Last checked at 18 May 2023 15:07
ENERGEAN ISRAEL LIMITED
UNAUDITED INTERIM CONDENCED CONSOLIDATED FINANCIAL STATEMENTS
31 MARCH 2023
ENERGEAN ISRAEL LIMITED
UNAUDITED INTERIM CONDENCED CONSOLIDATED FINANCIAL STATEMENTS
AS OF 31 MARCH 2023
INDEX
|
| Page |
|
| |
Interim Condensed Consolidated Statement of Comprehensive Income | 3 | |
Interim Condensed Consolidated Statement of Financial Position | 4 | |
Interim Condensed Consolidated Statement of Changes in Equity | 5 | |
Interim Condensed Consolidated Statement of Cash Flows | 6 | |
Notes to the Interim Condensed Consolidated Financial Statements | 7-20 |
- - - - - - - - - - - - - - - - - - - -
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
THREE MONTHS ENDED 31 MARCH 2023
|
|
| 31 March (Unaudited) | ||||||||||
Notes
| 2023 $'000
| 2022 $'000 |
| ||||||||||
Revenue | 3 | 158,853 | - |
| |||||||||
Cost of sales | 4 | (83,905) | - |
| |||||||||
Gross profit | 74,948 |
| - |
|
| ||||||||
| |||||||||||||
Administrative expenses | 4 | (3,922) | (2,205) |
| |||||||||
Exploration and evaluation expenses | 4 | (50) | - |
| |||||||||
Other expenses | 4 | - | (824) |
| |||||||||
Other income | 4 | - | 53 |
| |||||||||
Operating profit (loss) | 70,976 | (2,976) |
|
| |||||||||
| |||||||||||||
Financial income | 5 | 1,526 | 3,338 |
| |||||||||
Financial expenses | 5 | (32,487) | (3,078) |
| |||||||||
Foreign exchange loss, net | 5 | (257) | (68) |
| |||||||||
Profit (loss) for the period before tax |
|
|
| 39,758 |
| (2,784) |
|
| |||||
| |||||||||||||
Taxation income (expense) | 6 | (9,482) | 1,260 |
| |||||||||
Net profit (loss) for the period | 30,276 |
| (1,524) |
|
| ||||||||
| |||||||||||||
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
AS OF 31 MARCH 2023
| Notes
| 31 March 2023 (Unaudited) $'000
| 31 December 2022 $'000
| |||
ASSETS: | ||||||
NON-CURRENT ASSETS: | ||||||
Property, plant and equipment | 7 | 2,818,159 | 2,926,313 | |||
Intangible assets | 8 | 152,558 | 143,554 | |||
Other accounts receivable | 10 | 5,614 | 108 | |||
Deferred tax asset | 9 | 13,547 | 22,886 | |||
|
|
|
| 2,989,878 | 3,092,861 | |
CURRENT ASSETS: | ||||||
Trade and other receivables | 10 | 141,123 | 82,611 | |||
Inventory | 11 | 8,142 | 8,313 | |||
Restricted cash | 8,462 | 71,778 | ||||
Cash and cash equivalents | 32,081 | 24,825 | ||||
189,808 | 187,527 | |||||
TOTAL ASSETS |
| 3,179,686 |
| 3,280,388 | ||
EQUITY AND LIABILITIES: | ||||||
EQUITY: | ||||||
Share capital | 1,708 | 1,708 | ||||
Share premium | 212,539 | 212,539 | ||||
Retained losses | (40,252) | (70,528) | ||||
TOTAL EQUITY |
|
|
| 173,995 |
| 143,719 |
NON-CURRENT LIABILITIES: | ||||||
Senior secured notes | 12 | 1,851,797 | 2,471,030 | |||
Decommissioning provisions | 86,182 | 84,299 | ||||
Trade and other payables | 13 | 200,461 | 210,241 | |||
2,138,440 | 2,765,570 | |||||
CURRENT LIABILITIES: | ||||||
Senior secured notes | 12 | 621,382 | - | |||
Trade and other payables | 13 | 245,869 | 371,099 | |||
867,251 | 371,099 | |||||
TOTAL LIABILITIES | 3,005,691 |
| 3,136,669 | |||
TOTAL EQUITY AND LIABILITIES |
| 3,179,686 | 3,280,388 |
18 May 2023 |
|
|
|
|
|
| Panagiotis Benos Director |
| Matthaios Rigas Director |
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
THREE MONTHS ENDED 31 MARCH 2023
|
| Share capital $'000 |
| Share Premium $'000 |
|
| Accumulated losses $'000 |
| Total equity $'000 |
Balance as of 1 January 2023 |
| 1,708 |
| 212,539 |
|
| (70,528) |
| 143,719 |
Profit for the period | - | - | 30,276 | 30,276 | |||||
Balance as of 31 March 2023 | 1,708 | 212,539 | (40,252) |
| 173,995 | ||||
Balance as of 1 January 2022 |
| 1,708 |
| 572,539 |
|
| (35,946) |
| 538,301 |
Loss for the period | - | - | (1,524) | (1,524) | |||||
Balance as of 31 March 2022 | 1,708 | 572,539 | (37,470) | 536,777 |
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
THREE MONTHS PERIOD ENDED 31 MARCH 2023
|
| 31 March (Unaudited) | ||||
Notes |
| 2023 $'000 |
| 2022 $'000 | ||
Operating activities | ||||||
Profit (Loss) for the period before tax |
|
|
| 39,758 |
| (2,784) |
Adjustments to reconcile loss before taxation to net cash provided by operating activities: |
| |||||
Depreciation, depletion and amortisation |
| 4 | 30,871 | 38 | ||
Loss from disposal on property, plant and equipment |
| 4 | - | 824 | ||
Amortisation of payment made in advance to customers |
| 3 | 4,928 | - | ||
Other expenses |
| 4 | - | 5 | ||
Other income |
| - | (53) | |||
Finance Income |
| 5 | (1,526) | (3,338) | ||
Finance expenses |
| 5 | 32,487 | 3,078 | ||
Net foreign exchange loss |
| 5 | 257 | 68 | ||
Cash flow from operations before working capital | 106,775 | (2,162) | ||||
Increase in trade and other receivables | (18,315) | (2) | ||||
Decrease in inventories | 172 | - | ||||
Increase in trade and other payables | 314 | 800 | ||||
Cash from operations | 88,946 | (1,364) | ||||
Income taxes paid | (368) | (330) | ||||
Net cash inflows from (used in) operating activities | 88,578 | (1,694) | ||||
Investing activities | ||||||
Payment for exploration and evaluation, and other intangible assets | 8(B) | (25,318) | (2,231) | |||
Payment for purchase of property, plant and equipment | 7(C) | (55,752) | (44,002) | |||
Movement in restricted cash, net | 63,316 | 64,112 | ||||
Interest received | 1,509 | 692 | ||||
Net cash inflows from (used in) investing activities | (16,245) | 18,571 | ||||
Financing activities | ||||||
Senior secured notes - interest paid | 12 | (64,453) | (64,453) | |||
Other finance cost paid | (44) | (384) | ||||
Transaction cost in relation to Senior Secured Notes | (229) | - | ||||
Repayment of obligations under leases | 13 | (250) | (248) | |||
Net cash used in financing activities | (64,976) | (65,085) | ||||
|
|
|
|
| ||
Net increase (decrease) in cash and cash equivalents | 7,357 | (48,208) | ||||
Cash and cash equivalents at beginning of period | 24,825 | 349,827 | ||||
Effect of exchange differences on cash and cash equivalents | (101) | (45) | ||||
Cash and cash equivalents at end of period | 32,081 | 301,574 | ||||
The accompanying notes are an integral part of the interim condensed consolidated financial statements.
NOTE 1: - GENERAL
a. Energean Israel Limited (the "Company") was incorporated in Cyprus on 22 July 2014 as a private company with limited liability under the Companies Law, Cap. 113. Its registered office is at Lefkonos 22, 1st Floor, Strovolos, 2064 Nicosia, Cyprus.
b. The Company and its subsidiaries (the "Group") has been established with the objective of exploration, production and commercialisation of natural gas and crude oil. The Group's main activities are performed in Israel by its Israeli Branch.
c. As of 31 March 2023, the Company had investments in the following subsidiaries:
Name of subsidiary | Country of incorporation / registered office | Principal activities | ShareholdingAt 31 March 2023(%) | ShareholdingAt 31 December 2022(%) |
Energean Israel Transmission LTD | 121, Menachem Begin St.Azrieli Sarona Tower, POB 24,Tel Aviv 67012039 Israel | Gas transportation license holder | 100 | 100 |
Energean Israel Finance LTD | 121, Menachem Begin St.Azrieli Sarona Tower, POB 24,Tel Aviv 67012039 Israel | Financing activities | 100 | 100 |
d. The Group's core assets as of 31 March 2023 are comprised of:
Country | Asset | Working interest | Field phase |
Israel | Karish | 100% | Production |
Israel | Tanin | 100% | Development |
Israel | Blocks 12, 21, 23, 31 | 100% | Exploration |
NOTE 2: - Accounting policies and basis of preparation
These unaudited interim condensed consolidated financial statements for the three months ended 31 March 2023, have been prepared in accordance with the International Financial Reporting Standards ("IFRS") as adopted by the European Union (EU). The unaudited interim condensed consolidated financial statements do not include all the information and disclosures that are required for the annual financial statements and must be read in conjunction with the Group's annual consolidated financial statements for the year ended 31 December 2022.
These unaudited interim financial statements have been prepared on a going concern basis.
NOTE 3: - Revenues
|
| 31 March (Unaudited) | |||||||
2023 $'000 | 2022 $'000 |
| |||||||
Revenue from gas sales (1) | 113,090 | - |
| ||||||
Revenue from Hydrocarbon liquids sales (3) | 50,691 | - |
| ||||||
Compensation to customers (2) | (4,928) | - |
| ||||||
Total revenue |
| 158,853 |
| - |
| ||||
(1) Sales gas for three months ended 31 March 2023 totaled approximately 0.72 bcm (the Company started production on 26 October 2022).
(2) During 2021 and in accordance with the GSPAs signed with a group of gas buyers, the Company paid compensation to these counterparties following delays to the supply of gas from the Karish project. The compensation is accounted for as variable consideration under IFRS 15 Revenue Recognition, as a deduction from revenue once production commences and gas is delivered to the gas buyers.
(3) Sales Hydrocarbon liquids for three months ended 31 March 2023 totaled approximately 0.714mmbbl (the Company did not sell Hydrocarbon liquids during 2022).
NOTE 4: - Operating profit (loss) before taxation
31 March (Unaudited) |
| ||||
2023 $'000 | 2022 $'000 |
| |||
(a) Cost of sales | |||||
Staff costs | 1,885 | - | |||
Energy cost | 1,288 | - | |||
Royalty payable | 29,474 | - | |||
Depreciation and amortisation (Note 7) | 30,279 | - | |||
Other operating costs | 20,110 | - | |||
Stock movement (Note 11) | 869 | - | |||
Total cost of sales |
| 83,905 |
| - | |
(b) General & administration expenses |
|
|
|
| |
Staff costs | 960 | 397 | |||
Share-based payment charge | 99 | 31 | |||
Depreciation and amortisation (Note 7, 8) | 592 | 38 | |||
Auditor fees | 48 | 80 | |||
Other general & administration expenses | 2,223 | 1,659 | |||
Total administrative expenses |
| 3,922 |
| 2,205 | |
(c) Exploration and evaluation expenses | |||||
Other exploration and evaluation expenses | 50 | - | |||
Total exploration and evaluation expenses |
| 50 |
| - | |
(d) Other expenses | |||||
Loss from disposal of property, plant and equipment | - | 824 | |||
Total other expenses |
| - |
| 824 | |
(e) Other income |
|
|
|
| |
Other income | - | 53 | |||
Total other income |
| - |
| 53 | |
NOTE 5: - Net finance income/(expenses)
31 March (Unaudited) | ||||
2023 $'000 | 2022 $'000 | |||
Interest on senior secured notes (1) | 34,375 | 34,323 | ||
Interest expense on long terms payables (3) | 612 | 2,064 | ||
Less amounts included in the cost of qualifying assets (2) | (3,568) | (33,744) | ||
31,419 |
| 2,643 | ||
Finance and arrangement fees | 145 | 1,459 | ||
Other finance costs and bank charges | 107 | 264 | ||
Unwinding of discount on provision for decommissioning | 861 | 171 | ||
Unwinding of discount on right of use asset (1) | 15 | 83 | ||
Less amounts included in the cost of qualifying assets (2) | (60) | (1,542) | ||
1,068 |
| 435 | ||
Total finance costs |
| 32,487 |
| 3,078 |
Interest income from time deposits | 654 | 557 | ||
Change of discount estimate on payables (3) | 872 | - | ||
Interest income from loans to related parties | - | 2,781 | ||
Total finance income | 1,526 | 3,338 | ||
Net foreign exchange losses | (257) | (68) | ||
Net finance income/(expense) | (31,218) |
| 192 | |
(1) See also Note 12.
(2) See also Note 7(A).
(3) See also Note 13.
NOTE 6: - Taxation
1. Taxation charge:
31 March (Unaudited) | |||||
2023 $'000 | 2022 $'000 | ||||
Tax - current year | (143) | (67) | |||
Deferred tax | (9,339) | 1,327 | |||
Total taxation income (expense) |
| (9,482) | 1,260 | ||
|
|
|
| ||
NOTE 7: - Property, Plant and Equipment
a. Composition:
|
| Oil and gas Assets $'000 |
| Leased assets $'000 |
| Furniture, fixtures and equipment $'000 |
| Total $'000 |
Cost: |
|
|
|
|
|
|
|
|
At 1 January 2022 |
| 2,241,783 |
| 4,009 |
| 829 |
| 2,246,621 |
Additions (1) | 514,373 | 731 | 1,165 | 516,269 | ||||
Disposals | (900) | - | - | (900) | ||||
Capitalised borrowing cost (2) | 129,357 | - | - | 129,357 | ||||
Capitalised depreciation | 632 | - | - | 632 | ||||
Change in decommissioning provision | 47,544 | - | - | 47,544 | ||||
Total cost at 31 December 2022 |
| 2,932,789 |
| 4,740 |
| 1,994 |
| 2,939,523 |
Additions (1) | 29,048 | - | 41 | 29,089 | ||||
Handover to INGL(4) | (111,105) | - | - | (111,105) | ||||
Capitalised borrowing cost (2) | 3,628 | - | - | 3,628 | ||||
Change in decommissioning provision | 1,020 | - | - | 1,020 | ||||
Total cost at 31 March 2023 |
| 2,855,380 |
| 4,740 |
| 2,035 |
| 2,862,155 |
| ||||||||
Depreciation: | ||||||||
At 1 January 2022 |
| 433 |
| 693 |
| 228 |
| 1,354 |
Charge for the year (3) | 10,976 | 134 | 297 | 11,407 | ||||
Capitalised to oil and gas assets | - | 632 | - | 632 | ||||
Disposals | (433) | - | - | (433) | ||||
Write down of the assets | 250 | - | - | 250 | ||||
Total Depreciation at 31 December 2022 |
| 11,226 |
| 1,459 |
| 525 |
| 13,210 |
Charge for the year | 30,279 | 412 | 95 | 30,786 | ||||
Total Depreciation at 31 March 2023 |
| 41,505 |
| 1,871 |
| 620 |
| 43,996 |
|
|
|
|
|
|
|
|
|
At 31 December 2022 |
| 2,921,563 |
| 3,281 |
| 1,469 |
| 2,926,313 |
At 31 31 March 2023 |
| 2,813,875 |
| 2,869 |
| 1,415 |
| 2,818,159 |
(1) The additions to oil & gas assets in 2023 are primarily due to development costs for the FPSO, Karish North and 2nd Oil Train. The additions in 2022 are primarily due to development costs for the Karish field, incurred under the EPCIC contract, FPSO, subsea and onshore construction.
(2) Capitalised borrowing costs relate primarily to the secured senior notes.
(3) First production from the Karish project was achieved on 26 October 2022.
(4) Handover to INGL took place on 22 March 2023.
NOTE 7: - Property, Plant and Equipment (Cont.)
b. Depreciation expense for the year has been recognised as follows:
31 March (Unaudited) | |||||
2023 $'000 | 2022 $'000 | ||||
Cost of sales | 30,279 | - | |||
Administration expenses | 507 | 38 | |||
Capitalised depreciation in oil & gas assets | - | 177 | |||
Total | 30,786 | 215 |
| ||
c. Cash flow statement reconciliations:
| 31 March (Unaudited) |
| ||||||||
2023 $'000 | 2022 $'000 | |||||||||
Additions to property, plant and equipment, net |
| 77,368 | 88,654 | |||||||
Associated cash flows | ||||||||||
Payment for additions to property, plant and equipment | (55,752) | (44,002) | ||||||||
Non-cash movements/presented in other cash flow lines | ||||||||||
Capitalised borrowing costs | (3,628) | (35,284) | ||||||||
Right-of-use asset additions | - | (107) | ||||||||
Capitalised share-based payment charge | - | (40) | ||||||||
Capitalised depreciation | - | (177) | ||||||||
Change in decommissioning provision |
| (1,020) | - | |||||||
Movement in working capital | (16,968) | (9,044) | ||||||||
NOTE 8: - Intangible Assets
a. Composition:
|
| Exploration and evaluation assets $'000 |
| Software licences $'000 |
| Total $'000 |
Cost: | ||||||
At 1 January 2022 | 20,141 | 255 | 20,396 | |||
Additions (1) | 123,005 | 1,713 | 124,718 | |||
Write off of exploration and evaluation costs (2) | (1,277) | - | (1,277) | |||
At 31 December 2022 |
| 141,869 |
| 1,968 |
| 143,837 |
Additions (1) | 9,089 | - | 9,089 | |||
At 31 March 2023 |
| 150,958 |
| 1,968 |
| 152,926 |
Amortisation: |
|
|
|
|
|
|
At 1 January 2022 |
| - |
| 255 |
| 255 |
Charge for the year | - | 28 | 28 | |||
Total Amortisation at 31 December 2022 |
| - |
| 283 |
| 283 |
Charge for the year | - | 85 | 85 | |||
Total Amortisation at 31 March 2023 |
| - |
| 368 |
| 368 |
At 31 December 2022 |
| 141,869 |
| 1,685 |
| 143,554 |
At 31 March 2023 |
| 150,958 |
| 1,600 |
| 152,558 |
(1) Additions to exploration and evaluation assets are primarily due to the 2022 growth drilling programme undertaken offshore Israel.
(2) Zone D: On 27 July 2022, the Company sent a formal notice to the Ministry of Energy notifying the relinquishment of Zone D and discontinuation of related work. As such, the licences subsequently expired on 27 October 2022.
b. Cash flow statement reconciliations:
| 31 March (Unaudited) | ||||||
2023 $'000 | 2022 $'000 |
| |||||
Additions to intangible assets | 9,089 | 5,173 |
| ||||
Associated cash flows |
|
| |||||
Payment for additions to intangible assets | (25,318) | (2,231) |
| ||||
Non-cash movements/presented in other cash flow lines |
|
| |||||
Movement in working capital | 16,229 | (2,942) |
| ||||
NOTE 9: - Deferred taxes
The Group is subject to corporation tax on its taxable profits in Israel at the rate of 23%. The capital gain tax rates depend on the purchase date and the nature of the asset. The general capital gains tax rate for a corporation is the standard corporate tax rate.
Tax losses can be utilised for an unlimited period, and tax losses may not be carried back.
According to Income Tax (Deductions from Income of Oil Rights Holders) Regulations, 5716-1956, the exploration and evaluation expenses of oil and gas assets are deductible in the year in which they are incurred.
The Group expects that there will be sufficient taxable profits in the following years and that deferred tax assets, recognised in the consolidated financial statements of the Group, will be recovered.
NOTE 9: - DEFERRED TAXES (Cont.)
Below are the items for which deferred taxes were recognised:
|
| Property, plant and equipment & intangible assets $'000 | Right of use asset IFRS 16 $'000 |
| Tax losses $'000 | Deferred expenses for tax $'000 | Staff leaving indemnities $'000 | Accrued expenses and other short‑term liabilities and other long‑term liabilities $'000 |
|
| Decommissioning provision $'000 |
| Total $'000 | |||||
At 1 January 2023 | (40,344) | (754) | 56,415 | 6,209 | 167 | 1,193 | - | 22,886 | ||||||||||
Increase/(decrease) for the year through: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Profit or loss | (8,359) | 95 | (965) | (156) | 13 | 33 | - |
| (9,339) | |||||||||
At 31 March 2023 |
| (48,703) |
| (659) |
|
| 55,450 |
| 6,053 |
| 180 |
| 1,226 |
|
| - |
| 13,547 |
At 1 January 2022 | (12,632) | (762) | 4,750 | 11,031 | 94 | 923 |
|
| 8,171 |
| 11,575 | |||||||
Increase/(decrease) for the year through: |
|
|
|
|
| |||||||||||||
Profit or loss | (27,712) | 8 | 51,665 | (4,822) | 73 | 270 |
|
| (8,171) |
| 11,311 | |||||||
At 31 December 2022 |
| (40,344) |
| (754) |
|
| 56,415 |
| 6,209 |
| 167 |
| 1,193 |
|
| - |
| 22,886 |
31 March 2023 (Unaudited) $'000 | 31 December 2022 $'000 | |||
Deferred tax liabilities | (49,362) | (41,099) | ||
Deferred tax assets | 62,909 | 63,985 | ||
|
| 13,547 |
| 22,886 |
NOTE 10: - Trade and other receivables
31 March 2023 (Unaudited) $'000 | 31 December 2022 $'000 | |||
Current | ||||
Financial items Trade receivables | ||||
Trade receivables | 62,998 | 37,491 | ||
Other receivables (1) | 59,348 | 999 | ||
Refundable VAT | 17,711 | 37,131 | ||
Accrued interest income | 33 | 888 | ||
140,090 |
| 76,509 | ||
Non-financial items | ||||
Prepayments | 214 | 159 | ||
Prepaid income tax | 202 | - | ||
Deferred expenses (2) | - | 4,929 | ||
Prepaid expenses | 617 | 1,014 | ||
1,033 |
| 6,102 | ||
Total current trade and other receivables | 141,123 |
| 82,611 | |
Non-current | ||||
Financial items
| ||||
Other receivables (1) | 5,072 | - | ||
Non-financial items | ||||
Deferred borrowing fees | 434 | - | ||
Deposits and prepayments | 108 | 108 | ||
542 | 108 | |||
Total non-current trade and other receivables | 5,614 |
| 108 |
(1) The increase from 2022 is due to the receivable from INGL (US$59.3 million current and US$5.07 million non-current) resulting from relevant milestones being achieved, in line with the agreement. See Note 13(4) for further details.
(2) Deferred expenses relate to compensation of US$22.9 million that had been accrued in 2021 following delays to the supply of gas from the Karish project. This compensation is treated as variable consideration under IFRS 15 Revenue Recognition and therefore, reduced from gas sales following commencement of production., see also Note 3.
NOTE 11: - Inventory
31 March 2023 (Unaudited) $'000 | 31 December 2022 $'000 | |||
Hydrocarbon liquids | 1,389 | 2,367 | ||
Natural gas | 492 | 383 | ||
Raw materials and supplies | 6,261 | 5,563 | ||
Total |
| 8,142 |
| 8,313 |
NOTE 12: - Borrowings and secured notes
a. Issuance of US$2,500,000,000 senior secured notes:
On 24 March 2021 (the "Issue Date"), Energean Israel Finance Ltd (a 100% subsidiary of the Company) issued US$2,500,000,000 of senior secured notes. The proceeds were primarily used to repay in full the project finance facility
The Notes were issued in four equal tranches as follows:
31 March 2023 (Unaudited)
| 31 December 2022 | ||||
Series
| Maturity
| Annual fixed Interest rate | Carrying value $'000 | Carrying value $'000 | |
US$ 625 million | 30 March 2024 | 4.500% | 621,382 | 620,461 | |
US$ 625 million | 30 March 2026 | 4.875% | 618,461 | 617,912 | |
US$ 625 million | 30 March 2028 | 5.375% | 617,163 | 616,767 | |
US$ 625 million | 30 March 2031 | 5.875% | 616,173 | 615,890 | |
US$2,500 million | 2,473,179 |
| 2,471,030 |
31 March 2023 (Unaudited) $'000 | 31 December 2022 $'000 | |||
Senior secured notes - current | 621,382 | - | ||
Senior secured notes - non current | 1,851,797 | 2,471,030 | ||
Total |
| 2,473,179 |
| 2,471,030 |
The interest on each series of the Notes is paid semi-annually, on 30 March and on 30 September of each year starting 30 September 2021.
The Notes are listed on the TACT Institutional of the Tel Aviv Stock Exchange Ltd (the "TASE").
With regards to the indenture document, signed on 24 March 2021 with HSBC BANK USA, N.A (the "Trustee"), no indenture default or indenture event of default has occurred and is continuing.
Collateral:
The Company has provided/undertakes to provide the following collateral in favor of the Trustee:
a. First rank fixed charges over the shares of Energean Israel Limited, Energean Israel
Finance Ltd and Energean Israel Transmission Ltd, the Karish & Tanin Leases, the gas sale and purchase agreements ("GSPAs"), several bank accounts, operating permits, insurance policies, the Company's exploration licences and the INGL Agreement.
b. Floating charge over all of the present and future assets of Energean Israel Limited and Energean Israel Finance Ltd.
c. The Energean Power FPSO.
Credit rating:
The senior secured notes have been assigned a Ba3 rating by Moody's and a BB- rating by S&P Global.
NOTE 13: - Trade and other payables
31 March 2023 (Unaudited) $'000 | 31 December 2022 $'000 | ||||||
Current | |||||||
Financial items | |||||||
Trade accounts payable (1) | 143,853 | 209,853 | |||||
Payables to related parties | 24,568 | 21,028 | |||||
Deferred licence payments (2) | 26,197 | 13,345 | |||||
Other creditors | 11,377 | 6,712 | |||||
Current lease liabilities | 2,567 | 1,792 | |||||
|
| 208,562 |
| 252,730 | |||
Non-financial items | |||||||
Accrued expenses (1) | 35,913 | 29,404 | |||||
Interest payable | - | 32,227 | |||||
Contract liability (4) | - | 56,230 | |||||
Social insurance and other taxes | 1,394 | 502 | |||||
Income taxes | - | 6 | |||||
|
| 37,307 |
| 118,369 | |||
Total current trade and other payables |
| 245,869 |
| 371,099 | |||
Non-current |
| ||||||
financial items |
| ||||||
Trade and other payables (3) | 172,013 | 169,360 |
| ||||
Deferred licence payments (2) | 26,777 | 38,488 |
| ||||
Long term lease liabilities | 1,482 | 2,214 |
| ||||
200,272 |
| 210,062 |
| ||||
Non-financial items |
|
|
|
| |||
Accrued expenses to related parties | 189 | 179 |
| ||||
|
| 189 |
| 179 |
| ||
Total non-current trade and other payables | 200,461 | 210,241 |
| ||||
(1) Trade payables and accrued expenses relate primarily to development expenditure on the Karish project, with the main contributors being FPSO and subsea construction costs and for drilling activities performed offshore Israel. Trade payables are non-interest bearing.
(2) In December 2016, the Company acquired the Karish and Tanin leases for US$40 million of upfront consideration plus contingent consideration of US$108.5 million (paid over 10 equal instalments) bearing interest at an annual rate of 4.6%. On 31 March 2023, the total discounted deferred consideration was US$53 million (31 December 2022: US$52million) including the March 2023 payment, which was subsequently paid in April 2023.
(3) This represents the amount payable to Technip in respect of the EPCIC contract. Under this contract, US$250 million becomes payable nine months following the practical completion date (as defined under that contract), and is payable in eight equal instalments, bearing no interest. A discount rate of 5.831% has been applied.
(4) The contract liability relates to the agreement with Israel Natural Gas Lines ("INGL") for the transfer of title (the "Hand Over") of the near shore and onshore segments of the infrastructure that delivers gas from the Energean Power FPSO into the Israeli national gas transmission grid. The Hand Over became effective in March 2023. Following the Hand Over, INGL is responsible for the operations and maintenance of this part of the infrastructure.
NOTE 14: - Financial Instruments
Fair Values:
Fair value is the amount for which the asset or liability could be exchanged in an arm's length transaction at the relevant date. Where available, fair values are determined using quoted prices in active markets. To the extent that market prices are not available, fair values are estimated by reference to market-based transactions or using standard valuation techniques involved. Values recorded are as at the balance sheet date and will not necessarily be realised. There were no transfers between fair value levels during the year.
The fair value hierarchy of financial assets and financial liabilities that are not measured at fair value (but fair value disclosure is required) is as follows:
Fair value hierarchy as at 31 March 2023 | ||||||||
Level 1 $'000 | Level 2 $'000 | Total $'000 |
| |||||
Financial assets |
|
|
|
| ||||
Long term other accounts receivable | - | 5,072 |
| 5,072 |
| |||
Short term restricted cash | 8,462 | - |
| 8,462 |
| |||
Short term trade and other receivables | - | 140,090 |
| 140,090 |
| |||
Cash and cash equivalents | 32,081 | - |
| 32,081 |
| |||
Total | 40,543 | 145,162 |
| 185,705 |
| |||
Financial liabilities |
|
|
|
| ||||
Senior secured notes (1) | 2,298,750 | - |
| 2,298,750 |
| |||
Trade and other payables - long term | - | 201,047 |
| 201,047 |
| |||
Trade and other payables - short term | - | 207,788 |
| 207,788 |
| |||
Total |
| 2,298,750 | 408,835 |
| 2,707,585 |
| ||
Fair value hierarchy as at 31 December 2022 | ||||||||||
Level 1 $'000 | Level 2 $'000 | Total $'000 |
| |||||||
Financial assets |
|
|
|
| ||||||
Short term restricted cash | 71,778 | - |
| 71,778 |
| |||||
Short term trade and other receivables | - | 76,509 |
| 76,509 |
| |||||
Cash and cash equivalents | 24,825 | - |
| 24,825 |
| |||||
Total | 96,603 | 76,509 |
| 173,112 |
| |||||
Financial liabilities |
|
|
|
| ||||||
Senior secured notes (1) | 2,298,125 | - |
| 2,298,125 |
| |||||
Trade and other payables - long term | - | 210,062 |
| 210,062 |
| |||||
Trade and other payables - short term | - | 252,730 |
| 252,730 |
| |||||
Total |
| 2,298,125 | 462,792 |
| 2,760,917 |
| ||||
(1) The senior secured notes are measured at amortised cost in the Company's financial statements. The notes are listed for trading on the TACT Institutional of the Tel Aviv Stock Exchange Ltd (the "TASE"). The carrying amount as of 31 March 2023 was US$2,473 million and as of 31 December 2022 was US$2,471 million.
NOTE 15: - Significant events and transaction during the reporting period
(a) Gas Sales Agreements - Energean signed spot gas sale and purchase agreement with two Israeli gas buyers. The gas price will be determined in each period, with purchased amounts determined on a daily basis. The agreement will be valid for an initial one-year period with an option to extend subject to ratification by both parties.
(b) INGL Hand-Over completion - The Hand Over became effective in March 2023. Following the Hand Over, INGL is responsible for the operations and maintenance of this part of the infrastructure.