capital and pro-active
management of liabilities, alongside improving profitability and
stable liquidity and cash flow performance.

The Ba3 senior unsecured debt rating could be upgraded if B2
Impact's CFR is upgraded, or in case of changes in the liability
structure that would decrease the amount of debt considered senior
to the notes or increase the amount of debt considered junior to
the notes.

Downward rating pressure could develop if the company's credit
profile weakens significantly, if for example profitability and
leverage metrics deteriorate substantially or if the liquidity
position significantly weakens.

A downgrade of B2 Impact's CFR would likely result in a downgrade
of the Ba3 senior unsecured debt rating.

PRINCIPAL METHODOLOGY

The principal methodology used in these ratings was Finance
Companies published in July 2024.

B2 Impact's "Assigned Standalone Assessment" of ba2 is set two
notches below the "Financial Profile initial score" of baa3 to
reflect the company's risks related to the operating environment
for debt purchasing and debt collections companies, which is highly
cyclical, sensitive to the availability of nonperforming loans, and
affected by changes in collection patterns through economic cycles.



=========
S P A I N
=========

IM CAJAMAR 5: Moody's Ups Rating on EUR15MM Class E Notes to Ca
---------------------------------------------------------------
Moody's Ratings has upgraded the ratings of 13 Notes in IM CAJAMAR
5, FTA, IM CAJAMAR 6, FTA, IM Cajastur MBS 1, Fondo de
Titulización de Activos and IM BCC CAJAMAR 1, FT. The rating
upgrades reflect the decreased country risk for the Notes
previously rated Aa1 (sf) and for the other affected Notes the
decreased country risk, increased levels of credit enhancement and
better-than-expected collateral performance.

The rating action concludes Moody's reviews of 12 Notes placed on
review for upgrade on October 6, 2025
(https://urlcurt.com/u?l=dGbxI6) following the increase of the
Government of Spain's ("Spain") local-currency bond country ceiling
to Aaa from Aa1 on September 26, 2025.

Spain's country ceiling, and therefore the maximum rating that
Moody's can assign to a domestic Spanish issuer under Moody's
methodologies, including structured finance transactions backed by
Spanish receivables, is Aaa (sf).

Issuer: IM BCC CAJAMAR 1, FT

EUR615M Class A Notes, Upgraded to Aaa (sf); previously on Oct 6,
2025 Aa1 (sf) Placed On Review for Upgrade

EUR135M Class B Notes, Upgraded to Baa1 (sf); previously on Oct 6,
2025 Baa3 (sf) Placed On Review for Upgrade

Issuer: IM CAJAMAR 5, FTA

EUR962M Class A Notes, Upgraded to Aaa (sf); previously on Oct 6,
2025 Aa1 (sf) Placed On Review for Upgrade

EUR11.5M Class B Notes, Upgraded to Aa1 (sf); previously on Oct 6,
2025 A1 (sf) Placed On Review for Upgrade

EUR12M Class C Notes, Upgraded to Aa2 (sf); previously on Oct 6,
2025 A3 (sf) Placed On Review for Upgrade

EUR14.5M Class D Notes, Upgraded to Aa3 (sf); previously on Oct 6,
2025 Baa3 (sf) Placed On Review for Upgrade

EUR15M Class E Notes, Upgraded to Ca (sf); previously on Oct 6,
2025 Affirmed C (sf)

Issuer: IM CAJAMAR 6, FTA

EUR1836.2M Class A Notes, Upgraded to Aaa (sf); previously on Oct
6, 2025 Aa1 (sf) Placed On Review for Upgrade

EUR31.2M Class B Notes, Upgraded to Aaa (sf); previously on Oct 6,
2025 Aa1 (sf) Placed On Review for Upgrade

EUR19.5M Class C Notes, Upgraded to Aaa (sf); previously on Oct 6,
2025 Aa2 (sf) Placed On Review for Upgrade

EUR62.4M Class D Notes, Upgraded to Aa1 (sf); previously on Oct 6,
2025 A3 (sf) Placed On Review for Upgrade

EUR50.7M Class E Notes, Affirmed Ca (sf); previously on Oct 6,
2025 Affirmed Ca (sf)

Issuer: IM Cajastur MBS 1, Fondo de Titulización de Activos

EUR492M Class A Notes, Upgraded to Aa1 (sf); previously on Oct 6,
2025 Aa3 (sf) Placed On Review for Upgrade

EUR123M Class B Notes, Upgraded to Aa3 (sf); previously on Oct 6,
2025 A2 (sf) Placed On Review for Upgrade

RATINGS RATIONALE

The rating upgrades reflect the increase in the Spanish
local-currency country ceiling to Aaa from Aa1 for the affected
notes previously rated Aa1 in all four transactions. For the rest
of notes previously rated below Aa1 (sf), rating upgrades also
reflect the increased levels of credit enhancement and the better-
than- expected collateral performance. For Class B in IM BCC
CAJAMAR 1, FT, rating upgrade reflects the increase in the Spanish
local-currency country ceiling and better than expected collateral
performance.

Moody's affirmed the rating of the Notes with an expected loss
consistent with their current rating.

Decreased Country Risk

The rating action follows Moody's increase of Spain's
local-currency bond country ceiling to Aaa from Aa1 on September
26, 2025. This local-currency bond ceiling increase followed the
upgrade of the Government of Spain's issuer and bond ratings to A3
with a stable outlook from Baa1 and a positive outlook.

Spain's country ceiling, and therefore the maximum rating that
Moody's can assign to a domestic Spanish issuer under Moody's
methodologies, including structured finance transactions backed by
Spanish receivables, is Aaa (sf). The decrease in sovereign risk is
reflected in Moody's quantitative analysis for the affected
tranches. By increasing the maximum achievable rating for a given
portfolio loss, the methodology alters the loss distribution curve
and implies a lower probability of high loss scenarios, which has a
positive impact on all notes, including mezzanine and junior
notes.

Increase in Available Credit Enhancement

In three transactions, the non-amortizing reserve funds led to the
increase in the credit enhancement available for the respective
notes.

In IM CAJAMAR 5, FTA, the credit enhancement of the Classes B, C
and D Notes increased to 12.2%, 9.8%, and 6.9% from 10.89%, 8.49%
and 5.59% respectively since the rating action in September 2024.

In IM CAJAMAR 6, FTA, the credit enhancement of the Classes B, C
and D Notes increased to 17.3%, 15.3%, and 8.9% from 16.63%, 14.63%
and 8.23% respectively since the rating action in May 2025.

In IM Cajastur MBS 1, Fondo de Titulización de Activos, the credit
enhancement of the Class B Notes increased to 32.1% from 28.04%
since the rating action in February 2025.

Revision of Key Collateral Assumptions

As part of the rating action, Moody's reassessed Moody's lifetime
loss expectation for the portfolios reflecting the collateral
performance to date.

The transactions continue to demonstrate strong performance, with
low arrears and no material additional defaults since the most
recent rating actions. The remaining loans in the pools have shown
resilience since 2022 despite elevated interest rates and
affordability pressure due to high inflation.

Furthermore, the securitized portfolios are highly granular, with
no significant concentrations and very low weighted-average indexed
loan-to-value (LTV) ratios. Spain's robust labor market recovery,
coupled with real wage growth and rising house prices, is expected
to underpin stable performance for the seasoned collateral backing
these transactions.

In RMBS transactions, Moody's apply a floor to the MILAN Stressed
Loss, namely the Minimum Portfolio EL Multiple, which is typically
a multiple of the Portfolio EL to maintain a minimum coefficient of
variation for the lognormal distribution used to simulate losses
incurred by the securitized portfolio. MILAN Stressed Losses
subject to the floor reduce when the Portfolio EL is reduced.

IM CAJAMAR 5, FTA

The arrears over 90 days just marginally increased to 0.44% from
0.31% and cumulative defaults remain largely unchanged at 5.87%
since the rating action in September 2024.

Moody's decreased the expected loss assumption for the portfolio to
0.86% from 1.76% as a percentage of current pool balance. The
corresponding expected loss assumption as a percentage of original
pool balance decreased to 1.89% from 2.00%.

Moody's reassessed loan-by-loan information to estimate the loss
Moody's expects the portfolio to incur in a severe economic stress.
As a result, Moody's have maintained the MILAN Stressed Loss
assumption at 6.10%.

IM CAJAMAR 6, FTA

The arrears over 90 days just marginally increased to 0.48% from
0.39% and cumulative defaults remain largely unchanged at 8.37%
since the rating action in May 2025.

Moody's decreased the expected loss assumption for the portfolio to
1.17% from 1.91% as a percentage of current pool balance. The
corresponding expected loss assumption as a percentage of original
pool balance decreased to 3.12% from 3.25%.

Moody's reassessed loan-by-loan information to estimate the loss
Moody's expect the portfolio to incur in a severe economic stress.
As a result, Moody's have decreased the MILAN Stressed Loss
assumption to 5.40%% from 6.70%.

IM BCC CAJAMAR 1, FT

The arrears over 90 days just marginally increased to 0.35% from
0.25% and cumulative defaults remain largely unchanged at 0.87%
since the rating action in May 2025.

Moody's decreased the expected loss assumption for the portfolio to
1.60% from 2.62% as a percentage of current pool balance. The
corresponding expected loss assumption as a percentage of original
pool balance decreased to 1.00% from 1.40%.

Moody's reassessed loan-by-loan information to estimate the loss
Moody's expect the portfolio to incur in a severe economic stress.
As a result, Moody's have decreased the MILAN Stressed Loss
assumption to 7.00 from 8.40%.

IM Cajastur MBS 1, Fondo de Titulización de Activos

The arrears over 90 days just marginally increased to 0.56% from
0.24% and cumulative defaults remain unchanged at 4.70% since the
rating action in February 2025.

Moody's decreased the expected loss assumption for the portfolio to
1.15% from 1.67% as a percentage of current pool balance. The
corresponding expected loss assumption as a percentage of original
pool balance decreased to 2.34% from 2.48%.

Moody's reassessed loan-by-loan information to estimate the loss
Moody's expect the portfolio to incur in a severe economic stress.
As a result, Moody's have maintained the MILAN Stressed Loss
assumption at 8.30%.

Counterparty Exposure

The rating actions took into consideration the Notes' exposure to
relevant counterparties, such as servicer, account banks or swap
providers.

The upgrades of Classes A and B in IM Cajastur MBS 1, Fondo de
Titulización de Activos from Aa3 (sf) and A2 (sf) to Aa1 (sf) and
Aa3 (sf) respectively are also prompted by the upgrade of Unicaja
Banco, S.A. (A2(cr)/P-1(cr); A2/P-1 - "Unicaja") acting as the
issuer account bank of the transaction. Moody's assessed the
default probability of the main issuer account bank provider by
referencing the bank's deposit rating and considered the transfer
trigger, set at P-1, ineffective given Unicaja's previous
short-term deposit rating was P-2 without triggering the
replacement. The ratings of the Classes A and B notes are
constrained to Aa1 (sf) and Aa3 (sf) respectively in consideration
of their respective reliance on the cash deposited in the account
held by Unicaja Banco, S.A.

The principal methodology used in these ratings was "Residential
Mortgage-Backed Securitizations" published in October 2024.

The analysis undertaken by Moody's at the initial assignment of
ratings for RMBS securities may focus on aspects that become less
relevant or typically remain unchanged during the surveillance
stage.

Factors that would lead to an upgrade or downgrade of the ratings:

Factors or circumstances that could lead to an upgrade of the
ratings include (1) performance of the underlying collateral that
is better than Moody's expected, (2) an increase in available
credit enhancement and (3) improvements in the credit quality of
the transaction counterparties.

Factors or circumstances that could lead to a downgrade of the
ratings include (1) an increase in sovereign risk, (2) performance
of the underlying collateral that is worse than Moody's expected,
(3) deterioration in the notes' available credit enhancement and
(4) deterioration in the credit quality of the transaction
counterparties.



===========
S W E D E N
===========

PREEM HOLDING: Moody's Puts 'Ba3' CFR on Review for Downgrade
-------------------------------------------------------------
Moody's Ratings placed Preem Holding AB's (Preem or the company)
Ba3 long-term corporate family rating, Ba3-PD probability of
default rating and B2 instrument rating for the senior subordinated
bond on review for downgrade. Previously the outlook was stable.

RATINGS RATIONALE / FACTORS THAT COULD LEAD TO AN UPGRADE OR
DOWNGRADE OF THE RATINGS

The rating action reflects Moody's views of Preem's weak liquidity
given the upcoming maturity of its revolving borrowing base
facility (BBF) in December 2026, which has not yet been extended.
Considering the inherent volatility of its commodity business, the
company relies on the BBF to finance the significant intra-monthly
swings in working capital, and maintenance of a sufficient
liquidity buffer is critical. Governance considerations for Preem,
related to the liquidity management, were a driver of the rating
action. As of end September 2025, the BBF was drawn by around SEK
2.8 billion.

VARO Energy B.V. intends to acquire Preem. While the European
Commission cleared the proposed transaction in July 2025, approval
from the Swedish Inspectorate of Strategic Products (ISP) is still
pending. Following the expiration of the November 2025 decision
date without a conclusion by the ISP, the timeline remains
uncertain. Meanwhile, the BBF matures in December 2026 followed by
the bond in June 2027.

The company currently carries less debt than when it issued its
last bond in 2022. Nonetheless, access to capital markets remains
influenced by factors beyond Preem's direct control. For businesses
operating in volatile sectors, early refinancing becomes even more
critical.

On a positive note, refining margins were exceptionally strong in
Q3-2025 resulting in a material uptick in Preem's EBITDA despite a
maintenance turnaround at the Lysekil refinery which continued into
Q4-2025. In the last 12 months ended September 2025, Preem's
Moody's-adjusted gross leverage was 2.9x. Moody's expects gross
leverage to increase by year-end, driven by the turnaround at the
Lysekil refinery. Due to this turnaround, the company could only
partially capitalize on the highly favorable market conditions,
driven by reduced supply.

For the next 12-18 months, Moody's expects the European refining
market to be at lower levels compared to the conditions in Q3-2025.
Nonetheless, the company will benefit from additional hydrotreated
vegetable oil (HVO) diesel capacity provided by the completed
Synsat revamp project at the Lysekil refinery, which added
900,000m³ of annual capacity. The completed project provides the
company with greater flexibility to switch between biofuel and
fossil fuel, depending on which offers better economics.

The ratings review will focus on the progress in refinancing the
debt maturities or other measures to improve liquidity.

LIQUIDITY

Preem's liquidity is weak because of the upcoming debt maturities.
As of the end of September 2025, Preem had around SEK1.5 billion of
cash and cash equivalents, and access to a $1.5 billion (or around
SEK 14 billion) borrowing base facility (BBF). As of September
2025, Preem's short-term financial indebtedness amounted to SEK800
million and the company borrowed SEK2,825 million under its BBF.

The company's next debt maturities, aside from some short-term
obligations, are the BBF facility due in December 2026 and its
bonds maturing in June 2027.

Maintenance of a sufficient liquidity buffer is critical for Preem
because of the inherent volatility in its commodity business.

PRINCIPAL METHODOLOGY

The principal methodology used in these ratings was Refining and
Marketing published in August 2021.

The net effect of any adjustments applied to rating factor scores
or scorecard outputs under the primary methodology(ies), if any,
was not material to the ratings addressed in this announcement.

CORPORATE PROFILE

Headquartered in Stockholm, Sweden, Preem Holding AB (Preem) is the
largest refining company in the Nordic region by production
capacity with an increasing renewable offering. The company owns
two refineries — Preemraff Lysekil (capacity of 220 thousand
barrels [bbl] per day) and Preemraff Gothenburg (132 thousand bbl
per day). It also owns a leading fuel distribution and retail
network in Sweden, which consists of around 500 fuel stations.
Furthermore, Preem has stakes in two joint ventures that provide
non-fossil feedstock for its renewable offering.

In the 12 months that ended September 2025, the company generated
around SEK114 billion of sales, split into two segments: Supply and
Refining (S&R), and Marketing and Sales (M&S). It sells refined
products primarily in Sweden and other northwestern European
markets. Preem has been ultimately owned by businessperson Mohammed
Hussein Al-Amoudi since 1994.



===========================
U N I T E D   K I N G D O M
===========================

ION TRADING: Moody's Withdraws 'B3' Corporate Family Rating
-----------------------------------------------------------
Moody's Ratings has withdrawn the ratings of ION Trading
Technologies Limited (ION Markets or the company), including its B3
corporate family rating and its B3-PD probability of default
rating. Concurrently, Moody's have also withdrawn the B3 instrument
ratings on the existing backed senior secured notes issued by ION
Trading Technologies S.a.r.l. Prior to the withdrawal, the ratings
on both entities were on review for upgrade.

RATINGS RATIONALE

Moody's have decided to withdraw the rating(s) following a review
of the issuer's request to withdraw its rating(s).

This action comes after substantially all of the company's
outstanding debt was refinanced or exchanged, in the case of
existing notes, by new instruments issued by ION Platform
Investment Group Limited (ION Platform) and related entities. Only
a negligible portion of notes for less than 0.2% of the existing
notes were not exchanged and remain in the ION Markets' perimeter.

COMPANY PROFILE

ION Markets, a division of ION Platform following the merger
earlier in the year, is a global provider of mission critical
trading software and services, mainly for equities, fixed income,
derivatives, foreign exchange and options markets. It sells its
solutions primarily to banks, hedge funds, brokers and other
financial institutions. On a standalone basis, ION Markets
generated revenue of EUR1.06 billion and company-adjusted EBITDA of
EUR570 million in 2024.

PAYSAFE LTD: S&P Alters Outlook to Stable, Affirms 'B' ICR
----------------------------------------------------------
S&P Global Ratings revised its outlook to stable from positive and
affirmed its 'B' long-term issuer credit and issue ratings on
Paysafe Ltd. and its first-lien debt facilities.

S&P said, "The stable outlook reflects our view that organic
revenue growth of 5%-6% and gradually reducing exceptional costs
will support Paysafe's S&P Global Ratings-adjusted EBITDA margin
recovery toward 20%, FOCF to debt strengthening to above 5%, and
S&P Global Ratings-adjusted debt to EBITDA reducing to 6.3x in
2026.

"We have revised our base case for Paysafe Ltd. to incorporate the
company's revised guidance for 2025, and we now expect its S&P
Global Ratings-adjusted EBITDA margin will contract to 18% in 2025,
from 24% in 2024, upon the divestment of the high-margin direct
marketing business, slower ramp-up of higher-margin new digital
wallet initiatives, and higher restructuring and capitalized
development costs."

Paysafe's adjusted debt to EBITDA will therefore remain above 5.5x
for longer than previously anticipated, until at least 2027, and
its free operating cash flow (FOCF) will temporarily weaken to less
than 5% in 2025.

Paysafe's adequate liquidity and focus on reducing its reported net
leverage toward 3.5x by the end of 2027 (equivalent to 4.5x in S&P
Global Ratings-adjusted terms) continue to support the rating.

S&P said, "We anticipate that Paysafe's leverage will continue to
exceed 5.5x in 2025-2026. We now forecast it will take longer for
Paysafe to reach its reported leverage target of 3.5x, which is
equivalent to 4.5x in our adjusted terms, making ratings upside
unlikely over the next 12 to 24 months. This is because we have
revised down our forecast for Paysafe's revenue and EBITDA
significantly, in line with the company's revised guidance for
2025. We now expect S&P Global Ratings-adjusted EBITDA margins will
weaken to 18% in 2025, from 24% in 2024, which, combined with
adverse currency fluctuations' impact on the company's total debt,
will lead to an elevated S&P Global Ratings-adjusted debt to EBITDA
of 7.6x in 2025, up from 5.5x in 2024. We then expect Paysafe's
adjusted leverage will moderate toward 6.3x in 2026, supported by
earnings growth and reduction in net debt--in line with the
company's public commitment toward leverage reduction. However, it
will remain above our 5.5x upside trigger for longer than
previously expected, at least until 2027, compared with 2025 in our
previous forecasts. Concurrently, we expect the company will
continue to generate positive FOCF, translating into FOCF to debt
in excess of 5% from 2026, after a temporary dip to 3% in 2025,
driven by the forecast EBITDA contraction.

"We forecast weaker-than-expected operating performance over the
next two years, underpinned by lower revenue growth, EBITDA and
FOCF. The company underperformed our expectations in 2025, and
management revised down its revenue and EBITDA guidance for the
full year. We now expect flat revenue growth in 2025, affected by
the disposal of the direct marketing business, and slower ramp-up
of new digital wallets solutions, but forecast 5%-6% organic annual
revenue growth over 2025-2027 thanks to the recent strengthening of
the sales and marketing teams, continued demand for online gambling
merchant accounts, and more traditional digital wallet solutions.

"We expect Paysafe's S&P Global Ratings-adjusted EBITDA margin to
temporarily decline to 18% in 2025, from 24% in 2024. This
reduction owes primarily to the sale of the higher-margin direct
marketing business, higher revenue contribution from lower-margin
products within the digital wallets segment and less profitable
third-party merchant solutions sales channels. It is also driven by
$35 million in exceptional costs, mainly related to litigation
costs from a class action lawsuit and Paysafe's transformation
projects to improve merchant platforms and finance and risk
processes. We forecast a gradual S&P Global Ratings-adjusted EBITDA
margin improvement to approximately 20% in 2026 and 22% in 2027 as
Paysafe delivers on its strategic initiatives and reduces
associated transformation costs. We forecast Paysafe will incur $30
million of exceptional costs in 2026, which will significantly
moderate in 2027, as we expect the litigation costs will be settled
and transformation projects mostly delivered. Additionally, we
anticipate inflating capitalized development costs due to platform
and technology investments, which further deflates our S&P Global
Ratings-adjusted EBITDA.

"This forecast peak in exceptional costs and investments in
technology and internal processes will also temporarily hit
Paysafe's FOCF generation in 2025, which we forecast will contract
to $70 million, from $140 million in 2024. We then expect FOCF will
recover to $120 million in 2026 and above $160 million in 2027, as
S&P Global Ratings-adjusted EBITDA recovers. Meanwhile, working
capital outflows are limited to $10 million-$20 million in 2025 and
2026, given slower growth in the digital wallet and merchant
solutions segments.

"Paysafe remains committed to deleveraging and benefits from
adequate liquidity sources. Paysafe's financial policy focuses on
investing in profitable organic growth and deleveraging. We view as
a positive that Paysafe has a track record of opportunistically
buying back debt, including $92 million in 2024 and $167 million in
2023, supporting the company's leverage reduction, and optimizing
its interest burden and FOCF generation. In 2025, we forecast
Paysafe will prepay about $30 million of debt, and we expect the
company will continue focusing on reducing its leverage, in line
with its reaffirmed public net leverage target of 3.5x. We do not
expect large dividend payments, at least before the company
achieves its deleveraging objectives, but we note that it has
slightly increased its share buyback envelope with an additional
$70 million to be executed over 2026-2027. Finally, we project
Paysafe's liquidity sources will comfortably cover uses over the
next 12 months, supported by healthy cash levels and generation,
availability under the revolving credit facility (RCF), and no
large debt maturities until June 2028.

"The stable outlook reflects our view that organic revenue growth
of 5%-6% and gradually reducing exceptional costs will support
Paysafe's S&P Global Ratings-adjusted EBITDA margin recovery toward
20%, FOCF to debt strengthening to above 5%, and S&P Global
Ratings-adjusted debt to EBITDA reducing to 6.3x in 2026.

"We could lower the rating if Paysafe's adjusted leverage were to
rise above 8.0x with no substantial imminent deleveraging expected,
and if FOCF to debt dropped to 1%-2% with little room for
improvement. This could happen if Paysafe's operational performance
materially weakened, leading to declining revenue and S&P Global
Ratings-adjusted EBITDA margins, or if the company pursues further
significant debt-funded acquisitions.

"We could raise the rating if Paysafe's operating performance were
to significantly rebound, resulting in adjusted leverage reducing
consistently below 5.5x and FOCF to debt rising to comfortably
above 5%."


PETRA DIAMONDS: S&P Upgrades ICR to 'B-', Outlook Stable
--------------------------------------------------------
S&P Global Ratings raised its long-term issuer credit rating on
Petra Diamonds Ltd. to 'B-' from 'SD' (selective default). S&P also
raised to 'B-' from 'D' its issue rating on the senior secured
second-lien notes, which were issued by Petra Diamonds US Treasury
PLC. The recovery rating of '3' indicates moderate recovery
prospects (50%-70%; rounded estimate: 65%) in the event of payment
default.

The stable outlook reflects Petra Diamonds' lack of near-term debt
maturities and improved liquidity.

Petra Diamonds has finalized its new capital structure, which
comprises senior secured revolving credit facility (RCF) maturing
in December 2029 and senior secured second-lien notes maturing in
March 2030.

The company has secured about GBP18.8 million via an equity rights
issue and retains the flexibility to service interest payments on
its senior secured second-lien notes through share issuance. The
refinancing alleviates Petra Diamonds' near-term refinancing risk
(its next maturity date is now in 2029) while also enhancing its
liquidity.

S&P Global Ratings upgraded Petra Diamonds because the
restructuring has given it a more-sustainable capital structure.
The company used a series of maturity extensions and amended
financing terms to give it more financial flexibility. It extended
the maturity of the senior secured bank debt in its RCF to December
2029 from January 2026, while also agreeing revised terms with its
lenders. Similarly, the lenders of Petra Diamonds' agreed to delay
the maturity of its senior secured second-lien notes to March 2030
from March 2026. The associated amendments to the note terms
include:

-- The introduction of a cash-or-equity interest payment option
that gives Petra Diamonds the option to choose to satisfy interest
obligations in company equity, rather than cash; and

-- An increase in the cash interest rate on the notes to 10.5% (or
11.5% if interest is paid in equity) from 9.75%.

The refinancing also involved raising about GBP18.8 million through
an equity rights issue underwritten by some of the existing
shareholders. In S&P's view, the changes have stabilized the
capital structure by mitigating near-term refinancing risk--the
next debt to mature will be the RCF, in December 2029. It also
lowers the effective interest burden, as the company retains the
flexibility to service interest on its senior secured second-lien
notes by issuing shares.

S&P continues to view Petra Diamonds' earnings and cash flow as
highly sensitive to realized rough-diamond prices. The company's
average realized price rose 53% in the first quarter of fiscal 2026
(that is, July 1 to Sept. 30, 2025) to $110 per carat (/ct) from
$72/ct in the previous quarter. However, 61% of the uplift stemmed
from an improvement in the product mix; like-for-like prices across
all categories declined by 8% during this period.

During 2025, the diamond industry increased investment in global
marketing, in an effort to reignite consumer demand for natural
diamonds. At the same time, major producers reduced the supply of
rough diamonds, in response to the downturn. The sector's recovery
has been slower than anticipated due to persistent macroeconomic
weakness, particularly in China; ongoing geopolitical volatility;
and greater competition from lab-grown diamonds in certain price
segments. S&P expects traceability and provenance to become
increasingly integral to the diamond sector's value proposition, as
enhanced transparency around sourcing and the chain of custody
becomes a key differentiator for natural stones in an increasingly
competitive marketplace.

Both regulatory pressure and evolving consumer preferences are
fueling a push for enhanced supply-chain transparency. This could
strengthen confidence in the authenticity and ethical sourcing of
natural stones, and may support incremental demand and
differentiation, relative to synthetic alternatives. S&P said,
"Under our base-case scenario, we now assume that Petra Diamonds'
realized prices will average $96/ct-$106/ct in fiscals 2026 to
2028, compared with $85/ct in the fiscal year ending June 30, 2025.
We expect Petra Diamonds' output to remain broadly stable, with
run-rate production of 2.6-3.3 million carats, despite the shift
away from continuous operations at its two South African mines." A
two-shift configuration is now in use at the Finsch mine, while the
Cullinan mine uses a three-shift configuration.

S&P said, "In our view, this steady production base, combined with
an improving product mix at Cullinan, should help partially
mitigate the pressure to lower prices while underpinning a more
predictable operating profile. We forecast that S&P Global
Ratings-adjusted EBITDA at Petra Diamonds will rebound to about $79
million in fiscal 2026, from $14 million in fiscal 2025. It is
expected to increase further to about $110 million in fiscal 2027.
Given this EBITDA trajectory, we consider that the company's
revised capital structure delivers meaningful interest savings and
provides sufficient headroom to support deleveraging. It is likely
to enable a reduction in adjusted leverage to about 4.4x in fiscal
2026 and about 3.5x by the end of fiscal 2027, alongside an
improvement in funds from operations (FFO) to debt to 18%-26% over
the same period. We consider that leverage peaked in fiscal 2025,
driven by a weak diamond market and timing of Petra Diamonds'
tenders.

"That said, downside risks from weaker diamond prices and an
adverse exchange rate between the U.S. dollar and the South African
rand (ZAR) could constrain earnings and cash generation, especially
given the elevated capital expenditure (capex) of $84 million-$106
million a year over fiscals 2026 to 2028. We estimate that, all
else being equal, if appreciation of ZAR1 against the U.S. dollar
in fiscal 2026, would reduce adjusted EBITDA by about $9.8 million
and increase debt to EBITDA by about 0.9x. Likewise, a 10% decline
in our forecast basket price would cause adjusted EBITDA to fall by
about $25 million and raise debt to EBITDA by roughly 2.6x.

"We forecast that Petra will maintain sufficient covenant headroom
under its bank borrowings. Based on our assumptions for earnings
and interest expense, we estimate that headroom under the company's
2.0x leverage and 2.5x interest coverage covenants will comfortably
exceed 15% over fiscals 2026 and 2027. In our view, this cushion
enhances the resilience of the capital structure and reduces the
likelihood of covenant pressure, even if diamond prices soften.

"We also expect liquidity sources to exceed uses by more than 20%
over the next 12 months, under our base-case scenario. Liquidity
strengthened materially following the recent restructuring,
supported by the GBP18.8 million rights issue. After the
transaction, Petra Diamonds' revised capital structure does not
include scheduled amortization, which lowers near-term refinancing
risk. In addition, we forecast a notable reduction in cash
interest, with cumulative cash interest of about $20 million over
fiscals 2026 and 2027, compared with about $30 million in fiscal
2025. This improvement largely reflects the company's ability to
service interest on the senior secured second-lien notes through
equity issuance, an option that allows it to preserve cash during a
period of elevated capex requirements. Combined with our forecast
cash FFO of ZAR75 million, we estimate that Petra Diamonds will
have about $137 million in total liquidity sources, which is
sufficient to cover the expected $84 million capex requirement. We
view this buffer as providing the company with additional
flexibility to manage potential volatility in operating conditions
or further weakness in the diamond market."

The stable outlook reflects Petra Diamonds' lack of near-term debt
maturities, expected recovery in EBITDA, and improved liquidity.

S&P said, "We could lower our ratings on Petra Diamonds if the
company is unable to generate positive free operating cash flow
(FOCF) by fiscal 2028.

"We could raise the ratings if diamond prices recover materially
and Petra Diamonds delivers on its operational objectives,
resulting in a meaningful improvement in FOCF while maintaining
adequate liquidity."



                           *********


S U B S C R I P T I O N   I N F O R M A T I O N

Troubled Company Reporter-Europe is a daily newsletter co-
published by Bankruptcy Creditors' Service, Inc., Fairless Hills,
Pennsylvania, USA, and Beard Group, Inc., Washington, D.C., USA.
Marites O. Claro, Rousel Elaine T. Fernandez, Joy A. Agravante,
Julie Anne L. Toledo, Ivy B. Magdadaro, and Peter A. Chapman,
Editors.

Copyright 2025.  All rights reserved.  ISSN 1529-2754.

This material is copyrighted and any commercial use, resale or
publication in any form (including e-mail forwarding, electronic
re-mailing and photocopying) is strictly prohibited without prior
written permission of the publishers.

Information contained herein is obtained from sources believed to
be reliable, but is not guaranteed.

The TCR Europe subscription rate is US$775 per half-year,
delivered via e-mail.  Additional e-mail subscriptions for
members of the same firm for the term of the initial subscription
or balance thereof are US$25 each.  For subscription information,
contact Peter Chapman at 215-945-7000.


                * * * End of Transmission * * *