Q3 Corporate Highlights
- Production: 37,240 boe/d (93% Liquids) consisting of 31,023 bbl/d in Thermal Oil and 6,217 boe/d (57% Liquids) in Light Oil. The Company is on track to exceed its increased annual production guidance of 34,000 – 35,000 boe/d, based on strong underlying asset performance.
- Record Cash Flow: Record Adjusted Funds Flow1 of
$102 million and Free Cash Flow of$50 million . - Netbacks:
$39.25 /bbl in Thermal Oil ($41.73 /bbl at Leismer and$33.70 /bbl at Hangingstone) and$38.76 /boe in Light Oil ($48.11 /boe at Kaybob and$29.82 /boe at Placid). - Capital Expenditures:
$52 million primarily focused on sustaining operations at the Leismer asset in Thermal Oil. - Significant Deleveraging: Redeemed
$223 million (US$172 million ) in Term Debt year to date, including$65 million (US$48 million ) in and subsequent to the third quarter. The Company has been steadfast on its balance sheet commitments and has achieved 98% of its US$175MM debt reduction target, demonstrating the significant Free Cash Flow generation of Athabasca’s business. The Company has low Net Debt of~$65 million and forecasts aNet Cash position in 2023 onwards. - Strong Liquidity:
$278 million of Liquidity, inclusive of$200 million of Cash at the end of Q3.
Operational Highlights
- Leismer: Q3 production averaged 22,309 bbl/d with a 2.8x SOR supported by strong rates from the new Pad 8 (5 well pairs). The Company recently placed two additional infill wells on production at Pad L6 and rig released an additional five well pairs at Pad L8 that are expected to be on production in H1 2023. Athabasca has estimated Profit-to-Investment Ratios (NPV/Investment) of ~10x on recent sustaining pads (long term
$85 WTI and$12.50 Western Canadian Select “WCS” heavy differentials). - Hangingstone: Q3 production averaged 8,714 bbl/d and non-condensable gas co-injection has resulted in reduced energy intensity with the steam oil ratio of 3.8x year to date.
- Light Oil Duvernay and Montney: Three
Duvernay wells at Two Creeks completed in Q1 continue to outperform expectations with IP180s averaging ~500 boe/d per well (94% Liquids). The Company has a flexible development portfolio of ~850 gross de-risked Montney andDuvernay wells along with strategic ownership and operatorship of liquids and gas infrastructure.
Footnote: Refer to the “Reader Advisory” section within this news release for additional information on Non‐GAAP Financial Measures (e.g. Operating Income/Netbacks, Adjusted Funds Flow, Free Cash Flow, Net Debt/Cash) and production disclosure.
1 Cash Flow from Operating Activities of
2 Pricing Assumptions: realized prices year to date through September and flat pricing of
Strategic Update and Corporate Outlook
- Low Decline, Long Life Asset Base: Athabasca has a deep asset inventory with 1,230 mmbbl 2P Reserves in Thermal Oil and ~850 gross wells of short cycle-time, high returning Light Oil future locations. The asset portfolio is demonstrating its ability to generate significant Free Cash Flow and will provide tremendous optionality into the future. Production guidance of 34,000 – 35,000 boe/d (92% Liquids) in 2022 is expected to be attained through its modest capital program that is also indicative of long term sustaining capital requirements.
- Managing for Free Cash Flow: For 2022, Athabasca is updating its financial forecasts based on strong operational performance and current commodity price assumptions. Adjusted Funds Flow1 is forecasted at
~$330 million including Free Cash Flow1 of~$180 million . The Company further expects to generate~$900 million in Free Cash Flow during the 3-year timeframe of 2022-24 (inclusive of 2022 guidance and flat pricing ofUS$85 WTI andUS$12.50 WCS differentials thereafter). Every$5 /bbl WTI change impacts Free Cash Flow by~$45 million annually (unhedged). Strong margins and Free Cash Flow is supported by~$3 billion in tax pools and a Thermal Oil pre-payout Crown royalty structure. - Significant Deleveraging with Clear Targets: The Company has utilized 100% of near term Free Cash Flow to reduce its Term Debt, with a clear target of
US$175 million Term Debt (50% reduction). The Company has achieved 98% of this target with$223 million (US$172 million ) redeemed in 2022 through open market purchases, equity redemptions through warrant proceeds and the Free Cash Flow payment feature within the indenture. This is significantly ahead of schedule while also maintaining a strong liquidity position of$278 million (inclusive of$200 million cash). - Excellent Exposure to Commodity Price Upside: Athabasca has excellent exposure to upside in commodity prices with minimal hedges in 2023. The Company has a constructive outlook on oil prices given years of industry underinvestment in energy. The Company believes the recent wider WCS differentials is transitory as the US administration tapers Strategic Petroleum Reserve releases and refinery maintenance season concludes.
- Thermal Oil Differentiation: Athabasca’s Thermal assets operate in a pre-payout Crown royalty structure, with royalty rates between 5 - 9%, and is anticipated to last beyond 2028 (
US$85 WTI &US$12.50 WCS differentials). This results in maximum cash flow at current commodity prices and creates a significant advantage over the majority of Industry oil sands projects. The Company’s low decline, long reserve life Thermal Oil assets are forecasted to generate~$450 million in Operating Income1 in 2022. At current commodity prices, these assets compete exceptionally well on all cash flow metrics against top plays inNorth America . - Planning for the Future: A
~$150 million capital program in 2022 now incorporates strategic readiness capital to maintain business momentum in its core assets in 2023 and beyond. The 2022 capital program has largely been insulated from inflation through prior advanced planning. - Unlocking Shareholder Value: Deleveraging in 2022 has transitioned a significant portion of enterprise value to shareholders. Athabasca is committed to further enhancing shareholder returns by utilizing Free Cash Flow and cash balances for share buy-backs once its debt target is achieved. The Company sees tremendous intrinsic value not reflected in the current share price. Guidance on shareholder returns and the corporate capital allocation framework will be provided in early December in conjunction with the 2023 budget.
1 Pricing Assumptions: realized prices year to date through September and flat pricing of
Financial and Operational Highlights
Three months ended | Nine months ended | |||||||||||||||
($ Thousands, unless otherwise noted) | 2022 | 2021 | 2022 | 2021 | ||||||||||||
CONSOLIDATED | ||||||||||||||||
Petroleum and natural gas production (boe/d)(1) | 37,240 | 34,255 | 35,064 | 34,439 | ||||||||||||
Petroleum, natural gas and midstream sales | $ | 397,059 | $ | 280,151 | $ | 1,222,161 | $ | 723,918 | ||||||||
Operating Income (Loss)(1) | $ | 140,081 | $ | 120,581 | $ | 459,976 | $ | 279,705 | ||||||||
Operating Income (Loss) Net of Realized Hedging(1)(2) | $ | 110,021 | $ | 92,742 | $ | 316,564 | $ | 212,929 | ||||||||
Operating Netback ($/boe)(1) | $ | 39.17 | $ | 36.02 | $ | 47.43 | $ | 29.54 | ||||||||
Operating Netback Net of Realized Hedging ($/boe)(1)(2) | $ | 30.76 | $ | 27.70 | $ | 32.64 | $ | 22.49 | ||||||||
Capital expenditures | $ | 52,300 | $ | 15,608 | $ | 134,420 | $ | 73,790 | ||||||||
Free Cash Flow(1) | $ | 50,070 | $ | 56,625 | $ | 127,510 | $ | 67,632 | ||||||||
THERMAL OIL DIVISION | ||||||||||||||||
Bitumen production (bbl/d)(1) | 31,023 | 26,729 | 28,578 | 26,374 | ||||||||||||
Petroleum, natural gas and midstream sales | $ | 366,804 | $ | 254,769 | $ | 1,126,878 | $ | 648,982 | ||||||||
Operating Income (Loss)(1) | $ | 117,916 | $ | 94,796 | $ | 369,820 | $ | 204,532 | ||||||||
Operating Netback ($/bbl)(1) | $ | 39.25 | $ | 35.71 | $ | 46.66 | $ | 28.16 | ||||||||
Capital expenditures | $ | 35,412 | $ | 15,228 | $ | 99,687 | $ | 69,630 | ||||||||
LIGHT OIL DIVISION | ||||||||||||||||
Petroleum and natural gas production (boe/d)(1) | 6,217 | 7,526 | 6,486 | 8,065 | ||||||||||||
Percentage Liquids (%)(1) | 57 | % | 55 | % | 57 | % | 56 | % | ||||||||
Petroleum, natural gas and midstream sales | $ | 39,990 | $ | 36,531 | $ | 138,923 | $ | 107,468 | ||||||||
Operating Income (Loss)(1) | $ | 22,165 | $ | 25,785 | $ | 90,156 | $ | 75,173 | ||||||||
Operating Netback ($/boe)(1) | $ | 38.76 | $ | 37.25 | $ | 50.92 | $ | 34.15 | ||||||||
Capital expenditures | $ | 860 | $ | 128 | $ | 10,068 | $ | 1,640 | ||||||||
CASH FLOW AND FUNDS FLOW | ||||||||||||||||
Cash flow from operating activities | $ | 117,853 | $ | 75,743 | $ | 246,250 | $ | 113,064 | ||||||||
per share - basic | $ | 0.20 | $ | 0.14 | $ | 0.44 | $ | 0.21 | ||||||||
Adjusted Funds Flow(1) | $ | 102,370 | $ | 72,233 | $ | 261,930 | $ | 141,422 | ||||||||
per share - basic | $ | 0.17 | $ | 0.14 | $ | 0.47 | $ | 0.27 | ||||||||
NET INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||
Net income (loss) and comprehensive income (loss) | $ | 155,097 | $ | 104,951 | $ | 82,617 | $ | 73,535 | ||||||||
per share - basic | $ | 0.27 | $ | 0.20 | $ | 0.15 | $ | 0.14 | ||||||||
per share - diluted | $ | 0.22 | $ | 0.19 | $ | 0.14 | $ | 0.14 | ||||||||
COMMON SHARES OUTSTANDING | ||||||||||||||||
Weighted average shares outstanding - basic | 585,058,807 | 530,675,391 | 561,823,801 | 530,675,391 | ||||||||||||
Weighted average shares outstanding - diluted | 620,563,273 | 547,618,860 | 580,580,442 | 544,597,372 |
As at ($ Thousands) | 2022 | 2021 | ||||
LIQUIDITY AND BALANCE SHEET | ||||||
Cash and cash equivalents | $ | 200,100 | $ | 223,056 | ||
Available credit facilities(3) | $ | 77,838 | $ | 77,844 | ||
Face value of term debt(4) | $ | 280,377 | $ | 443,730 |
(1) Refer to the “Reader Advisory” section within this news release for additional information on Non-GAAP Financial Measures and production disclosure.
(2) Includes realized commodity risk management loss of
(3) Includes available credit under Athabasca's Credit Facility and Unsecured Letter of Credit Facility.
(4) The face value of the term debt at
Operations Update
Thermal Oil
Bitumen production for Q3 2022 averaged 31,023 bbl/d. The Thermal Oil division generated Operating Income of
For 2022, Athabasca has fully hedged its Thermal Oil gas input costs through its Light Oil gas production with the balance financially hedged at
Leismer
Bitumen production at Leismer for the third quarter averaged 22,309 bbl/d.
In June, the Company drilled two infill wells at Pad L6 and the wells were placed on production in September. At Pad L8, drilling and completion operations were completed in October for five additional well pairs. Steaming is expected to commence before year-end with first production in H1 2023. The pad encountered excellent reservoir and is expected to ramp-up to a plateau rate of ~6,000 bbl/d, similar to the first Pad 8 well pairs that came on production earlier this year.
Leismer’s current production is ~22,000 bbl/d (October) with ~50% of volumes attributed to newer vintage production (Pad L7 and L8). Strong new well performance, combined with effective use of non-condensable gas co-injection on mature pads, is resulting in a current steam oil ratio of 2.9x (October). Athabasca has the ability to grow Leismer’s production up to the facility’s oil handling capacity of ~25,000 bbl/d by maintaining its current capital cadence of approximately one sustaining pad per year. Leismer has regulatory approval for expansion to 40,000 bbl/d which could provide capital efficient growth through debottlenecking of the facility and the drilling of incremental well pairs.
Leismer has a significant Unrecovered Capital Balance of
Hangingstone
Bitumen production at Hangingstone for the third quarter averaged 8,714 bbl/d, inclusive of planned maintenance activity. Non-condensable gas co-injection has aided in pressure support and reduced energy usage. Hangingstone’s steam oil ratio averaged 3.8x year to date. In 2022, Hangingstone will have no capital allocation other than routine pump replacements. The asset is expected to generate
1 Pricing Assumptions: realized prices year to date through September and flat pricing of
Light Oil
Production averaged 6,217 boe/d (57% Liquids) for Q3 2022. The Light Oil division generated Operating Income of
At Greater Placid, production averaged 3,181 boe/d (43% Liquids) during the third quarter with an Operating Netback of
Kaybob Duvernay
At Greater Kaybob, production averaged 3,036 boe/d (72% Liquids) during the third quarter with an Operating Netback of
Three
Industry activity continues to accelerate in the play with significant Crown land sales, increased competitor drilling and new entrants. Minimal capital activity is planned for the remainder of 2022 with operations focused on facility maintenance and readiness for future optionality. Athabasca is positioned with an enviable position of ~700 gross de-risked drilling locations, along with ownership and control of strategic regional infrastructure. Athabasca’s
Executive Update
Athabasca is pleased to announce the appointment of Mr.
About
For more information, please contact: | ||
Chief Financial Officer | President and CEO | |
1-403-817-9104 | 1-403-817-9190 | |
mtaylor@atha.com | rbroen@atha.com | |
Reader Advisory:
This News Release contains forward-looking information that involves various risks, uncertainties and other factors. All information other than statements of historical fact is forward-looking information. The use of any of the words “anticipate”, “plan”, “continue”, “estimate”, “expect”, “may”, “will”, “target”, “forecast”, “goal”, “aspiration”, “commit”, “believe”, “should”, “could”, “intend”, “may”, “potential”, “outlook” and similar expressions suggesting future outcome are intended to identify forward-looking information. The forward-looking information is not historical fact, but rather is based on the Company’s current plans, objectives, goals, strategies, estimates, assumptions and projections about the Company’s industry, business and future operating and financial results. This information involves known and unknown risks, uncertainties and other factors that may cause actual results or events to differ materially from those anticipated in such forward-looking information. No assurance can be given that these expectations will prove to be correct and such forward-looking information included in this News Release should not be unduly relied upon. This information speaks only as of the date of this News Release. In particular, this News Release contains forward-looking information pertaining to, but not limited to, the following: our strategic plans; future debt levels and repayment plans; the allocation of future capital; timing for shareholder returns including share buybacks and dividends; our drilling plans in Leismer; Leismer ramp-up to expected production rates; timing of Leismer’s pre-payout royalty status; applicability of tax pools; expected operating results at Hangingstone; Net Debt/Cash positions; Adjusted Funds Flow and Free Cash Flow in 2022 to 2024; the impact of lower future hedge levels; type well economic metrics; forecasted daily production and the composition of production; and other matters.
In addition, information and statements in this News Release relating to "Reserves" and “Resources” are deemed to be forward-looking information, as they involve the implied assessment, based on certain estimates and assumptions, that the reserves and resources described exist in the quantities predicted or estimated, and that the reserves and resources described can be profitably produced in the future. With respect to forward-looking information contained in this News Release, assumptions have been made regarding, among other things: commodity prices; the regulatory framework governing royalties, taxes and environmental matters in the jurisdictions in which the Company conducts and will conduct business and the effects that such regulatory framework will have on the Company, including on the Company’s financial condition and results of operations; the Company’s financial and operational flexibility; the Company’s financial sustainability; Athabasca's cash flow break-even commodity price; the Company’s ability to obtain qualified staff and equipment in a timely and cost-efficient manner; the applicability of technologies for the recovery and production of the Company’s reserves and resources; future capital expenditures to be made by the Company; future sources of funding for the Company’s capital programs; the Company’s future debt levels; future production levels; the Company’s ability to obtain financing and/or enter into joint venture arrangements, on acceptable terms; operating costs; compliance of counterparties with the terms of contractual arrangements; impact of increasing competition globally; collection risk of outstanding accounts receivable from third parties; geological and engineering estimates in respect of the Company’s reserves and resources; recoverability of reserves and resources; the geography of the areas in which the Company is conducting exploration and development activities and the quality of its assets. Certain other assumptions related to the Company’s Reserves and Resources are contained in the report of
Actual results could differ materially from those anticipated in this forward-looking information as a result of the risk factors set forth in the Company’s Annual Information Form (“AIF”) dated
Also included in this News Release are estimates of Athabasca's 2022 outlook which are based on the various assumptions as to production levels, commodity prices, currency exchange rates and other assumptions disclosed in this News Release. To the extent any such estimate constitutes a financial outlook, it was approved by management and the Board of Directors of Athabasca, and is included to provide readers with an understanding of the Company’s outlook. Management does not have firm commitments for all of the costs, expenditures, prices or other financial assumptions used to prepare the financial outlook or assurance that such operating results will be achieved and, accordingly, the complete financial effects of all of those costs, expenditures, prices and operating results are not objectively determinable. The actual results of operations of the Company and the resulting financial results may vary from the amounts set forth herein, and such variations may be material. The outlook and forward-looking information contained in this New Release was made as of the date of this News release and the Company disclaims any intention or obligations to update or revise such outlook and/or forward-looking information, whether as a result of new information, future events or otherwise, unless required pursuant to applicable law.
Oil and Gas Information
“BOEs" may be misleading, particularly if used in isolation. A BOE conversion ratio of six thousand cubic feet of natural gas to one barrel of oil equivalent (6 Mcf: 1 bbl) is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead. As the value ratio between natural gas and crude oil based on the current prices of natural gas and crude oil is significantly different from the energy equivalency of 6:1, utilizing a conversion on a 6:1 basis may be misleading as an indication of value.
Initial Production Rates
Test Results and Initial Production Rates: The well test results and initial production rates provided in this presentation should be considered to be preliminary, except as otherwise indicated. Test results and initial production rates disclosed herein may not necessarily be indicative of long-term performance or of ultimate recovery.
Reserves Information
The McDaniel Report was prepared using the assumptions and methodology guidelines outlined in the COGE Handbook and in accordance with National Instrument 51-101 Standards of Disclosure for Oil and Gas Activities, effective
Reserve Values (i.e. Net Asset Value) is calculated using the estimated net present value of all future net revenue from our reserves, before income taxes discounted at 10%, as estimated by McDaniel effective
The 700 gross
Non-GAAP and Other Financial Measures, and Production Disclosure
The "Adjusted Funds Flow", “Adjusted Funds Flow per Share”, “Free Cash Flow”, "Light Oil Operating Income", "Light Oil Operating Netback", "Thermal Oil Operating Income", "Thermal Oil Operating Netback", “Consolidated Operating Income", "Consolidated Operating Netback", "Consolidated Operating Income Net of Realized Hedging", "Consolidated Operating Netback Net of Realized Hedging" and “Cash Transportation & Marketing Expenses” financial measures contained in this News Release do not have standardized meanings which are prescribed by IFRS and they are considered to be non-GAAP financial measures or ratios. These measures may not be comparable to similar measures presented by other issuers and should not be considered in isolation with measures that are prepared in accordance with IFRS. Net Debt/Cash and Liquidity are supplementary financial measures. The Leismer and Hangingstone operating results are a supplementary financial measure that when aggregated, combine to the Thermal Oil segment results and the Greater Placid and Greater Kaybob operating results are a supplementary financial measure that when aggregated, combine to the Light Oil segment results.
Adjusted Funds Flow, Adjusted Funds Flow Per Share and Free Cash Flow
Adjusted Funds Flow and Free Cash Flow are non-GAAP financial measures and are not intended to represent cash flow from operating activities, net earnings or other measures of financial performance calculated in accordance with IFRS. The Adjusted Funds Flow and Free Cash Flow measures allow management and others to evaluate the Company’s ability to fund its capital programs and meet its ongoing financial obligations using cash flow internally generated from ongoing operating related activities. Adjusted Funds Flow per share is a non-GAAP financial ratio calculated as Adjusted Funds Flow divided by the applicable number of weighted average shares outstanding. Adjusted Funds Flow and Free Cash Flow are calculated as follows:
Three months ended | Nine months ended | |||||||||||
($ Thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||
Cash flow from operating activities | $ | 117,853 | $ | 75,743 | $ | 246,250 | $ | 113,064 | ||||
Changes in non-cash working capital | (16,320 | ) | (3,580 | ) | 14,386 | 26,922 | ||||||
Settlement of provisions | 837 | 70 | 1,294 | 1,436 | ||||||||
ADJUSTED FUNDS FLOW | 102,370 | 72,233 | 261,930 | 141,422 | ||||||||
Capital expenditures | (52,300 | ) | (15,608 | ) | (134,420 | ) | (73,790 | ) | ||||
FREE CASH FLOW | $ | 50,070 | $ | 56,625 | $ | 127,510 | $ | 67,632 |
Light Oil Operating Income and Operating Netback
The non-GAAP measure Light Oil Operating Income in this News Release is calculated by subtracting the Light Oil Segments royalties, operating expenses and transportation & marketing expenses from petroleum and natural gas sales which is the most directly comparable GAAP measure. The Light Oil Operating Netback per boe is a non-GAAP financial ratio calculated by dividing the Light Oil Operating Income by the Light Oil production. The Light Oil Operating Income and the Light Oil Operating Netback measures allow management and others to evaluate the production results from the Company’s Light Oil assets. The Light Oil Operating Income is calculated using the Light Oil Segments GAAP results, as follows:
Three months ended | Nine months ended | |||||||||||
($ Thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||
Petroleum and natural gas sales | $ | 39,990 | $ | 36,531 | $ | 138,923 | $ | 107,468 | ||||
Royalties | (7,428 | ) | (2,219 | ) | (18,907 | ) | (6,277 | ) | ||||
Operating expenses | (8,176 | ) | (5,838 | ) | (22,898 | ) | (18,478 | ) | ||||
Transportation and marketing | (2,221 | ) | (2,689 | ) | (6,962 | ) | (7,540 | ) | ||||
LIGHT OIL OPERATING INCOME | $ | 22,165 | $ | 25,785 | $ | 90,156 | $ | 75,173 |
Thermal Oil Operating Income and Operating Netback
The non-GAAP measure Thermal Oil Operating Income in this News Release is calculated by subtracting the Thermal Oil segments cost of diluent blending, royalties, operating expenses and cash transportation & marketing expenses from heavy oil (blended bitumen) and midstream sales which is the most directly comparable GAAP measure. The Thermal Oil Operating Netback per boe is a non-GAAP financial ratio calculated by dividing the respective projects Operating Income by its respective bitumen sales volumes. The Thermal Oil Operating Income and the Thermal Oil Operating Netback measures allow management and others to evaluate the production results from the Company’s Thermal Oil assets. The Thermal Oil Operating Income is calculated using the Thermal Oil Segments GAAP results, as follows:
Three months ended | Nine months ended | |||||||||||
($ Thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||
Heavy oil (blended bitumen) and midstream sales | $ | 366,804 | $ | 254,769 | $ | 1,126,878 | $ | 648,982 | ||||
Cost of diluent | (138,244 | ) | (89,149 | ) | (419,840 | ) | (255,071 | ) | ||||
Total bitumen and midstream sales | 228,560 | 165,620 | 707,038 | 393,911 | ||||||||
Royalties | (31,471 | ) | (6,901 | ) | (119,878 | ) | (13,468 | ) | ||||
Operating expenses | (56,027 | ) | (41,518 | ) | (152,965 | ) | (113,791 | ) | ||||
Cash transportation and marketing(1) | (23,146 | ) | (22,405 | ) | (64,375 | ) | (62,120 | ) | ||||
THERMAL OIL OPERATING INCOME | $ | (117,916 | ) | $ | (94,796 | ) | $ | (369,820 | ) | $ | (204,532 | ) |
(1) Cash transportation and marketing excludes non-cash costs of
Consolidated Operating Income and Consolidated Operating Income Net of Realized Hedging and Operating Netbacks
The non-GAAP measures of Consolidated Operating Income including or excluding realized hedging in this News Release are calculated by adding or subtracting realized gains (losses) on commodity risk management contracts (as applicable), royalties, the cost of diluent blending, operating expenses and cash transportation & marketing expenses from petroleum, natural gas and midstream sales which is the most directly comparable GAAP measure. The Consolidated Operating Netbacks including or excluding realized hedging per boe are non-GAAP ratios calculated by dividing Consolidated Operating Income including or excluding hedging by the total sales volumes and are presented on a per boe basis. The Consolidated Operating Income and Consolidated Operating Netbacks including or excluding realized hedging measures allow management and others to evaluate the production results from the Company’s Light Oil and Thermal Oil assets combined together including the impact of realized commodity risk management gains or losses (as applicable).
Three months ended | Nine months ended | |||||||||||
($ Thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||
Petroleum, natural gas and midstream sales(1) | $ | 406,794 | $ | 291,300 | $ | 1,265,801 | $ | 756,450 | ||||
Royalties | (38,899 | ) | (9,120 | ) | (138,785 | ) | (19,745 | ) | ||||
Cost of diluent(1) | (138,244 | ) | (89,149 | ) | (419,840 | ) | (255,071 | ) | ||||
Operating expenses | (64,203 | ) | (47,356 | ) | (175,863 | ) | (132,269 | ) | ||||
Cash transportation and marketing(2) | (25,367 | ) | (25,094 | ) | (71,337 | ) | (69,660 | ) | ||||
Operating Income | 140,081 | 120,581 | 459,976 | 279,705 | ||||||||
Realized gain (loss) on commodity risk management contracts | (30,060 | ) | (27,839 | ) | (143,412 | ) | (66,776 | ) | ||||
OPERATING INCOME NET OF REALIZED HEDGING | $ | 110,021 | $ | 92,742 | $ | 316,564 | $ | 212,929 |
(1) Non-GAAP measure includes intercompany NGLs (i.e. condensate) sold by the Light Oil segment to the Thermal Oil segment for use as diluent that is eliminated on consolidation.
(2) Cash transportation and marketing excludes non-cash costs of
Cash Transportation & Marketing Expenses
The Cash Transportation & Marketing Expense financial measure contained in this News Release is calculated by subtracting the non-cash Transportation & Marketing Expense as reported in the Consolidated Statement of Cash Flows from the Transportation & Marketing Expense as reported in the Consolidated Statement of Income (Loss) and is considered to be a non-GAAP financial measure.
Net Debt/Cash
Net Debt/Cash is defined as the face value of term debt, plus accounts payable and accrued liabilities, plus current portion of provisions and other liabilities less current assets, and excluding risk management contracts.
Liquidity
Liquidity is defined as cash and cash equivalents plus available credit capacity.
Production volumes details
Three months ended | Nine months ended | |||||||||||
($ Thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||
Greater Placid: | ||||||||||||
Condensate NGLs | bbl/d | 908 | 1,312 | 1,003 | 1,430 | |||||||
Other NGLs | bbl/d | 464 | 522 | 428 | 517 | |||||||
Natural gas(1) | mcf/d | 10,855 | 14,226 | 11,449 | 14,994 | |||||||
Total Greater Placid | boe/d | 3,181 | 4,205 | 3,339 | 4,446 | |||||||
Greater Kaybob: | ||||||||||||
Oil(2) | bbl/d | 1,849 | 1,984 | 1,946 | 2,258 | |||||||
Other NGLs | bbl/d | 335 | 324 | 337 | 345 | |||||||
Natural gas(1) | mcf/d | 5,111 | 6,078 | 5,186 | 6,093 | |||||||
Total Greater Kaybob | boe/d | 3,036 | 3,321 | 3,147 | 3,619 | |||||||
Light Oil: | ||||||||||||
Oil(2) | bbl/d | 1,849 | 1,984 | 1,946 | 2,258 | |||||||
Condensate NGLs | bbl/d | 908 | 1,312 | 1,003 | 1,430 | |||||||
Oil and condensate NGLs | bbl/d | 2,757 | 3,296 | 2,949 | 3,688 | |||||||
Other NGLs | bbl/d | 799 | 846 | 765 | 862 | |||||||
Natural gas(1) | mcf/d | 15,966 | 20,304 | 16,635 | 21,087 | |||||||
Total Light Oil division | boe/d | 6,217 | 7,526 | 6,486 | 8,065 | |||||||
Total Thermal Oil division bitumen | bbl/d | 31,023 | 26,729 | 28,578 | 26,374 | |||||||
boe/d | 37,240 | 34,255 | 35,064 | 34,439 |
(1) Comprised of 99% or greater of shale gas, with the remaining being conventional natural gas.
(2) Comprised of 99% or greater of tight oil, with the remaining being light and medium crude oil.
This News Release also makes reference to Athabasca's forecasted total average daily production of 34,000 – 35,000 boe/d for 2022. Athabasca expects that ~82% of that production will be comprised of bitumen, 8% shale gas, 5% tight oil, 3% condensate natural gas liquids and 2% other natural gas liquids.
This News Release makes reference to Athabasca's three well results in Two Creeks that have seen average productivity of 500 boe/d IP180s (94% Liquids), which is comprised of ~92% tight oil, ~6% shale gas and ~2% NGLs. Additionally, the latest 12 wells at Two Creeks have seen average productivity of ~550 boe/d IP365s (85% Liquids), which is comprised of ~80% tight oil, ~15% shale gas and ~5% NGLs.
Liquids is defined as bitumen, light crude oil, medium crude oil and natural gas liquids.
Recycle ratio is calculated by dividing estimated project operating netbacks by finding and development costs per boe. Profit-to-Investment Ratio is a measure of a projects net value relative to its capital investment and is calculated by dividing a project's NPV10 value by its Capital. Reserve life is calculated by dividing year-end reserves with management’s forecasted production guidance.
Source:
2022 GlobeNewswire, Inc., source