TIDMENOG

RNS Number : 0290V

Energean PLC

09 December 2021

 
Energean Israel Limited 
 Unaudited interim condensed consolidated financial statements 
 30 September 20 21 
 

ENERGEAN ISRAEL LIMITED

Unaudited interim condensed consolidated financial statements

AS OF 30 SEPTEMBER 2021

INDEX

 
                                                               Page 
                                                              ----- 
 
 Interim condensed consolidated statement of financial 
  position                                                      1 
 
 Interim condensed consolidated statement of comprehensive 
  income                                                        2 
 
 Interim condensed consolidated statement of changes 
  in equity                                                     3 
 
 Interim condensed consolidated statement of cash 
  flows                                                         4 
 
 Notes to the interim condensed consolidated financial 
  statements                                                   5-17 
 

- - - - - - - - - - - - - - - - - - - -

ENERGEAN ISRAEL LIMITED

INTERIM CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

(Amounts in thousands US Dollars, unless otherwise stated)

 
                                                  30 September   31 December 
                                                      2021           2020 
                                                 -------------  ------------ 
                                                   Unaudited       Audited 
                                                 -------------  ------------ 
                                         Note      US Dollars in thousands 
                                      ---------  --------------------------- 
ASSETS: 
 NON-CURRENT ASSETS: 
   Property, plant and equipment         3(A)        2,162,445     1,813,523 
   Intangible assets                     3(B)           18,872        13,807 
   Other accounts receivable                             3,608            43 
   Loan to related party                 6(B)          346,000             - 
   Restricted cash                     3(C)(3)         100,000             - 
   Deferred expenses                     6(F)           22,958             - 
   Deferred tax asset                     5             10,350         7,839 
                                                 -------------  ------------ 
                                                     2,664,233     1,835,212 
                                                 -------------  ------------ 
 
 CURRENT ASSETS: 
   Trade and other receivables                           4,547         1,304 
                                       3(C)(3), 
   Restricted cash                       6(C)           99,738             - 
   Cash and cash equivalents                           393,374        37,421 
                                                 -------------  ------------ 
                                                       497,659        38,725 
                                                 -------------  ------------ 
 
TOTAL ASSETS                                         3,161,892     1,873,937 
                                                 =============  ============ 
 
EQUITY AND LIABILITIES: 
EQUITY: 
   Share capital                                         1,708         1,708 
   Share premium                                       572,539       572,539 
   Other reserves                                            -       (5,328) 
   Accumulated losses                                 (34,951)      (25,114) 
                                                 -------------  ------------ 
   TOTAL EQUITY                                        539,296       543,805 
                                                 -------------  ------------ 
 
 
 NON-CURRENT LIABILITIES: 
   Senior secured notes                3(C)(3)       2,461,942             - 
   Provisions for decommissioning                       34,881        38,399 
   Trade and other payables              3(E)           95,004        84,360 
                                                 -------------  ------------ 
                                                     2,591,827       122,759 
                                                 -------------  ------------ 
 
 CURRENT LIABILITIES: 
   Current borrowings                  3(C)(1)               -     1,093,965 
   Trade and other payables              3(E)           30,769        90,489 
   Loans from related parties          3(C)(2)               -        16,000 
   Derivative financial instrument       3(D)                -         6,919 
                                                 -------------  ------------ 
                                                        30,769     1,207,373 
                                                 -------------  ------------ 
TOTAL LIABILITIES                                    2,622,596     1,330,132 
                                                 -------------  ------------ 
 
TOTAL EQUITY AND LIABILITIES                         3,161,892     1,873,937 
                                                 =============  ============ 
 
 
 08 December 2021 
-----------------    -----------------    ---------------- 
                      Panagiotis Benos     Matthaios Rigas 
                          Director             Director 
 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

ENERGEAN ISRAEL LIMITED

INTERIM CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(Amounts in thousands US Dollars, unless otherwise stated)

 
                                                            For the period        For the period 
                                                             of nine months        of nine months 
                                                           ended 30 September    ended 30 September 
                                                                  2021                  2020 
                                                         --------------------  -------------------- 
                                                               Unaudited             Unaudited 
                                                         --------------------  -------------------- 
                                                   Note            US Dollars in thousands 
                                                  -----  ------------------------------------------ 
 
   Administrative expenses                         4(A)               (2,717)               (2,872) 
   Exploration and evaluation expenses             4(A)                     -                  (10) 
   Other expenses                                  4(A)                  (28)                 (392) 
   Other income                                    4(A)                     3                     - 
                                                         --------------------  -------------------- 
 
   Operating loss                                                     (2,742)               (3,274) 
 
   Finance income                                  4(B)                 4,524                   185 
   Finance expenses                                4(B)              (14,388)                 (176) 
   Foreign exchange gain (loss)                    4(B)               (1,140)                   547 
                                                         --------------------  -------------------- 
 
   Loss for the period before tax                                    (13,746)               (2,718) 
 
   Tax income                                       5                   3,909                   502 
                                                         --------------------  -------------------- 
 
Net loss for the period                                               (9,837)               (2,216) 
                                                         --------------------  -------------------- 
 
Other comprehensive income (loss) : 
 
Items that may be reclassified subsequently 
 to profit or loss: 
Gain (loss) on cash flow hedge for the 
 period                                                                 2,278               (9,625) 
Reclassification adjustment for items 
 included in loss on realisation                                        4,641                     - 
Tax relating to items that may be reclassified 
 subsequently to profit or loss                                       (1,591)                 2,214 
                                                         --------------------  -------------------- 
 
Other comprehensive income (loss) for 
 the period                                                             5,328               (7,411) 
                                                         --------------------  -------------------- 
 
Total comprehensive loss for the period                               (4,509)               (9,627) 
                                                         ====================  ==================== 
 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

ENERGEAN ISRAEL LIMITED

INTERIM CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

(Amounts in thousands US Dollars, unless otherwise stated)

For the period of nine months ended 30 September 2021 (Unaudited):

 
                                   Share      Share       Other     Accumulated    Total 
                                   capital    premium    reserves      losses      equity 
                                 ---------  ---------  ----------  ------------  -------- 
 
 Balance as of 1 January 2021      1,708     572,539     (5,328)     (25,114)     543,805 
 
 Changes during period: 
 Comprehensive income (loss): 
   Loss for the period               -          -           -         (9,837)     (9,837) 
   Other comprehensive income, 
    net of tax                       -          -         5,328          -         5,328 
                                 ---------  ---------  ----------  ------------  -------- 
   Total comprehensive income 
    (loss)                           -          -         5,328       (9,837)     (4,509) 
                                 ---------  ---------  ----------  ------------  -------- 
 
 
 Balance as of 30 September 
  2021                             1,708     572,539        -        (34,951)     539,296 
                                 =========  =========  ==========  ============  ======== 
 
 

For the period of nine months ended 30 September 2020 (Unaudited):

 
                                     Share      Share       Other     Accumulated    Total 
                                     capital    premium    reserves      losses      equity 
                                   ---------  ---------  ----------  ------------  -------- 
 
 Balance as of 1 January 2020        1,676     540,071       434       (20,234)     521,947 
 
 Changes during period: 
 Comprehensive loss: 
   Loss for the period                 -          -           -         (2,216)     (2,216) 
   Other comprehensive loss, 
    net of tax                         -          -        (7,411)         -        (7,411) 
                                   ---------  ---------  ----------  ------------  -------- 
 Total comprehensive loss              -          -        (7,411)      (2,216)     (9,627) 
                                   ---------  ---------  ----------  ------------  -------- 
 
 Transactions with shareholders: 
   Shares issuance                     32       32,468        -            -        32,500 
                                   ---------  ---------  ----------  ------------  -------- 
 Balance as of 30 September 
  2020                               1,708     572,539     (6,977)     (22,450)     544,820 
                                   =========  =========  ==========  ============  ======== 
 
 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

ENERGEAN ISRAEL LIMITED

INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(Amounts in thousands US Dollars, unless otherwise stated)

 
                                                       For the period        For the period 
                                                        of nine months        of nine months 
                                                      ended 30 September    ended 30 September 
                                                             2021                  2020 
                                                    --------------------  -------------------- 
                                                          Unaudited             Unaudited 
                                                    --------------------  -------------------- 
                                                              US Dollars in thousands 
                                                    ------------------------------------------ 
Cash flows from operating activities 
 : 
    Loss for the period before tax                              (13,746)               (2,718) 
                                                    --------------------  -------------------- 
  Adjustments for : 
    Depreciation and amortization                                     71                   237 
    Loss from disposal on property, plant 
     and equipment                                                    23                     - 
    Increase in provisions for decommissioning                       516                     - 
    Other expenses                                                     5                     - 
    Other income                                                     (3)                     - 
    Finance income                                               (4,524)                 (185) 
    Finance expenses                                              13,872                   176 
    Net foreign exchange gain (loss)                               1,140                 (547) 
                                                    --------------------  -------------------- 
                                                                 (2,646)               (3,037) 
  Changes in working capital: 
    Increase in other receivables                                   (29)                  (75) 
    Decrease in trade and other payables                         (6 6 0)                 (120) 
                                                    --------------------  -------------------- 
                                                                 ( 6 89)                 (195) 
   Income taxes paid                                                (32)                     - 
                                                    --------------------  -------------------- 
Net cash used in operating activities                          (3,3 6 7)               (3,232) 
                                                    --------------------  -------------------- 
Cash flows from investing activities 
 : 
    Payment for purchase of oil & gas leases                    (10,850)              (10,850) 
    Payment for purchase of intangible assets                    (3,972)               (6,835) 
    Payments for buyers compensation                            (13,271)                     - 
    Payment for purchase of property, plant 
     and equipment                                             (253,775)             (296,295) 
    Movement in restricted cash                                (199,738)                     - 
    Interest received                                                264                   220 
                                                    --------------------  -------------------- 
Net cash used in investing activities                          (481,342)             (313,760) 
                                                    --------------------  -------------------- 
Cash flows from financing activities 
 : 
    Senior secured notes issuance                              2,500,000                     - 
    Transaction cost in relation to senior 
     secured notes issuance                                     (37,931)                     - 
    Senior secured notes - interest paid                        (66,600)                     - 
    Proceeds from shares issuance                                      -                32,500 
    Drawdown of borrowings                                       118,000               320,000 
    Repayment of borrowings                                  (1,268,000)                     - 
    Loan granted to related party                              (346,000)                     - 
    Repayment of loan from related parties                      (16,000)                     - 
    Debt arrangement fees paid                                         -               (5,050) 
    Finance cost paid                                           (43,854)              (44,601) 
    Finance costs paid for deferred license 
     payments                                                    (3,494)               (3,993) 
    Advance payment from future sale of property, 
     plant and equipment (INGL)                                    5,673                 5,470 
    Repayment of obligations under leases                          (366)                 (268) 
                                                    --------------------  -------------------- 
Net cash generated from financing activities                     841,428               304,058 
                                                    --------------------  -------------------- 
 
Net increase (decrease) in cash and cash 
 equivalents                                                     356,719              (12,934) 
    Cash and cash equivalents at the beginning 
     of the period                                                37,421               110,488 
    Effect of exchange rate fluctuations 
     on cash held                                                  (766)                 (154) 
                                                    --------------------  -------------------- 
Cash and cash equivalents at the end 
 of the period                                                   393,374                97,400 
                                                    ====================  ==================== 
 

The accompanying notes are an integral part of the interim condensed consolidated financial statements.

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   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, 1(st) Floor, 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 the Company's Israeli Branch.

   C.      The Group's core assets as of 30 September 2021 are comprised of: 
 
 Country                 Asset                 Working interest   Field phase 
--------  ----------------------------------  -----------------  ------------ 
 Israel      Karish (including Karish North)          100%        Development 
 Israel      Tanin                                    100%        Development 
 Israel      Blocks 12, 21, 23, 31                    100%        Exploration 
 Israel      Four licenses Zone D (1)                 80%         Exploration 
 

(1) The Company holds 80% interests in four licenses, blocks 55, 56, 61 and 62 (together, "Zone D") in Israel's Exclusive Economic Zone ("EEZ").

D. COVID-19: Despite COVID-related challenges experienced during the period (mainly at the Admiralty Yard in Singapore, where the Karish FPSO is being completed), the Group has made solid progress on its flagship Karish project, offshore Israel. The project expected to deliver first gas in mid-2022. The health and safety of its workers remains of paramount importance to the Company, and it supports all necessary measures to prevent further transmission of COVID-19.

   NOTE 2:    ACCOUNTING POLICIES AND BASIS OF PREPARATION 

These unaudited interim condensed consolidated financial statements for the nine months ended 30 September 2021, 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 2020.

These unaudited interim financial statements have been prepared on a going concern basis.

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 3:    FINANCIAL POSITION 
   A.      Property, Plant and Equipment: 
   1)      Composition: 
 
                               Petroleum             Furniture, 
                                and Gas   Leased      fixtures 
                                 assets    assets   and equipment    Total 
                               ---------  -------  --------------  --------- 
                                          US Dollars in thousands 
                               --------------------------------------------- 
 Cost: 
 At 1 January 2020             1,238,724    469         337        1,239,530 
 Additions                      404,613     365         298         405,276 
 Disposals                      (2,984)    (230)         -          (3,214) 
 Capitalised borrowing cost     92,170       -           -          92,170 
 Capitalised depreciation         288        -           -            288 
 Change in decommissioning 
  provision                     38,125       -           -          38,125 
 Transfers from exploration 
  and evaluation assets         41,822       -           -          41,822 
                               ---------  -------  --------------  --------- 
 Total cost at 31 December 
  2020                         1,812,758    604         635        1,813,997 
 Additions                      194,850    3,258         13         198,121 
 Disposals                       (23)        -           -           (23) 
 Capitalised borrowing cost     154,921      -           -          154,921 
 Capitalised depreciation         197        -           -            197 
 Change in decommissioning 
  provision                     (4,034)      -           -          (4,034) 
                               ---------  -------  --------------  --------- 
 Total cost at 30 September 
  2021                         2,158,669   3,862        648        2,163,179 
                               ---------  -------  --------------  --------- 
 
 Depreciation: 
 At 1 January 2020                 -        185          63           248 
 Expensed for the year             -         -           80           80 
 Disposals                         -       (142)         -           (142) 
 Capitalised to petroleum 
  and gas assets                   -        288          -            288 
                               ---------  -------  --------------  --------- 
 Total Depreciation at 31 
  December 2020                    -        331         143           474 
 Expensed for the period           -         -           63           63 
 Capitalised to petroleum 
  and gas assets                   -        197          -            197 
                               ---------  -------  --------------  --------- 
 Total Depreciation at 30 
  September 2021                   -        528         206           734 
                               ---------  -------  --------------  --------- 
 
 Net property, plant and 
  equipment at 31 December 
  2020                         1,812,758    273         492        1,813,523 
                               =========  =======  ==============  ========= 
 Net property, plant and 
  equipment at 30 September 
  2021                         2,158,669   3,334        442        2,162,445 
                               =========  =======  ==============  ========= 
 

- The additions to Petroleum and Gas assets for the period of nine months ended 30 September 2021 are mainly due to the development costs of Karish field which relate to the EPCIC contract (FPSO, Sub Sea and On-shore construction cost) at the amount of approx. US$122 million (for the year ended 31 December 2020: approx. US$280 million).

- The borrowing costs capitalised for the period of nine months ended 30 September 2021 at the amount of approx. US$155 million (for the year ended 31 December 2020: approx. US$92 million) are mainly due to the Senior Facility Loan for Karish development at the amount of approx. US$90 million (for the year ended 31 December 2020: approx. US$81 million) and due to the secured senior notes at the amount of approx. US$59 million for the period of nine months ended 30 September 2021 (Nil for the year ended 31 December 2020). The weighted average interest rates used for the capitalisation of the borrowing cost was 6.27% (31 December 2020: 8.78%).

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 3:    FINANCIAL POSITION (Cont.) 
   2)      Cash flow statement reconciliations: 
 
                                              For the period 
                                               of nine months  For the year 
                                                  ended 30       ended 31 
                                                 September       December 
                                                    2021           2020 
                                              ---------------  ------------ 
                                                 US Dollars in thousands 
                                              ----------------------------- 
 
Additions to property, plant and equipment            349,182       574,467 
Less 
capitalised borrowing costs                         (154,921)      (92,170) 
Right-of-use asset additions                          (3,258)         (365) 
Capitalised share-based payment charge                  (156)          (65) 
Capitalised depreciation                                (197)         (288) 
Change in decommissioning provision                     4,034      (38,125) 
Transfers from intangible assets                            -      (41,822) 
                                              ---------------  ------------ 
Total                                                 194,684       401,632 
Movement in working capital                            69,941      (17,179) 
                                              ---------------  ------------ 
Cash capital expenditures per the cash 
 flow statement (*)                                   264,625       384,453 
 

(*)The amount includes payment of US$10 . 85 million which has been paid each period in 2021 and 2020 to the sellers of Karish and Tanin leases.

   B.      Intangible Assets: 
   1)      Composition: 
 
                                  Exploration 
                                 and evaluation  Software 
                                     assets       license   Total 
                                ---------------  --------  -------- 
                                      US Dollars in thousands 
                                ----------------------------------- 
Cost: 
At 1 January 2020                   49,574         160      49,734 
Additions                            6,539          95      6,634 
Write off of exploration 
 and evaluation costs                (492)          -       (492) 
Transfers to property, plant 
 and equipment                     (41,822)         -      (41,822) 
                                ---------------  --------  -------- 
At 31 December 2020                 13,799         255      14,054 
Additions                            5,073          -       5,073 
                                ---------------  --------  -------- 
At 30 September 2021                18,872         255      19,127 
                                ---------------  --------  -------- 
 
Amortisation: 
At 1 January 2020                      -            33        33 
Expensed for the year                  -           214       214 
                                ---------------  --------  -------- 
Total Amortisation at 31 
 December 2020                         -           247       247 
                                ---------------  --------  -------- 
Expensed for the period                -            8         8 
                                ---------------  --------  -------- 
Total Amortisation at 30 
 September 2021                        -           255       255 
                                ---------------  --------  -------- 
 
Net intangible assets at 
 31 December 2020                   13,799          8       13,807 
                                ===============  ========  ======== 
Net intangible assets at 
 30 September 2021                  18,872          -       18,872 
                                ===============  ========  ======== 
 

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 3:    FINANCIAL POSITION (Cont.) 

- The additions to Intangible assets for the period of nine months ended 30 September 2021 are mainly due to the surveys, seismic and related works for the Israeli offshore exploration blocks. (for the year ended 31 December 2020 mainly related to drilling associated costs for Block 12 licenses and Karish North prior classifying it to property, plant and equipment ).

   2)      Cash flow statement reconciliations: 
 
                                              For the period 
                                               of nine months  For the year 
                                                  ended 30       ended 31 
                                                 September       December 
                                                    2021           2020 
                                              ---------------  ------------ 
                                                 US Dollars in thousands 
                                              ----------------------------- 
Additions to intangible assets                          5,073      (35,680) 
Less 
Transfers to property, plant and equipment                  -        41,822 
                                              ---------------  ------------ 
Total                                                   5,073         6,142 
Movement in working capital                           (1,101)         1,864 
                                              ---------------  ------------ 
Cash capital expenditures per the cash 
 flow statement                                         3,972         8,006 
 
   C.      Borrowings: 
   1)      US$1.45 billion senior project facility: 

On 2 March 2018, the Group entered into a senior secured project finance for its Karish project amounting to US$1.275 billion and on 16 March 2020, the senior credit facility was increased to US$1,450 billion, providing an additional US$175 million of liquidity for the Karish project and certain activities in Israel (the "Project Finance Facility").

Once drawn, interest in respect of the Project Finance Facility was charged at LIBOR + 3.75% over months 1 to 12, LIBOR + 4.00% over months 13 to 24, LIBOR + 4.25% over months 25 to 36 and LIBOR + 4.75% over months 37 to 45. There was a commitment fee of 30% of the applicable margin.

The Project Finance Facility was designated to mature in December 2021 and had a bullet repayment on maturity. On 13 January 2021, the Company agreed with its Project Finance Facility lenders a nine- month extension for the facility maturity date, from December 2021 to September 2022.

As of 29 April 2021, the Group withdrew US$1,268 million from the Project Finance Facility (31 December 2020: US$1,150 million) and the amortised carrying value of the loan was US$1,225 million (including short term accrued interest at the amount of US$2 million as part of trade and other payables).

On 29 April 2021, the Company fully repaid the Project Finance Facility and, as such, the ultimate parent company guarantee ("PCG") granted by Energean PLC in the amount of US$90 million, in favor of the Project Finance Facility lenders, terminated.

In addition, the Company terminated the standby letter of credit for US$125 million in favor of the Project Finance Facility lenders, and as such the PCG granted by the parent company Energean E&P Limited at the same amount terminated.

   2)      Short term loan from ultimate parent company repayment: 

On 5 January 2021, the Company paid Energean PLC the short-term loan amounted US$16 million.

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 3:    FINANCIAL POSITION (Cont.) 
   3)      Issuance of US$2,500,000,000 senior secured notes: 

On 24 March 2021 ("Issue Date"), Energean Israel Finance Ltd (a subsidiary of the Company, held 100%) announced on closing of an offering of US$2,500,000,000 senior secured notes.

The Notes will be issued in four series as follows:

- Notes in an aggregate principal amount of US$625 million, maturing on 30 March 2024, with a fixed annual interest rate of 4.500%.

- Notes in an aggregate principal amount of US$625 million, maturing on 30 March 2026, with a fixed annual interest rate of 4.875%.

- Notes in an aggregate principal amount of US$625 million, maturing on 30 March 2028, with a fixed annual interest rate of 5.375%.

- Notes in an aggregate principal amount of US$625 million, maturing on 30 March 2031, with a fixed annual interest rate of 5.875%.

The interest on each series of the Notes will be paid semi-annually, on 30 March and on 30 September of each year, beginning on 30 September 2021.

   a.      Satisfaction of the escrow release conditions and release from escrow of proceeds of the US$2,500,000,000 senior secured notes offering: 

On 29 April 2021 Energean Israel Finance Ltd has satisfied the escrow release conditions in respect of its US$2.5 billion aggregate principal amount of the Notes offering, completed by it on 24 March 2021. As a result of satisfying the said escrow release conditions, the proceeds of the Offering have been released from escrow.

The Notes are listed for trading 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.

   b.      Collateral: 

The Company had provided the following collateral in favor of the Trustee:

1. 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 sales purchase agreements ("GSPAs"), several bank accounts, Operating Permits (once issued), Insurance policies, the Company exploration licenses (Block 12, Block 21, Block 23, Block 31 and 80% of the licenses under "Zone D") and the INGL Agreement.

2. Floating charge over all of the present and future assets of Energean Israel Limited and Energean Israel Finance Ltd.

3. Energean Power FPSO (The company had undertaken to use commercially reasonable efforts, including obtaining Israel Petroleum Commissioner approval and any other applicable governmental authority, in order to provide this).

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 3:    FINANCIAL POSITION (Cont.) 
   c.       Reserves accounts: 

On 29 April 2021, following the escrow release as stated above, the Company funded its reserves account as follow:

1. US$163.3 million Interest Payment Account for the accrued interest Prior to practical completion, accrued interest until 30 June 2022 (less coupons actually paid) and from 30 June 2022 the Interest Reserve Account will be funded six months forward. On 24 September 2021, the Company released US$66.6 million from its interest reserve account due to coupons payment at amount of US$66.6 million. As of 30 September 2021, the Interest Reserve Account balance is US$96.8 million.

2. US$100 million Debt Payment Fund that would be released upon achieving three quarters annualized production of 3.8 BCM/year.

3. Principal Reserve Fund will be funded 50% an upcoming maturity within 12 months for the 3 year and 5 year Notes, and 75% of an upcoming maturity within 18 months for the 7 year and 10 year Notes.

   d.      Credit rating: 

Moody's assigns Ba3 rating the senior secured notes, and S&P Global assigns BB- rating the senior secured notes.

   D.      Fair value measurements: 

The information set out below provides information about how the Group determines the fair values of various financial assets and liabilities.

The fair values of the Group's non-current liabilities measured at amortised cost are considered to approximate their carrying amounts at the reporting date.

The carrying value less any estimated credit adjustments for financial assets and financial liabilities with a maturity of less than one year are assumed to approximate their fair values due to their short term-nature.

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 of 30 September 
                                                  2021 
                             --------------------------------------------- 
                                        US Dollars in thousands 
                             --------------------------------------------- 
                              Level 1     Level 2     Level 3     Total 
                             ---------  -----------  ---------  ---------- 
Financial assets 
Long term trade and other 
 receivables                     -         3,559         -        3,559 
Loan to related party            -        346,000        -       346,000 
Long term restricted cash     100,000        -           -       100,000 
Short term restricted cash    99,738         -           -        99,738 
Short term trade and other 
 receivables                     -          742          -         742 
Cash and cash equivalents     393,374        -           -       393,374 
                             ---------  -----------  ---------  ---------- 
Total                         593,112     350,301        -       943,413 
                             ---------  -----------  ---------  ---------- 
Financial liabilities 
Senior secured notes             -       2,461,942       -      2,461,942 
Trade and other payables 
 - long term                     -        58,359         -        58,359 
Trade and other payables 
 - short term                    -        30,733         -        30,733 
                             ---------  -----------  ---------  ---------- 
      Total                      -       2,551,034       -      2,551,034 
                             ---------  -----------  ---------  ---------- 
 

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 3:    FINANCIAL POSITION (Cont.) 
 
                                Fair value hierarchy as of 31 December 
                                                 2020 
                             -------------------------------------------- 
                                       US Dollars in thousands 
                             -------------------------------------------- 
                              Level 1     Level 2    Level 3     Total 
                             ---------  -----------  --------  ---------- 
Financial assets 
Short term trade and other 
 receivables                     -          54          -          54 
Cash and cash equivalents     37,421         -          -        37,421 
                             ---------  -----------  --------  ---------- 
Total                         37,421        54          -        37,475 
                             ---------  -----------  --------  ---------- 
Financial liabilities 
Trade and other payables 
 - long term                     -        55,182        -        55,182 
Borrowings (*)                   -       1,096,046      -      1,096,046 
Trade and other payables 
 - short term                    -        88,520        -        88,520 
Loans from related parties       -        16,000        -        16,000 
Derivative liability             -         6,919        -        6,919 
                             ---------  -----------  --------  ---------- 
Total                            -       1,262,667      -      1,262,667 
                             ---------  -----------  --------  ---------- 
 

(*) Include short term accrued interest in the amount of US$2,081 thousands as part of trade and other payables.

Fair values of derivative financial instruments :

During 2019, the Group signed a hedge contract for 50% of the facility notional, to hedge the 3 months LIBOR component of the facility. The hedging contract was terminated during September 2021.

All derivatives recognised at fair value on the balance sheet with valuation changes recognised immediately in the income statement unless the derivatives have been designated as a cash flow hedge.

There were no transfers between fair value levels during the period.

   E.      Trade and other payables: 
 
                                    30 September  31 December 
                                        2021         2020 
                                    ------------  ----------- 
                                     US Dollars in thousands 
                                    ------------------------- 
Current 
Financial items 
Trade accounts payable (1)                16,582       68,706 
Accrued expenses (1)                       8,304        1,628 
Payables to related parties                4,718        3,381 
Deferred license payments (2)                  -       14,344 
Interest payable                               -        2,081 
Current lease liabilities                    901          262 
                                    ------------  ----------- 
                                          30,505       90,402 
 
Non-Financial items 
Social insurance and other taxes             114           87 
Income taxes                                 150            - 
                                    ------------  ----------- 
                                             264           87 
 
                                          30,769       90,489 
                                    ============  =========== 
 
 

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 3:    FINANCIAL POSITION (Cont.) 
 
                                           30 September  31 December 
                                               2021         2020 
                                           ------------  ----------- 
                                            US Dollars in thousands 
                                           ------------------------- 
Non-current 
Financial items 
Accrued expenses to related parties                 228          199 
Long term lease liabilities                       2,388            8 
Deferred license payments (2)                    55,971       55,174 
                                           ------------  ----------- 
                                                 58,587       55,381 
Non-Financial items 
Sales consideration received in advance 
 (INGL) (3)                                      36,417       28,979 
                                           ------------  ----------- 
                                                 36,417       28,979 
 
                                                 95,004       84,360 
                                           ============  =========== 
 

(1) The main balance of the Trade payables and Accrued expenses as of 30 September 2021 relates to development costs for a total amount of approx. US$16 million (31 December 2020: approx. US$69 million), approx. US$12 million (31 December 2020: approx. US$68 million) included in trade payable and approx. US$4 million (31 December 2020: approx. US$1 million) at the accrued expenses. The change in Trade payables represents mainly timing differences and levels of work activity in Karish project. Trade payables are non-interest bearing.

(2) In December 2016, the Company acquired the Karish and Tanin offshore gas fields for US$40 million closing payment with an obligation to pay additional consideration of US$108.5 million plus interest inflated at an annual rate of 4.6% in ten equal annual payments. As at 30 September 2021 the total discounted deferred consideration was approx. US$56 million (as at 31 December 2020: approx. US$70 million).

The Sale Purchase Agreement ("SPA") includes provisions in the event of Force Majeure that prevents or delays the implementation of the development plan as approved under one lease for a period of more than ninety (90) days in any year following the final investment decision ("FID") date. In the event of Force Majeure, the applicable annual payment of the remaining consideration will be postponed by an equivalent period of time, and no interest will be accrued in that period of time as well.

Due to the effects of the COVID-19 pandemic which constitute a Force Majeure event, postponing the deferred payment due in March 2022 by the number of days that such Force Majeure event last. As of 30 September 2021, Force Majeure event length has not been finalised as the COVID-19 pandemic continue to affect the progress of the project, and as such, the deferred payment due in March 2022 will be postponed accordingly.

(3) The sales consideration received in advance is related to the agreement with Israel Natural Gas Lines ("INGL") for the transfer of title (the "hand over") of the near shore and onshore part of the infrastructure that will deliver gas from the Energean Power FPSO into the Israeli national gas transmission grid. On 1 July 2021 the Company received the amount of 18.39 million ILS (approx. US$5.6 million) from INGL. It is intended that the hand over to INGL will become effective at least 90 days after the delivery of first gas from the Karish field which expected in mid-2022.

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 4:    COMPREHENSIVE INCOME 
   A.      Operating loss: 
 
                                                 For the period of 
                                                 nine months ended 
                                                    30 September 
                                             ------------------------- 
                                                 2021         2020 
                                             ------------  ----------- 
                                              US Dollars in thousands 
                                             ------------------------- 
General & administration expenses 
Payroll costs                                         946          646 
Share-based payment charge included 
 in administrative expenses                           129           60 
Depreciation and amortisation (Notes 
 3(A) and 3(B))                                        71          237 
Auditor fees (*)                                      156           79 
Other general & administration expenses             1,415        1,850 
                                             ------------  ----------- 
Total administrative expenses                       2,717        2,872 
 
Exploration and evaluation expenses 
Other exploration and evaluation expenses               -           10 
                                             ------------  ----------- 
Total exploration and evaluation expenses               -           10 
 
Other expenses 
Reversal of prior period provision                      5            - 
Loss from property, plant and equipment 
 disposal                                              23            - 
Other expenses                                          -          392 
                                             ------------  ----------- 
Total other expenses                                   28          392 
                                             ------------  ----------- 
 
Other income 
Profit from disposal of inventory                       3            - 
                                             ------------  ----------- 
Total other income                                      3            - 
                                             ------------  ----------- 
 
 

(*) In addition to the auditor fees included at the administrative expenses, for the period of nine months ended on 30 September 2021, the Company incurred US$250 thousands for audit of special purpose and reporting accountant services in relation to the issuance of the senior secured notes.

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 4:    COMPREHENSIVE INCOME (Cont.) 
   B.      Net finance income (expenses): 
 
                                                For the period of 
                                                 nine months ended 
                                                   30 September 
                                            -------------------------- 
                                                2021          2020 
                                            -------------  ----------- 
                                              US Dollars in thousands 
                                            -------------------------- 
 
Interest on bank borrowings (1)                    76,890       54,298 
Effective interest on senior secured 
 notes (2)                                         68,047            - 
Interest expense on long terms payables             2,267        4,996 
Interest on shareholders loan                           9            - 
Less amounts included in the cost of 
 qualifying assets (3)                          (138,147)     (59,294) 
                                            -------------  ----------- 
                                                    9,066            - 
 
Finance and arrangement fees                       14,383        2,941 
Other finance costs and bank charges                   53           39 
Interest expenses from Hedging                      7,002        2,382 
Unwinding of discount on decommissioning 
 liabilities                                          516          137 
Interest on obligations for leases                    142           37 
Less amounts included in the cost of 
 qualifying assets (3)                           (16,774)      (5,360) 
                                            -------------  ----------- 
                                                    5,322          176 
 
Total finance costs                                14,388          176 
 
Interest income from time deposits                    965          185 
Interest income from loans to related 
 parties (4)                                        3,559            - 
Total finance income                                4,524          185 
 
Net foreign exchange gain (loss)                  (1,140)          547 
 
Net finance income (expenses)                    (11,004)          556 
                                            =============  =========== 
 

(1) See also Note 3(C)(1).

(2) See also Note 3(C)(3).

(3) See also Note 3(A).

(4) See also Note 6(B).

   NOTE 5:    TAXATION 
   A.      Tax income (expense): 
 
                                       For the period of 
                                        nine months ended 
                                          30 September 
                                   -------------------------- 
                                        2021          2020 
                                   --------------  ---------- 
                                     US Dollars in thousands 
                                   -------------------------- 
 
 Corporation tax - current year             (193)           - 
 Corporation tax - prior years                  -         (1) 
 Deferred tax                               4,102         503 
                                   --------------  ---------- 
 Total taxation income                      3,909         502 
 

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 5:    TAXATION (Cont.) 
   B.      Deferred tax: 

The deferred taxes, driven from the activity in Israel by the Israeli Branch of the Company, are computed at the average tax rate of 23%, based on the tax rates that are expected to apply upon reversal. The deferred taxes are presented in the statement of financial position as non-current assets. Below are the items for which deferred taxes were recognised:

 
                                                                                 Accrued 
                                                                                expenses 
                 Property,   Right                                              and other 
                 plant and    of                                               short--term 
                 equipment    use                                              liabilities 
                     &       asset                      Deferred     Staff      and other                 Provisions 
                 intangible  IFRS   Derivative   Tax    expenses    leaving    long--term   Derivative        for 
                   asset      16       asset    losses  for tax   indemnities  liabilities   liability  decommissioning   Total 
                 ----------  -----  ----------  ------  --------  -----------  -----------  ----------  ---------------  ------- 
                                                             US Dollars in thousands 
                 --------------------------------------------------------------------------------------------------------------- 
 
At 1 January 
 2020               (2,347)   (65)       (130)   2,301     5,647           35          178           -                -    5,619 
Increase 
(decrease) for 
the year 
through: 
Profit or loss      (9,793)      3           -   1,014       363           28          115           -            8,769      499 
Other 
 comprehensive 
 income 
 (loss)                   -      -         130       -         -            -            -       1,591                -    1,721 
                 ----------  -----  ----------  ------  --------  -----------  -----------  ----------  ---------------  ------- 
 
At 31 December 
 2020              (12,140)   (62)           -   3,315     6,010           63          293       1,591            8,769    7,839 
                 ==========  =====  ==========  ======  ========  ===========  ===========  ==========  ===============  ======= 
 
At 1 January 
 2021              (12,140)   (62)           -   3,315     6,010           63          293       1,591            8,769    7,839 
Increase 
(decrease) for 
the period 
through : 
Profit or loss        (178)  (704)           -   1,165     3,946           22          597           -            (746)    4,102 
Other 
 comprehensive 
 income 
 (loss)                   -      -           -       -         -            -            -     (1,591)                -  (1,591) 
                 ----------  -----  ----------  ------  --------  -----------  -----------  ----------  ---------------  ------- 
 
At 30 September 
 2021              (12,318)  (766)           -   4,480     9,956           85          890           -            8,023   10,350 
                 ==========  =====  ==========  ======  ========  ===========  ===========  ==========  ===============  ======= 
 

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 6:    SIGNIFICANTS EVENTS AND TRANSACTIONS DURING THE REPORTING PERIOD 
   A.      Company's shareholders transaction completion: 

On 29 December 2020, Energean E&P Holdings Limited entered into a conditional sale and purchase agreement to acquire Kerogen Investments No. 38 Limited's entire interest in Energean Israel Limited, which constitutes 30% of the total issued share capital of Energean Israel Limited, and completion took place during February 2021.

   B.      Loan agreement with Energean E&P Holdings Limited: 

On 29 April 2021 (the "Closing Date") and in accordance with the Notes financing documents, the Company and its parent company Energean E&P Holdings Limited entered into a loan agreement which establish that the Company will provide a loan facility of up to US$500 million to Energean E&P Holdings Limited for a period of 24 months from the Closing Date (the "Maturity Date"). The loan and interest will be paid at the maturity date.

Notwithstanding the above, Energean E&P Holdings Limited may, at its discretion, repay the loan, in whole or in part, at any time before 28 April 2023.

As of the reporting date, US$346 million was loaned to Energean E&P Holdings Limited.

   C.      Letter of Credit Facility Agreement: 

On April 2021, the Company signed with a banking corporation on a 250 million NIS (approx. US$75 million) facility for issuing bank guarantees for the Company activities and needs in Israel. The facility term is 12 months, till 30 April 2022 and can be extended for additional 12 months. The facility bears 1.5% interest rate per annum and 0.8% commitment fee per annum for the undrawn amount. The banking corporation security is a US$80 million PCG granted by Energean PLC and cash collateral of US$2.96 million.

   D.      Rig Contract Signed for Drilling Campaign, Offshore Israel: 

On June 2021, the Company signed on a contract with Stena Drilling Limited for growth drilling programme offshore Israel during 2022.

The contract is for the drilling of three wells and two optional wells, with the first well expected to spud in the first quarter of 2022. The wells are all expected to be drilled during 2022.

   E.      Parent Company Guarantees (PCG) to gas buyers: 

As part of the Company gas sales purchase agreements ("GSPAs"), in order to secure the agreement obligations to the gas buyers, Energean E&P Holdings Limited, the Parent company, granted, during 2021, a PCG to certain gas buyers in the total amount of US$38 million. The parent company guarantee will be in force until June 2024.

   F.      Compensation to gas buyers due to late supply: 

In accordance with the GSPAs signed with a group of gas buyers, the Company has agreed to pay compensation to these counterparties due to the fact the gas supply date is taking place beyond a certain date as defined in the GSPAs (being 30 June 2021). The compensation fully paid as of the reporting date at the amount of approx. US$23 million. The compensation presented under long term deferred expenses and accounted as variable purchase consideration under IFRS 15 hence recognised once production commences and gas is delivered to the offtakers.

ENERGEAN ISRAEL LIMITED

NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Amounts in thousands US Dollars, unless otherwise stated)

   NOTE 6:    SIGNIFICANTS EVENTS AND TRANSACTIONS DURING THE REPORTING PERIOD (Cont.) 
   G.      Gas buyer request for arbitration and termination notice issuance: 

During August 2021 a gas buyer sent a request for the International Court of Arbitration asking for arbitration on its rights of termination due to the fact the gas supply date is taking place beyond a certain date which defined in the GSPA.

On November 2021, the gas buyer served a notice upon the Company purporting to terminate the GSPA, which the Company is disputing as invalid and in breach of the relevant contract.

   NOTE 7:    SIGNIFICANTS EVENTS AND TRANSACTIONS AFTER THE REPORTING PERIOD 
   A.      Settlement agreement with Hof HaCarmel Regional Council: 

During October 2021 the Company signed a settlement agreement with Hof HaCarmel Regional Council ("Hof HaCarmel") regarding road construction and drainage fees. According to the settlement the Company is required to pay to Hof HaCarmel an amount of 600 thousand NIS, instead of Hof HaCarmel's original demand of 10.28 million NIS. The settlement amount paid during October 2021.

   B.      Exploration Blocks License Extension: 

On 19 October 2021, the Ministry of Energy in Israel extended License "12"/407 (Block 12) by two (2) years until 14 January 2024. A bank guarantee in the amount of 5 Million USD has been provided to the MOE in respect of the drilling activity which is expected to be performed within Block 12. In addition, the Ministry of Energy in Israel extended the Licenses "21"/408, "23"/410, and "31"/411 (Blocks 21, 23 and 31) by four (4) months until 14 May 2022.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.

END

MSCFLFLRFSLTIIL

(END) Dow Jones Newswires

December 09, 2021 02:00 ET (07:00 GMT)

Energean (LSE:ENOG)
Gráfica de Acción Histórica
De Abr 2022 a May 2022 Haga Click aquí para más Gráficas Energean.
Energean (LSE:ENOG)
Gráfica de Acción Histórica
De May 2021 a May 2022 Haga Click aquí para más Gráficas Energean.