- THIS
ANNOUNCEMENT INCLUDES INSIDE INFORMATION -
Riverstone Energy Limited
Announces 4Q24 Quarterly Portfolio Valuations &
NAV
London, UK (7 February 2025) - Riverstone Energy Limited ("REL" or the "Company") announces
its quarterly portfolio summary as of 31 December 2024, inclusive
of updated quarterly unaudited fair market valuations.
Current Portfolio - Conventional
Investment (Public/Private)
|
Gross Committed Capital
($mm)
|
Invested
Capital
($mm)
|
Gross
Realised
Capital ($mm)[1]
|
Gross Unrealised
Value
($mm)[2]
|
Gross Realised Capital &
Unrealised Value ($mm)
|
30 Sep 2024
Gross
MOIC2
|
31 Dec 2024
Gross
MOIC2
|
Permian Resources[3]
(Public)
|
268
|
268
|
232
|
145
|
377
|
1.37x
|
1.41x
|
Onyx
(Private)
|
66
|
60
|
121
|
46
|
167
|
3.10x
|
2.80x
|
Veren3
(Public)
|
296
|
296
|
199
|
43
|
242
|
0.85x
|
0.82x
|
Total Current Portfolio - Conventional - Public[4]
|
$564
|
$564
|
$431
|
$188
|
$619
|
1.10x
|
1.10x
|
Total Current Portfolio - Conventional -
Private4
|
$66
|
$60
|
$121
|
$46
|
$167
|
3.10x
|
2.80x
|
Total Current Portfolio - Conventional - Public &
Private4
|
$630
|
$624
|
$552
|
$234
|
$786
|
1.29x
|
1.26x
|
Current Portfolio - Decarbonisation
|
|
|
|
|
|
|
Investment (Public/Private)
|
Gross Committed Capital
($mm)
|
Invested
Capital
($mm)
|
Gross
Realised
Capital
($mm)1
|
Gross Unrealised
Value
($mm)2
|
Gross Realised Capital &
Unrealised Value ($mm)
|
30 Sep 2024
Gross
MOIC2
|
31 Dec 2024
Gross
MOIC2
|
GoodLeap (formerly Loanpal)
(Private)
|
25
|
25
|
2
|
23
|
25
|
1.00x
|
1.00x
|
Infinitum
(Private)
|
27
|
27
|
-
|
23
|
23
|
1.10x
|
0.85x
|
Solid
Power3
(Public)
|
48
|
48
|
-
|
14
|
14
|
0.21x
|
0.29x
|
Group14
(Private)
|
4
|
4
|
-
|
3
|
3
|
1.00x
|
0.75x
|
Hyzon
Motors3
(Public)
|
10
|
10
|
-
|
0
|
0
|
0.00x
|
0.00x
|
Total Current Portfolio - Decarbonisation -
Public4
|
$58
|
$58
|
$-
|
$14
|
$14
|
0.17x
|
0.24x
|
Total Current Portfolio - Decarbonisation -
Private4
|
$56
|
$56
|
$2
|
$49
|
$51
|
1.05x
|
0.91x
|
Total Current Portfolio - Decarbonisation - Public &
Private4
|
$114
|
$114
|
$2
|
$63
|
$65
|
0.60x
|
0.57x
|
Total Current Portfolio - Conventional & Decarbonisation -
Public & Private4
|
$744
|
$738
|
$554
|
$297
|
$851
|
1.18x
|
1.15x
|
Cash and Cash Equivalents
|
|
|
$79
|
|
|
|
Total Liquidity (Cash and Cash Equivalents & Public
Portfolio)
|
$281
|
|
|
|
Total Market Capitalisation
|
|
|
$250
|
|
|
|
Realisations
Investment (Initial Investment
Date)
|
Gross Committed Capital
($mm)
|
Invested
Capital
($mm)
|
Gross
Realised
Capital
($mm)1
|
Gross Unrealised
Value
($mm)2
|
Gross Realised Capital &
Unrealised Value ($mm)
|
30 Sep 2024 Gross
MOIC2
|
31 Dec 2024
Gross
MOIC2
|
Rock Oil[5]
(12 Mar
2014)
|
114
|
114
|
236
|
0
|
239
|
2.09x
|
2.09x
|
Three Rivers III (7 Apr
2015)
|
94
|
94
|
204
|
-
|
204
|
2.17x
|
2.17x
|
ILX
III
(8 Oct 2015)
|
179
|
179
|
172
|
-
|
172
|
0.96x
|
0.96x
|
Meritage III[6] (17 Apr
2015)
|
40
|
40
|
88
|
-
|
88
|
2.20x
|
2.20x
|
RCO[7]
(2
Feb 2015)
|
80
|
80
|
80
|
-
|
80
|
0.99x
|
0.99x
|
Carrier
II
(22 May
2015)
|
110
|
110
|
67
|
-
|
67
|
0.61x
|
0.61x
|
Pipestone Energy (formerly
CNOR)
(29 Aug
2014)
|
90
|
90
|
58
|
-
|
58
|
0.64x
|
0.64x
|
Sierra
(24 Sept
2014)
|
18
|
18
|
38
|
-
|
38
|
2.06x
|
2.06x
|
Aleph
(9 Jul
2019)
|
23
|
23
|
23
|
-
|
23
|
1.00x
|
1.00x
|
Ridgebury
(19 Feb 2019)
|
18
|
18
|
22
|
-
|
22
|
1.22x
|
1.22x
|
Castex 2014
(3
Sep 2014)
|
52
|
52
|
14
|
-
|
14
|
0.27x
|
0.27x
|
Total Realisations4
|
$819
|
$819
|
$1,006
|
$0
|
$1,006
|
1.23x
|
1.23x
|
Withdrawn Commitments and Investment Write-Offs[8]
|
467
|
467
|
10
|
-
|
10
|
0.02x
|
0.02x
|
Total Investments4
|
$2,030
|
$2,024
|
$1,570
|
$297
|
$1,867
|
0.93x
|
0.92x
|
Total Investments & Cash and Cash
Equivalents
|
$376
|
|
|
|
Draft Unaudited Net Asset Value[9]
|
$376
|
|
|
|
Total Shares Repurchased to-date
|
36,324,225
|
at average price per share of
£4.38 ($5.59)
|
Current Shares Outstanding
|
25,342,691
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technology stocks continue to drive equity market
performance
Equity markets held onto gains made
since the start of the year but were largely unchanged in the final
quarter of 2024. The FTSE 100 was up 5 per cent. in GBP during the
year, while the S&P 500 was up 25 per cent in USD. In Q4, the
FTSE 100 was down 1 per cent. in GBP while the S&P 500 was up 4
per cent. in USD. Stronger growth in the U.S. over the course of
the year was largely due to the exceptional performance of the
"Magnificent 7" technology stocks. Excluding these stocks, however,
the S&P 500 has traded sideways for much of the last two years.
This highlights the degree to which the S&P 500's performance
has been driven by the technology sector.
Central banks started to bring down
interest rates during 2024, in a potential boost to the energy
industry by increasing capital availability and reducing funding
costs. The U.S. Federal Reserve announced three rate cuts. At 4.5
per cent., U.S. rates are now 100 basis points lower than what they
were at the start of the year. The Bank of England similarly
announced two rate cuts this year, cutting rates from 5.25 per
cent. to 4.75 per cent. While expectations for 2025 suggest the
pace of cuts will slow, we expect these developments to benefit the
portfolio and to be particularly important for the growth of
companies in the energy transition space. In addition to rate cuts,
the Trump Administration's approach towards the energy transition
will play a role in the direction of energy economics in 2025. The
Trump Administration's plans include prioritizing expanded US
drilling, renewed focus around natural gas exports, and rolling
back climate commitments and clean energy incentives, all of which
have positive and negative downstream effects on the
portfolio.
There was some volatility in oil
prices, but ultimately the 2024 average price was only marginally
higher than in 2023. In 2025, however, commentators expect oil
prices to be lower due to the Trump Administration's plans and
advances in fuel efficiency in combustion engines. Gas is a
different story though - while Henry Hub gas prices trended lower
in 2024, averaging $2.21 per MMBtu compared with $2.57 per MMBtu in
2023, in Europe the outlook is more uncertain. 2025 started with
the cessation of gas flows through Ukraine, increasing the
continent's reliance on LNG imports, and has seen cold snaps in the
US, UK and elsewhere boosting gas demand and gas prices.
Quarterly Performance Commentary
Share prices in our conventional
energy portfolio increased slightly in the fourth quarter of 2024.
Permian Resources and Veren, REL's publicly traded upstream oil and
gas businesses, saw share prices ending the quarter up 4.1 per
cent. and 6.5 per cent. respectively. We see the increase as driven
by optimism about the prospects for conventional fuels playing a
longer-term role in meeting energy demand, as well the market
recognising positive operational and financial news during the
period.
Following completion at the end of
Q3, Permian Resources has been focused on integrating the Barilla
Draw bolt-on acquisition, adding significant acreage and midstream
infrastructure in the Delaware Basin. The company also increased
the base dividend by 150 per cent.
The macroeconomic backdrop is mixed,
with conventional assets increasing in value and partially
offsetting declines in the decarbonisation portfolio. Looking
ahead, REL expects further gains and distributions in 2025,
supported by solid cash flow generation, low leverage, and
favourable commodity prices. The regulatory environment in the U.S.
is also expected to be beneficial.
The energy transition will be a
longer-term process, requiring a balanced approach that leverages
both conventional and clean energy sources to meet growing global
energy demand. There is an acceptance that conventional energy will
continue to play an important role in the global energy mix. The
focus remains on maintaining a diversified portfolio to ensure
reliable and affordable energy while advancing towards a
decarbonised and cleaner energy system.
Permian Resources
The valuation for Permian Resources
(NYSE: PR) increased from 1.37x to 1.41x Gross MOIC in the fourth
quarter of 2024. During the quarter, Permian Resources increased its quarterly base dividend from
$0.06/share to $0.15/share and announced the sale of its natural
gas and oil gathering systems primarily located in Reeves County,
Texas to Kinetik Holdings Inc. (NYSE: KNTK) for a total cash
consideration of $180 million. The company also increased mid-point
of full year oil and total production guidance by over 4 per cent.
to 158.5 MBbls/d and 341.0 MBoe/d. The pro-forma company has hedged
approximately 29 per cent. of forecasted 2024 crude oil production
at a weighted average price of $75.08 per barrel and 20 per cent.
of forecasted 2024 natural gas production at a weighted average
price of $3.86 per mcf.
Onyx
The valuation multiple for Onyx
decreased to 2.8x Gross MOIC during the fourth quarter. CDS margins
have reduced materially since the highs of 2022 due to high gas
storage levels, warm winter weather, high wind generation and
energy conservation. The effect is partially offset by hedging
activities at the company. Onyx received a withholding tax
exemption certificate for OSIM II from BZSt (German federal tax
office). Additionally, decommissioning at Farge continues to
advance smoothly. The management team is working on organic growth
initiatives, including the implementation of operational
performance improvements and the development of energy transition
projects.
Veren
Veren's valuation decreased from
0.89x to 0.85x Gross MOIC during the fourth quarter of 2024. Over
2024, Veren's shares have traded down 19.6 per cent. compared to a
15.0 per cent. increase in its peer group, and a 0.8 per cent.
rally in WTI over the same period. In October 2024, Veren announced
its Q3 2024 results, which were below expectations. Veren also
announced its 2025 budget which expects C$775 million of excess
cash flow at current commodity prices. Excess cash will be spent on
debt reduction and shareholder returns. Veren's 2029 plan targets 7
per cent. production CAGR and corporate production of 250 mboe/d.
In Q4 2024, Veren delivered its quarterly dividend of C$0.115/sh,
implying an annualised dividend yield of 6.2 per cent.
Infinitum
The valuation multiple for Infinitum
was lowered to 0.85x Gross MOIC during the fourth quarter of 2024.
Unfortunately, Infinitum is experiencing longer-than-expected sales
cycles with its customers; in response, the company is taking steps
to strengthen its margins and extend its cash runway after its
Series E extension closed in July.
In November, Infinitum announced it
has been selected by the U.S. Department of Energy to negotiate
funding for a manufacturing facility to produce high-powered
printed circuit board (HP-PCB) stators, the key component of
Infinitum's high-efficiency, axial-flux motors. This facility is
expected to be located in Rockdale, Texas and could create up to
170 operating jobs and 125 construction jobs in the community. At
the time of the announcement, Infinitum's award from the DOE Office
of Manufacturing and Energy Supply Chains (MESC) was projected to
be $34 million.
GoodLeap
The valuation multiple for GoodLeap
was held at 1.00x Gross MOIC for the fourth quarter of 2024. The
company closed $1.5 billion financing for its lease/PPA business
with two strategic partners (TIP and ATLAS SP), extending funding
pipeline well into 2025. In H2 2024, the company also launched
GoodLeap Payments and a homeowner mobile app in a strong debut.
That said, political uncertainty is creating challenges at the
business. The management team is assessing potential changes to the
Solar Investment Tax Credit, which provides a 30 per cent. tax
credit for qualifying solar installations, tariffs, and interest
rates. GoodLeap's rapid transition to home improvement sales is
expected to cushion these impacts.
Other Investments
Group14
The valuation multiple for Group14
was lowered from 1.00x to 0.75x Gross MOIC for the fourth quarter
of 2024, primarily due to delays in revenue recognition. These
delays stem from setbacks in the company's spending schedule-mainly
related to factory site issues-that have postponed the EV related
start of production at the Washington plant.
Enviva
On 4 October 2024, following the
filing of Enviva's Form 8-K related to the Amended Joint Chapter 11
Plan of Reorganization of Enviva Inc. ("Amended Plan"), the New
York Stock Exchange (NYSE) Regulation reached its decision that
Enviva is no longer suitable for listing pursuant to NYSE Listed
Company Manual and delisted the company. In reaching its
delisting determination, NYSE Regulation notes that pursuant to the
Amended Plan, existing equity interests of the company, including
REL's equity interests, will be cancelled and holders thereof will
receive no recovery. In December of
2024, Enviva emerged from Chapter 11
bankruptcy resulting in legacy equity holders receiving no
consideration.
Share Buyback Programme
In further support of the Board's
capital management objectives, at the 2024 AGM, the shareholders
renewed the authorisation for the Board to continue with share
buybacks. The Board duly commenced the current programme,
allocating an amount of £21.3 million ($27.1 million), of which
£7.1 million was available for repurchases as of 31 December
2024.
Furthermore, following the changes
to the Investment Management Agreement announced on 3 January 2020,
the Investment Manager agreed that the Company would repurchase
shares or pay dividends equal to 20 per cent. of net gains on
disposals. No further carried interest will be payable until the
$156.7 million of realised and unrealised losses to date as at 31
December 2024 are made whole with future gains.
LEI: 213800HAZOW1AWRSZR47
About Riverstone Energy Limited:
REL is a closed-ended investment
company which invests in the energy industry. REL's ordinary shares
are listed on the London Stock Exchange, trading under the symbol
RSE. REL has 8 active investments spanning decarbonisation,
oil and gas, renewable energy and power in the Continental U.S.,
Western Canada and Europe.
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:
LPRelations@RiverstoneLLC.com
Deutsche Numis - Corporate Broker:
Hugh
Jonathan
Matt
Goss
+44
(0) 20 7260 1000
Ocorian Administration (Guernsey) Limited -
Company Secretary:
Birgitte Horn
OAGLCoSec@ocorian.com
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 December 2024 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 Performance
Review Team ("PRT") as part of the valuation process. The PRT was
formed to serve as a single structure overseeing the existing
Riverstone portfolio with the goal of improving operational and
financial performance.
The Board reviews and considers the
valuations of the Company's investments held through the
Partnership.
[1] Gross
realised capital is total gross proceeds realised on invested
capital. Of the $1,570 million of capital realised to date, $1,201
million is the return of the cost basis, and the remainder is
profit.
[2] Gross
Unrealised Value and Gross MOIC (Gross Multiple of Invested
Capital) 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 applicable gross profits in accordance with the
revised terms announced on 3 January 2020, but effective 30 June
2019. Since there was no netting of losses against gains before the
aforementioned revised terms, the effective carried interest rate
on the portfolio as a whole will be greater than 20 per cent. No
further carried interest will be payable until the $156.7 million
of realised and unrealised losses to date at 31 December 2024 are
made whole with future gains. Since REL has not yet met the
appropriate Cost Benchmark at 31 December 2024, $29.0 million in
Performance Allocation fees that would have been due under the
prior agreement were not accrued. In addition, there is a
management fee of 1.5 per cent. of net assets (including cash) 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.
[3] Represents closing price per share in USD for publicly traded
shares Permian Resources Corporation (formerly Centennial Resource
Development, Inc.) (NASDAQ:PR - 31-12-2024: $14.38 per share /
30-09-2024: $13.61 price per share Solid Power, Inc. (NASDAQ:SLDP -
31-12-2024: $1.89 per share / 30-09-2024: $1.35 price per share);
Hyzon Motors, Inc. (NASDAQ:HYZN - 31-12-2024: $1.06 per share /
30-09-2024: $2.43 price per share); and Veren (NASDAQ: VRN -
31-12-2024: CAD 7.39 per share / 30-09-2024: CAD 8.33 per
share).
[4] Amounts
vary due to rounding
[5] The
unrealised value of Rock Oil investment is made up of funds held in
escrow from the sale of rights to mineral acres
[8] Withdrawn commitments and investment write-offs consist of
Origo ($9 million) and CanEra III ($1 million), and impairments
consist of Liberty II ($142 million), Fieldwood ($80 million),
Eagle II ($62 million), Castex 2005 ($48 million), Tritium ($25
million), T-Rex ($21 million), Enviva ($21 million) Anuvia Plant
Nutrients ($20 million), (FreeWire ($14 million), Our Next Energy
($12 million) and Ionic I & II ($3 million)
[9] Since
REL has not yet met the appropriate Cost Benchmark at 31 December
2024, $29.0 million in Performance Allocation fees that would have
been due under the prior agreement were not accrued and thereby
would have reduced the NAV on a pro forma basis to $347 million or
$13.69 per share