Accessibility Statement Skip Navigation
  • Resources
  • Blog
  • Journalists
  • +44 (0)20 7454 5110
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All Public Company News
      • All Multimedia News
      • View All News Releases

      • Regulatory News

      • D/A/CH Regulatory News
      • UK Regulatory News
      • View All Regulatory News

  • Business & Money
      • Auto & Transportation

      • Aerospace & Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads & Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking & Road Transportation
      • View All Auto & Transportation

      • Business Technology

      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • View All Business Technology

      • Entertain­ment & Media

      • Advertising
      • Art
      • Books
      • Entertainment
      • Film & Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • View All Entertain­ment & Media

      • Financial Services & Investing

      • Accounting News & Issues
      • Acquisitions, Mergers & Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalisation
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • View All Financial Services & Investing

      • General Business

      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls & Research
      • Trade Show News
      • View All General Business

  • Science & Tech
      • Consumer Technology

      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • View All Consumer Technology

      • Energy & Natural Resources

      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil & Gas Discoveries
      • Utilities
      • Water Utilities
      • View All Energy & Natural Resources

      • Environ­ment

      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • Aerospace & Defence
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation & Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking & Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • Carriers & Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • Animals & Pets
      • Beers, Wines & Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics & Personal Care
      • Fashion
      • Food & Beverages
      • Furniture & Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewellery
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • Advertising
      • Art
      • Books
      • Entertainment
      • Film & Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • View All Entertain­ment & Media

      • Health

      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • View All Health

      • Sports

      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • View All Sports

      • Travel

      • Amusement Parks & Tourist Attractions
      • Gambling & Casinos
      • Hotels & Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • Animal Welfare
      • Corporate Social Responsibility
      • Economic News, Trends & Analysis
      • Education
      • Environmental
      • European Government
      • Labour & Union
      • Natural Disasters
      • Not For Profit
      • Public Safety
      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • View All People & Culture

  • Overview
  • Distribution
  • Paid Placement
  • Multichannel Amplification
  • Disclosure Services
  • SocialBoost
  • Rooms
    • MediaRoom
    • ESG Rooms
  • AI Tools
  • General Enquiries
  • Media Enquiries
  • Partnerships
  • Hamburger menu
  • Cision PR Newswire UK provides press release distribution, targeting, monitoring, and marketing services
  • Send a Release
    • Phone

    • +44 (0)20 7454 5110 from 8 AM - 5:30 PM GMT

    • ALL CONTACT INFO
    • Contact Us

      +44 (0)20 7454 5110
      from 8 AM - 5:30 PM GMT

  • Client Login
  • Send a Release
  • Resources
  • Blog
  • Journalists
  • News in Focus
    • Browse News Releases
    • Regulatory News
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
    • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Client Login
  • Send a Release
  • Resources
  • Blog
  • Journalists
  • Overview
  • Distribution
  • Paid Placement
  • Multichannel Amplification
  • Disclosure Services
  • Cision Communications Cloud®
  • AI Tools
  • Client Login
  • Send a Release
  • Resources
  • Blog
  • Journalists
  • General Enquiries
  • Media Enquiries
  • Partnerships
  • Client Login
  • Send a Release
  • Resources
  • Blog
  • Journalists

ARCM: Update on Question List #1 Is Premier Oil's Forecasted Free Cash Flow From the Acquisitions Actually Less than US$400m by 2023 (vs. US$600m of decommissioning liabilities)?


News provided by

Asia Research Capital Management (ARCM)

05 Mar, 2020, 07:30 GMT

Share this article

Share toX

Share this article

Share toX

LONDON, March 5, 2020 /PRNewswire/ -- Further to ARCM's statement on 24 January (available here), in which we questioned Premier Oil's forecasted  free cash flow ("FCF") for the proposed acquisitions, ARCM has carried out a more detailed review of the Company's public disclosure around these transactions. Our analysis, which is based on the Company's publicly disclosed data (for detailed assumptions see the notes section), shows that cash flows at the 31 December 2019 Brent and UK gas forward curves would be less than $400 million from the potential transaction closing date until the end of 2023 – compared to the ">US$1 billion" statement made by the Company in its presentation on 7 January (which did not provide any details regarding the working capital adjustments between 1 January 2019 and the closing date). 

Continue Reading
This image opens in the lightbox
Premier Oil Cash Flow Projections from the closing of the acquisitions

This <$400 million figure needs to be considered in the context of the Company taking on an incremental $600 million of pre-tax decommissioning liabilities, significantly increasing its exposure to the challenging UK gas market and assuming aging assets from BP.

It is also important to note that the cumulative cash flow figure shown below would in fact be substantially lower than what is shown in this analysis at the currently prevailing forward curves for Brent and UK gas. 

As we have previously highlighted, this transaction was negotiated by the Company last autumn, prior to the significant sell-off in the UK gas forward curve due to worsening supply/demand fundamentals, and in our statement on 24 January we encouraged the Company to provide updated FCF guidance which better reflected this dynamic. The model below, which forms the basis of our analysis, is based on Premier Oil's public disclosures and uses forward prices for Brent and UK gas as of 31 December 2019 (predating the market reaction to the Coronavirus).

Premier Oil Cash Flow Projections from the closing of the acquisitions (see notes overleaf)

Notes

Production Profiles (kboe/d): Based on estimates from the Company's presentation on 7 January 2020 (available here)

Total Production (mmboe): For each asset the annual liquids and gas production is derived by multiplying the daily production profiles (kboe/d) by 0.365. For 2H 2020, the production profile (kboe/d) is multiplied by 0.183 since the calculation utilizes half year cash flows from 2H 2020 onwards.

Combined Production (P): Sum of the total liquids and gas production in mmboe across Andrew, Shearwater and Tolmount

Combined Opex (OP): As per Page 4 of the Company's presentation on 7 January which states "Adds low cost assets with combined opex of < US$20/boe (2019 to 2025)". Combined opex has been assumed to be $19/boe

Oil and Gas Price Assumption: Forward curves from Bloomberg as at 31 December 2019

Condensate Differential vs Brent (D): Taken as the average $/bbl differential of naphtha over Brent since 2019.

Implied Condensate Price (C): Oil price assumption plus the condensate differential. This is used for calculating Shearwater liquids revenues since Shearwater liquids are condensates as stated on page 8 of the Company's presentation on 7 January

FX Rate (FX): Assumption of 1.3 USD/GBP

Gas Price in $/boe (G): Derived by multiplying the gas price in p/therm (UKG) by the FX rate assumption (FX) and the therm to boe conversion factor of 0.58 (CF)

Total Liquids Revenue (TLR): Sum of liquids revenue across Andrew, Shearwater and Tolmount as detailed below

  • Andrew: Derived by multiplying the Andrew liquids production in mmboe (AL) with the oil price in $/bbl (O)
  • Shearwater: Derived by multiplying the Shearwater liquids production in mmboe (SL) with Implied condensate price $/bbl (C). This is because Shearwater liquids production is assumed to be entirely condensate.
  • Tolmount: Derived by multiplying the Tolmount liquids production in mmboe (TL) with the oil price in $/bbl (O). This is zero since Tolmount doesn't produce any liquids

Total Gas Revenue (TGR): Sum of gas revenue across Andrew, Shearwater and Tolmount as detailed below

  • Andrew: Derived by multiplying the Andrew gas production in mmboe (AG) with the gas price in $/boe (G)
  • Shearwater: Derived by multiplying the Shearwater gas production in mmboe (SG) with the gas price in $/boe (G)
  • Tolmount: Derived by multiplying the Tolmount gas production in mmboe (TG) with the gas price in $/boe (G)

Total Revenue: Sum of Total Liquids Revenue and Total Gas Revenue

Opex: Derived by Multiplying Combined Production in mmboe (P) with Combined Opex in $/boe (OP)

EBITDA: Total Revenue less Total Opex

CapEx: As detailed below

  • Andrew LC: Page 7 of the Company's presentation on 7 January states "Estimated total capex of up to c. US$120m (net to Premier)". This is assumed to be spent over 2021, 2022 and 2023
  • Tolmount: Page 9 of the Company's presentation on 7 January states "pro forma 2020 Tolmount capex expected to be c. US$100m (net to Premier)" which is assumed to mean $100m CapEx for the 75% stake. This would imply a CapEx of $33.3m for the 25% stake (100/75% *25%). Assumed to be spent equally in 2020, which implies a 2H 2020 CapEx of $16.7m
  • Development CapEx: The UK Oil and Gas Authority's (OGA) document from March 2019 titled "Projections of UK Oil and Gas Production and Expenditure" (available here) implies an average CapEx of GBP6.4/boe from 2020 to 2023 which translates to $8.3/boe using the FX assumption given above. Development CapEx in each period is derived by multiplying Combined Production in mmboe (CP) with $8.3/boe

Cash Flow: EBITDA less total CapEx

Total Cash Flow (2H 2020 to 2023): Sum of Cash Flows from 2H 2020 to 2023

Contact
Greenbrook Communications
arcm@greenbrookpr.com
+44 207 952 2000

Modal title

Contact PR Newswire

  • +44 (0)20 7454 5110
    from 8 AM - 5:30 PM GMT
  • General Enquiries
  • Media Enquiries
  • Partnerships

Products

  • Content Distribution
  • Multimedia Services
  • Disclosure Services
  • Cision Communications Cloud®

About

  • About PR Newswire
  • About Cision
  • Partnering Opportunities
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United States
  • Vietnam

My Services

  • All News Releases
  • Customer Portal
  • Resources
  • Blog
  • Journalists
  • Data Privacy

Do not sell or share my personal information:

  • Submit via Privacy@cision.com 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Customer Portal
  • Resources
  • Blog
  • Journalists
+44 (0)20 7454 5110
from 8 AM - 5:30 PM GMT
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookie Settings
Copyright © 2025 PR Newswire Europe Limited. All Rights Reserved. A Cision company.