Magnus18 Nov 2021 22:09
Been doing some detective work on this dog.
RNS 24th Jan 2017: This was the acquisition of the 25% for $85M which was a loan to be paid out of cash flows. The remaining 75% will cost $300M.
RNS 3rd Dec 2018: Magnus completed. $100M paid out of RI and there is remaining $100M in loan. 2P reserves of 60M and it is claimed that NPV is $500M at $70 Brent.
Production in 2017 and 2018 was roughly 16k boepd and the asset was taken over in december 2017 so that month generated 4,2k.
In 2018 Annual Report Vendor loan repayments on Magnus financing was $48.6M
In 2019, EnQuest repaid $88.4 million to BP, including repaying the remaining $34.8 million in the year associated with the initial 25% interest vendor loan, with the remainder reflecting the partial repayment of the 75% interest vendor loan and interest, and BP’s entitlement to share in the cash flows from the 75% interest. "
In the 2020 Annual report it was noted that Magnus generated 17,416 boepd. In that year repayments on Magnus financing and profit share were $61.8M.
In the 2021 half-yearly it was reported that Repayments on Magnus and Financing was $12.3M and $58.7M was paid to settle the loan.
So the amount paid to BP thus far for Magnus including financing costs is $100M + $48.6M (2018) + $88.4M (2019) + $61.8M (2020) + $71M (2021) which is $370M. Now $85M was 25% so 100% was $340M so that is roughly $30M in interest. If I am not mistaken Enquest was entitled to 100% of production from the economic date at the beginning of december 2017. In that month, average production was 4,2K, in 2018 it was 16K, in 2019 I couldn't find exact figures, in 2020 it was 17,416 and in 2021 up to end june it was 13,847. Assuming it was 16,4K in 2019 that gives a total production of 21M. BP had access to 37,5% of cash flow from Magnus. Removing the finance charges and the $100M consideration that represented roughly $11,4 per barrel and that Enquest would have earnt $19 per barrel or $400M over the period.
I am not sure if that includes capex or not.
Now assuming that Magnus can get back up to close to 16k when matters are addressed production should be totalling close to 58K per day. It would have been better if they had put that in the rns instead of the disastrous rns they put out.