RE: May Prod numbers4 Aug 2019 14:32
Hi L3, thanks for your workings on the OZ loan.
This discussion started a while ago so I think it's worth a recap. As I recall you claimed that there would be a negligible (my wording) payment towards the OZ loan and I responded why, when 15% of Kraken cash flows would exceed the OZ interest payment. Another poster introduced the term 'net' cash flows, which had me looking at it in a different way, with DC4 capex payments being deducted amongst other expenses. I made this point earlier an commented that this arrangement helped Enquest's management of cash flows. All cash flows accrue to Enquest and this arrangement eases any repayment hurdle, until ultimately it has to be paid off or refinanced after 5 years.
In brief I had come round to understanding your original point. Based on these numbers and the assumptions about the terms of the loan, the Oz loan will be $178m less a $9 repayment at the H1 stage, and that number should be clearly identified in the report. I understand the other point you make that this repayment rate is well short of the rate required to pay off the loan by the end of the 5 year period - from memory I recall you mentioned around $45m pa, which seems about right.
All that said I think it's worth looking at the detail of the expenses, which raises some questions in my mind, but doesn't change the bigger picture.
2019Q4 interest - this confused me but then I wondered if you meant 2018Q4. If you did I'd assumed this was capitalised with the original $175m loan ending 2018 at $178m.
Kraken Opex $19/bbl - In 2018 ENQ stated that their average production costs had dropped because of the Kraken volumes. I assume this means that Kraken Opex is below the average. Your working number is fine but this prompts me to have a closer look.
Is the FSPO lease $100m charge a round up of the the $93m number mentioned for 2018 in the latest report or are you expecting a higher number in 2019?
I don't recognise a $57m Kraken FSPO leasing interest charge. Could you clarify this item?
On lease and capex it seems you've take 15% of Enquests charge, but if these charges apply to Enquest's 70.5% holding then I think a small adjustment of (15%/70.5%) should be made for the Oz share.
My adjustments add and subtract from yours and at a net repayment of $11.9m is in the same ball park as your number.
But I'm interested in the detail you've highlighted because it will play a greater part an assessment of the whole of Enquest cash flows for the year.
Your post was truncated, could you complete your comment on '3-year plan share options tend to change ... '