CALGARY,
AB, March 8, 2023 /CNW/ - Journey Energy Inc.
(TSX: JOY) (OTCQX: JRNGF) ("Journey" or the
"Company") is pleased to announce its operating and
financial results. The complete set of financial statements
and management discussion and analysis for the years ended
December 31, 2022 and 2021 are posted
on www.sedar.com and on the Company's website
www.journeyenergy.ca.
Highlights for 2022 are as follows:
- Generated net income of $97.8
million in the fourth quarter of 2022 and $155.2 million for the entire year. On a
basic, weighted average per share basis this amounted to
$1.73 for the fourth quarter and
$2.95 for the entire year.
- Realized Adjusted Funds Flow of $24.9
million in the fourth quarter bringing the total for 2022 to
$101.4 million. On a basic, weighted
average per share basis this amounted to $0.44 for the fourth quarter and $1.93 for the entire year.
- Achieved record sales volumes of 11,496 boe/d in the fourth
quarter of 2022 and 9,778 boe/d for the entire year. Volumes
increased by 34% in the fourth quarter of 2022 compared to the same
quarter in 2021. Liquids volumes (crude oil and natural gas
liquids) accounted for 6,172 boe/d or 54% of total volumes during
the quarter and 4,814 boe/d or 49% for the entire year.
- Achieved a 138% increase in proved, developed, producing
("PDP") net asset value per share while adding sufficient PDP
reserves to replace 544% of production.
- Increased production per basic share and liquids weighting
while simultaneously increasing PDP reserve life index and reducing
corporate decline rate.
- On March 18, 2022 Journey closed
a bought-deal flow-through share financing to issue 2.85 million
flow-through shares at a price of $4.25/share.
- Closed a 4,000 boe/d (71% crude oil and NGL's) acquisition on
October 31, 2022 for $112.5 million. Closed the acquisition of a
private company in the Carrot Creek area effective April 1, 2022, adding approximately 610 boe/d of
low decline production (54% crude oil and NGL's). Consolidated
infrastructure and gathering facilities in the Gilby area on
May 9, 2022 for $4.8 million.
- Continued to advance the emerging power generation
business:
-
- Generated 31,167 MWH of electricity in 2022 at an average price
of $183.88/MWH
- Procured 17 MW of power generation equipment and are beginning
construction of a 15.5 MW power generation facility in Gilby,
Alberta which is currently
forecast to be on stream by Q1 2024.
- Entered into a purchase agreement for a 16.5 MW power
generation facility, which is anticipated to close in the second
quarter of 2023 for an acquisition price below its replacement
value.
- Continued work on decommissioning non-producing sites. Journey
spent $2.5 million in the fourth
quarter and $5.0 million for the
entire year including Site Rehabilitation Program ("SRP") funds. To
date Journey has been allocated $4.6
million under the SRP and has expended $4.0 million of this allocation.
2023 Highlight:
- On March 1, 2023 announced a
$15 million issuance of flow-through
common shares at a price of $6.62 per
share. This initial announcement was subsequently upsized to
$17.5 million later that day. This
latter amount excludes the potential 15% over allotment granted to
the Underwriters.
|
Three Months ended
December 31,
|
Twelve months ended
December 31,
|
Financial ($000's except per share
amounts)
|
2022
|
2021
|
%
change
|
2022
|
2021
|
%
change
|
Production
revenue
|
67,531
|
39,664
|
70
|
235,583
|
123,843
|
90
|
Net income
|
97,753
|
5,545
|
1,657
|
155,198
|
99,134
|
57
|
Per basic
share
|
1.73
|
0.12
|
1,342
|
2.95
|
2.18
|
35
|
Per diluted
share
|
1.55
|
0.10
|
1,450
|
2.64
|
1.93
|
37
|
Adjusted Funds
Flow
|
24,890
|
16,562
|
50
|
101,387
|
46,274
|
119
|
Per basic
share
|
0.44
|
0.35
|
26
|
1.93
|
1.02
|
89
|
Per diluted
share
|
0.40
|
0.31
|
29
|
1.73
|
0.90
|
92
|
Cash flow from
operations
|
25,346
|
16,007
|
58
|
106,623
|
40,930
|
161
|
Per basic
share
|
0.45
|
0.33
|
36
|
2.02
|
0.90
|
124
|
Per diluted
share
|
0.40
|
0.30
|
33
|
1.81
|
0.80
|
126
|
Capital
expenditures
|
121,376
|
3,398
|
3,472
|
181,026
|
10,971
|
1,550
|
Net debt
|
98,768
|
57,021
|
73
|
98,768
|
57,021
|
73
|
|
|
|
|
|
|
|
Share Capital (000's)
|
|
|
|
|
|
|
Basic, weighted
average
|
56,638
|
47,868
|
18
|
52,658
|
45,397
|
16
|
Basic, end of
period
|
62,912
|
54,108
|
16
|
58,773
|
51,301
|
15
|
Fully
diluted
|
64,810
|
56,420
|
15
|
64,810
|
56,420
|
15
|
|
|
|
|
|
|
|
Daily Sales Volumes
|
|
|
|
|
|
|
Natural gas
(Mcf/d)
|
|
|
|
|
|
|
Conventional
|
27,929
|
22,552
|
24
|
25,492
|
20,641
|
24
|
Coal bed
methane
|
4,011
|
4,592
|
(13)
|
4,293
|
4,877
|
(12)
|
Total natural gas
volumes
|
31,940
|
27,144
|
18
|
29,785
|
25,518
|
17
|
Crude oil
(Bbl/d)
|
|
|
|
|
|
|
Light/medium
|
3,378
|
2,609
|
29
|
2,922
|
2,395
|
22
|
Heavy
|
1,616
|
658
|
146
|
904
|
684
|
32
|
Total crude oil
volumes
|
4,994
|
3,267
|
53
|
3,826
|
3,079
|
24
|
Natural gas liquids
(Bbl/d)
|
1,179
|
763
|
55
|
988
|
672
|
47
|
Barrels of oil
equivalent (boe/d)
|
11,496
|
8,554
|
34
|
9,778
|
8,004
|
22
|
|
|
|
|
|
|
|
Average Realized Prices
|
|
|
|
|
|
|
Natural gas
($/mcf)1
|
6.49
|
4.64
|
40
|
5.97
|
3.59
|
66
|
Crude Oil
($/bbl)1
|
91.09
|
80.84
|
13
|
105.50
|
70.57
|
49
|
Natural gas liquids
($/bbl)
|
60.90
|
53.67
|
13
|
64.69
|
45.20
|
43
|
Barrels of oil
equivalent ($/boe)
|
63.85
|
50.40
|
27
|
66.01
|
42.39
|
56
|
|
|
|
|
|
|
|
Netbacks ($/boe)
|
|
|
|
|
|
|
Realized
prices
|
63.85
|
50.40
|
27
|
66.01
|
42.39
|
56
|
Royalties
|
(12.77)
|
(9.47)
|
35
|
(13.16)
|
(6.58)
|
100
|
Operating
expenses
|
(23.64)
|
(16.92)
|
40
|
(20.27)
|
(16.45)
|
23
|
Transportation
expenses
|
(0.86)
|
(0.37)
|
132
|
(0.70)
|
(0.47)
|
49
|
Operating
netback
|
26.58
|
23.65
|
12
|
31.88
|
18.89
|
69
|
Note:
|
|
1. Natural gas and
crude oil prices include physical hedging gains and
losses.
|
OPERATIONS
Journey was busy during the fourth quarter of 2022 with the
closing and integration of its 4,000 boe/d (71% crude oil and
NGL's) acquisition from Enerplus Corporation. This
transaction was the main contributor to the increase in sales
volumes from 8,554 boe/d in the fourth quarter of 2021 to 11,496
boe/d in the current quarter of 2022. The acquisition had a
positive impact on the sales mix for liquids (crude oil and NGL's)
as it increased from 47% in the third quarter of 2022 to 54% in the
fourth quarter. This change will benefit Journey's Adjusted
Funds Flow due to a significant shift toward more valuable liquids
weighting. Current production capability from the combined asset
base is approximately 13,000 - 13,500 boe/d.
Excluding acquisition and divestiture activity, Journey
increased its exploration and development ("E&D") capital
spending from $3.2 million in all of
2021 to $44.6 million in 2022.
Journey drilled 4 (2.1 net) wells in the fourth quarter of
2022, bringing the total wells for the year to 13 (10.6 net).
A key highlight of Journey's 2022 E&D program was the
advancement of its Glauconite play in Westerose with one horizontal well and two
vertical completions. A primary goal for Journey in 2023 is
to add to, and advance, its opportunity inventory in areas with
repeatable plays.
Since the commissioning of the 4 MW Countess power facility in
the fourth quarter of 2020, Journey has been assembling expertise
in procuring power equipment; cost effectively building the
facilities; and ultimately connecting the assets to the power grid.
After conducting a high level power distribution study in the
Gilby area, Journey consolidated additional working interests in
its processing facility and gathering system in Gilby in May of
2022 for $4.8 million.
Subsequently, Journey received preliminary approval to
construct a 15.5 MW power generation facility at Gilby.
Journey also purchased 8.4 MW of power generation equipment
and is in the process of purchasing another 8.6 MW of generation
capability in support of the Gilby facility. All equipment is
being moved to site and Journey is now entering the final approval
and construction stage for this project with an expected on-stream
date of the first quarter of 2024. When this project is
operating Journey will be adding more power to the Alberta distribution grid than it is
utilizing, which will help mitigate the volatile swings in power
pricing currently being experienced in its field operations.
Total costs for the Gilby power project have been estimated
to be approximately $20 million,
$15 million of which will be spent in
2023.
In November of 2022 Journey was the successful bidder in a
request-for-proposal process to acquire a 16.5 MW power plant in
Southern Alberta. The purchase of
this facility is expected to close in the second quarter of 2023.
Journey will be acquiring this facility at a fraction of the
replacement value. This facility was constructed with all new
equipment and ran for approximately six months before being shut
down as part of a corporate restructuring. Journey is
currently researching opportunities to re-energize this facility in
its current location and believes that this is in the best
interests of all stakeholders. Failing this, Journey will
move the facility to another location and is currently evaluating
its alternatives.
FINANCIAL
The fourth quarter was highlighted with the significant 4,000
boe/d acquisition that closed on October
31. The net acquisition cost was $112.5 million and was financed with a
$45 million vendor-take-back term
debt; the issuance of 3.0 million shares to the vendor and the
balance of $53.3 million from
Journey's cash. The acquisition had an immediate, positive impact
on the average sales volumes during the fourth quarter. While the
acquisition added new volumes for only two months of the quarter,
Journey was able to achieve sales volumes of 11,496 boe/d. In
addition, Journey's weighting to crude oil and NGL's increased from
47% in the third quarter to 54% in the fourth quarter, largely
attributable to the 71% liquids weighting of sales volumes. The
Company realized Adjusted Funds Flow of $24.9 million in the fourth quarter.
Average corporate realized prices were $63.85/boe for the fourth quarter and
$66.01/boe for all of 2022. The
fourth quarter and year-to-date average realized prices were higher
in 2022 as compared to 2021 by 27% and 56% respectively.
Realized crude oil prices during the fourth quarter of 2022
averaged $91.09/bbl, which was 13%
higher than the $80.84/bbl realized
in the fourth quarter of 2021. Production from the two
significant acquisitions during 2022, which included the corporate
acquisition of 610 boe/d on April 1
(54% oil and NGL's); and the 4,000 boe/d (71% crude oil and NGL's)
asset acquisition on October 31; plus
the 13 (10.6 net) successful wells that were drilled and placed
on-production throughout the year, all contributed to the 22%
increase in sales volumes in 2022 over 2021. Crude oil sales
volumes for the fourth quarter of 2022 represented 44% of total boe
volumes but contributed 62% of total petroleum and natural gas
revenues. Natural gas sales volumes contributed 46% of total
boe sales volumes for 2022 while contributing 23% to total sales
revenues. NGL sales volumes contributed 10% to aggregate
sales volumes in 2022 while also contributing 10% of total
revenues. Also contributing to total revenues were physical oil and
natural gas hedges totaling $6.4
million in additional revenue for 2022.
All field operating costs (royalties, operating and
transportation expenses) experienced increases during the fourth
quarter and throughout 2022 as compared to 2021. The increase
in operating costs was due to a combination of the large
acquisition in the fourth quarter; fuel and power costs for field
operations which accounted for 25% of all operating costs; as well
as inflationary pressures on all other costs. Royalty expense was
higher by 35% in the fourth quarter of 2022 as compared to the same
quarter in 2021 and for the entire year of 2022 the increase was
100% as compared to 2021. On a per boe basis royalty expense
was $12.77/boe for the fourth quarter
of 2022 as compared to $9.47/boe in
the same quarter of 2021. For the entire year royalties were
$13.16/boe while in 2021 they were
$6.58/boe. Included in the
fourth quarter expense was $1.4
million of workover and turnaround costs. These costs
were $6.2 million for the entire year
in 2022.
Journey's general and administrative ("G&A") costs were
higher in 2022 by 112% as compared to 2021. G&A increased
$1.0 million in the fourth quarter of
2022 due to additional staff, the associated increase in leased
space, and additional software costs from integrating the
acquisitions took hold. On a per boe basis, the rate
increased by 71% to $2.05/boe for the
fourth quarter of 2022 as compared to $1.20/boe for the same quarter in 2021.
Finance expenses related to borrowings, or in other words,
interest costs, increased by 43% to $2.5
million in the fourth quarter of 2022 from $1.7 million in the same quarter of 2021.
Average, interest-bearing debt increased by 41% in the fourth
quarter of 2022 compared to the same quarter of 2021 mainly due to
the vendor-take-back financing associated with the October
acquisition.
Journey realized net income of $97.8
million in the fourth quarter of 2022 compared to
$5.5 million in the same quarter of
2021. The net income in 2022 was positively impacted by the
reversal of a significant portion of the valuation allowance of
Journey's deferred tax asset that was taken in prior years. This
reversal, and the associated recognition of the strong tax pool
position of almost $700 million, is
testimony to the robust operating income contained in the 2022
year-end reserve report. Net income per basic and diluted
share was $1.73 and $1.55 respectively for the fourth quarter and
$2.95 and $2.64 for the entire year respectively.
Adjusted Funds Flow in the fourth quarter was 50% higher in 2022,
wherein the Company generated $24.9
million, or $0.44 and
$0.40 per basic and diluted share
respectively as compared to $16.6
million, or $0.35 basic and
$ 0.31 per diluted per share
respectively in the same quarter of 2021. For the entire
year, Journey generated $101.4
million of Adjusted Funds Flow or $1.93 and $1.73 per
basic and diluted share respectively. Cash flow from operations was
$25.3 million in the fourth quarter
of 2022 ($0.45 per basic share and
$$0.40 per diluted share) as compared to $16.0 million in the fourth quarter of 2021
($0.33 and $0.30 per basic and diluted share respectively).
Cash flow from operations for the entire year of 2022 was
$106.6 million or $2.02 and $1.81 per
basic and diluted share respectively.
Journey continued to be prudent with its capital spending during
the fourth quarter. Excluding the October acquisition,
Journey underspent its Adjusted Funds Flows to allow for the
maximum flexibility in its cash position while integrating the
acquisition. Capital expenditures in the fourth quarter were
$121.4 million. This included
$112.4 million on acquisitions and
$8.5 million for drilling, completing
and tieing-in 4 (2.1 net) wells in Gilby and Brooks. Journey
exited 2022 with net debt of $98.8
million as compared to $57.0
million at the end of 2021. The higher net debt was
mainly attributable to vendor-take-back debt, which assisted
Journey in completing the significant acquisition in October.
OUTLOOK & GUIDANCE
In response to rapidly deteriorating commodity prices in January
and February, Journey has adopted a prudent approach to its 2023
capital program and has delayed the start of 2023 drilling until
after breakup. Given the deferral of a significant portion of
its exploration and development capital program, Journey had
provided updated guidance on January 18,
2023. The updated guidance reflected this deferral and
was limited to the first half of 2023.
To assist in funding its 2023 drilling program, on March 1, 2023 Journey announced a $15 million issuance of flow-through common
shares at a price of $6.62 per
share. This initial announcement was subsequently upsized to
$17.5 million later that day.
This latter amount excludes the potential 15% over allotment
granted to the Underwriters, which can be elected upon until
March 31, 2023. The Company
will use the proceeds from the Offering to incur eligible Canadian
Development Expenses ("CDE") within the meaning of the Income Tax
Act in an aggregate amount of not less than the gross proceeds
raised from the Offering. Journey will renounce qualifying
CDE to purchasers of the flow-through shares on or
before March 31, 2024. The Company has a very strong tax
pool position and the renunciations will not have a significant
impact on the quality and quantity of the pools going
forward. This financing is expected to close on March 23, 2023. After closing Journey will
provide further guidance for 2023 and announce a drilling program
that will complement the funds being allocated to power
generation.
Journey remains poised to significantly ramp up capital
expenditures in the second half of 2023 should commodity prices
recover to previously forecast levels.
Journey's goals for improving corporate sustainability in 2023
include:
- Reducing leverage created by the transformational acquisition
in 2022;
- Adding inventory in repeatable plays;
- Advancing the power generation business;
- Managing its ARO; and
- Continuing to search for creative ways to expand the Company's
business
Journey's low corporate decline, high working interest project
inventory, operated infrastructure, and favorable expiry profile
allow the Company to weather periods of lower than forecast
commodity prices by proactively deferring portions of the capital
program on a temporary basis. Journey is focused on adjusting
its capital program to meet its near term obligations without
sacrificing the longer term priorities of sustainability and
enhancing shareholder value.
Journey continues to pursue a careful and prudent expansion of
its business plan. Journey has achieved or exceeded all of
its internal targets and created significant value for all
stakeholders since the bottom of the market in 2020. This expansion
has been buoyed by commodity price tailwinds but would not be
possible without the talented team at Journey, both in the office
and the field. Journey also recognizes the steady guidance
supplied by its Board of Directors and the unyielding support of
AIMCo, the Company's term debt provider and largest shareholder.
Together, with the support of this combined team, Journey is
extremely well positioned to continue its journey of value creation
and maintain its growth trajectory for years to come. The Company
looks forward to updating the shareholders on Journey's progress as
it continues on this exciting development path.
About the Company
Journey is a Canadian exploration and production company focused
on oil-weighted operations in western Canada. Journey's
strategy is to grow its production base by drilling on its existing
core lands, implementing waterflood projects, and by executing on
accretive acquisitions. Journey seeks to optimize its legacy
oil pools on existing lands through the application of best
practices in horizontal drilling and, where feasible, with water
floods.
ADVISORIES
This press release contains forward-looking statements and
forward-looking information (collectively "forward looking
information") within the meaning of applicable securities laws
relating to the Company's plans and other aspects of its
anticipated future operations, management focus, strategies,
financial, operating and production results, industry conditions,
commodity prices and business opportunities. In addition, and
without limiting the generality of the foregoing, this press
release contains forward-looking information regarding decline
rates, anticipated netbacks, drilling inventory, estimated average
drill, complete and equip and tie-in costs, anticipated potential
of the Assets including, but not limited to, EOR performance and
opportunities, capacity of infrastructure, potential reduction in
operating costs, production guidance, total payout ratio, capital
program and allocation thereof, future production, decline rates,
funds flow, net debt, net debt to funds flow, exchange rates,
reserve life, development and drilling plans, well economics,
future cost reductions, potential growth, and the source of funding
its capital spending. Forward-looking information typically uses
words such as "anticipate", "believe", "project", "expect", "goal",
"plan", "intend" or similar words suggesting future outcomes,
statements that actions, events or conditions "may", "would",
"could" or "will" be taken or occur in the future.
The forward-looking information is based on certain key
expectations and assumptions made by management, including
expectations and assumptions concerning prevailing commodity prices
and differentials, exchange rates, interest rates, applicable
royalty rates and tax laws; future production rates and estimates
of operating costs; performance of existing and future wells;
reserve and resource volumes; anticipated timing and results of
capital expenditures; the success obtained in drilling new wells;
the sufficiency of budgeted capital expenditures in carrying out
planned activities; the timing, location and extent of future
drilling operations; the state of the economy and the exploration
and production business; results of operations; performance;
business prospects and opportunities; the availability and cost of
financing, labour and services; the impact of increasing
competition; the ability to efficiently integrate assets and
employees acquired through acquisitions, including the Acquisition,
the ability to market oil and natural gas successfully and the
ability to access capital. Although Management believes that the
expectations and assumptions on which such forward-looking
information is based are reasonable, undue reliance should not be
placed on the forward-looking information because Journey can give
no assurance that they will prove to be correct. Since
forward-looking information addresses future events and conditions,
by its very nature they involve inherent risks and uncertainties.
The actual results, performance or achievement could differ
materially from those expressed in, or implied by, the
forward-looking information and, accordingly, no assurance can be
given that any of the events anticipated by the forward-looking
information will transpire or occur, or if any of them do so, what
benefits that will be derived therefrom. Management has included
the above summary of assumptions and risks related to
forward-looking information provided in this press release in order
to provide security holders with a more complete perspective on its
future operations and such information may not be appropriate for
other purposes.
Readers are cautioned that the foregoing lists of factors are
not exhaustive. Additional information on these and other factors
that could affect the Company's operations or financial results are
included in reports on file with applicable securities regulatory
authorities and may be accessed through the SEDAR website
(www.sedar.com).These forward looking statements are made as of the
date of this press release and Journey disclaims any intent or
obligation to update publicly any forward-looking information,
whether as a result of new information, future events or results or
otherwise, other than as required by applicable securities
laws.
This press release contains future-oriented financial
information and financial outlook information (collectively,
"FOFI") about Journeys prospective results of operations, funds
flow, netbacks, debt, payout ratio well economics and components
thereof, all of which are subject to the same assumptions, risk
factors, limitations and qualifications as set forth in the above
paragraphs. FOFI contained in this press release was made as of the
date of this press release and was provided for providing further
information about Journey's anticipated future business operations.
Journey disclaims any intention or obligation to update or revise
any FOFI contained in this press release, whether as a result of
new information, future events or otherwise, unless required
pursuant to applicable law. Readers are cautioned that the FOFI
contained in this press release should not be used for purposes
other than for which it is disclosed herein. Information in this
press release that is not current or historical factual information
may constitute forward-looking information within the meaning of
securities laws, which involves substantial known and unknown risks
and uncertainties, most of which are beyond the control of Journey,
including, without limitation, those listed under "Risk Factors"
and "Forward Looking Statements" in the Annual Information Form
filed on www.SEDAR.com on March 23, 2021. Forward-looking
information may relate to the future outlook and anticipated events
or results and may include statements regarding the business
strategy and plans and objectives. Particularly, forward-looking
information in this press release includes, but is not limited to,
information concerning Journey's drilling and other operational
plans, production rates, and long-term objectives. Journey
cautions investors in Journey's securities about important
factors that could cause Journey's actual results to differ
materially from those projected in any forward-looking statements
included in this press release. Information in this press release
about Journey's prospective funds flows and financial position is
based on assumptions about future events, including economic
conditions and courses of action, based on management's assessment
of the relevant information currently available. Readers are
cautioned that information regarding Journey's financial outlook
should not be used for purposes other than those disclosed herein.
Forward-looking information contained in this press release is
based on Management's current estimates, expectations and
projections, which are believed to be reasonable as of the current
date. No assurance can be given that the expectations set out
in the Prospectus or herein will prove to be correct and
accordingly, you should not place undue importance on
forward-looking information and should not rely upon this
information as of any other date. While the Company may elect to,
it is under no obligation and do not undertake to update this
information at any particular time except as required by applicable
securities law.
Non-IFRS Measures
The Company uses the following non-IFRS measures in
evaluating corporate performance. These terms do not have a
standardized meaning prescribed by International Financial
Reporting Standards and therefore may not be comparable with the
calculation of similar measures by other companies.
(1)
|
"Adjusted Funds
Flow" is calculated by taking "cash flow provided by
operating activities" from the financial statements and adding or
deducting: changes in non-cash working capital; non-recurring
"other" income; transaction costs; and decommissioning costs.
Adjusted Funds Flow per share is calculated as Adjusted Funds Flow
divided by the weighted-average number of shares outstanding in the
period. Because Adjusted Funds Flow and Adjusted Funds Flow per
share are not impacted by fluctuations in non-cash working capital
balances, Management believes these measures are more indicative of
performance than the GAAP measured "cash flow generated from
operating activities". In addition, Journey excludes
transaction costs from the definition of Adjusted Funds Flow, as
these expenses are generally in respect of capital acquisition
transactions. The Company considers Adjusted Funds Flow a key
performance measure as it demonstrates the Company's ability to
generate funds necessary to repay debt and to fund future growth
through capital investment. Journey's determination of
Adjusted Funds Flow may not be comparable to that reported by other
companies. Journey also presents "Adjusted Funds Flow per basic
share" where per share amounts are calculated using the
weighted average shares outstanding consistent with the calculation
of net income (loss) per share, which per share amount is
calculated under IFRS and is more fully described in the notes to
the audited, year-end consolidated financial
statements.
|
|
|
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
|
2022
|
2021
|
% Change
|
2022
|
2021
|
% Change
|
Cash flow provided by operating
activities
|
29,346
|
16,007
|
58
|
106,623
|
40,930
|
161
|
Add (deduct):
|
|
|
|
|
|
|
Changes in non-cash working
capital
|
(3,427)
|
51
|
14,602
|
(10,521)
|
6,498
|
(162)
|
Capitalized
interest
|
-
|
(46)
|
(100)
|
-
|
(2,916)
|
(100)
|
Non-recurring other
income1
|
-
|
-
|
-
|
-
|
(902)
|
(100)
|
Transaction
costs
|
1,266
|
(128)
|
(1,089)
|
1,489
|
231
|
545
|
Decommissioning
costs
|
1,705
|
678
|
151
|
3,796
|
2,433
|
56
|
Adjusted Funds Flow
|
24,890
|
16,562
|
50
|
101,387
|
46,274
|
119
|
(2)
|
"Netback(s)". The Company uses netbacks
to help evaluate its performance, leverage, and liquidity;
comparisons with peers; as well as to assess potential
acquisitions. Management considers netbacks as a key
performance measure as it demonstrates the Company's profitability
relative to current commodity prices. Management also uses
them in operational and capital allocation decisions. Journey
uses netbacks to assess its own performance and performance in
relation to its peers. These netbacks are operating, Funds Flow and
net income (loss). "Operating netback" is calculated
as the average sales price of the commodities sold (excluding
financial hedging gains and losses), less royalties, transportation
costs and operating expenses. There is no GAAP measure that is
reasonably comparable to netbacks.
|
|
|
(3)
|
"Net debt" is
calculated by taking current assets and then subtracting accounts
payable and accrued liabilities; the principal amount of term debt;
and the carrying value of the other liability. Net debt is used to
assess the capital efficiency, liquidity and general financial
strength of the Company. In addition, it is used as a comparison
tool to assess financial strength in relation to Journey's
peers.
|
NET DEBT RECONCILIATION
($000's)
|
December 31,
2022
|
December 31,
2021
|
Principal amount of term debt
|
67,580
|
67,580
|
Principal amount of vendor-take-back
debt
|
43,000
|
-
|
Accounts payable and accrued
liabilities
|
45,496
|
20,441
|
Principal amount of contingent bank
debt
|
5,000
|
5,750
|
Other loans
|
419
|
156
|
Deduct:
|
|
|
Cash in bank
|
(31,400)
|
(15,677)
|
Accounts receivable
|
(29,677)
|
(20,180)
|
Prepaid expenses
|
(1,650)
|
(1,049)
|
Net debt
|
98,768
|
57,021
|
(4)
|
Journey uses
"Capital Expenditures (excluding A&D)" and "Capital
Expenditures (including A&D)" to measure its capital
investment level compared to the Company's annual budgeted capital
expenditures for its organic capital program, excluding
acquisitions or dispositions. The directly comparable GAAP measure
to capital expenditures is cash used in investing activities.
Journey then adjusts its capital expenditures for A&D activity
to give a more complete analysis for its capital spending used for
FD&A purposes. The capital spending for A&D proposes has
been adjusted to reflect the non-cash component of the
consideration paid (i.e. shares issued). The following table
details the composition of capital expenditures and its
reconciliation to cash flow used in investing
activities:
|
(000's)
|
|
Year ended
December 31
|
|
|
|
2022
|
2021
|
Land and lease rentals
|
|
|
919
|
616
|
Geological and geophysical
|
|
|
63
|
-
|
Drilling, completions,
recompletions
|
|
|
31,260
|
456
|
Well equipment and facilities
|
|
|
9,334
|
1,918
|
Power generation
|
|
|
2,996
|
189
|
Other
|
|
|
-
|
70
|
Exploration and development
expenditures
|
|
|
44,573
|
3,249
|
Corporate
acquisition
|
|
|
19,146
|
6,174
|
Asset
acquisitions
|
|
|
120,307
|
1,595
|
Asset
dispositions
|
|
|
(3,000)
|
(47)
|
Capital Expenditures (including A&D
)
|
|
|
181,026
|
10,971
|
Decommissioning costs
|
|
|
5,035
|
5,312
|
Total capital expenditures
|
|
|
186,061
|
16,283
|
Measurements
All dollar figures included herein are presented in Canadian
dollars, unless otherwise noted.
Where amounts are expressed in a barrel of oil equivalent
("boe"), or barrel of oil equivalent per day ("boe/d"), natural gas
volumes have been converted to barrels of oil equivalent at nine
(6) thousand cubic feet ("Mcf") to one (1) barrel. Use of the term
boe may be misleading particularly if used in isolation. The boe
conversion ratio of 6 Mcf to 1 barrel ("Bbl") of oil or natural gas
liquids is based on an energy equivalency conversion methodology
primarily applicable at the burner tip, and does not represent a
value equivalency at the wellhead. This conversion conforms to the
Canadian Securities Regulators' National Instrument 51-101 –
Standards of Disclosure for Oil and Gas Activities.
Abbreviations
The following abbreviations are used throughout these
MD&A and have the ascribed meanings:
A&D
|
acquisition and divestiture of petroleum and natural
gas assets
|
bbl
|
barrel
|
bbls
|
barrels
|
boe
|
barrels of oil equivalent (see conversion statement
below)
|
boe/d
|
barrels of oil equivalent per
day
|
gj
|
gigajoules
|
GAAP
|
Generally Accepted Accounting
Principles
|
IFRS
|
International Financial Reporting
Standards
|
Mbbls
|
thousand barrels
|
MMBtu
|
million British thermal units
|
Mboe
|
thousand boe
|
Mcf
|
thousand cubic feet
|
Mmcf
|
million cubic feet
|
Mmcf/d
|
million cubic feet per day
|
MSW
|
Mixed sweet Alberta benchmark oil
price
|
NGL's
|
natural gas liquids (ethane, propane, butane and
condensate)
|
WCS
|
Western Canada Select benchmark oil
price
|
WTI
|
West Texas Intermediate benchmark Oil
price
|
All volumes in this press release refer to the
sales volumes of crude oil, natural gas and associated by-products
measured at the point of sale to third-party purchasers. For
natural gas, this occurs after the removal of natural gas
liquids.
No securities regulatory authority has either approved or
disapproved of the contents of this press release.
SOURCE Journey Energy Inc.