Magnus - cash in the attic26 May 2020 00:17
25% interest, effective date Jan 1st 2017, consideration $85 (5% interest) from cash flows, nil cost to ENQ. Option to add remaining 75% interest for $100m cash and $200m vendor loan. Option was taken up Dec 3rd 2018, with $100m upfront cash payment and $116 outstanding vendor loan (7.5% interest). ENQ has first call on 75% Magnus cash flows to repay $100m and c$34m vendor loan p.a. Loan paid off from cash flows in 2023.
In 2019 BP received a profit share on 75% of $21.6m. ENQ would retain the same. In addition, ENQ retained $100m for the upfront payment and BP received $34m for the vendor loan. This means that cash flows for the 75% interest were (2 * 21.6) + 100 + 34 = $177m, which equates to $236m for the 100% interest.
A check on that $236m number
Magnus oil production 5.3m (OGA), Brent $65, OpEx $74.6 and CapEx $31.7m (RI page 203)
(5.3*65) – 74.6 – 31.7 = $238m (Close enough for me)
An ‘if only’ case for the Magnus acquisition in its 4th year if Brent had held $65.
2020 @ $65 oil and using 19K bopd forecast.
(6.9*65) – 70.7 – 5.1 = $373m
Spilt BP (((75% * 373) – 34)/2) + 34 = $157m
ENQ has the balance $216m.
After 4 years from Jan 2017 to Dec 2020, ENQ has acquired ownership of the Magnus asset (no debt), with little of the decom liability, and 62% of FCF after BP’s $34m vendor payment (payment till 2023).
But let’s get real with the 2020 numbers, say Brent at $45 (with the early hedging and perhaps a Q4 recovery) and production at 18K bopd (the latest update gave me hope)
(6.6*45) – 70.7 – 5.1 = $221m. That’s $100m to BP and $121m to ENQ.
Incidentally, BP has also done well.
Assuming the 2020 number, over the 4 year period I have, 85+100+34+21.6+100 = c$350m
And ENQ on 29+22+122 = $173m for the same period.
Remember, the Kraken cherry has still to make a profit on the original investment.
BP as the developer of the Magnus received the majority of the early FCF but now and onwards ENQ takes the larger share (at least above Brent c$30)
But let us hope this piece of ‘junk’ doesn’t develop a gammy leg in Oct.