- THIS ANNOUNCEMENT INCLUDES INSIDE INFORMATION -
Riverstone Energy Limited Announces 1Q18 Quarterly Portfolio Valuations
London, UK (13 April 2018) - Riverstone Energy Limited ("REL") announces its quarterly portfolio summary as of 31 March 2018, inclusive of updated quarterly unaudited fair market valuations:
Current Portfolio
|
|
Target Basin |
Gross Committed Capital ($mm) |
Invested Capital ($mm) |
Realised Capital ($mm)[1] |
Net Invested Capital ($mm)[2] |
Gross Realised & Unrealised Value ($mm)3 |
Gross MOIC[3] |
Hammerhead Resources (formerly CIOC) |
|
Deep Basin (Canada) |
$307 |
$295 |
$23 |
$275 |
$561 |
1.9x |
Centennial |
|
Permian (U.S.) |
268 |
268 |
172 |
170 |
455 |
1.7x |
Three Rivers III |
|
Permian (U.S.) |
167 |
94 |
18 |
76 |
205 |
2.2x |
Liberty II |
|
Bakken, PRB (U.S.) |
142 |
142 |
- |
142 |
177 |
1.3x |
ILX III |
|
Deepwater GoM (U.S.) |
200 |
125 |
- |
125 |
150 |
1.2x |
Carrier II |
|
Permian (U.S.) |
133 |
110 |
- |
110 |
131 |
1.2x |
RCO[4] |
|
North America |
125 |
87 |
82 |
23 |
93 |
1.1x |
CNOR |
|
Western Canada |
90 |
83 |
- |
83 |
83 |
1.0x |
Meritage III[5] |
|
Western Canada |
67 |
34 |
- |
34 |
59 |
1.8x |
Eagle II |
|
Mid-Continent (U.S.) |
67 |
62 |
- |
62 |
49 |
0.8x |
Castex 2014 |
|
Gulf Coast Region (U.S.) |
67 |
44 |
- |
44 |
44 |
1.0x |
Sierra |
|
Mexico |
38 |
9 |
- |
9 |
21 |
2.4x |
Fieldwood |
|
GoM Shelf (U.S.) |
82 |
59 |
3 |
59 |
12 |
0.2x |
Total Current Portfolio[6] |
$1,752 |
$1,411 |
$298 |
$1,211 |
$2,040 |
1.4x |
Percentage of REL net capital available[7] |
|
|
|
84% |
|
|
Realisations
|
|
Target Basin |
Gross Committed Capital ($mm) |
Invested Capital ($mm) |
Realised Capital ($mm)1 |
Unrealised Value ($mm) |
Gross Realised & Unrealised Value ($mm)3 |
Gross MOIC3 |
|
Rock Oil[8] |
|
Permian (U.S.) |
- |
114 |
229 |
11 |
240 |
2.1x |
|
CanEra III |
|
Western Canada |
- |
1 |
1 |
- |
1 |
0.4x |
Origo |
|
North Sea (Norway, U.K.) |
- |
9 |
- |
- |
- |
0.0x |
Castex 2005 |
|
Gulf Coast Region (U.S.) |
- |
48 |
- |
- |
- |
0.0x |
Total Investments6 |
|
$1,584 |
$528 |
|
$2,281 |
1.4x |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
About Riverstone Energy Limited
REL is a closed-ended investment company that invests exclusively in the global energy industry, with a particular focus on the exploration & production and midstream sectors. REL aims to capitalise on the opportunities presented by Riverstone's energy investment platform. REL is a member of the FTSE 250 and its ordinary shares are listed on the London Stock Exchange, trading under the symbol RSE. REL has 13 active investments spanning conventional and unconventional oil and gas activities in the Continental U.S., Western Canada, Gulf of Mexico, Mexico and credit.
For further details, see www.RiverstoneREL.com
Neither the contents of Riverstone Energy Limited's website nor the contents of any website accessible from hyperlinks on the websites (or any other website) is incorporated into, or forms part of, this announcement.
Media Contacts
For Riverstone Energy Limited:
Brian Potskowski Natasha Fowlie +44 20 3206 6300 |
Note:
The Investment Manager is charged with proposing the valuation of the assets held by REL through the Partnership. The Partnership has directed that securities and instruments be valued at their fair value. REL's valuation policy follows IFRS and IPEV Valuation Guidelines. The Investment Manager values each underlying investment in accordance with the Riverstone valuation policy, the IFRS accounting standards and IPEV Valuation Guidelines. The Investment Manager has applied Riverstone's valuation policy consistently quarter to quarter since inception. The value of REL's portion of that investment is derived by multiplying its ownership percentage by the value of the underlying investment. If there is any divergence between the Riverstone valuation policy and REL's valuation policy, the Partnership's proportion of the total holding will follow REL's valuation policy. There were no valuation adjustments recorded by REL as a result of differences in IFRS and U.S. Generally Accepted Accounting Policies for the period ended 31 March 2018 or in any period to date. Valuations of REL's investments through the Partnership are determined by the Investment Manager and disclosed quarterly to investors, subject to Board approval.
Riverstone values its investments using common industry valuation techniques, including comparable public market valuation, comparable merger and acquisition transaction valuation, and discounted cash flow valuation.
For development-type investments, Riverstone also considers the recognition of appreciation or depreciation of subsequent financing rounds, if any. For those early stage privately held companies where there are other indicators of a decline in the value of the investment, Riverstone will value the investment accordingly even in the absence of a subsequent financing round.
Riverstone reviews the valuations on a quarterly basis with the assistance of the Riverstone valuation committee as part of the valuation process.
[1] Realised capital is total gross proceeds realised on invested capital. Of the $528 million of capital realised to date, $315 million is the return of the cost basis, and the remainder is profit.
[2] Net invested capital is total invested capital less cost basis of the realised capital.
[3] Gross MOIC is Multiple of Invested Capital. Gross Unrealised Value and Gross MOIC are before transaction costs, taxes (approximately 21 to 27.5 per cent. of U.S. sourced taxable income) and 20 per cent. carried interest on gross profits (without a hurdle rate). Since there is no netting of losses against gains, the effective carried interest rate on the portfolio as a whole will be greater than 20 per cent. In addition, there is a management fee of 1.5 per cent. of net assets per annum and other expenses. Given these costs, fees and expenses are in aggregate expected to be considerable, Total Net Value and Net MOIC will be materially less than Gross Unrealised Value and Gross MOIC. Local taxes, primarily on U.S. assets, may apply at the jurisdictional level on profits arising in operating entity investments. Further withholding taxes may apply on distributions from such operating entity investments. In the normal course of business, REL may form wholly-owned subsidiaries, to be treated as C Corporations for US tax purposes. The C Corporations serve to protect REL's public investors from incurring U.S. effectively connected income. The C Corporations file U.S. corporate tax returns with the U.S. Internal Revenue Service and pay U.S. corporate taxes on its taxable income.
[5] Midstream investment.
[6] Amounts may vary due to rounding.
[7] Based on total capital raised of $1,320 million, bank loan (maturing 27 June 2018), realised profits and other income net of fees, expenses and performance allocation. The Board does not expect to fully fund all commitments in the normal course of business.
[8] The unrealised value of the Rock Oil investment consists of rights to mineral acres.
