Here's a little sum16 Aug 2018 21:23
Data. From Sxx wsite:
" Sirius Minerals has signed major offtake agreements.. totalling 5.7 Mtpa...These agreements are for between 5 - 10 years. "
Assuming they can take this to 6.5mt with further TorP. Then assume for the various contracts an av time to the full delivery rate at 7 years and they have a steady run up to the full 6.5mt/y rate by year 4.
With that est the total tonnage delivered to TorP customers would be: year1=1.6mt, y2=3.2, y3=4.9, y4=6.5 as also years 5,6,7. Total to TorP customers = 35.7t. Note it has been stated TorP can go beyond 7mt/y if needed, so that 35mt has upside potential.
Assume Poly4 selling at a bit above the bank est price of $125/t, say $130/t (the co has stated the av TorP agreed price is at $145/t), assume opex + other costs at $45/t. That gives summed earnings over those first 7y of $3.0345bn.
Note from May pres:
"Up to US$3bn total debt
>US$1bn commercial tranche
Up to US$2bn UK government guaranteed bond tranche"
It appears the banks have laid out a condition that Sirius offer earnings cover of at or over 3x the low figure of unprotected lending of $1bn, if they are actually pushing for the max $2bn covering guarantee. To me 3x looks like a lot of surplus cover. So I expect in reality there is considerable leeway in the level of that cover despite Scimmy's "essential" comment last March.
Full quote:
" In order to fully realise this
transformational opportunity for the
UK, a partnership with the UK
Government, in the form of a Treasury
Guarantee under the Infrastructure
Project Authority’s scheme, is essential."
No actual number put in there.
I expect the only negotiation that will be going on post the final TorPs coming in and the subcon's contracts being detailed to the lenders, will be 3 way bargaining over the level of guarantee. With singed up TorP giving future earnings cover above all the $3bn requirement, the co having to resort to any issuance associated with St2 seems to be in no circumstance desirable and as important, in no way necessary....... on this modeled build budget.
But it keeps the board a'buzzin eh!! ;-))
ATB.
GK.