RE: Moodys upgrade31 Jul 2021 21:39
L3 you wrote so, FCF of $400+$40-$36.5 (as the other half was paid in kind in Feb and April) = $396.5M full year. Note they use hedges in place, only use $55/bbl for the 4MMbbls not hedged for 2021. So, difference would not be more than another $60M. So, adjusting for that the figure would be $460M...
But surly they are assuming $55 oil. Our hedges have collars on them that allow for oil to be sold above that $55 and the non hedged oil can be sold at current spot price above $55 if oil sold for $55 then your assumption that -$36.5m would not take place as the next bond payment would be deferred also, so FCF would be at $55 oil $496.5m so if oil is $65 and our hedge collars are $65 then we get another $180m - £36.6m FCF to add to Moodys $496.5m