RE: Magnus. Repayment of vendor loan18 Sep 2018 13:08
Hi Fernan10
MO has high confidence and think have worked the loan deal out... You need to consider all input (GCA, JS, AB etc) to understand... and read the "Waterfall mechanics and profit share" on per page 112 of prospectus.
ENQ even earn 10% interest on outstanding total amount of FCF due to ENQ versus $200m loan, loan is spread over 5 years, repayment $40m per annum, paid quarterly + interest.
Assuming deal done 01/12/18, and per estimate ENQ have accrued $100m of FCF since 1/1/17 to offset versus loan, so just for 75% guess Magnus generates $40m per quarter for first four quarter of deal, so to end of 2019 (yes is low end, but is for illustration).
So is calculated quarterly in arrears, say 1st quarter ends 28-Feb-2018
Have $40m qualifying as “Net Cashflow Gain”... Numbers a little rough, i.e. not doing daily interest etc
So first allocation "A", does not apply as currently no arrears accrued to receive first bite.
On to allocation "B" Repay ENQ for amount owed to recover FCF on loan, ENQ get full $40m
Quarter 2, 31-May-2019
first allocation "A", ENQ pay for arrears of $10m for Q1 principal and $1.8m for interest @ 7.5%
On to allocation "B" Repay ENQ for amount owed to recover FCF on loan, ENQ get full $28m ($32m outstanding)
Repeat until ENQ have recovered all FCF versus loan, then go on to profit share.
Is good deal for both, if MO's sums are correct, over 5 years BP will get all money owed against loan and some $450-500m from profit share...
Is MO's gues anyaway, good luck all