As at | |||
June 30, | December 31, | ||
(UNAUDITED) (Cdn$ millions) | Notes | 2022 | 2021 |
ASSETS | |||
Cash | 15.9 | 13.5 | |
Accounts receivable | 532.8 | 314.3 | |
Prepaids and deposits | 14.5 | 7.4 | |
Derivative asset | 18 | 104.8 | 75.7 |
Assets held for sale | 4 | 254.2 | - |
Total current assets | 922.2 | 410.9 | |
Derivative asset | 18 | 65.8 | 144.8 |
Other long-term assets | 6.4 | 6.4 | |
Exploration and evaluation | 3 | 34.7 | 48.8 |
Property, plant and equipment | 4, 5 | 8,712.6 | 7,687.3 |
Right-of-use asset | 8 | 83.2 | 91.4 |
Goodwill | 210.7 | 211.5 | |
Deferred income tax | 243.8 | 570.1 | |
Total assets | 10,279.4 | 9,171.2 | |
LIABILITIES | |||
Accounts payable and accrued liabilities | 525.9 | 450.7 | |
Dividends payable | 37.0 | 43.5 | |
Current portion of long-term debt | 7 | 516.7 | 278.1 |
Derivative liability | 18 | 347.0 | 159.6 |
Other current liabilities | 6 | 94.4 | 100.3 |
Liabilities associated with assets held for sale | 4 | 40.2 | - |
Total current liabilities | 1,561.2 | 1,032.2 | |
Long-term debt | 7 | 1,044.0 | 1,692.1 |
Derivative liability | 18 | 0.2 | 5.3 |
Other long-term liabilities | 30.7 | 35.8 | |
Lease liability | 8 | 106.2 | 115.9 |
Decommissioning liability | 9 | 643.6 | 884.6 |
Deferred income tax | 115.4 | - | |
Total liabilities | 3,501.3 | 3,765.9 | |
SHAREHOLDERS' EQUITY | |||
Shareholders' capital | 10 | 16,579.6 | 16,706.9 |
Contributed surplus | 15.5 | 17.5 | |
Deficit | 11 | (10,368.2) | (11,848.7) |
Accumulated other comprehensive income | 551.2 | 529.6 | |
Total shareholders' equity | 6,778.1 | 5,405.3 | |
Total liabilities and shareholders' equity | 10,279.4 | 9,171.2 |
CRESCENT POINT ENERGY CORP. |
1
|
(UNAUDITED) (Cdn$ millions, except per share and shares outstanding amounts) | Three months ended June 30 | Six months ended June 30 | |||
Notes | 2022 | 2021 | 2022 | 2021 | |
REVENUE AND OTHER INCOME | |||||
Oil and gas sales
| 20 | 1,286.5 | 849.2 | 2,379.2 | 1,479.4 |
Purchased product sales
| 17.5 | 8.3 | 49.6 | 11.3 | |
Royalties
| (172.7) | (106.8) | (319.1) | (192.5) | |
Oil and gas revenue | 1,131.3 | 750.7 | 2,109.7 | 1,298.2 | |
Commodity derivative losses | 13, 18 | (165.6) | (206.3) | (609.6) | (349.2) |
Other income | 14 | 15.7 | 87.8 | 23.1 | 80.1 |
981.4 | 632.2 | 1,523.2 | 1,029.1 | ||
EXPENSES | |||||
Operating | 180.5 | 170.8 | 349.2 | 313.4 | |
Purchased product | 17.6 | 8.6 | 50.4 | 11.7 | |
Transportation | 33.2 | 32.2 | 65.8 | 57.3 | |
General and administrative | 19.1 | 30.2 | 40.6 | 45.4 | |
Interest | 15 | 16.1 | 26.5 | 38.1 | 50.3 |
Foreign exchange (gain) loss | 16 | (1.3) | (1.8) | 6.8 | (3.2) |
Share-based compensation | 14.4 | 9.2 | 23.1 | 13.6 | |
Depletion, depreciation and amortization | 3, 5, 8 | 242.4 | 198.1 | 459.2 | 348.7 |
Impairment reversal | 5 | - | (2,514.4) | (1,484.9) | (2,514.4) |
Accretion and financing | 8, 9 | 6.2 | 6.2 | 11.6 | 11.0 |
528.2 | (2,034.4) | (440.1) | (1,666.2) | ||
Net income before tax | 453.2 | 2,666.6 | 1,963.3 | 2,695.3 | |
Tax expense | |||||
Current
| - | - | - | - | |
Deferred
| 121.7 | 523.3 | 448.2 | 530.3 | |
Net income | 331.5 | 2,143.3 | 1,515.1 | 2,165.0 | |
Other comprehensive income | |||||
Items that may be subsequently reclassified to profit or loss | |||||
Foreign currency translation of foreign operations
| 39.3 | (3.3) | 21.6 | (14.9) | |
Comprehensive income | 370.8 | 2,140.0 | 1,536.7 | 2,150.1 | |
Net income per share | |||||
Basic
| 0.58 | 3.68 | 2.64 | 3.89 | |
Diluted
| 0.58 | 3.65 | 2.62 | 3.85 | |
Weighted average shares outstanding | |||||
Basic
| 571,443,639 | 581,671,198 | 574,150,574 | 556,154,479 | |
Diluted
| 575,926,977 | 587,757,623 | 579,243,799 | 562,074,863 |
CRESCENT POINT ENERGY CORP. |
2
|
(UNAUDITED) (Cdn$ millions, except per share amounts) | Notes | Shareholders' capital | Contributed surplus | Deficit | Accumulated other comprehensive income | Total shareholders' equity |
December 31, 2020 | 16,451.5 | 19.7 | (14,166.1) | 517.7 | 2,822.8 | |
Issued on capital acquisitions | 264.5 | 264.5 | ||||
Redemption of restricted shares | 5.1 | (5.3) | 1.0 | 0.8 | ||
Share issue costs, net of tax | (0.2) | (0.2) | ||||
Share-based compensation | 3.8 | 3.8 | ||||
Stock options exercised | 0.1 | (0.1) | - | |||
Net income | 2,165.0 | 2,165.0 | ||||
Dividends ($0.0050 per share)
| (2.8) | (2.8) | ||||
Foreign currency translation adjustment | (14.9) | (14.9) | ||||
June 30, 2021 | 16,721.0 | 18.1 | (12,002.9) | 502.8 | 5,239.0 | |
December 31, 2021 | 16,706.9 | 17.5 | (11,848.7) | 529.6 | 5,405.3 | |
Redemption of restricted shares | 10 | 3.8 | (3.8) | 2.3 | 2.3 | |
Common shares repurchased | 10 | (132.6) | (132.6) | |||
Share-based compensation | 17 | 3.2 | 3.2 | |||
Stock options exercised | 17 | 1.5 | (1.4) | 0.1 | ||
Net income | 1,515.1 | 1,515.1 | ||||
Dividends ($0.0650 per share) | (36.9) | (36.9) | ||||
Foreign currency translation adjustment | 21.6 | 21.6 | ||||
June 30, 2022 | 16,579.6 | 15.5 | (10,368.2) | 551.2 | 6,778.1 |
CRESCENT POINT ENERGY CORP. |
3
|
Three months ended June 30 | Six months ended June 30 | ||||
(UNAUDITED) (Cdn$ millions) | Notes | 2022 | 2021 | 2022 | 2021 |
CASH PROVIDED BY (USED IN): | |||||
OPERATING ACTIVITIES | |||||
Net income
| 331.5 | 2,143.3 | 1,515.1 | 2,165.0 | |
Items not affecting cash
| |||||
Other income
| (8.5) | (86.5) | (15.7) | (77.5) | |
Deferred tax expense
| 121.7 | 523.3 | 448.2 | 530.3 | |
Share-based compensation
| 1.7 | 2.0 | 3.0 | 3.4 | |
Depletion, depreciation and amortization
| 3, 5, 8 | 242.4 | 198.1 | 459.2 | 348.7 |
Impairment reversal | 5 | - | (2,514.4) | (1,484.9) | (2,514.4) |
Accretion
| 9 | 4.8 | 4.6 | 8.7 | 7.7 |
Unrealized (gains) losses on derivatives
| 18 | (81.0) | 143.6 | 232.2 | 225.3 |
Translation of US dollar long-term debt
| 16 | 49.8 | (48.2) | 30.7 | (73.7) |
Realized (gain) loss on cross currency swap maturity
| 16 | (63.6) | 10.3 | (63.8) | 23.9 |
Decommissioning expenditures
| 9 | (4.5) | (2.2) | (10.9) | (8.3) |
Change in non-cash working capital
| 19 | (64.7) | (88.4) | (166.1) | (41.2) |
529.6 | 285.5 | 955.7 | 589.2 | ||
INVESTING ACTIVITIES | |||||
Development capital and other expenditures
| 3, 5 | (211.5) | (100.7) | (438.3) | (235.1) |
Capital acquisitions
| 4 | (0.3) | (671.8) | (1.2) | (671.8) |
Capital dispositions
| 4 | 37.8 | 87.9 | 40.7 | 95.1 |
Deposit on acquisition
| - | 45.0 | - | - | |
Change in non-cash working capital
| 19 | 12.5 | (9.6) | 8.0 | (20.8) |
(161.5) | (649.2) | (390.8) | (832.6) | ||
FINANCING ACTIVITIES | |||||
Issue of shares, net of issue costs
| - | (0.4) | - | (0.4) | |
Common shares repurchased
| 10 | (70.9) | - | (132.6) | - |
Increase (decrease) in bank debt, net
| 19 | (37.8) | 578.9 | (158.3) | 494.2 |
Repayment of senior guaranteed notes
| 19 | (281.8) | (217.6) | (281.8) | (217.6) |
Realized gain (loss) on cross currency swap maturity
| 16, 19 | 63.6 | (10.3) | 63.8 | (23.9) |
Payments on principal portion of lease liability
| 8, 19 | (5.1) | (5.1) | (10.2) | (10.2) |
Cash dividends
| 19 | (37.1) | (1.5) | (36.9) | (2.8) |
Change in non-cash working capital
| 19 | 11.2 | 0.2 | (6.5) | 0.2 |
(357.9) | 344.2 | (562.5) | 239.5 | ||
Impact of foreign currency on cash balances
| - | (0.1) | - | (0.5) | |
INCREASE (DECREASE) IN CASH | 10.2 | (19.6) | 2.4 | (4.4) | |
CASH AT BEGINNING OF PERIOD | 5.7 | 24.0 | 13.5 | 8.8 | |
CASH AT END OF PERIOD | 15.9 | 4.4 | 15.9 | 4.4 |
Cash taxes paid
| - | - | - | - |
Cash interest paid
| (34.6) | (43.5) | (39.0) | (49.2) |
CRESCENT POINT ENERGY CORP. |
4
|
CRESCENT POINT ENERGY CORP. |
5
|
($ millions)
| June 30, 2022 | December 31, 2021 |
Exploration and evaluation assets at cost
| 1,370.1 | 1,613.3 |
Accumulated amortization
| (1,335.4) | (1,564.5) |
Net carrying amount
| 34.7 | 48.8 |
Reconciliation of movements during the period
| ||
Cost, beginning of period
| 1,613.3 | 1,736.1 |
Accumulated amortization, beginning of period
| (1,564.5) | (1,649.7) |
Net carrying amount, beginning of period
| 48.8 | 86.4 |
Net carrying amount, beginning of period
| 48.8 | 86.4 |
Acquisitions through business combinations
| - | 18.6 |
Additions
| 23.5 | 57.8 |
Dispositions
| (10.9) | (5.4) |
Transfers to property, plant and equipment
| (15.5) | (57.5) |
Amortization
| (11.2) | (51.0) |
Foreign exchange
| - | (0.1) |
Net carrying amount, end of period
| 34.7 | 48.8 |
($ millions) | Other minor dispositions, net |
Cash | 39.5 |
Net consideration received | 39.5 |
Exploration and evaluation | (10.9) |
Property, plant and equipment | (30.8) |
Goodwill | (0.8) |
Decommissioning liability | 5.8 |
Carrying value of net assets disposed | (36.7) |
Gain on capital dispositions | 2.8 |
($ millions)
|
PP&E
(Note 5)
|
Decommissioning liability
(Note 9)
|
Assets (liabilities) held for sale | 254.2 | (40.2) |
CRESCENT POINT ENERGY CORP. |
6
|
($ millions)
| June 30, 2022 | December 31, 2021 |
Development and production assets
| 22,351.1 | 23,402.9 |
Corporate assets
| 124.2 | 123.2 |
Property, plant and equipment at cost
| 22,475.3 | 23,526.1 |
Accumulated depletion, depreciation and impairment
| (13,762.7) | (15,838.8) |
Net carrying amount
| 8,712.6 | 7,687.3 |
Reconciliation of movements during the period
| ||
Development and production assets
| ||
Cost, beginning of period
| 23,402.9 | 23,584.1 |
Accumulated depletion and impairment, beginning of period
| (15,762.6) | (19,265.2) |
Net carrying amount, beginning of period
| 7,640.3 | 4,318.9 |
Net carrying amount, beginning of period
| 7,640.3 | 4,318.9 |
Acquisitions through business combinations
| 1.5 | 953.8 |
Additions
| 230.2 | 736.5 |
Dispositions
| (32.3) | (243.7) |
Transfers from exploration and evaluation assets
| 15.5 | 57.5 |
Reclassified as assets held for sale
| (254.2) | - |
Depletion
| (435.3) | (708.5) |
Impairment reversal
| 1,484.9 | 2,514.4 |
Foreign exchange
| 18.3 | 11.4 |
Net carrying amount, end of period
| 8,668.9 | 7,640.3 |
Cost, end of period
| 22,351.1 | 23,402.9 |
Accumulated depletion and impairment, end of period
| (13,682.2) | (15,762.6) |
Net carrying amount, end of period
| 8,668.9 | 7,640.3 |
Corporate assets
| ||
Cost, beginning of period
| 123.2 | 120.7 |
Accumulated depreciation, beginning of period
| (76.2) | (67.6) |
Net carrying amount, beginning of period
| 47.0 | 53.1 |
Net carrying amount, beginning of period
| 47.0 | 53.1 |
Additions
| 1.0 | 2.5 |
Depreciation
| (4.3) | (8.6) |
Net carrying amount, end of period
| 43.7 | 47.0 |
Cost, end of period
| 124.2 | 123.2 |
Accumulated depreciation, end of period
| (80.5) | (76.2) |
Net carrying amount, end of period
| 43.7 | 47.0 |
CRESCENT POINT ENERGY CORP. |
7
|
2022 (1)
| 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 |
2032 (3)
| |
WTI ($US/bbl) (2)
| 94.17 | 84.05 | 75.38 | 74.41 | 75.90 | 77.42 | 78.97 | 80.55 | 82.16 | 83.80 | 85.48 |
Exchange Rate ($US/$Cdn) | 0.800 | 0.800 | 0.800 | 0.800 | 0.800 | 0.800 | 0.800 | 0.800 | 0.800 | 0.800 | 0.800 |
WTI ($Cdn/bbl) | 117.71 | 105.06 | 94.23 | 93.01 | 94.88 | 96.78 | 98.71 | 100.69 | 102.70 | 104.75 | 106.85 |
AECO ($Cdn/mmbtu) (2)
| 5.18 | 4.18 | 3.38 | 3.34 | 3.41 | 3.48 | 3.54 | 3.61 | 3.69 | 3.76 | 3.84 |
CGU
($ millions, except %)
|
Operating segment
|
Recoverable amount
|
Discount rate
|
Impairment reversal
|
Impairment reversal, net of tax | |
Southeast Saskatchewan |
Canada
| 3,413.8 | 15.00 | % | 806.0 | 605.3 |
Southwest Saskatchewan
|
Canada
| 1,715.0 | 15.00 | % | 419.4 | 315.0 |
Alberta
|
Canada
| 2,567.1 | 15.00 | % | 244.2 | 183.4 |
Northern U.S.
|
U.S.
| 1,093.8 | 15.00 | % | 71.3 | 52.6 |
Total impairment reversal
| 8,789.7 | 1,540.9 | 1,156.3 |
CGU
|
Discount Rate
|
Commodity Prices
| ||
($ millions) |
Increase 1%
|
Decrease 1%
|
Increase 5%
|
Decrease 5%
|
Southeast Saskatchewan
| (186.2) | 204.8 | 367.6 | (366.6) |
Southwest Saskatchewan
| (95.0) | 104.6 | 201.1 | (201.1) |
Alberta
| - | - | - | - |
Northern U.S.
| - | - | - | - |
Increase (decrease)
| (281.2) | 309.4 | 568.7 | (567.7) |
CRESCENT POINT ENERGY CORP. |
8
|
CGU
($ millions, except %)
|
Operating segment
|
Recoverable amount
|
Discount rate
|
Impairment reversal
|
Impairment reversal, net of tax | |
Southeast Saskatchewan |
Canada
| 2,941.0 | 15.00 | % | 917.7 | 688.1 |
Southwest Saskatchewan
|
Canada
| 1,422.6 | 15.00 | % | 604.1 | 453.0 |
Southern Alberta (1)
|
Canada
| 1,911.9 | 15.00 | % | 555.6 | 416.6 |
Northern U.S.
|
U.S.
| 861.9 | 15.00 | % | 437.0 | 326.0 |
Total impairment reversal
| 7,137.4 | 2,514.4 | 1,883.7 |
($ millions)
| June 30, 2022 | December 31, 2021 |
Long-term compensation liability
| 38.5 | 40.6 |
Lease liability
| 25.2 | 25.5 |
Decommissioning liability | 30.7 | 34.2 |
Other current liabilities
| 94.4 | 100.3 |
($ millions) | June 30, 2022 | December 31, 2021 |
Bank debt | 180.2 | 331.4 |
Senior guaranteed notes | 1,380.5 | 1,638.8 |
Long-term debt | 1,560.7 | 1,970.2 |
Long-term debt due within one year
| 516.7 | 278.1 |
Long-term debt due beyond one year | 1,044.0 | 1,692.1 |
CRESCENT POINT ENERGY CORP. |
9
|
Principal ($ millions) | Coupon Rate |
Hedged
Equivalent (1)
(Cdn$ millions)
| Interest Payment Dates | Maturity Date | Financial statement carrying value | ||
June 30, 2022 | December 31, 2021 | ||||||
Cdn$25.0 | 4.76 | % | - | November 22 and May 22 | May 22, 2022 | - | 25.0 |
US$200.0 | 4.00 | % | - | November 22 and May 22 | May 22, 2022 | - | 253.1 |
US$61.5 | 4.12 | % | 80.3 | October 11 and April 11 | April 11, 2023 | 79.2 | 77.8 |
Cdn$80.0 | 3.58 | % | 80.0 | October 11 and April 11 | April 11, 2023 | 80.0 | 80.0 |
Cdn$10.0 | 4.11 | % | 10.0 | December 12 and June 12 | June 12, 2023 | 10.0 | 10.0 |
US$270.0 | 3.78 | % | 274.7 | December 12 and June 12 | June 12, 2023 | 347.5 | 341.7 |
Cdn$40.0 | 3.85 | % | 40.0 | December 20 and June 20 | June 20, 2024 | 40.0 | 40.0 |
US$257.5 | 3.75 | % | 276.4 | December 20 and June 20 | June 20, 2024 | 331.5 | 325.9 |
US$82.0 | 4.30 | % | 107.0 | October 11 and April 11 | April 11, 2025 | 105.6 | 103.8 |
Cdn$65.0 | 3.94 | % | 65.0 | October 22 and April 22 | April 22, 2025 | 65.0 | 65.0 |
US$230.0 | 4.08 | % | 291.1 | October 22 and April 22 | April 22, 2025 | 296.1 | 291.1 |
US$20.0 | 4.18 | % | 25.3 | October 22 and April 22 | April 22, 2027 | 25.6 | 25.4 |
Senior guaranteed notes | 1,249.8 | 1,380.5 | 1,638.8 | ||||
Due within one year | 445.0 | 516.7 | 278.1 | ||||
Due beyond one year | 804.8 | 863.8 | 1,360.7 |
($ millions) |
Office (1)
| Fleet Vehicles | Equipment | Total |
Right-of-use asset at cost | 121.6 | 25.2 | 11.9 | 158.7 |
Accumulated depreciation | (49.8) | (18.2) | (7.5) | (75.5) |
Net carrying amount | 71.8 | 7.0 | 4.4 | 83.2 |
Reconciliation of movements during the period
| ||||
Cost, beginning of period | 121.6 | 25.2 | 11.7 | 158.5 |
Accumulated depreciation, beginning of period | (44.3) | (16.1) | (6.7) | (67.1) |
Net carrying amount, beginning of period | 77.3 | 9.1 | 5.0 | 91.4 |
Net carrying amount, beginning of period | 77.3 | 9.1 | 5.0 | 91.4 |
Additions | - | - | 0.2 | 0.2 |
Depreciation | (5.5) | (2.1) | (0.8) | (8.4) |
Net carrying amount, end of period | 71.8 | 7.0 | 4.4 | 83.2 |
CRESCENT POINT ENERGY CORP. |
10
|
($ millions) | June 30, 2022 | December 31, 2021 |
Lease liability, beginning of period
| 141.4 | 156.5 |
Additions | 0.2 | 5.9 |
Financing | 2.9 | 6.5 |
Payments on lease liability
| (13.1) | (27.7) |
Other | - | 0.2 |
Lease liability, end of period | 131.4 | 141.4 |
Expected to be incurred within one year | 25.2 | 25.5 |
Expected to be incurred beyond one year | 106.2 | 115.9 |
($ millions) | June 30, 2022 |
1 year
| 25.7 |
2 to 3 years | 41.4 |
4 to 5 years | 34.2 |
More than 5 years
| 51.0 |
Total (1)
| 152.3 |
($ millions)
| June 30, 2022 | December 31, 2021 |
Decommissioning liability, beginning of period
| 918.8 | 1,022.7 |
Liabilities incurred
| 8.0 | 13.6 |
Liabilities acquired through capital acquisitions
| 0.3 | 30.0 |
Liabilities disposed through capital dispositions
| (6.1) | (220.3) |
Liabilities settled (1)
| (23.8) | (48.9) |
Revaluation of acquired decommissioning liabilities (2)
| 0.4 | 36.1 |
Change in estimated future costs
| - | 74.2 |
Change in discount and inflation rate estimates
| (192.2) | (3.8) |
Accretion
| 8.7 | 15.4 |
Reclassified as liabilities associated with assets held for sale
| (40.2) | - |
Foreign exchange
| 0.4 | (0.2) |
Decommissioning liability, end of period
| 674.3 | 918.8 |
Expected to be incurred within one year
| 30.7 | 34.2 |
Expected to be incurred beyond one year
| 643.6 | 884.6 |
CRESCENT POINT ENERGY CORP. |
11
|
June 30, 2022 | December 31, 2021 | |||
Number of
shares
|
Amount
($ millions)
|
Number of
shares
|
Amount
($ millions)
| |
Common shares, beginning of period
| 579,484,032 | 16,963.4 | 530,035,922 | 16,707.6 |
Issued on capital acquisitions
| - | - | 50,000,000 | 264.5 |
Issued on redemption of restricted shares
| 1,445,982 | 3.8 | 2,109,241 | 8.5 |
Issued on exercise of stock options | 989,847 | 1.5 | 155,869 | 0.3 |
Common shares repurchased
| (14,551,200) | (132.6) | (2,817,000) | (17.5) |
Common shares, end of period
| 567,368,661 | 16,836.1 | 579,484,032 | 16,963.4 |
Cumulative share issue costs, net of tax
| - | (256.5) | - | (256.5) |
Total shareholders' capital, end of period
| 567,368,661 | 16,579.6 | 579,484,032 | 16,706.9 |
($ millions) | June 30, 2022 | December 31, 2021 |
Accumulated earnings (deficit)
| (2,668.9) | (4,184.0) |
Accumulated gain on shares issued pursuant to DRIP (1) and SDP (2)
| 8.4 | 8.4 |
Accumulated tax effect on redemption of restricted shares
| 15.5 | 13.2 |
Accumulated dividends
| (7,723.2) | (7,686.3) |
Deficit | (10,368.2) | (11,848.7) |
($ millions) | June 30, 2022 | December 31, 2021 |
Long-term debt (1)
| 1,560.7 | 1,970.2 |
Adjusted working capital deficiency (2)
| 40.9 | 201.6 |
Unrealized foreign exchange on translation of US dollar long-term debt | (133.7) | (166.8) |
Net debt | 1,467.9 | 2,005.0 |
Shareholders' equity | 6,778.1 | 5,405.3 |
Total capitalization | 8,246.0 | 7,410.3 |
CRESCENT POINT ENERGY CORP. |
12
|
($ millions) | June 30, 2022 | June 30, 2021 |
Cash flow from operating activities | 955.7 | 589.2 |
Changes in non-cash working capital
| 166.1 | 41.2 |
Transaction costs | 0.4 | 11.8 |
Decommissioning expenditures | 10.9 | 8.3 |
Adjusted funds flow from operations | 1,133.1 | 650.5 |
Three months ended June 30 | Six months ended June 30 | |||
($ millions)
| 2022 | 2021 | 2022 | 2021 |
Realized losses
| (260.6) | (97.7) | (426.0) | (157.4) |
Unrealized gains (losses)
| 95.0 | (108.6) | (183.6) | (191.8) |
Commodity derivative losses
| (165.6) | (206.3) | (609.6) | (349.2) |
Three months ended June 30 | Six months ended June 30 | |||
($ millions)
| 2022 | 2021 | 2022 | 2021 |
Unrealized gain on long-term investments
| - | 3.9 | - | 6.1 |
Gain (loss) on capital dispositions
| (0.1) | 73.8 | 2.8 | 56.5 |
Government subsidy for decommissioning expenditures | 8.6 | 8.6 | 12.9 | 14.7 |
Sublease income
| 1.0 | 1.3 | 1.2 | 2.7 |
Other
| 6.2 | 0.2 | 6.2 | 0.1 |
Other income
| 15.7 | 87.8 | 23.1 | 80.1 |
Three months ended June 30 | Six months ended June 30 | |||
($ millions)
| 2022 | 2021 | 2022 | 2021 |
Interest expense on long-term debt
| 17.9 | 24.0 | 37.8 | 47.9 |
Unrealized (gain) loss on interest derivative contracts | (1.8) | 2.5 | 0.3 | 2.4 |
Interest expense
| 16.1 | 26.5 | 38.1 | 50.3 |
CRESCENT POINT ENERGY CORP. |
13
|
Three months ended June 30 | Six months ended June 30 | |||
($ millions)
| 2022 | 2021 | 2022 | 2021 |
Realized gain (loss) on CCS - principal | 63.6 | (10.3) | 63.8 | (23.9) |
Translation of US dollar long-term debt | (49.8) | 48.2 | (30.7) | 73.7 |
Unrealized loss on CCS - principal and foreign exchange swaps | (16.2) | (35.5) | (42.5) | (44.6) |
Other | 3.7 | (0.6) | 2.6 | (2.0) |
Foreign exchange gain (loss) | 1.3 | 1.8 | (6.8) | 3.2 |
Restricted Shares
| ESVP Awards |
PSUs (1)
|
DSUs
| |
Balance, beginning of period
| 3,267,717 | 8,329,291 | 3,214,620 | 1,556,780 |
Granted
| 692,177 | 1,220,314 | 904,066 | 99,230 |
Redeemed
| (1,449,382) | (3,691,820) | - | - |
Forfeited
| (11,776) | (381,532) | - | - |
Balance, end of period
| 2,498,736 | 5,476,253 | 4,118,686 | 1,656,010 |
Stock Options (number of units) | Weighted average exercise price ($) | |
Balance, beginning of period
| 5,839,464 | 4.04 |
Exercised
| (1,387,759) | 3.21 |
Forfeited
| (66,345) | 1.96 |
Expired
| (11,403) | 2.28 |
Balance, end of period
| 4,373,957 | 4.34 |
Range of exercise prices ($) | Number of stock options outstanding | Weighted average remaining term for options outstanding (years) | Weighted average exercise price per share for options outstanding ($) | Number of stock options exercisable | Weighted average exercise price per share for options exercisable ($) |
1.09 - 1.65 | 2,166,699 | 4.75 | 1.09 | 351,822 | 1.09 |
1.66 - 5.16 | 529,864 | 3.76 | 3.92 | 142,045 | 3.94 |
5.17 - 9.86 | 555,425 | 5.31 | 5.85 | 80,226 | 7.69 |
9.87 - 10.06 | 1,121,969 | 2.53 | 10.06 | 1,121,969 | 10.06 |
4,373,957 | 4.13 | 4.34 | 1,696,062 | 7.58 |
CRESCENT POINT ENERGY CORP. |
14
|
($ millions) |
Commodity (1)
|
Interest (2)
|
Foreign exchange (3)
| Equity | Total | ||
Derivative assets (liabilities), beginning of period | (154.4) | 5.6 | 170.6 | 33.8 | 55.6 | ||
Unrealized change in fair value | (183.6) | (0.3) | (42.5) | (5.8) | (232.2) | ||
Derivative assets (liabilities), end of period | (338.0) | 5.3 | 128.1 | 28.0 | (176.6) | ||
Derivative assets, end of period | 7.9 | 5.3 | 129.2 | 28.2 | 170.6 | ||
Derivative liabilities, end of period | (345.9) | - | (1.1) | (0.2) | (347.2) |
($ millions) | June 30, 2022 | June 30, 2021 | ||
Increase 10% | Decrease 10% | Increase 10% | Decrease 10% | |
Commodity price | ||||
Crude oil and condensate | (130.9) | 128.6 | (109.6) | 107.5 |
Natural gas | (1.9) | 2.0 | (3.0) | 3.0 |
Propane | (0.4) | 0.4 | - | - |
Differential | ||||
Crude oil | - | - | 0.9 | (0.9) |
Natural gas | 2.7 | (2.7) | - | - |
CRESCENT POINT ENERGY CORP. |
15
|
($ millions)
|
Exchange Rate
| June 30, 2022 | June 30, 2021 | ||
Cdn$ relative to US$
| Increase 10% | Decrease 10% | Increase 10% |
Decrease 10%
| |
US dollar long-term debt
|
Period End
| 118.6 | (118.6) | 217.8 | (217.8) |
Cross currency swaps
|
Forward
| (120.9) | 120.9 | (226.5) | 226.5 |
Foreign exchange swaps |
Forward
| 7.1 | (7.1) | (4.5) | 4.5 |
($ millions)
| June 30, 2022 | June 30, 2021 | ||
Share price
| Increase 50% | Decrease 50% | Increase 50% | Decrease 50% |
Total return swaps
| 25.4 | (25.4) | 22.7 | (22.7) |
Financial WTI Crude Oil Derivative Contracts - Canadian Dollar (1)
| |||||||||
Swap | Collar | Three-way Collar | |||||||
Term |
Volume (bbls/d) |
Average Price ($/bbl) | Volumes (bbls/d) |
Average Sold Call Price ($/bbl) |
Average Bought Put Price ($/bbl) |
Volume (bbls/d) |
Average Sold Call Price ($/bbl) |
Average Bought Put Price ($/bbl) |
Average Sold Put Price ($/bbl) |
2022 July - December | 13,500 | 83.04 | 18,250 | 88.22 | 75.69 | 10,000 | 88.18 | 77.25 | 66.40 |
2023 January - June | 2,735 | 90.04 | 16,519 | 115.14 | 101.41 | 1,243 | 118.11 | 96.00 | 76.00 |
Financial Conway Propane Derivative Contracts - Canadian Dollar (1)
| |||
Term | Contract |
Volume (gals/d) |
Average Price ($/gal) |
2022 July - October | Swap | 21,000 | 1.32 |
CRESCENT POINT ENERGY CORP. |
16
|
Financial AECO Natural Gas Derivative Contracts - Canadian Dollar (1)
| |||||
Swap | Collar | ||||
Volume (GJ/d) |
Average Price ($/GJ) |
Volume (GJ/d) |
Average Sold Call Price ($/GJ) |
Average Bought Put Price ($/GJ) | |
Term | |||||
2022 July - December | 10,027 | 4.15 | 15,000 | 8.88 | 4.68 |
2023 January - March | - | - | 15,000 | 8.88 | 4.68 |
Financial NYMEX Natural Gas Differential Derivative Contracts - US Dollar (1)
| ||||
Term |
Volume (mmbtu/d) | Contract | Basis |
Fixed Differential (US$/mmbtu) |
July 2022 - March 2025 | 17,500 | Basis Swap | AECO | (0.94) |
Financial Cross Currency Derivative Contracts | |||||
Term | Contract |
Receive Notional Principal
(US$ millions)
| Fixed Rate (US%) |
Pay Notional Principal
(Cdn$ millions)
| Fixed Rate (Cdn%) |
July 2022 - April 2023 | Swap | 61.5 | 4.12 | 80.3 | 3.71 |
July 2022 - June 2023 | Swap | 270.0 | 3.78 | 274.7 | 4.32 |
July 2022 - June 2024 | Swap | 257.5 | 3.75 | 276.4 | 4.03 |
July 2022 - April 2025 | Swap | 82.0 | 4.30 | 107.0 | 3.98 |
July 2022 - April 2025 | Swap | 230.0 | 4.08 | 291.1 | 4.13 |
July 2022 - April 2027 | Swap | 20.0 | 4.18 | 25.3 | 4.27 |
Financial Foreign Exchange Forward Derivative Contracts | |||||
Settlement Date | Contract | Receive Currency |
Receive Notional Principal ($ millions) |
Pay Currency |
Pay Notional Principal
($ millions)
|
July 2022 | Swap | US$ | 11.0 | Cdn$ | 14.3 |
July 2022 |
Swap (1)
| Cdn$ | 84.8 | US$ | 66.0 |
August 2022 |
Swap (1)
| Cdn$ | 64.4 | US$ | 50.0 |
Financial Equity Derivative Contracts
|
Notional Principal
($ millions)
|
Number of shares
| |
Term
|
Contract
| ||
July 2022 - April 2023
|
Swap
| 11.9 | 4,060,760 |
July 2022 - April 2024
|
Swap
| 7.2 | 1,103,860 |
July 2022 - April 2025
|
Swap
| 3.6 | 386,014 |
CRESCENT POINT ENERGY CORP. |
17
|
Three months ended June 30 | Six months ended June 30 | |||
($ millions) | 2022 | 2021 | 2022 | 2021 |
Operating activities
| ||||
Changes in non-cash working capital:
| ||||
Accounts receivable
| (19.0) | (55.9) | (216.0) | (109.0) |
Prepaids and deposits
| 2.4 | (8.0) | (7.1) | (6.3) |
Accounts payable and accrued liabilities
| (28.7) | (20.0) | 64.0 | 51.5 |
Other current liabilities
| (6.1) | (0.4) | (2.0) | 17.9 |
Other long-term liabilities
| (13.3) | (4.1) | (5.0) | 4.7 |
(64.7) | (88.4) | (166.1) | (41.2) | |
Investing activities
| ||||
Changes in non-cash working capital:
| ||||
Accounts receivable
| (4.1) | (1.4) | (2.6) | 0.9 |
Accounts payable and accrued liabilities
| 16.6 | (8.2) | 10.6 | (21.7) |
12.5 | (9.6) | 8.0 | (20.8) | |
Financing activities | ||||
Changes in non-cash working capital:
| ||||
Dividends payable | 11.2 | 0.2 | (6.5) | 0.2 |
CRESCENT POINT ENERGY CORP. |
18
|
($ millions)
|
Dividends payable
|
Long-term debt (1)
|
Lease liability (2)
|
December 31, 2020 | 1.3 | 2,259.6 | 156.5 |
Changes from cash flow from financing activities:
| |||
Increase in bank debt, net | 494.2 | ||
Repayment of senior guaranteed notes
| (217.6) | ||
Realized loss on cross currency swap maturity | (23.9) | ||
Cash dividends paid
| (2.6) | ||
Payments on principal portion of lease liability
| (10.2) | ||
Non-cash changes:
| |||
Cash dividends declared
| 2.8 | ||
Additions
| 3.0 | ||
Foreign exchange
| (50.2) | ||
June 30, 2021 | 1.5 | 2,462.1 | 149.3 |
December 31, 2021 | 43.5 | 1,970.2 | 141.4 |
Changes from cash flow from financing activities:
| |||
Decrease in bank debt, net | (158.3) | ||
Repayment of senior guaranteed notes
| (281.8) | ||
Realized gain on cross currency swap maturity | 63.8 | ||
Cash dividends paid
| (43.4) | ||
Payments on principal portion of lease liability
| (10.2) | ||
Non-cash changes:
| |||
Cash dividends declared
| 36.9 | ||
Additions
| 0.2 | ||
Foreign exchange
| (33.2) | ||
June 30, 2022 | 37.0 | 1,560.7 | 131.4 |
Three months ended June 30 | Six months ended June 30 | |||
($ millions) (1)
| 2022 | 2021 | 2022 | 2021 |
Canada | ||||
Crude oil and condensate sales | 971.8 | 633.2 | 1,787.6 | 1,093.5 |
NGL sales | 61.2 | 44.7 | 117.7 | 78.2 |
Natural gas sales | 87.5 | 40.6 | 147.2 | 58.4 |
Total Canada | 1,120.5 | 718.5 | 2,052.5 | 1,230.1 |
U.S. | ||||
Crude oil and condensate sales | 145.1 | 108.8 | 280.3 | 207.3 |
NGL sales | 13.0 | 17.6 | 29.9 | 29.3 |
Natural gas sales | 7.9 | 4.3 | 16.5 | 12.7 |
Total U.S. | 166.0 | 130.7 | 326.7 | 249.3 |
Total oil and gas sales | 1,286.5 | 849.2 | 2,379.2 | 1,479.4 |
CRESCENT POINT ENERGY CORP. |
19
|
($ millions)
| June 30, 2022 | December 31, 2021 |
Canada
| 8,026.0 | 7,551.0 |
U.S.
| 1,331.2 | 1,209.3 |
Total | 9,357.2 | 8,760.3 |
CRESCENT POINT ENERGY CORP. |
20
|
Directors
Barbara Munroe, Chair (6)
James Craddock (2) (3) (5)
John Dielwart (3) (4)
Ted Goldthorpe (1) (5)
Mike Jackson (1) (5)
Jennifer Koury (2) (5)
Francois Langlois (1) (3) (4)
Myron Stadnyk (2) (3) (4)
Mindy Wight (1) (2)
Craig Bryksa (4)
(1) Member of the Audit Committee of the Board of Directors
(2) Member of the Human Resources and Compensation Committee of the Board of Directors
(3) Member of the Reserves Committee of the Board of Directors
(4) Member of the Environment, Safety and Sustainability Committee of the Board of Directors
(5) Member of the Corporate Governance and Nominating Committee
(6) Chair of the Board serves in an ex officio capacity on each Committee
Officers
Craig Bryksa
President and Chief Executive Officer
Ken Lamont
Chief Financial Officer
Ryan Gritzfeldt
Chief Operating Officer
Mark Eade
Senior Vice President, General Counsel and Corporate Secretary
Garret Holt
Senior Vice President, Corporate Development
Michael Politeski
Vice President, Finance and Treasurer
Shelly Witwer
Vice President, Business Development
Head Office
Suite 2000, 585 - 8th Avenue S.W.
Calgary, Alberta T2P 1G1
Tel: (403) 693-0020
Fax: (403) 693-0070
Toll Free: (888) 693-0020
Banker
The Bank of Nova Scotia
Calgary, Alberta
|
Auditor
PricewaterhouseCoopers LLP
Calgary, Alberta
Legal Counsel
Norton Rose Fulbright Canada LLP
Calgary, Alberta
Evaluation Engineers
McDaniel & Associates Consultants Ltd.
Calgary, Alberta
Registrar and Transfer Agent
Investors are encouraged to contact Crescent Point's Registrar and Transfer Agent for information regarding their security holdings:
Computershare Trust Company of Canada
600, 530 - 8th Avenue S.W.
Calgary, Alberta T2P 3S8
Tel: (403) 267-6800
Stock Exchanges
Toronto Stock Exchange - TSX
New York Stock Exchange - NYSE
Stock Symbol
CPG
Investor Contacts
Shant Madian
Vice President, Capital Markets
(403) 693-0020
Sarfraz Somani
Manager, Investor Relations
(403) 693-0020
|
CRESCENT POINT ENERGY CORP. |
21
|
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Crescent Point Energy Corp. published this content on 27 July 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 27 July 2022 11:13:15 UTC.