RE: Free cash flow and net debt 2018_1916 Jul 2018 09:55
Morning Fernan,
Thanks for sharing your detailed breakdown of expected revenues and potential cash outflows during the year. That's probably more detailed that anyone has produced so far, including throwing light on the PM8/Seligi only revenue sharing agreement with Malaysia.
There are a few discrepancies in your details that I'd like to point though, and these would positively impact cash outflows in your breakdown.
1. The RCF size on the balance sheet as of 31/12/17 is $1.1 bullion and not $1.22 billion as you show in your breakdown. You've bundled Current and non-current liabailities, and you've arrived at this figure for RCF, which is not correct. The right number as per the balance sheet is $1.1 bullion - and the interest rate on the first $890 Mill is Libor + 4.75% - say 6.75% and on the remaining $210 mill is Libor + 5.25% - say 7.25%. Let's say 7% on $1.1 billion and interest on the RCF is likely closer to $75 mill (considering $50 mill paydown in May 2018 and the $270 mill paydown in October 2018) and not the $92 mill you have. A small difference, but a difference nonetheless.
2. Prepayment (Mercuria) - there is no cash repayments for this transaction and interest is capitalised and set off against crude oil deliveries. Certainly the interest would show in the finance costs on the P&L, but not in the cashflow statement. However, your exercise is to assess cash outflows and not P&L costs and hence, the $4m prepayment interest cash outflows isn't correct.
3. About PM8/Seligi production share, the production volumes now as an overall production figures is lower than they were in 2016 and 2017, however considering that Kraken oil is also sold at a small discount to Brent, your circa 11% may well be a good overall discount to work with.
All other things being equal, net debt should fall by at least the RCF repayments this year (assuming that cash balances hold up near the $175 million in place at the end of 2017) of $320 million. Hopefully more...
For 2019 - likewise, assuming no further repayments, the RCF size will be $780 million versus the $950 million you've surmised.
Just my tuppence.
Best