RE: Bumi up25 Apr 2019 19:44
Pelle - Capex is still $275 mill - I don't see why that should be adjusted. Yes, it does contain the $100 mill of prior year capex invoices AND the DC4 drill expenses that was discussed in the AR.
Certainly the prior invoices are included in the Accrued Expenses line item under Current Liabilities. There is only $12.8 mill over-lift classified under current liabilities and I can't see why under or over-lift needs to be a key consideration for FCF calculation. In the grand scheme of things - up or down move in receivables are captured in cash from operations component of the cash flow statement anyway.
Just stick to the $275 mill capex figure and the FCF that results from it. Based on the historical revenue that ENQ gets, in light of the the lower realisation from Malaysia, a $70 average Brent would result in ENQ realising around 92% of Brent - circa $64.5 to $65. That's what my revenue figures are based on for the business other than the 75% Magnus, which is tied to Brent. With these figures, my FCF is circa $420 mill. Assuming that trade payables to the extent of $100 mill is cleared from this FCF and this is speculative, then you're still looking at net debt at around $1450 mill. But for the hedging losses in 2018, net debt would've been circa $1685 mill. And we'll certainly be looking at some hedging losses this year, just not as much as 2018, given that ENQ would've had gains in Q1.
Best