Its interesting that both "The Australian" and "Australian Financial Review" have both quoted the sale process at $560 and $565m. I still hope that this is the figure before any costs. I think the swops are actually happening at higher prices than is obvious. The SOLA debt confuses the deal and makes the figures look lower than they actually are. I can get figures to fit in with $560 equity {after payment of corporate debt} for AETD but cant get them to work if the $560 is before the corp debt is paid.
.............EV....Debt.....Equity WA Gas.....> 810....464.......346 Tas Gas......342......0.......342 Westnet........0......0.........0 Multinet.....244....167........77 DB p/l.......666....498.......168 ............2062...1129.......933 WA Gas at $810 as Sola debt is added on.
The Sola Debt will be reduced from Corp debt so corp debt should be $488 minus $80 = $408 Due from BBP $36m(from GS report)
$933 MINUS $408 MINUS $36 =$489M with cash making up the difference to $560 The loan book will probably have been adjusted to suit the various parties at asset level.
Hope this makes sense but its very frustrating trying to make the deal work
Still dreaming of a favourable outcome.
Disc. Beppa options
PIH Price at posting:
0.0¢ Sentiment: None Disclosure: Not Held