CALGARY,
AB, March 2, 2023 /CNW/ - (TSX: PMT) –
Perpetual Energy Inc. ("Perpetual", or the "Company") is pleased to
release its fourth quarter and year-end 2022 financial and
operating results and a summary of the Company's year-end 2022
reserves as reported by the independent engineering firm McDaniel
and Associates Consultants Ltd. ("McDaniel"). A complete copy of
Perpetual's audited consolidated financial statements, Management
Discussion and Analysis ("MD&A") and Annual Information Forum
for the year ended December 31, 2022
are available through the Company's website at
www.perpetualenergyinc.com and SEDAR at www.sedar.com.
This news release contains certain specified financial
measures that are not recognized by GAAP and used by management to
evaluate the performance of the Company and its business. Since
certain specified financial measures may not have a standardized
meaning, securities regulations require that specified financial
measures are clearly defined, qualified and, where required,
reconciled with their nearest GAAP measure. See "Non GAAP and Other
Financial Measures" in this news release and in the MD&A for
further information on the definition, calculation and
reconciliation of these measures. This news release also contains
forward-looking information. See "Forward-Looking Information".
Readers are also referred to the other information under the
"Advisories" section in this news release for additional
information.
FOURTH QUARTER AND
YEAR-END 2022 HIGHLIGHTS
- Fourth quarter average production was 7,138 boe/d, up 12% from
the comparative period of 2021 (Q4 2021 – 6,359 boe/d) and up 21%
quarter over quarter (Q3 2022 – 5,882 boe/d) and within of
the guidance to exceed 7,000 boe/d in the fourth quarter of
2022 . Production for full year 2022 averaged 6,486 boe/d
(20% heavy crude oil and NGL), an increase of 20% from 5,389 boe/d
(24% heavy crude oil and NGL) in 2021. Production growth was driven
by successful core area drilling programs. At East Edson, four (2.0 net) wells were drilled
and placed on production in the fourth quarter of 2021 and six (3.0
net) Wilrich wells were drilled and placed on production during the
second half of 2022. Due to high gathering line pressures, one (0.5
net) Notikewin well drilled, completed, and tied-in in 2022 was
placed on production in the first quarter of 2023. At Mannville, two (2.0 net) horizontal
multi-lateral heavy oil wells were drilled and placed on production
late in the first quarter of 2022 and three (3.0 net) new
horizontal, multi-lateral heavy oil wells were on production in the
third quarter of 2022.
- Perpetual's exploration and development spending(1)
in the fourth quarter of 2022 was minimal as both core areas
completed a majority of the capital programs in the third quarter
of 2022. Spending at East Edson in
the fourth quarter was $1.3 million
and included the remaining costs to test and place on production
the seven (3.5 net) horizontal wells that were drilled during the
third quarter of 2022. At Mannville in Eastern
Alberta, the $1.3 million of
capital recovered during the fourth quarter was related to the
recovery of oil based mud ("OBM") load fluid from the three (3.0
net) wells drilled during the third quarter of 2022. Full year 2022
exploration and development capital spending totaled $31.9 million, up from $19.1 million in 2021. In 2022, the Company spent
$1.6 million on Crown land purchases
at East Edson with its 50% joint
interest partner. In addition, close to $1.5
million was spent on asset retirement obligations ("ARO")
during the year to abandon wells that had reached their end of life
and execute surface lease reclamation activities, including
$1.2 million of ARO spending in the
fourth quarter. Four reclamation certificates were received in
2022.
- Oil and natural gas revenue for the fourth quarter of 2022 was
$28.6 million, 33% higher than
revenue in the comparative period of 2021 due to significantly
higher reference prices for all products and the 12% increase in
production. Fourth quarter revenue increased 25% from the third
quarter of 2022 as production increased 21% and realized prices
increased 3% on higher gas prices. Realized prices after gains on
risk management contracts(1) decreased 5% relative to
the third quarter. During the period there were $0.1 million of realized gains on risk management
contracts, as compared to a realized gain of $2.1 million in third quarter. Revenue net of
$4.6 million in realized losses on
risk management contracts for full year 2022 was $105.1 million, close to double the $56.0 million of revenue in 2021 (net of
$4.8 million of realized losses on
risk management contracts) due to the combined effect of higher
production and stronger realized commodity prices.
- Adjusted funds flow(1) in the fourth quarter of 2022
was $14.2 million ($0.22/share), up $5.6
million (65%) from the prior year period of $8.6 million ($0.13/share). Adjusted funds flow on a
unit-of-production basis was $21.63/boe in the fourth quarter of 2022, a 47%
increase from the prior year period of $14.67/boe, driven by the increase in commodity
prices and higher production volumes. Adjusted funds flow recorded
for 2022 was $48.5 million
($0.75 per share), up $31.7 million (189%) from $16.7 million ($0.27/share) in 2021.
- Net cash flows from operating activities in the fourth quarter
of 2022 were $11.2 million, up
$9.6 million (592%) from the
comparative period of 2021 (Q4 2021 – $1.6
million). The increase was due to higher realized prices for
all products and the 12% increase in production, partially offset
by higher cash costs in all categories except general and
administrative ("G&A") costs which were lower on higher
recoveries related to overheads and costs recovered under the
Management and Operating Services Agreement (the "MSA") with
Rubellite. Net cash flows from operating activities for 2022 were
$37.8 million (2021 - $12.8 million).
- Net income for the fourth quarter of 2022 was $9.3 million (Q4 2021 – $5.7 million). Net income in the fourth quarter
of 2022 increased due to the same reasons that impacted adjusted
fund flows and the $2.0 million
unrealized gain on risk management contracts. Net income in 2022
was $44.4 million ($0.69/share) as compared to $81.1 million ($1.29/share) in 2021.
- Cash costs(1) were $9.1
million or $13.86/boe in the
fourth quarter of 2022, up 8% (down 4% on a unit-of-production
basis) from the comparative period (Q4 2021 – $8.4 million or $14.41/boe). The increase was due to the impact
of higher production, partially offset by lower G&A costs due
to higher recoveries. Cash costs were $34.4
million ($14.55/boe) in 2022,
up 23% from 2021 ($2021 -
$27.9 million; $14.19/boe) as inflationary pressures were
somewhat offset by efficiency gains related to higher production
levels across a largely fixed operating cost base.
- As at December 31, 2022, net
debt(1) was $56.3 million,
a decrease of 4% from December 31,
2021, as adjusted funds flow exceeded capital expenditures
and payments related to the retained East
Edson royalty obligations during 2022. As compared to the
third quarter of 2022, net debt decreased $9.8 million (15%) as adjusted funds flow
exceeded capital expenditures during the fourth quarter. The
majority of Perpetual's 2022 capital spending at East Edson and Mannville was executed during the third
quarter, with production additions gradually contributing to sales
volumes by late September. By December 31,
2022, higher sales volumes combined with limited additional
capital spending during the fourth quarter generated free funds
flows(1) which was applied to reduce bank debt.
- Perpetual had available liquidity (see "Capital Management") at
December 31, 2022 of $13.9 million, comprised of the $30.0 million borrowing limit of Perpetual's
first lien credit facility ("Credit Facility Borrowing Limit")
Credit Facility Borrowing Limit, less current borrowings and
letters of credit of $14.9 million
and $1.2 million, respectively.
(1)
|
Non-GAAP measure,
capital measure, Non-GAAP ratio or supplementary financial measure
that does not have any standardized meaning under IFRS and
therefore may not be comparable to similar measures presented by
other entities. Refer to the section entitled "Non-GAAP and Other
Financial Measures" contained within this news release.
|
YEAR-END 2022 RESERVES
Reserve additions offset production resulting in a nominal
increase in total Company proved plus probable reserves
year-over-year of 0.4 Mboe. Perpetual's proved plus probable
reserves at year-end 2022 are 31.6 MMboe, comprised of 20% crude
oil and NGL (2021 – 31.6 MMboe; 19% crude oil and NGL).
The quality of Perpetual's assets and positive momentum to drive
operational and execution excellence in its core operating areas
are demonstrated by the highlights below:
- Total proved reserves were 21.2 MMboe at year-end 2022,
representing 67% of the Company's proved plus probable reserves
(2021 – 71%).
- Proved plus probable producing reserves were 15.7 MMboe at
December 31, 2022, representing 50%
of total proved plus probable reserves (2021 – 15.2 MMboe;
48%).
- Total proved plus probable reserves in the Mannville area increased by 16% excluding
production. Increases in reserves are largely due to the 2022
Mannville Heavy Oil multi-lateral drill program, gas recompletions,
and economic factors.
- Perpetual's total exploration and development capital
spending of $30.2 million (excluding
$1.7 million of land and corporate
capital), resulted in proved developed producing reserves additions
of 2.46 MMboe, for finding and development costs(1) of
$12.28/boe. Based on 2022 operating
netbacks of $29.11/boe, the proved
developed producing recycle ratio(1) is 2.4 times.
Additions on a proved plus probable producing basis were 2.81
MMboe, for a finding and development cost(1) of
$10.76/boe and a recycle
ratio(1) of 2.7 times.
- Based on the three consultant average price (McDaniel, GLJ,
Sproule) forecasts (the "Consultant Average Price Forecast") used
by McDaniel, the net present value ("NPV") of Perpetual's total
proved plus probable reserves (discounted at 10%) before income
tax, was $302.0 million (2021 –
$230.5 million). The increase related
primarily to the material increase in the independent reserve
evaluators' forecast for natural gas, crude oil and NGL prices at
year-end 2022 as compared to the prior year.
- All abandonment, decommissioning and reclamation obligations
are included in the reserve report, consistent with year-end 2021.
All reserve well decommissioning obligations as well as the
additional costs expected to be incurred to abandon and reclaim
non-reserve wells, facilities and pipelines are included.
- Based on the Consultant Average Price Forecast, Perpetual's
reserve-based net asset value ("NAV")(1) (discounted at
10%) at year-end 2022 is estimated at $250.1
million ($3.80 per share) as
compared to $177.6 million
($2.79 per share) at year-end
2021.
(1)
|
Non-GAAP measure and
ratio. Refer to the section entitled "Non-GAAP and Other Financial
Measures" contained within this news release for an explanation of
composition.
|
2023 OUTLOOK
Perpetual's Board of Directors has approved exploration and
development capital spending(1) of $25 - $32 million
for full year 2023, including $8 to
$10 million to be spent in the first
quarter to drill two (1.0 net) wells at East Edson and related pipeline
infrastructure. The remainder of the 2023 capital program is
expected to be concentrated in the third quarter of 2023 and
focused primarily at East Edson.
The 2023 capital program is forecast to be fully funded from the
Company's credit facility and adjusted funds
flow(1).
Drilling commenced on a two well pad (1.0 net) at East Edson in late February, targeting
development of the Wilrich formation. During the second half of
2023, Perpetual is planning to participate at its 50% working
interest in an East Edson drilling
program to drill, complete, equip and tie-in an additional four to
six (2.0 to 3.0 net) horizontal wells in the Wilrich formation to
fill the West Wolf gas plant in order to maximize natural gas and
NGL sales through next winter.
At Mannville in Eastern Alberta, Perpetual continues to
monitor performance of the horizontal, multi-lateral wells drilled
in 2022 targeting heavy oil in the Sparky formation. Planning
activities are underway to drill one follow-up multi-lateral well
in the second half of 2023. Perpetual will also continue to focus
on waterflood optimization and battery consolidation projects as
well as shallow gas recompletions and abandonment and reclamation
activities at the Mannville
property.
Exploration and development capital spending for Perpetual for
full year 2023 is expected to be $25
to $32 million, with $8 to $10 million
to be spent in the first quarter. The table below summarizes
anticipated capital spending and drilling activities for Perpetual
for the first quarter and full year of 2023.
|
Q1
2023
|
# of
wells
|
2023
|
# of
wells
|
|
($
millions)
|
(gross/net)
|
($
millions)
|
(gross/net)
|
West
Central(1)
|
$8 - $10
|
2 / 1.0
|
$22 - $28
|
6 - 8 / 3.0 -
4.0
|
Eastern
Alberta
|
$—
|
—
|
$3 - 4
|
1 / 1.0
|
Total(2)
|
$8 -
$10
|
2 /
1.0
|
$25 -
$32
|
7 - 9 / 4.0 -
5.0
|
(1)
|
Oil-based mud load
fluid is recycled for future drilling operations to the extent
possible, or sold and credited back to drilling capital.
|
(2)
|
Excludes abandonment
and reclamation spending and acquisitions or land expenditures, if
any.
|
Total Company average production is expected to be stable year
over year at 6,400 to 6,600 boe/d (22% oil and NGL) in 2023. Cash
costs(1) are expected to be similar to 2022 levels
to average between $16 and
$18 per boe for the calendar
year.
2023 Guidance assumptions are as follows:
|
2023
Guidance
|
Exploration and
development capital expenditures(1) ($
millions)
|
$25 - $32
|
Cash
costs(1) ($/boe)
|
$16 - $18
|
Royalties (% of
revenue)(1)
|
16 - 18%
|
Average daily
production (boe/d)
|
6,400 -
6,600
|
Production mix
(%)
|
22% oil and
NGL
|
(1)
|
Non-GAAP measure,
capital management measure, Non-GAAP ratio or supplementary
financial measure that does not have any standardized meaning under
IFRS and therefore may not be comparable to similar measures
presented by other entities. Refer to the section entitled
"Non-GAAP and Other Financial Measures" contained within this news
release.
|
Perpetual will continue addressing asset retirement obligations
("ARO"), with total abandonment and reclamation expenditures of
approximately $1.5 to 2.0 million
planned for 2023. This exceeds the Company's annual
area-based closure Alberta Energy Regulatory ("AER") mandatory
spending requirement of $1.35 million.
(1)
|
Non-GAAP measure and
ratio. Refer to the section entitled "Non-GAAP and Other Financial
Measures" contained within this MD&A for an explanation of
composition.
|
Financial and
Operating Highlights
|
Three Months
Ended
December
31,
|
Twelve Months
Ended
December
31,
|
($Cdn thousands except
volume and per share amounts)
|
2022
|
2021
|
Change
|
2022
|
2021
|
Change
|
Financial
|
|
|
|
|
|
|
Oil and natural gas
revenue
|
28,579
|
21,449
|
33 %
|
109,687
|
60,814
|
80 %
|
Net income
(loss)
|
9,264
|
5,669
|
63 %
|
28,503
|
81,121
|
(65) %
|
Per share –
basic(2)
|
0.14
|
0.09
|
56 %
|
0.69
|
1.29
|
(47) %
|
Per share –
diluted(2)
|
0.12
|
0.08
|
50 %
|
0.59
|
1.16
|
(49) %
|
Cash flow from
operating activities
|
8,749
|
1,624
|
439 %
|
37,830
|
12,815
|
195 %
|
Adjusted funds
flow(1)
|
14,207
|
8,585
|
65 %
|
48,471
|
16,746
|
189 %
|
Per
share(3)
|
0.22
|
0.13
|
66 %
|
0.74
|
0.27
|
174 %
|
Total assets
|
218,273
|
178,851
|
22 %
|
218,273
|
178,851
|
22 %
|
Revolving bank
debt
|
14,909
|
2,487
|
499 %
|
14,909
|
2,487
|
499 %
|
Term loan, principal
amount
|
2,671
|
2,671
|
— %
|
2,671
|
2,671
|
— %
|
Other liability
(undiscounted)
|
3,342
|
1,387
|
141 %
|
3,342
|
1,387
|
141 %
|
Senior Notes, principal
amount
|
35,647
|
36,582
|
(3) %
|
35,647
|
36,582
|
(3) %
|
Adjusted working
capital (surplus) deficiency(1)
|
(220)
|
16,143
|
(101) %
|
(220)
|
16,143
|
(101) %
|
Net
debt(1)
|
56,349
|
59,270
|
(5) %
|
56,349
|
59,270
|
(5) %
|
Capital
expenditures
|
|
|
|
|
|
|
Exploration and
development(1)
|
115
|
7,558
|
(98) %
|
31,909
|
19,062
|
67 %
|
Net proceeds on
dispositions
|
—
|
53,407
|
(100) %
|
—
|
49,549
|
(100) %
|
Net capital
expenditures
|
115
|
60,965
|
(100) %
|
31,909
|
68,611
|
(53) %
|
Common shares
outstanding (thousands)(4)
|
|
|
|
|
|
|
End of
period
|
65,944
|
63,567
|
4 %
|
65,944
|
63,567
|
4 %
|
Weighted average –
basic
|
65,883
|
63,853
|
3 %
|
64,448
|
62,969
|
2 %
|
Weighted average –
diluted
|
75,090
|
70,873
|
6 %
|
74,798
|
69,989
|
7 %
|
Operating
|
|
|
|
|
|
|
Daily average
production
|
|
|
|
|
|
|
Conventional natural
gas (MMcf/d)
|
33.0
|
31.5
|
5 %
|
31.0
|
24.6
|
26 %
|
Heavy crude oil
(bbl/d)
|
1,126
|
714
|
58 %
|
898
|
963
|
(7) %
|
NGL
(bbl/d)
|
508
|
395
|
29 %
|
416
|
331
|
26 %
|
Total
(boe/d)(5)
|
7,138
|
6,359
|
12 %
|
6,486
|
5,389
|
20 %
|
Average realized
prices
|
|
|
|
|
|
|
Realized natural gas
price ($/Mcf)(1)
|
5.78
|
4.80
|
20 %
|
5.90
|
3.15
|
87 %
|
Realized oil price
($/bbl)(1)
|
71.14
|
73.96
|
(4) %
|
90.15
|
57.36
|
57 %
|
Realized NGL price
($/bbl)(1)
|
78.36
|
73.44
|
7 %
|
88.05
|
63.24
|
39 %
|
Wells drilled –
gross (net)
|
|
|
|
|
|
|
Conventional natural
gas
|
-/-
|
4.0/2.0
|
|
7
(3.5)
|
9.0/4.5
|
|
Heavy crude
oil
|
-/-
|
- (-)
|
|
5
(5.0)
|
5.0/4.0
|
|
Total
|
-/-
|
4.0/2.0
|
(100) %
|
12
(8.5)
|
14.0/8.5
|
(14) %
|
(1)
|
Non-GAAP measure,
capital management measure, non-GAAP ratio or supplementary
financial measure that does not have any standardized meaning under
IFRS and therefore may not be comparable to similar measures
presented by other entities. Refer to the section entitled
"Non-GAAP and Other Financial Measures" contained within this news
release.
|
(2)
|
Based on weighted
average basic common shares outstanding for the period.
|
(3)
|
Adjusted funds flows
divided by the Company's shares outstanding.
|
(4)
|
Shares outstanding are
net of shares held in trust (2022 – 1.3 million; 2021 – 0.5
million).
|
(5)
|
Please refer to
"Advisories – Volume conversions" below.
|
About Perpetual
Perpetual is an oil and natural gas exploration, production and
marketing company headquartered in Calgary, Alberta. Perpetual owns a diversified
asset portfolio, including liquids-rich conventional natural gas
assets in the deep basin of West Central Alberta, heavy crude oil
and shallow conventional natural gas in Eastern Alberta and undeveloped bitumen leases
in Northern Alberta. Additional
information on Perpetual can be accessed at www.sedar.com or
from the Company's website at www.perpetualenergyinc.com.
The Toronto Stock Exchange has neither approved nor disapproved
the information contained herein.
ADVISORIES
RESERVE DATA AND OTHER
METRICS
There are numerous uncertainties inherent in estimating
quantities of crude oil, natural gas and NGL reserves and the
future cash flows attributed to such reserves. The reserve and
associated cash flow information set forth above are estimates
only. In general, estimates of economically recoverable crude oil,
natural gas and NGL reserves and the future net cash flows
therefrom are based upon a number of variable factors and
assumptions, such as historical production from the properties,
production rates, ultimate reserve recovery, timing and amount of
capital expenditures, marketability of oil and natural gas, royalty
rates, the assumed effects of regulation by governmental agencies
and future operating costs, all of which may vary materially. For
those reasons, estimates of the economically recoverable crude oil,
NGL and natural gas reserves attributable to any particular group
of properties, classification of such reserves based on risk of
recovery and estimates of future net revenues associated with
reserves prepared by different engineers, or by the same engineers
at different times, may vary. The Company's actual production,
revenues, taxes and development and operating expenditures with
respect to its reserves will vary from estimates thereof and such
variations could be material.
All evaluations and reviews of future net revenue are stated
prior to any provisions for interest costs or general and
administrative costs and after the deduction of estimated future
capital expenditures for wells to which reserves have been
assigned. The after-tax net present value of the Company's oil and
gas properties reflects the tax burden on the properties on a
stand-alone basis and utilizes the Company's tax pools. It does not
consider the corporate tax situation, or tax planning. It does not
provide an estimate of the after-tax value of the Company, which
may be significantly different. The Company's financial statements
and the MD&A should be consulted for information at the level
of the Company.
The estimates of reserves and future net revenue for individual
properties may not reflect the same confidence level as estimates
of reserves and future net revenue for all properties, due to
effects of aggregations. The estimated values of future net revenue
disclosed in this news release do not represent fair market value.
There is no assurance that the forecast prices and cost assumptions
used in the reserve evaluations will be attained and variances
could be material.
The reserve data provided in this news release presents only a
portion of the disclosure required under NI 51-101. All of the
required information will be contained in the Company's Annual
Information Form for the year ended December
31, 2022, which will be filed on SEDAR (accessible at
www.sedar.com) on or before March 31,
2023.
This news release contains metrics commonly used in the oil and
natural gas industry, such as "finding and development" costs or
"F&D" costs. These oil and gas metrics have been prepared by
management and do not have standardized meanings or standard
methods of calculation and therefore, such measures may not be
comparable to similar measures used by other companies and should
not be used to make comparisons. Such metrics have been included in
this news release to provide readers with additional measures to
evaluate Perpetual's performance; however, such measures are not
reliable indicators of Perpetual's future performance and future
performance may not compare to Perpetual's performance in previous
periods and therefore, such metrics should not be unduly relied
upon. Management uses these oil and gas metrics for its own
performance measurements and to provide shareholders and investors
with measures to compare Perpetual's operations over time. Readers
are cautioned that the information provided by these metrics, or
that can be derived from the metrics presented in this new release,
should not be relied upon for investment or other purposes.
F&D costs are calculated on a per boe basis by dividing the
aggregate of the change in future development capital ("FDC") from
the prior year for the particular reserve category and the costs
incurred on development and exploration activities in the year by
the change in reserves from the prior year for the reserve
category. F&D costs take into account reserve revisions during
the year on a per boe basis. The aggregate of the F&D costs
incurred in the financial year and changes during the year in FDC
generally will not reflect total F&D costs related to reserves
additions for that year.
VOLUME CONVERSIONS
Barrel of oil equivalent ("boe") may be misleading, particularly
if used in isolation. In accordance with NI 51-101, a conversion
ratio for conventional natural gas of 6 Mcf:1 bbl has been used,
which is based on an energy equivalency conversion method primarily
applicable at the burner tip and does not represent a value
equivalency at the wellhead. In addition, utilizing a conversion on
a 6 Mcf:1 bbl basis may be misleading as an indicator of value as
the value ratio between conventional natural gas and heavy crude
oil, based on the current prices of natural gas and crude oil,
differ significantly from the energy equivalency of 6 Mcf:1 bbl. A
conversion ratio of 1 bbl of heavy crude oil to 1 bbl of NGL has
also been used throughout this news release.
ABBREVIATIONS
The following abbreviations used in this news release have the
meanings set forth below:
bbl
|
barrels
|
bbl/d
|
barrels per
day
|
boe
|
barrels of oil
equivalent
|
MMboe
|
million barrels of oil
equivalent
|
Mcf
|
thousand cubic
feet
|
MMcf
|
million cubic
feet
|
OIL AND GAS RESERVE
DEFINITIONS
Reserves: are estimated remaining quantities of crude oil
and natural gas and related substances anticipated to be
recoverable from known accumulations, as of a given date, based on
the analysis of capital assumptions, and engineering data; the use
of established technology; and specified economic conditions, which
are generally accepted as being reasonable. Reserves are classified
according to the degree of certainty associated with the estimates
as follows.
Proved Reserves: are those reserves that can be estimated
with a high degree of certainty to be recoverable. It is likely
that the actual remaining quantities recovered will exceed the
estimated proved reserves.
Probable Reserves: are those additional reserves that are
less certain to be recovered than proved reserves. It is equally
likely that the actual remaining quantities recovered will be
greater or less than the estimated proved plus probable
reserves.
INITIAL PRODUCTION RATES
Any references in this news release to initial production rates
are useful in confirming the presence of hydrocarbons; however,
such rates are not determinative of the rates at which such wells
will continue production and decline thereafter and are not
necessarily indicative of long-term performance or ultimate
recovery. Readers are cautioned not to place reliance on such rates
in calculating the aggregate production for the Company. Such rates
are based on field estimates and may be based on limited data
available at this time.
NON-GAAP AND OTHER FINANCIAL
MEASURES
Throughout this news release and in other materials disclosed by
the Company, Perpetual uses certain measures to analyze financial
performance, financial position and cash flow. These non-GAAP and
other financial measures do not have any standardized meaning
prescribed under IFRS and therefore may not be comparable to
similar measures presented by other entities. The non-GAAP and
other financial measures should not be considered to be more
meaningful than GAAP measures which are determined in accordance
with IFRS, such as net income (loss), cash flow from operating
activities, and cash flow from investing activities, as indicators
of Perpetual's performance.
Non-GAAP Financial
Measures:
Capital expenditures or capital spending: Perpetual
uses capital expenditures or capital spending related to
exploration and development to measure its capital investments
compared to the Company's annual capital budgeted expenditures.
Perpetual's capital budget excludes acquisition and disposition
activities.
The most directly comparable GAAP measure for capital
expenditures or capital spending is cash flow used in investing
activities. A summary of the reconciliation of cash flow used in
investing activities to capital expenditures or capital spending,
is set forth below:
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
|
2022
|
2021
|
2022
|
2021
|
Net cash flows used in
investing activities
|
17,239
|
(49,217)
|
40,941
|
(43,725)
|
Acquisitions
|
—
|
(700)
|
—
|
(1,325)
|
Net proceeds on
dispositions, net of cash disposed
|
—
|
53,407
|
—
|
49,549
|
Purchase of marketable
securities
|
(2)
|
—
|
(39)
|
—
|
Change in non-cash
working capital
|
(17,122)
|
4,068
|
(8,993)
|
14,563
|
Capital
expenditures
|
115
|
7,558
|
31,909
|
19,062
|
Adjusted funds flow: Adjusted funds flow is
calculated based on cash flows from (used in) operating activities,
excluding changes in non-cash working capital and expenditures on
decommissioning obligations since Perpetual believes the timing of
collection, payment or incurrence of these items is variable.
Expenditures on decommissioning obligations may vary from period to
period depending on capital programs and the maturity of the
Company's operating areas. Expenditures on decommissioning
obligations are managed through the capital budgeting process which
considers available adjusted funds flow and regulatory
requirements. The Company has added back non-cash oil and natural
gas revenue in-kind, equal to retained East Edson royalty obligation payments taken
in-kind, to present the equivalent amount of cash revenue
generated. Management uses adjusted funds flow and adjusted funds
flow per boe as key measures to assess the ability of the Company
to generate the funds necessary to finance capital expenditures,
expenditures on decommissioning obligations, and meet its financial
obligations.
Adjusted funds flow is not intended to represent net cash flows
from (used in) operating activities calculated in accordance with
IFRS.
The following table reconciles net cash flows from (used in)
operating activities as reported in the Company's consolidated
statements of cash flows, to adjusted funds flow:
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
($ thousands, except
per share and per boe amounts)
|
2022
|
2021
|
2022
|
2021
|
Net cash flows from
operating activities
|
11,238
|
1,624
|
37,830
|
12,815
|
Change in non-cash
working capital
|
1,925
|
4,197
|
9,442
|
(3,406)
|
Decommissioning
obligations settled (cash)
|
1,044
|
1,382
|
1,199
|
1,759
|
Oil and natural gas
revenue in-kind
|
—
|
1,382
|
—
|
4,995
|
Payment of
restructuring costs
|
—
|
—
|
—
|
583
|
Adjusted funds
flow
|
14,207
|
8,585
|
48,471
|
16,746
|
Adjusted funds flow per
share
|
0.22
|
0.13
|
0.75
|
0.27
|
Adjusted funds flow per
boe
|
21.63
|
14.67
|
20.48
|
8.51
|
Free funds flow: Free funds flow is an important
measure that informs efficiency of capital spent and liquidity.
Free funds flow is calculated as adjusted funds flow generated
during the period less capital expenditures. Adjusted funds flow
and capital expenditures are non-GAAP financial measures which have
been reconciled to its most directly comparable GAAP measure
previously in this document. By removing the impact of current
period capital expenditures from adjusted funds flow, Perpetual
monitors its free funds flow to inform decisions such as capital
allocation and debt repayment.
The following table shows the calculation of the removal of
capital expenditures from adjusted funds flows:
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
($ thousands, except
per share and per boe amounts)
|
2022
|
2021
|
2022
|
2021
|
Adjusted funds
flow
|
14,207
|
8,585
|
48,471
|
16,746
|
Capital
Expenditures
|
(115)
|
(7,558)
|
(31,909)
|
(19,062)
|
Free funds
flow
|
14,092
|
1,027
|
16,562
|
(2,316)
|
Cash costs: Cash costs are controllable costs
comprised of production and operating, transportation, general and
administrative, and cash finance expense as detailed below. Cash
costs per boe is calculated by dividing cash costs by total
production sold in the period. Management believes that cash costs
assist management and investors in assessing Perpetual's efficiency
and overall cost structure.
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
($ thousands, except
per boe amounts)
|
2022
|
2021
|
2022
|
2021
|
Production and
operating
|
3,828
|
2,862
|
16,107
|
12,859
|
Transportation
|
1,223
|
871
|
3,872
|
2,993
|
General and
administrative
|
2,855
|
3,657
|
9,911
|
10,757
|
Cash finance
expense
|
1,194
|
1,039
|
4,547
|
1,309
|
Cash costs
|
9,101
|
8,429
|
34,437
|
27,919
|
Cash costs per
boe
|
13.86
|
14.41
|
14.55
|
14.19
|
Capital Management
Measures
Perpetual uses net debt, adjusted working capital, and available
liquidity as important indicators of capital resources, management
and liquidity.
Net Debt: Perpetual uses net debt as an alternative
measure of outstanding debt. Management considers net debt as an
important measure in assessing the liquidity of the Company. Net
debt is used by management to assess the Company's overall debt
position and borrowing capacity. Net debt is not a standardized
measure and therefore may not be comparable to similar measures
presented by other entities.
The following table details the composition of net debt:
|
As of September 30,
2022
|
As of December 31,
2021
|
Cash and cash
equivalents
|
—
|
1,090
|
Accounts and accrued
receivable
|
15,804
|
11,671
|
Prepaid expenses and
deposits
|
1,564
|
910
|
Marketable
securities
|
1,814
|
2,409
|
Accounts payable and
accrued liabilities
|
(18,962)
|
(32,223)
|
Adjusted working
capital surplus (deficiency)
|
220
|
(16,143)
|
Bank
indebtedness
|
(14,909)
|
(2,487)
|
Term loan
(principal)
|
(2,671)
|
(2,671)
|
Other liability
(undiscounted amount)
|
(3,342)
|
(1,387)
|
Senior notes
(principal)
|
(35,647)
|
(36,582)
|
Net debt
|
(56,349)
|
(59,270)
|
Available Liquidity: Available Liquidity is defined
as Perpetual's Credit Facility Borrowing Limit, less current
borrowings and letters of credit issued under the Credit Facility.
Management uses available liquidity to assess the ability of the
Company to finance capital expenditures and expenditures on
decommissioning obligations, and to meet its financial
obligations.
Net Asset Value ("NAV"): Total proved plus probable
reserves as per the McDaniel reserve report as at December 31, 2022, plus independently verified
third party valuation of undeveloped lands, less net debt. This
measure is used to show the net asset value of the Company at a
point in time under which the reserves are produced at forecast
future prices and costs.
Non-GAAP Financial Ratios
Perpetual calculates certain non-GAAP measures per boe as the
measure divided by weighted average daily production. Management
believes that per boe ratios are a key industry performance measure
of operational efficiency and one that provides investors with
information that is also commonly presented by other crude oil and
natural gas producers. Perpetual also calculates certain non-GAAP
measures per share as the measure divided by outstanding common
shares.
Adjusted funds flow per share: Adjusted funds flow
ratios are calculated on a per share as the measure divided by
basic shares outstanding.
Adjusted funds flow per boe: Adjusted funds flow per
boe is calculated as adjusted funds flow divided by total
production sold in the period.
NAV per share: NAV per share is calculated by
dividing total NAV by the number of shares outstanding at
December 31, 2022, net of shares held
in trust.
Finding and development costs (F&D
costs): F&D costs are calculated as the sum of
capital expenditures and the FDC required to bring the reserves on
production, divided by the change in the reserves in the applicable
category.
Recycle ratio: Recycle ratio is
dividing the operating netback per boe by F&D costs.
Supplementary Financial
Measures
"Average realized price" is comprised of total commodity sales
from production, as determined in accordance with IFRS, divided by
the Company's total sales production on a boe basis.
"Realized oil price" is comprised of oil commodity sales from
production, as determined in accordance with IFRS, divided by the
Company's oil sales production.
"Realized natural gas price" is comprised of natural gas
commodity sales from production, as determined in accordance with
IFRS, divided by the Company's natural gas sales production.
"Realized NGL price" is comprised of NGL commodity sales from
production, as determined in accordance with IFRS, divided by the
Company's NGL sales production.
"Realized gain (loss) on natural gas contracts per mcf" is
comprised of the realized gain or loss on natural gas contracts, as
determined in accordance with IFRS, divided by the Company's total
natural gas sales production.
"Realized gain (loss) on oil contracts per boe" is comprised of
the realized gain or loss on oil contracts, as determined in
accordance with IFRS, divided by the Company's total oil sales
production.
"Realized gain (loss) on risk management contracts per boe" is
comprised of the realized gain or loss on risk management
contracts, as determined in accordance with IFRS, divided by the
Company's total sales production.
Other per boe measures are calculated using the financial
measure, as determined in accordance with IFRS, divided by the
Company's total sales production.
FORWARD-LOOKING
INFORMATION
Certain information in this MD&A including management's
assessment of future plans and operations, and including the
information contained under the heading "2023 Outlook" may
constitute forward-looking information or statements (together
"forward-looking information") under applicable securities laws.
The forward-looking information includes, without limitation,
statements with respect to: forecast production and exploration and
development capital expenditures for 2023 and the expectation that
such expenditures will be funded from adjusted funds flow; drilling
activities for 2023 including the number of gross and net wells to
be drilled; cash costs estimates; projected abandonment and
reclamation expenditures and the funding thereof; expectations as
to drilling activity plans in various areas and the benefits to be
derived from such drilling including the production growth and
expectations respecting Perpetual's future exploration, development
and drilling activities; and Perpetual's business plan.
Forward-looking information is based on current expectations,
estimates and projections that involve a number of known and
unknown risks, which could cause actual results to vary and in some
instances to differ materially from those anticipated by Perpetual
and described in the forward-looking information contained in this
MD&A. In particular and without limitation of the foregoing,
material factors or assumptions on which the forward-looking
information in this MD&A is based include: forecast commodity
prices and other pricing assumptions; forecast production volumes
based on business and market conditions; foreign exchange and
interest rates; near-term pricing and continued volatility of the
market including inflationary pressures; accounting estimates and
judgments; future use and development of technology and associated
expected future results; the ability to obtain regulatory
approvals; the successful and timely implementation of capital
projects; ability to generate sufficient cash flow to meet current
and future obligations; the ability of Perpetual to obtain and
retain qualified staff and equipment in a timely and cost-efficient
manner, as applicable; the retention of key properties; forecast
inflation, supply chain access and other assumptions inherent in
Perpetual's current guidance and estimates; the continuance of
existing tax, royalty, and regulatory regimes; the accuracy of the
estimates of reserves volumes; ability to access and implement
technology necessary to efficiently and effectively operate assets;
and the ongoing and future impact of the coronavirus and the war in
Ukraine and related sanctions on
commodity prices and the global economy, among others.
Undue reliance should not be placed on forward-looking
information, which is not a guarantee of performance and is subject
to a number of risks or uncertainties, including without limitation
those described herein and under "Risk Factors" in Perpetual's
Annual Information Form and MD&A for the year ended
December 31, 2022 and in other
reports on file with Canadian securities regulatory authorities
which may be accessed through the SEDAR website (www.sedar.com) and
at Perpetual's website (www.perpetualenergyinc.com). Readers are
cautioned that the foregoing list of risk factors is not
exhaustive. Forward-looking information is based on the estimates
and opinions of Perpetual's management at the time the information
is released, and Perpetual disclaims any intent or obligation to
update publicly any such forward-looking information, whether as a
result of new information, future events or otherwise, other than
as expressly required by applicable securities law.
SOURCE Perpetual Energy Inc.