CALGARY,
AB, Aug. 9, 2022 /CNW/ - Spartan Delta
Corp. ("Spartan" or the "Company") (TSX:
SDE) is pleased to report its unaudited financial and operating
results for the three and six month periods ended June 30, 2022, details of a strategic
acquisition, as well as an update to the Company's guidance for the
remainder of 2022.
Selected financial and operational information is set out below
and should be read in conjunction with Spartan's unaudited interim
financial statements and related management's discussion and
analysis ("MD&A") for the three and six months ended
June 30, 2022, which are filed on
SEDAR at www.sedar.com and are available on the Company's website
at www.spartandeltacorp.com. The highlights reported in this press
release include certain non-GAAP financial measures and ratios
which have been identified using capital letters. The reader is
cautioned that these measures may not be directly comparable to
other issuers; refer to additional information under the heading
"Reader Advisories – Non-GAAP Measures and Ratios".
SECOND QUARTER 2022 HIGHLIGHTS
- Spartan's Q2 2022 production averaged 72,966 BOE/d (38%
liquids), up 84% compared to 39,638 BOE/d (29% liquids) in Q2 2021
and exceeded the upper range of previous guidance of 68,500 to
72,500 BOE/d. This was achieved despite of unplanned downtime from
third party facilities and planned downtime from our major facility
turnaround operations completed during the second quarter of
2022.
- The Company continues to see strong results from its drilling
program and brought 9.0 new wells on production during the second
quarter, of which 7.0 net wells were in the Montney driving the 15% increase in crude oil
production compared to Q1 2022.
- Global crude oil and natural gas prices reached their highest
levels seen over the last decade driving record oil and gas sales,
before royalties, of $438 million in
Q2 2022. The Company's average selling price of $65.92 per BOE increased by 34% from $49.35 per BOE in Q1 2022 and by 147% from
$26.71 per BOE in Q2 2021. The
increase in average realized prices highlights the Company's
oil-weighted production growth which has compounded the benefit of
higher benchmark prices on revenues and cash flow.
- The Company's Q2 2022 Operating Netback increased to
$45.56 per BOE before hedging
($37.47 per BOE after hedging), up
35% from $33.73 per BOE ($26.94 per BOE after hedging) in Q1 2022 and up
161% from $17.43 per BOE
($16.89 per BOE after hedging) in Q2
2021.
- Spartan achieved record Adjusted Funds Flow of $232 million ($1.33
per share, diluted), an increase of 45% compared to $160 million ($0.92
per share, diluted) in Q1 2022 and an increase of 339% from
$53 million ($0.39 per share, diluted) in Q2 2021.
- Net income increased to $182
million in Q2 2022, up from $61
million in Q1 2022 and compared to $20 million in Q2 2021.
- Capital Expenditures before A&D were $91 million for the three months ended
June 30, 2022, of which approximately
90% was spent in the Montney as
activity slowed in the Deep Basin through spring break-up. During
the second quarter, Spartan completed and brought on production a
4.0 well pad at Karr, drilled and completed a 5.0 (4.9 net) well
pad in West Gold Creek which was subsequently brought on production
in late July, and a 3.0 well pad in East Gold Creek that was
completed in the first quarter was tied-in and brought on
production in April. The Company also brought 2.0 Cardium wells in
the Deep Basin on production in April that were completed in the
first quarter and commenced drilling its first well into the Viking
formation in June.
- Free Funds Flow of $142 million
generated in Q2 2022 was used to reduce the Company's Net Debt to
$262 million as at June 30, 2022; Spartan's quarter-end Net Debt
represents approximately 0.3 times its Q2 Annualized Adjusted Funds
Flow.
FINANCIAL AND OPERATING HIGHLIGHTS
The table below summarizes the Company's financial and operating
results for the three and six month periods ended June 30, 2022 and June 30,
2021:
(CA$ thousands,
except as otherwise noted)
|
Three months ended June
30
|
Six months ended June
30
|
|
2022
|
2021
|
%
|
2022
|
2021
|
%
|
FINANCIAL
HIGHLIGHTS
|
|
|
|
|
|
|
Oil and gas
sales
|
437,699
|
96,356
|
354
|
760,123
|
165,639
|
359
|
Net income and
comprehensive income
|
181,740
|
19,664
|
824
|
242,917
|
78,828
|
208
|
$ per share, basic
(a)
|
1.17
|
0.17
|
588
|
1.58
|
0.86
|
84
|
$ per share, diluted
(a)
|
1.05
|
0.15
|
600
|
1.41
|
0.75
|
88
|
Cash provided by
operating activities
|
236,007
|
48,028
|
391
|
373,847
|
80,135
|
367
|
Adjusted Funds Flow
(b)
|
232,374
|
52,957
|
339
|
392,095
|
87,574
|
348
|
$ per share, basic
(a)
|
1.50
|
0.46
|
226
|
2.54
|
0.96
|
165
|
$ per share, diluted
(a)
|
1.33
|
0.39
|
241
|
2.26
|
0.79
|
186
|
Free Funds Flow
(b)
|
141,738
|
43,555
|
225
|
193,475
|
58,890
|
229
|
Cash used in investing
activities
|
103,185
|
26,744
|
286
|
207,547
|
69,682
|
198
|
Capital Expenditures before
A&D (b)
|
90,636
|
9,402
|
864
|
198,620
|
28,684
|
592
|
Adjusted Net Capital
Acquisitions (b)
|
(374)
|
11,828
|
(103)
|
(941)
|
166,887
|
(101)
|
Total assets
|
1,811,725
|
729,966
|
148
|
1,811,725
|
729,966
|
148
|
Long-term
debt
|
226,762
|
-
|
-
|
226,762
|
-
|
-
|
Net Debt (Surplus)
(b)
|
261,655
|
(131,696)
|
(299)
|
261,655
|
(131,696)
|
(299)
|
Net Debt to Annualized AFF
Ratio (b)
|
0.3x
|
n/a
|
|
0.3x
|
n/a
|
|
Shareholders'
equity
|
1,139,794
|
437,730
|
160
|
1,139,794
|
437,730
|
160
|
Common shares
outstanding (000s), end of period (a)
|
155,390
|
114,476
|
36
|
155,390
|
114,476
|
36
|
OPERATING HIGHLIGHTS
AND NETBACKS (e)
|
|
|
|
|
|
|
Average daily
production
|
|
|
|
|
|
|
Crude oil
(bbls/d)
|
13,009
|
1,969
|
561
|
12,145
|
1,290
|
841
|
Condensate (bbls/d)
(c)
|
2,365
|
1,989
|
19
|
2,389
|
1,666
|
43
|
Natural gas liquids (bbls/d)
(c)
|
12,373
|
7,627
|
62
|
12,670
|
7,372
|
72
|
Natural gas
(mcf/d)
|
271,313
|
168,319
|
61
|
273,443
|
152,819
|
79
|
BOE/d
|
72,966
|
39,638
|
84
|
72,778
|
35,798
|
103
|
% Liquids
(d)
|
38 %
|
29 %
|
31
|
37 %
|
29 %
|
28
|
Average realized
prices, before financial instruments
|
|
|
|
|
|
|
Crude oil ($/bbl)
|
137.94
|
71.98
|
92
|
127.98
|
70.72
|
81
|
Condensate ($/bbl)
(c)
|
135.63
|
79.00
|
72
|
127.87
|
76.21
|
68
|
Natural gas liquids ($/bbl)
(c)
|
57.88
|
30.21
|
92
|
53.66
|
29.33
|
83
|
Natural gas
($/mcf)
|
7.29
|
3.15
|
131
|
6.07
|
3.15
|
93
|
Combined average
($/BOE)
|
65.92
|
26.71
|
147
|
57.70
|
25.56
|
126
|
Netbacks ($/BOE)
(e)
|
|
|
|
|
|
|
Oil and gas sales
|
65.92
|
26.71
|
147
|
57.70
|
25.56
|
126
|
Processing and other
revenue
|
0.30
|
0.80
|
(63)
|
0.33
|
0.72
|
(54)
|
Royalties
|
(8.69)
|
(2.90)
|
200
|
(6.79)
|
(2.96)
|
129
|
Operating
expenses
|
(9.18)
|
(5.56)
|
65
|
(8.78)
|
(5.34)
|
64
|
Transportation
expenses
|
(2.79)
|
(1.62)
|
72
|
(2.77)
|
(1.49)
|
86
|
|
Three months ended June
30
|
Six months ended June
30
|
Netbacks continued
from previous page
|
2022
|
2021
|
%
|
2022
|
2021
|
%
|
Operating Netback,
before hedging ($/BOE) (e)
|
45.56
|
17.43
|
161
|
39.69
|
16.49
|
141
|
Settlements on Commodity
Derivative Contracts(e)(f)
|
(8.09)
|
(0.54)
|
nm
|
(7.42)
|
(0.76)
|
876
|
Net Pipeline Transportation
Margin (e)(g)
|
-
|
-
|
-
|
(0.02)
|
-
|
-
|
Operating Netback,
after hedging ($/BOE) (e)
|
37.47
|
16.89
|
122
|
32.25
|
15.73
|
105
|
General and administrative
expenses
|
(0.99)
|
(1.33)
|
(26)
|
(0.94)
|
(1.28)
|
(27)
|
Cash Financing Expenses
(e)(h)
|
(1.05)
|
(0.01)
|
nm
|
(1.04)
|
(0.06)
|
nm
|
Realized foreign exchange
and other
|
0.12
|
-
|
-
|
0.11
|
0.08
|
38
|
Settlement of
decommissioning obligations
|
(0.10)
|
(0.16)
|
(38)
|
(0.15)
|
(0.19)
|
(21)
|
Lease payments
(i)
|
(0.45)
|
(0.71)
|
(37)
|
(0.46)
|
(0.76)
|
(39)
|
Adjusted Funds Flow
Netback ($/BOE) (e)
|
35.00
|
14.68
|
138
|
29.77
|
13.52
|
120
|
a)
|
Refer to "Share
Capital" section of this press release.
|
b)
|
"Adjusted Funds Flow",
"Free Funds Flow", "Capital Expenditures before A&D", "Adjusted
Net Capital Acquisitions", "Net Debt" and "Net Debt to Annualized
AFF Ratio" do not have standardized meanings under IFRS, refer to
"Non-GAAP Measures and Ratios" section of this press
release.
|
c)
|
Condensate is a natural
gas liquid ("NGL") as defined by NI 51-101. See "Other
Measurements".
|
d)
|
"Liquids" includes
crude oil, condensate and NGLs.
|
e)
|
"Netbacks" are non-GAAP
financial ratios calculated per unit of production. "Operating
Netback", "Settlements on Commodity Derivative Contracts", "Net
Pipeline Transportation Margin", "Cash Financing Expenses"
and "Adjusted Funds Flow Netback" do not have standardized
meanings under IFRS, refer to "Non-GAAP Measures and Ratios"
section of this press release.
|
f)
|
Includes realized gains
or losses on derivative financial instruments plus settlements of
acquired derivative liabilities.
|
g)
|
Pipeline transportation
revenue, net of pipeline transportation expense.
|
h)
|
Includes interest and
fees on long-term debt, net of interest income.
|
i)
|
Includes total lease
payments comprised of the principal portion and financing cost of
lease liabilities.
|
UPDATED 2022 GUIDANCE
Average production volumes of 72,778 BOE/d in the first half of
2022 reflect the strong Montney
drilling results achieved to date and, in tandem with rising
commodity prices, have led to outperformance of the Company's
forecast for the first half of the year. Free Funds Flow of
$193 million generated in the first
six months of 2022 exceeded the Company's previous H1 forecast of
$65 million by 200%, allowing Spartan
to reduce its bank debt at an accelerated pace.
Spartan is encouraged by the results of its 2022 drilling
program, which has consistently delivered highly accretive returns
in excess of our budgeted type curves. Although our short-term
priority for Free Funds Flow continues to focus on debt repayment,
Spartan's Board of Directors has approved a $90 million increase to our 2022 capital program.
Of this amount, approximately one-half relates to added activity
which will deliver incremental Montney production in early 2023. This
accelerated development plan is an efficient allocation of capital
that allows Spartan to fully utilize one of our Montney rigs year-round, reducing the risk of
timely procurement of key services. In addition, incremental
long-lead inventory has also been procured and select
infrastructure and construction activities are being accelerated
into 2022 to reduce execution risk in the 2023 operating plan.
The remainder of the increase to the 2022 capital budget is to
address historical and anticipated cost inflation which has been
seen across virtually every aspect of our business. This additional
inflation amount represents an overall increase of approximately
14% over our original 2022 capital estimates.
Based on forecast commodity prices for the second half of 2022
of US$90/bbl for WTI crude oil and
$5.75/GJ for AECO 7A natural gas,
Spartan expects to generate Adjusted Funds Flow of $840 million (previously $589 million) and Free Funds Flow of $420 million (previously $259 million) for the 2022 calendar
year.
Spartan's updated 2022 guidance is summarized below along with a
comparison to previous guidance published as of February 15, 2022:
ANNUAL
GUIDANCE
|
Updated
|
Previous
|
Variance
(a)
|
Year ending December
31, 2022
|
Guidance
|
Guidance
|
Amount
|
%
|
Average Production
(BOE/d) (a)(c)
|
71,000 –
73,000
|
68,500 –
72,500
|
1,500
|
2
|
% Liquids
|
38 %
|
40 %
|
(2 %)
|
(4)
|
Benchmark Average
Commodity Prices (d)
|
|
|
|
|
WTI crude oil price
(US$/bbl)
|
95.67
|
80.00
|
15.67
|
20
|
NYMEX Henry Hub
natural gas price (US$/mmbtu)
|
6.97
|
4.38
|
2.59
|
59
|
AECO 7A natural gas
price ($/GJ)
|
5.45
|
3.75
|
1.70
|
45
|
Average exchange rate
(CA$/US$)
|
1.28
|
1.26
|
0.02
|
2
|
Operating Netback,
before hedging ($/BOE) (b)(c)
|
38.69
|
27.73
|
10.96
|
40
|
Operating Netback,
after hedging ($/BOE) (b)(c)
|
33.94
|
25.58
|
8.36
|
33
|
Settlements on
Commodity Derivative Contracts ($MM) (b)
|
(124)
|
(55)
|
(69)
|
125
|
Adjusted Funds Flow
($MM) (b)(c)
|
840
|
589
|
251
|
43
|
Capital Expenditures,
before A&D ($MM) (b)
|
420
|
330
|
90
|
27
|
Free Funds Flow ($MM)
(b)
|
420
|
259
|
161
|
62
|
Adjusted Net Capital
Acquisitions ($MM) (b)
|
5
|
-
|
5
|
-
|
Net Debt, end of year
($MM) (b)(e)
|
41
|
199
|
(158)
|
(79)
|
Common shares
outstanding, end of year (MM) (f)
|
155
|
154
|
1
|
1
|
a)
|
The financial
performance measures included in the Company's updated guidance for
2022 is based on the midpoint of the average production forecast of
72,000 BOE/d (previously 70,500 BOE/d).
|
b)
|
"Operating Netback",
"Settlements on Commodity Derivative Contracts", "Adjusted Funds
Flow", "Capital Expenditures, before A&D", "Free Funds Flow",
"Adjusted Net Capital Acquisitions" and "Net Debt" do not have
standardized meanings under IFRS, see "Non-GAAP Measures and
Ratios".
|
c)
|
Additional information
regarding the assumptions used in the forecasted Average
Production, Operating Netbacks and Adjusted Funds Flow for 2022 are
provided in the Reader Advisories section of this press
release.
|
d)
|
The forecast of
benchmark average prices for the 2022 calendar year is based on
actual prices for the period ended June 30, 2022 and the following
forecast prices for the second half of 2022: WTI US$90/bbl; NYMEX
US$7.88/mmbtu; AECO 7A $5.75/GJ; and a CA$/US$ exchange rate
of 1.29.
|
e)
|
The change in forecast
Net Debt at December 31, 2022 compared to previous guidance
primarily relates to the $161 million increase in forecasted Free
Funds Flow for 2022, $4 million of proceeds received from stock
options and warrants exercised in H1, and $6 million of acquisition
costs, net of approximately $1 million of proceeds from
dispositions.
|
f)
|
The forecast of common
shares outstanding at the end of 2022 includes restricted share
awards expected to be released upon vesting, but does not include
common shares potentially issuable in respect of stock options and
warrants for which the exercise is discretionary on behalf of the
holder (refer to "Share Capital" for additional information
regarding dilutive securities).
|
Changes in forecast commodity prices, exchange rates, differences
in the amount and timing of capital expenditures, and variances in
average production estimates can have a significant impact on the
key performance measures included in Spartan's guidance. The
Company's actual results may differ materially from these
estimates. Holding all other assumptions constant, a US$10/bbl increase (decrease) in the forecasted
WTI crude oil price for the second half of 2022 would increase
Adjusted Funds Flow by approximately $39 million (decrease by
$40 million). An increase (decrease)
of CA$1.00/GJ in the forecasted AECO 7A natural gas price for the
second half of 2022, holding the NYMEX-AECO basis differential and
all other assumptions constant, would increase Adjusted Funds Flow
by approximately $27 million (decrease by $30 million). Holding U.S. dollar benchmark
commodity prices and all other assumptions constant, an increase
(decrease) of $0.10 in the CA$/US$
exchange rate would increase Adjusted Funds Flow by approximately
$41 million (decrease by $42
million). Assuming capital expenditures are unchanged, the
impact on Free Funds Flow would be equivalent to the increase or
decrease in Adjusted Funds Flow. An increase (decrease) in Free
Funds Flow will result in an equivalent decrease (increase) in the
forecasted Net Debt (Surplus).
STRATEGIC ACQUISITION
On August 9, 2022, Spartan closed
the corporate acquisition of Bellatrix Exploration Ltd.
("Bellatrix") through a court supervised process under the
Companies' Creditors Arrangement Act (the "CCAA") for
a cash purchase price of $6 million
(the "Acquisition"). Pursuant to the Acquisition, Spartan
acquired 1,000 new common shares issued by Bellatrix and all other
existing equity securities of Bellatrix were cancelled for no
consideration, resulting in Spartan holding 100% of the aggregate
issued and outstanding equity securities of Bellatrix. Spartan
previously acquired substantially all of Bellatrix's assets for
total consideration of $109 million
in June 2020, which established the
Company's core operating area in the Alberta Deep Basin. Following
the Acquisition and reorganization under the CCAA, Bellatrix will
not have any significant assets or liabilities remaining except for
approximately $600 million of
non-capital loss tax pools estimated to be available for use by
Spartan as of the closing date. Together with Spartan's existing
tax pools of $1.6 billion as of
June 30, 2022, the Company's total
tax pools are estimated to be in excess of $2.2 billion (~60% non-capital losses) pro forma
the Acquisition. Based on commodity strip pricing and current
expectations of future capital expenditures and production levels,
among other significant assumptions, Spartan expects its future tax
horizon to be extended beyond 2025.
Pursuant to the early warning requirements of applicable
Canadian securities laws, an early warning report with additional
information in respect of the foregoing matters will be filed and
made available on the SEDAR profile of Bellatrix at www.sedar.com.
To obtain a copy of the early warning report, you may also contact
Geri Greenall, Chief Financial
Officer of Spartan, by emailing info@spartandeltacorp.com.
ESG Report
Spartan is proud to present its updated environment, social and
governance ("ESG") reporting and strategy. Reflecting
our continuous commitment to ESG, Spartan will be updating ESG
information regularly (versus annually) via the Company's ESG
website which can be accessed at
https://esg.spartandeltacorp.com/. Spartan's performance data
will continue to be updated annually and we will provide an Annual
ESG Snapshot to capture Spartan's annual goals, targets and
achievements.
ABOUT SPARTAN DELTA CORP.
Spartan is committed to creating a modern energy company,
focused on sustainability both in operations and financial
performance. The Company's ESG-focused culture is centered on
generating Free Funds Flow through responsible oil and gas
exploration and development. The Company has established a
portfolio of high-quality production and development opportunities
in the Deep Basin and Montney.
Spartan is focused on the execution of the Company's organic
drilling program, delivering operational synergies in a respectful
and responsible manner to the environment and communities it
operates in. The Company is well positioned to continue pursuing
immediate production optimization, future growth with organic
drilling, opportunistic acquisitions and the delivery of Free
Funds Flow.
Spartan's corporate presentation as of August 9, 2022 can be accessed on the Company's
website at www.spartandeltacorp.com.
READER ADVISORIES
Non-GAAP Measure
s and Ratios
This press release contains certain financial measures and
ratios which do not have standardized meanings prescribed by
International Financial Reporting Standards ("IFRS") or
Generally Accepted Accounting Principles ("GAAP"). As these
non-GAAP financial measures and ratios are commonly used in the oil
and gas industry, Spartan believes that their inclusion is useful
to investors. The reader is cautioned that these amounts may not be
directly comparable to measures for other companies where similar
terminology is used.
The non-GAAP measures and ratios used in this press release,
represented by the capitalized and defined terms outlined below,
are used by Spartan as key measures of financial performance and
are not intended to represent operating profits nor should they be
viewed as an alternative to cash provided by operating activities,
net income or other measures of financial performance calculated in
accordance with IFRS.
The definitions below should be read in conjunction with the
"Non-GAAP Measures and Ratios" section of the Company's MD&A
dated August 9, 2022, which includes
discussion of the purpose and composition of the specified
financial measures and detailed reconciliations to the most
directly comparable GAAP financial measures.
Operating Income and Operating Netback
Operating Income, a non-GAAP financial measure, is a useful
supplemental measure that provides an indication of the Company's
ability to generate cash from field operations, prior to
administrative overhead, financing and other business expenses.
"Operating Income, before hedging" is calculated by Spartan
as oil and gas sales, net of royalties, plus processing and other
revenue, less operating and transportation expenses. "Operating
Income, after hedging" is calculated by adjusting Operating
Income for: (i) realized gains or losses on derivative financial
instruments including settlements on acquired derivative financial
instrument liabilities (together a non-GAAP financial measure
"Settlements on Commodity Derivative Contracts"), and (ii)
pipeline transportation revenue, net of pipeline transportation
expense (the "Net Pipeline Transportation Margin"). The
Company refers to Operating Income expressed per unit of production
as an "Operating Netback" and reports the Operating Netback
before and after hedging, both of which are non-GAAP financial
ratios. Spartan considers Operating Netback an important measure to
evaluate its operational performance as it demonstrates its field
level profitability relative to current commodity prices.
Adjusted Funds Flow and Free Funds Flow
Cash provided by operating activities is the most directly
comparable measure to Adjusted Funds Flow. "Adjusted Funds
Flow" is reconciled to cash provided by operating activities by
excluding changes in non-cash working capital, adding back
transaction costs on acquisitions, and deducting the principal
portion of lease payments. Spartan utilizes Adjusted Funds Flow as
a key performance measure in the Company's annual financial
forecasts and public guidance. Transaction costs, which primarily
include legal and financial advisory fees, regulatory and other
expenses directly attributable to execution of acquisitions, are
added back because the Company's definition of Free Funds Flow
excludes capital expenditures related to acquisitions and
dispositions. For greater clarity, incremental overhead expenses
related to ongoing integration and restructuring post-acquisition
are not adjusted and are included in Spartan's general and
administrative expenses. Lease liabilities are not included in
Spartan's definition of Net Debt (non-GAAP measure defined herein)
therefore lease payments are deducted in the period incurred to
determine Adjusted Funds Flow.
The Company refers to Adjusted Funds Flow expressed per unit of
production as an "Adjusted Funds Flow Netback".
"Free Funds Flow" is calculated by Spartan as Adjusted
Funds Flow less Capital Expenditures before A&D, which is also
a non-GAAP financial measure (defined herein). Spartan believes
Free Funds Flow provides an indication of the amount of funds the
Company has available for future capital allocation decisions such
as to repay long-term debt, reinvest in the business or return
capital to shareholders.
Adjusted Funds Flow per share
Adjusted Funds Flow ("AFF") per share is a non-GAAP
financial ratio used by the Spartan as a key performance indicator.
AFF per share is calculated using the same methodology as net
income per share ("EPS"), however the diluted weighted
average common shares ("WA Shares") outstanding for AFF may
differ from the diluted weighted average determined in accordance
with IFRS for purposes of calculating EPS due to non-cash items
that impact net income only. The dilutive impact of stock options
and share awards is more dilutive to AFF than EPS because the
number of shares deemed to be repurchased under the treasury stock
method is not adjusted for unrecognized share based compensation
expense as it is non-cash. For periods in which the convertible
promissory note was outstanding, it was always dilutive to AFF per
share but could be antidilutive to EPS because of the non-cash
change in fair value recognized through net income (see also,
"Share Capital").
Capital Expenditures, before A&D
"Capital Expenditures before A&D" is used by Spartan
to measure its capital investment level compared to the Company's
annual budgeted capital expenditures for its organic drilling
program. It includes capital expenditures on exploration and
evaluation assets and property, plant and equipment, before
acquisitions and dispositions. The directly comparable GAAP measure
to capital expenditures is cash used in investing activities.
Adjusted Net Capital Acquisitions
"Adjusted Net Capital Acquisitions" is a supplemental
measure disclosed by Spartan which aggregates the total amount of
cash, debt and share consideration used to acquire crude oil and
natural gas assets during the period, net of cash proceeds received
on dispositions. The Company believes this is useful information
because it is more representative of the total transaction value
than the cash acquisition costs or total cash used in investing
activities, determined in accordance with IFRS.
Net Debt (Surplus) and Adjusted Working Capital
References to "Net Debt" includes long-term debt under
Spartan's revolving credit facility and second lien term facility,
net of Adjusted Working Capital. Net Debt and Adjusted Working
Capital are both non-GAAP financial measures. "Adjusted Working
Capital" is calculated as current assets less current
liabilities, excluding lease liabilities and derivative financial
instrument assets and liabilities. As at June 30, 2022 and at December 31, 2021, the Adjusted Working Capital
deficit includes cash and cash equivalents, accounts receivable,
prepaid expenses and deposits, other current assets, accounts
payable and accrued liabilities and the current portion of
decommissioning obligations.
Spartan uses Net Debt as a key performance measure to manage the
Company's targeted debt levels. The Company believes its
presentation of Adjusted Working Capital and Net Debt are useful as
supplemental measures because lease liabilities and derivative
financial instrument assets and liabilities relate to contractual
obligations for future production periods. Lease payments and cash
receipts or settlements on derivative financial instruments are
included in Spartan's reported Adjusted Funds Flow in the
production month to which the obligation relates.
References to "Cash Financing Expenses" includes interest
and fees on long-term debt, net of interest income, and excludes
financing costs related to lease liabilities and accretion of
decommissioning obligations. Cash Financing Expenses is a non-GAAP
financial measure used by Spartan in its budget and guidance as it
corresponds to the Company's definition of Net Debt, however it
should not be viewed as an alternative to total financing expenses
presented in accordance with IFRS.
Net Debt to Annualized AFF Ratio
The Company monitors its capital structure using a "Net Debt
to Annualized AFF Ratio", which is a non-GAAP financial ratio
calculated as the ratio of the Company's "Net Debt" to its
"Annualized Adjusted Funds Flow" which is calculated by multiplying
Adjusted Funds Flow for the most recent quarter by a factor of
4.
(CA$ thousands,
except as noted)
|
June 30,
2022
|
March 31,
2022
|
December 31,
2021
|
Working capital
deficit
|
79,773
|
142,346
|
133,416
|
Adjusted for current
portion of:
|
|
|
|
Derivative financial
instrument assets
|
10,693
|
6,889
|
268
|
Derivative financial
instrument liabilities
|
(46,479)
|
(89,833)
|
(52,783)
|
Lease liabilities
|
(9,094)
|
(10,281)
|
(10,206)
|
Adjusted Working
Capital deficit
|
34,893
|
49,121
|
70,695
|
Long-term
debt
|
226,762
|
356,570
|
387,564
|
Net
Debt
|
261,655
|
405,691
|
458,259
|
Annualized Adjusted
Funds Flow (1)
|
929,496
|
638,884
|
548,104
|
Net Debt to
Annualized AFF Ratio (1)
|
0.3x
|
0.6x
|
0.8x
|
(1) As at
December 31, 2021, Spartan previously referred to this capital
management measure as the "Net Debt to Trailing AFF Ratio" based on
"Trailing Adjusted Funds Flow". In 2022, the name of this measure
was changed to "Net Debt to Annualized AFF Ratio" based on
"Annualized Adjusted Funds Flow", however there is no change to the
calculation methodology and the resulting ratio is
unchanged.
|
The Company's total lease liability is approximately $50 million as at June 30,
2022 (December 31, 2021 –
$55 MM), of which $9 million is expected to be settled within the
next twelve months.
Other Measurements
All dollar figures included herein are presented in Canadian
dollars, unless otherwise noted.
This press release contains various references to the
abbreviation "BOE" which means barrels of oil equivalent.
Where amounts are expressed on a BOE basis, natural gas volumes
have been converted to oil equivalence at six thousand cubic feet
(Mcf) per barrel (bbl). The term BOE may be misleading,
particularly if used in isolation. A BOE conversion ratio of six
thousand cubic feet per barrel is based on an energy equivalency
conversion method primarily applicable at the burner tip and does
not represent a value equivalency at the wellhead and is
significantly different than the value ratio based on the current
price of crude oil and natural gas. This conversion factor is an
industry accepted norm and is not based on either energy content or
current prices. Such abbreviation may be misleading, particularly
if used in isolation.
References to "oil" in this press release include light crude
oil and medium crude oil, combined. NI 51-101 includes condensate
within the product type of "natural gas liquids". References to
"natural gas liquids" or "NGLs" include pentane, butane, propane
and ethane. References to "gas" or "natural gas" relates to
conventional natural gas. References to "liquids" includes crude
oil, condensate and NGLs.
Assumptions for 2022 Guidance
The significant assumptions used in the forecast of Operating
Netbacks and Adjusted Funds Flow for 2022 are summarized below.
These key performance measures expressed per BOE are based on the
midpoint of calendar year average production guidance for 2022 of
72,000 BOE/d (previously 70,500 BOE/d).
2022 production
Guidance
|
Updated
Guidance
|
Previous
Guidance
|
% Change
|
Crude oil
(bbls/d)
|
12,900
|
12,700
|
2
|
Condensate
(bbls/d)
|
2,200
|
2,200
|
-
|
Crude oil and
condensate (bbls/d)
|
15,100
|
14,900
|
1
|
NGLs
(bbls/d)
|
12,550
|
13,200
|
(5)
|
Natural gas
(mcf/d)
|
266,100
|
254,400
|
5
|
Combined average
(BOE/d)
|
72,000
|
70,500
|
2
|
%
Liquids
|
38 %
|
40 %
|
(4)
|
2022 financial
Guidance ($/BOE)
|
Updated
Guidance
|
Previous
Guidance
|
% Change
|
Oil and gas
sales
|
56.96
|
43.17
|
32
|
Processing and other
revenue
|
0.33
|
0.32
|
3
|
Royalties
|
(7.17)
|
(5.17)
|
39
|
Operating
expenses
|
(8.66)
|
(7.91)
|
9
|
Transportation
expenses
|
(2.77)
|
(2.68)
|
3
|
Operating Netback,
before hedging
|
38.69
|
27.73
|
40
|
Settlements on
Commodity Derivative Contracts
|
(4.73)
|
(2.13)
|
122
|
Net Pipeline
Transportation Margin
|
(0.02)
|
(0.02)
|
-
|
Operating Netback,
after hedging
|
33.94
|
25.58
|
33
|
General and
administrative expenses
|
(1.01)
|
(1.09)
|
(7)
|
Cash financing
expenses
|
(0.96)
|
(0.92)
|
4
|
Realized foreign
exchange
|
0.03
|
-
|
-
|
Other income
(1)
|
0.59
|
-
|
-
|
Settlements of
decommissioning obligations
|
(0.18)
|
(0.14)
|
29
|
Lease
payments
|
(0.46)
|
(0.47)
|
(2)
|
Adjusted Funds
Flow
|
31.95
|
22.96
|
39
|
(1) The forecast of
other income includes $14.8 million ($0.56 per BOE) of expected
profit on an infrastructure construction contract, in addition to
$0.6 million ($0.03 per BOE) of cash proceeds received on the
disposition of certain pipeline commitments in the first half of
2022.
|
Share Capital
Spartan's common shares are listed on the Toronto Stock Exchange
("TSX") and trade under the symbol "SDE". The volume
weighted average trading price of Spartan's common shares on the
TSX was $12.85 in the second quarter
and averaged $11.39 per common share
for the first six months of 2022. Spartan's closing share price was
$12.37 on June
30, 2022, compared to $5.97 on
December 31, 2021.
As at June 30, 2022 and as of the
date hereof, there are 155.4 million common shares
outstanding. There are no preferred shares or special shares
outstanding. The following securities are outstanding as of the
date of this press release: 15.4 million common share purchase
warrants with an exercise price of $1.00 per common share; 3.1
million restricted share awards; and 3.9 million stock
options outstanding with an average exercise price of $4.30 per common share and average remaining term
of 3.4 years.
The table below summarizes the weighted average number of common
shares outstanding (000s) used in the calculation of diluted EPS
and diluted AFF per share:
|
Three months ended June
30
|
Six months ended June
30
|
|
(000s)
|
2022
|
2021
|
%
|
2022
|
2021
|
%
|
WA Shares outstanding,
basic
|
154,960
|
114,129
|
36
|
154,131
|
91,337
|
69
|
Dilutive effect of
outstanding securities
|
18,432
|
13,836
|
33
|
17,923
|
13,290
|
35
|
WA Shares, diluted –
for EPS
|
173,392
|
127,965
|
35
|
172,054
|
104,627
|
64
|
Incremental dilution
for AFF (a)
|
1,468
|
8,275
|
(82)
|
1,656
|
5,589
|
(70)
|
WA Shares, diluted –
for AFF (a)
|
174,860
|
136,240
|
28
|
173,710
|
110,216
|
58
|
|
|
|
|
|
|
|
|
a) AFF per share does not
have a standardized meaning under IFRS, refer to "Non-GAAP Measures
and Ratios".
|
Forward-Looking and Cautionary Statements
Certain statements contained within this press release
constitute forward-looking statements within the meaning of
applicable Canadian securities legislation. All statements other
than statements of historical fact may be forward-looking
statements. Forward-looking statements are often, but not always,
identified by the use of words such as "anticipate", "budget",
"plan", "endeavor", "continue", "estimate", "evaluate", "expect",
"forecast", "monitor", "may", "will", "can", "able", "potential",
"target", "intend", "consider", "focus", "identify", "use",
"utilize", "manage", "maintain", "remain", "result", "cultivate",
"could", "should", "believe" and similar expressions. Spartan
believes that the expectations reflected in such forward-looking
statements are reasonable as of the date hereof, but no assurance
can be given that such expectations will prove to be correct and
such forward-looking statements should not be unduly relied upon.
Without limitation, this press release contains forward-looking
statements pertaining to: the business plan, cost model and
strategy of Spartan, including commodity diversification and oil
weighted production; Spartan's anticipated operational results,
guidance and the updated capital expenditure budget for 2022; the
impact of inflation on cost estimates; the expectation that the
accelerated development plan will allow Spartan to fully utilize
one of our Montney rigs year-round
and reduce certain execution risks in the 2023 operating plan;
expectations regarding the Acquisition of Bellatrix, including the
estimated amount of available tax pools and the anticipated impact
to Spartan's tax horizon; Spartan plans to deliver strong
operational performance and to generate long term sustainable Free
Funds Flow and organic growth; future intentions with respect to
debt repayment; the Company's hedging strategy; management's
expectations regarding encouraging drilling results and ability to
replicate past performance; being well positioned to take advantage
of opportunities in the current business environment, and to
continue pursuing immediate production optimization, responsible
future growth with organic drilling, and opportunistic
acquisitions.
The forward-looking statements and information are based on
certain key expectations and assumptions made by Spartan, including
expectations and assumptions concerning the business plan of
Spartan, the timing of and success of future drilling, development
and completion activities, the performance of existing wells, the
performance of new wells, the availability and performance of
facilities and pipelines, the geological characteristics of
Spartan's properties, the successful integration of the recently
acquired assets into Spartan's operations, the successful
application of drilling, completion and seismic technology,
prevailing weather conditions, prevailing legislation affecting the
oil and gas industry, prevailing commodity prices, price
volatility, price differentials and the actual prices received for
the Company's products, impact of inflation on costs, royalty
regimes and exchange rates, the application of regulatory and
licensing requirements, the availability of capital, labour and
services, the creditworthiness of industry partners and the ability
to source and complete acquisitions.
Although Spartan believes that the expectations and assumptions
on which such forward-looking statements and information are based
are reasonable, undue reliance should not be placed on the
forward-looking statements and information because Spartan can give
no assurance that they will prove to be correct. By its nature,
such forward-looking information is subject to various risks and
uncertainties, which could cause the actual results and
expectations to differ materially from the anticipated results or
expectations expressed. These risks and uncertainties include, but
are not limited to, fluctuations in commodity prices, changes in
industry regulations and political landscape both domestically and
abroad, wars (including Russia's
military actions in Ukraine),
hostilities, civil insurrections, foreign exchange or interest
rates, increased operating and capital costs due to inflationary
pressures (actual and anticipated), stock market volatility,
impacts of the current COVID-19 pandemic and the retention of key
management and employees. Ongoing military actions between
Russia and Ukraine have the potential to threaten the
supply of oil and gas from the region. The long-term impacts of the
actions between these nations remains uncertain.
Please refer to Spartan's MD&A and AIF for the year ended
December 31, 2021 for discussion of
additional risk factors relating to Spartan, which can be accessed
either on Spartan's website at www.spartandeltacorp.com or under
Spartan's SEDAR profile on www.sedar.com. Readers are cautioned not
to place undue reliance on this forward-looking information, which
is given as of the date hereof, and to not use such forward-looking
information for anything other than its intended purpose. Spartan
undertakes no obligation to update publicly or revise any
forward-looking information, whether as a result of new
information, future events or otherwise, except as required by
law.
This press release contains future-oriented financial
information and financial outlook information (collectively,
"FOFI") about Spartan's prospective results of operations
and production, generating Free Funds Flow and organic growth, H2
2022 capital budget, expenditures and guidance, tax horizon and
components thereof, all of which are subject to the same
assumptions, risk factors, limitations, and qualifications as set
forth in the above paragraphs. FOFI contained in this document was
approved by management as of the date of this document and was
provided for the purpose of providing further information about
Spartan's future business operations. Spartan and its management
believe that FOFI has been prepared on a reasonable basis,
reflecting management's best estimates and judgments, and
represent, to the best of management's knowledge and opinion, the
Company's expected course of action. However, because this
information is highly subjective, it should not be relied on as
necessarily indicative of future results. Spartan disclaims any
intention or obligation to update or revise any FOFI contained in
this document, whether as a result of new information, future
events or otherwise, unless required pursuant to applicable law.
Readers are cautioned that the FOFI contained in this document
should not be used for purposes other than for which it is
disclosed herein. Changes in forecast commodity prices, differences
in the timing of capital expenditures, and variances in average
production estimates can have a significant impact on the key
performance measures included in Spartan's guidance. The Company's
actual results may differ materially from these estimates.
Abbreviations
A&D
|
acquisitions and
dispositions
|
AECO
|
Alberta Energy Company
"C" Meter Station of the NOVA Pipeline System
|
AECO 7A
|
NGX AB-NIT Month Ahead
(7A) per the Canadian Gas Price Reporter
|
AFF
|
Adjusted Funds
Flow
|
AIF
|
refers to the Company's
Annual Information Form dated March 8, 2022
|
bbl
|
barrel
|
bbls/d
|
barrels per
day
|
BOE
|
barrels of oil
equivalent
|
BOE/d
|
barrels of oil
equivalent per day
|
COVID-19
|
refers to the outbreak
of the novel coronavirus, a public health crisis
|
ESG
|
Environment, Social and
Governance
|
G&A
|
general and
administrative expenses
|
GJ
|
gigajoule
|
H1
|
first six months of the
year
|
H2
|
last six months of the
year
|
mcf
|
one thousand cubic
feet
|
mmcf
|
one million cubic
feet
|
mcf/d
|
one thousand cubic feet
per day
|
mmcf/d
|
one million cubic feet
per day
|
MD&A
|
refers to Management's
Discussion and Analysis of the Company dated August 9,
2022
|
MM
|
millions
|
NI 51-101
|
National Instrument
51-101 – Standards of Disclosure for Oil and Gas
Activities
|
NGL(s)
|
natural gas
liquids
|
NYMEX
|
New York Mercantile
Exchange, with reference to the U.S. dollar "Henry Hub" natural gas
price index
|
Q1 2022
|
first quarter of
2022
|
Q2 2022
|
second quarter of
2022
|
Q1 2021
|
first quarter of
2021
|
Q2 2021
|
second quarter of
2021
|
TSX
|
Toronto Stock
Exchange
|
US$
|
United States
dollar
|
WTI
|
West Texas
Intermediate, the reference price paid in U.S. dollars at Cushing,
Oklahoma for crude oil of standard grade
|
SOURCE Spartan Delta Corp.