Investor Presentaiton
Net WI
4%
Attraction in acquiring Azule barrels
Comparison of Block 3/05 transactions
Block 3/05 acquisition metrics
(at SPA)
Working interest acquired
Effective date
INA
Sonangol
Azule
Comments
Per % WI
1%
Net WI
14%
Per % WI
1%
Net WI
12%
Per % WI
1%
30% combined interest
30-Sep-21
20-April-2022
31-Oct-22
Completion date
05-May-23
Q4 2023
Q4 2023
Firm consideration
US$m
19
4.75
56
4.00
47.5
3.96
Max. contingent consideration
US$m
61
1.5
352
2.5
213
1.75
Similar price per % WI across 3 deals
Azule lower on max contingent payment vs
Sonangol
Period of payment
years
3 years
10 years
3 years
Shorter payment period for Azule interests
$75/bbl at incremental units
Trigger price for contingents
US$/bbl
$65/bbl
$65/bbl
of Brent price increase
Threshold price triggering max
contingent payment
US$/bbl
30% revenue share
$65/bbl
Cost pool
Total Consideration
US$m
~1.6x
Sonangol
US$m
Up to 25
Up to 91
$122/bbl
Up to 68.5
~1.8x
Sonangol4
Significantly higher oil price threshold for Azule
interests vs Sonangol
Much more price headroom for Azule to pay max
contingent vs Sonangol bullet payment
Significant cost pool advantage for Azule
1 Payable as US$2m per annum, over 3 years, paid as a 30% share of revenue upside above Brent price of $65/bbl
2 Payable as US$3.5m per annum over 10 years, subject to minimum Brent price of $65/bbl and minimum annual production of 15,000 bbl/d
3 Payable as US$150k for each unit of Brent price increment above US$75/bbl with an annual cap of US$7m over the years 2023, 2024 & 2025, and requiring a minimum 1 lifting per year
4 Ratio relative to Sonangol cost pool per % working interest
Afentra plcView entire presentation