Kosmos Energy Ltd. New Senior Unsecured Notes Rated 'BB-'; Recovery Rating: '2'

NEW YORK (S&P Global Ratings) March 14, 2019--S&P Global Ratings today 
assigned its 'BB-' issue-level rating and '2' recovery rating to the proposed 
$600 million senior unsecured notes due 2026 that will be issued by U.S.-based 
oil and gas exploration and production company Kosmos Energy Ltd. The '2' 
recovery rating indicates our expectation for substantial (70%-90%; rounded 
estimate: 80%) recovery to creditors in the event of a payment default. The 
notes are guaranteed by the company's U.S. operating subsidiaries on an 
unsecured basis and by certain international operating subsidiaries on a 
subordinated basis.  

We expect the company to use the proceeds from these notes to refinance its 
7.875% senior secured notes due 2021 ($525 million outstanding), as well as 
pay down amounts outstanding on its revolving credit facility ($325 million as 
of Dec. 21, 2018) and fees and expenses.  

Our 'B+' issuer credit rating and stable outlook remain unchanged.  

Key analytical factors
  • We assume Kosmos' $1.7 billion reserve-based revolver is fully covered by the assets pledged (the Ghana and Equatorial Guinea assets), generating neither a deficiency claim nor providing excess value to Kosmos in the event of hypothetical default.
  • We assume the new unsecured notes will rank pari passu with the company's $400 million unsecured revolving credit facility maturing in 2022 (unrated).
  • The unsecured notes will be guaranteed on a senior unsecured basis by Kosmos' U.S. operating subsidiary, which holds the recently acquired assets from Deep Gulf Energy, and on a subordinated basis by certain operating subsidiaries that hold the company's producing assets in Ghana and Equatorial Guinea.
  • We value the Gulf of Mexico reserves on a PV10 basis at $890 million before 7% administration expenses.
  • We assume the $400 million revolver would be 85% drawn at the time of default, in line with our recovery methodology.
  • We assume proceeds from the new unsecured notes will be used to fully repay the $525 million in senior secured notes due 2021.
Simulated default assumptions
  • Our hypothetical default is in 2023, resulting from a severe decline in oil prices.
  • Kosmos Energy Ltd. is a U.S.-based issuer.
  • Jurisdiction/jurisdiction ranking assessment: U.S./Group A
Simplified waterfall
  • Total value available to senior unsecured notes and $400 million revolving credit facility: $805 million
  • Total debt claims: $980 million
  • --Recovery range: 70%-90% (rounded estimate: 80%)
Note that if the amount of new debt issued exceeds $800 million, our recovery 
expectation could drop below 70%, which would likely lead to a revision of our 
recovery rating. 
We work across the world

From London to San Francisco, to our home base in (Saint Helier) Jersey, we’re looking for extraordinary and creative scientists to help us drive the field forward.

AC Investment Inc. currently does not act as an equities executing broker or route orders containing equities securities. If AC Invest’s business model were to change and it begins routing non-directed orders in NMS securities, it will comply with the disclosure requirement of Rule 606.

77 Massachusetts Avenue Cambridge, MA 02139 617-253-1000 pr@ademcetinkaya.com