Tullow Oil Plc
06/30/2020
|
EBITDA Multiple
|
|||
---|---|---|---|---|
(USD in Millions)
|
Amount
|
Maturity
|
Rate
|
Book
|
|
||||
Reserves Based Lending Facilities due 2024 1
|
1,505.0
|
Nov-2024
|
|
|
Finance Leases 2
|
1,326.9
|
|
|
|
Total Secured Debt
|
2,831.9
|
2.8x
|
||
$650M Senior Unsecured Notes due 2022
|
650.0
|
Apr-2022
|
6.250%
|
|
$800M Senior Unsecured Notes due 2025
|
800.0
|
Mar-2025
|
7.000%
|
|
$300M Convertible Notes due 2021
|
300.0
|
Jul-2021
|
6.625%
|
|
Total Unsecured Bond Debt
|
1,750.0
|
4.5x
|
||
Total Debt
|
4,581.9
|
4.5x
|
||
Less: Cash and Equivalents
|
(236.3)
|
|||
Plus: Restricted Cash
|
99.0
|
|||
Net Debt
|
4,444.6
|
4.4x
|
||
Plus: Market Capitalization
|
355.2
|
|||
Enterprise Value
|
4,799.8
|
4.7x
|
||
Operating Metrics
|
||||
LTM Reorg EBITDA
|
1,012.9
|
|||
|
||||
Liquidity
|
||||
Other Liquidity
|
409.0
|
|||
Plus: Cash and Equivalents
|
236.3
|
|||
Less: Restricted Cash
|
(99.0)
|
|||
Total Liquidity
|
546.3
|
|||
Credit Metrics
|
||||
Gross Leverage
|
4.5x
|
|||
Net Leverage
|
4.4x
|
|||
Notes: LTM Reorg EBITDA is the company's reported EBITDAX figure. Restricted cash consists of $32 million that the company holds as operator in joint venture bank accounts and $67 million held in restricted bank accounts 1. The RBL facilities amortize. The final maturity is Nov. 2024 2. Leases mostly relate to the TEN FPSO and Espoir FPSO ($1.29 billion at year-end 2019). Due to limited disclosure in the group's H1 2020 report, we assume that all leases are finance leases |
Weekly highlights from our global intel and expert analysis