RE: L310 Oct 2021 13:32
Hi L3Trader, there’s nothing wrong with Enquest’s calculator. It’s just that JS presses different buttons to me. ;-)
I refer you to the recent Roadshow presentation (30th June 2021) Page 7. JS is using the GCA CPR estimates:
9.9Kboepd, 2021 - oil price $51, CapEx $25m, Opex $25m (equates to $7 boe), and completion end Sept.
Also, I guess you are referring to calculations I posted a few months back using Cairn’s DD&A numbers as a proxy for Suncor’s tax obligations.
If I plug the GCA numbers into my calculations I get:
Operation cash (9M) = revenue – Capex (full amount) – Opex (@$7 boe)
= (9,900*$51*273) - $25m – (9,900*$7*273) = $94m
DD&A on revenue, using CNE numbers = (217/533)*9,900*$51*273 = $56m
Suncor tax = ($94m - $56m)* 40% = $15.2m
Cash adjustment to offer = $94m - $15.2m = $78.8m.
The prospectus referred to $75m, so I think their calculator works fine.
You mention $90m. I recall hearing that number too. Perhaps it came out in questions later and JS accepted $51 oil for 2021 was starting to look on the low side.
Turning to your query, will YE net debt come in below the H1 net debt number.
Given current oil pricing, the additional information on CapEx, and a revised completion of 10 months, I want to look at the full year picture, but I do need to recalculate Suncor tax for the new numbers first. On oil price, I’m using $68 average for 10 months and $70 for full year.
DD&A = (217/533) *10,000*$68*300 = $83m.
Tax @ 40% = $33m.
Operating cash (12m) – tax = (10,000*$70*365) - $25m – $25m - $33m = $172m
Addition to net debt due to GE acquisition = $325m - $172m = $153m.
You referenced additions to debt: $60m BP loan, $30m fees (I have $35m), but don’t forget $47m from the capital raise.
Totting up those, 153+60+35-47 = $201m debt additions in H2.
Let’s say a same again (H1) $97m is a given - Capex, Opex and production guidance similar between half years - that would leave 201-97 = $104m.
$10 on the H2 oil price average adds a nice wedge (I’ve put away my calculator).
Production at Malaysia and Magnus is expected to be higher in H2.
Golden Eagle looks likely to beat 10K boepd for the year (as per Therapist’s numbers)
Gas now has an appreciable value.
But key, can Kraken maintain it’s good H1 performance? Stuff happens, but hopefully not to the risers after earlier preventative maintenance.
You mention under-lift and working capital adjustments. Of course, these will play a part in the 31st Dec net debt number and probably to it’s benefit, but I’m not so focused on a net debt number on a specific day. I have my own prediction, and if it’s out but I can rationalise the adjustment then I’m happy.
Incidentally, the H1 numbers indicated a significant under-lift in Magnus production.
Best, Londoner7