RE: PPN exposure5 Aug 2015 23:24
over $2bn worth of debt
from one of the presentations
US$ mm Pre‐Transaction
Facility Amount Amount Margin Maturity
New HYNotes ‐ 274 7.5% cash / 7.5% PIK Jun‐17
Ebok Facility 300 313 4.8% cash(6) Jun‐19
Okwok Facility 50 51 9.5% cash Jun‐18
OML26 Facility 100 100 6.5% cash Feb‐18
Leases 78 78
2016 Notes 253 ‐
2019 Notes 250 ‐
2020 Notes 360 ‐
New 2019 ANotes ‐ 350 9.1% PIK (2) Dec‐19
New 2020 B Notes ‐ 350 9.1% PIK (2) Dec‐20
Other Liabilities(1) 190 190
Total Net Debt 1,581 1,707
Cash Injection (33)