o | REGISTRATION STATEMENT PURSUANT TO SECTION 12 OF THE SECURITIES EXCHANGE ACT OF 1934. |
þ | ANNUAL REPORT PURSUANT TO SECTION 13(a) OF THE SECURITIES EXCHANGE ACT OF 1934 |
1311 | None | |
(Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification Number) |
Title of each class | Name of each exchange on which registered | |
Common Shares | New York Stock Exchange |
Date: February 26, 2015 | PENGROWTH ENERGY CORPORATION | |||
By: | /s/ Derek W. Evans | |||
Name: Derek W. Evans | ||||
Title: President and Chief Executive Officer | ||||
Exhibit | Description | |
99.1 | Pengrowth Energy Corporation Annual Information Form for the year ended December 31, 2014 | |
99.2 | Management’s Discussion and Analysis | |
99.3 | Consolidated Financial Statements of Pengrowth Energy Corporation, including Management’s Report to Shareholders and the Auditors’ Reports | |
99.4 | Supplemental Unaudited Disclosures about Oil and Gas Producing Activities required under United States Generally Accepted Accounting Principles | |
99.5 | Consent of Independent Registered Public Accounting Firm | |
99.6 | Consent of GLJ Petroleum Consultants Ltd. | |
99.7 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 | |
99.8 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 | |
99.9 | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934 | |
99.10 | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934 | |
GLOSSARY OF TERMS AND ABBREVIATIONS | |
CONVERSION | |
PRESENTATION OF OUR FINANCIAL INFORMATION | |
PRESENTATION OF OUR RESERVE AND RESOURCE INFORMATION | |
FORWARD-LOOKING STATEMENTS | |
PENGROWTH ENERGY CORPORATION | |
Introduction | |
General Development of the Business | |
DESCRIPTION OF OUR BUSINESS | |
General | |
Business Strategy | |
OPERATIONAL INFORMATION | |
Principal Producing Properties | |
Statement of Oil and Gas Reserves and Reserves Data | |
Additional Information Relating to Reserves Data | |
Future Development Costs | |
Finding, Development and Acquisition Costs | |
Recycle Ratio | |
Reserve Life Index | |
Reserve Replacement | |
Other Oil and Gas Information | |
Forward Contracts | |
Additional Information Concerning Abandonment & Reclamation Costs | |
Tax Horizon | |
Costs Incurred | |
Exploration and Development Activities | |
Production Estimates | |
Production History (Netback) | |
DESCRIPTION OF CAPITAL STRUCTURE | |
Common Shares | |
Preferred Shares | |
Debentures | |
Stock Exchange Listing | |
DIVIDENDS | |
Historical Dividends | |
Restrictions on Dividends | |
ABCA Solvency Tests | |
Revolving Credit Facility | |
Senior Unsecured Notes | |
INDUSTRY CONDITIONS | |
Pricing and Marketing | |
The North American Free Trade Agreement | |
Royalties and Incentives | |
Land Tenure | |
Production and Operation Regulations | |
Environmental Regulation | |
Liability Management Rating Programs | |
Climate Change Regulation | |
RISK FACTORS | |
MARKET FOR SECURITIES | |
DIRECTORS AND OFFICERS | |
Corporate Cease Trade Orders, Bankruptcies, Personal Bankruptcies, Penalties or Sanctions | |
AUDIT AND RISK COMMITTEE | |
Principal Accountant Fees and Services |
Pre-approval Policies and Procedures | |
CONFLICTS OF INTEREST | |
LEGAL PROCEEDINGS | |
INTEREST OF MANAGEMENT AND OTHERS IN MATERIAL TRANSACTIONS | |
INTERESTS OF EXPERTS | |
AUDITORS, TRANSFER AGENT AND REGISTRAR | |
MATERIAL CONTRACTS | |
CODE OF ETHICS | |
OFF-BALANCE SHEET ARRANGEMENTS | |
DISCLOSURE PURSUANT TO THE REQUIREMENTS OF THE NEW YORK STOCK EXCHANGE | |
ADDITIONAL INFORMATION | |
APPENDIX A - Report on Reserves Data by Independent Qualified Reserves Evaluator on Form 51-101F2 | |
APPENDIX B - Report of Management and Directors on Oil and Gas Disclosure on Form 51-101F3 | |
APPENDIX C - Audit and Risk Committee Terms of Reference |
To Convert From | To | Multiply by |
Mcf | cubic metre | 28.174 |
MMBtu | gigajoule | 1.0546 |
cubic metre | bbl | 6.29 |
metre | feet | 3.281 |
mile | kilometre | 1.609 |
hectare | acre | 2.471 |
• | Recycle Ratio; |
• | net present value of future cash flow as compared to the capital invested; |
• | rate of return of future cash flows; |
• | potential for continued, repeatable and scalable development; and |
• | investments necessary to maintain existing facilities and wells. |
P+P | Remaining | P+P Reserve | P+P Value Before Tax | 2014 Oil | 2014 Gas | 2014 NGL | 2014 Total | |
Reserves | Reserve Life | Life Index | Discounted at 10%(4) | Production | Production | Production | Production | |
Field | (Mboe(3)) | (years) | (years) | ($MM) | (bbl/d) | (MMcf/d) | (bbl/d) | (BOE/d(3)) |
Lindbergh | 243,338 | 30 | 72.9 | 2,061 | 1,685 | - | - | 1,685 |
Greater Olds/Garrington Area | 72,933 | 50 | 15.0 | 933 | 9,212 | 11.8 | 3,480 | 14,662 |
Swan Hills Area | 68,746 | 50 | 10.8 | 850 | 6,307 | 56.0 | 3,933 | 19,573 |
Subtotal | 385,017 | 50 | 26.4 | 3,844 | 17,204 | 67.8 | 7,413 | 35,920 |
Remainder(5) | 172,333 | 50 | 12.7 | 1,415 | 12,275 | 134.3 | 2,717 | 37,368 |
Total | 557,350 | 50 | 19.8 | 5,259 | 29,479 | 202.1 | 10,130 | 73,288 |
(1) | The estimates of reserves and Future Net Revenue for individual properties may not reflect the same confidence level as estimates of reserves and Future Net Revenue for all properties, due to the effects of aggregation. |
(2) | Forecast prices are shown under the heading "Pricing Assumptions". |
(3) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. |
(4) | Estimated Future Net Revenues disclosed do not represent fair market value. |
(5) | "Remainder" includes our Working Interests and Royalty Interests in approximately 112 other properties. |
• | The Judy Creek Beaverhill Lake Unit and the Judy Creek West Beaverhill Lake Unit are both oil properties (together referred to as "Judy Creek"), where we have a 100 percent Working Interest in both. Judy Creek covers an area of approximately 38,300 acres, was discovered in 1959, placed on waterflood in 1962 and hydrocarbon miscible flood in 1985. We also have a 54.4 percent Working Interest in and operate the Judy Creek Gas Conservation Plant that services a number of other properties in the area including Swan Hills, Virginia Hills and South Swan Hills. |
• | Carson Creek is comprised of two Pengrowth operated units (one oil and one natural gas) covering approximately 46,200 acres. The Carson Creek North Beaverhill Lake Unit No. 1, in which we have a 90.6 percent Working Interest, was discovered in 1958 and the current waterflood was initiated in 1964. The Carson Creek Beaverhill Lake Unit No. 1, in which we have a 95.1 percent Working Interest, was discovered in 1958. |
• | Corporate income tax at the current legislated rate; |
• | Annual general and administrative expenses at the current rate; |
• | Interest expense at the current rate; |
• | Tax pool deductions utilizing our existing $3.98 billion of tax pools and forecasted additions to our tax pools from capital expenditures as forecast by GLJ; and |
• | Any such other additional deductions and adjustments as is and would be consistent with the manner in which we file and would file future tax returns. |
Light and Medium Oil | Heavy Oil | Bitumen | Natural Gas Liquids | ||||||||||||
Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | ||||
Reserves Category | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | |||
Proved Reserves | |||||||||||||||
Proved Developed Producing | 50,395 | 50,304 | 40,977 | 12,627 | 12,618 | 10,935 | 829 | 829 | 795 | 22,873 | 22,833 | 16,541 | |||
Proved Developed Non-Producing | 800 | 800 | 679 | 113 | 113 | 79 | 25,906 | 25,906 | 21,849 | 575 | 573 | 444 | |||
Proved Undeveloped | 13,137 | 13,137 | 10,346 | 5,484 | 5,483 | 4,505 | 77,113 | 77,113 | 59,131 | 832 | 832 | 698 | |||
Total Proved Reserves | 64,331 | 64,241 | 52,003 | 18,224 | 18,214 | 15,519 | 103,848 | 103,848 | 81,775 | 24,279 | 24,238 | 17,683 | |||
Probable Reserves | 27,364 | 27,332 | 21,263 | 11,047 | 11,045 | 8,978 | 139,490 | 139,490 | 107,826 | 9,983 | 9,968 | 7,381 | |||
Total Proved Plus Probable Reserves | 91,695 | 91,574 | 73,265 | 29,272 | 29,259 | 24,497 | 243,338 | 243,338 | 189,601 | 34,261 | 34,206 | 25,064 |
Natural Gas | Coal Bed Methane | Total Oil Equivalent Basis(2) | |||||||||
Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | |||
Reserves Category | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (Mboe) | (Mboe) | (Mboe) | ||
Proved Reserves | |||||||||||
Proved Developed Producing | 468,905 | 467,104 | 404,859 | 18,722 | 18,448 | 17,265 | 167,994 | 167,510 | 139,603 | ||
Proved Developed Non-Producing | 17,848 | 17,749 | 14,913 | 1,251 | 1,251 | 1,209 | 30,576 | 30,558 | 25,738 | ||
Proved Undeveloped | 66,687 | 66,686 | 59,333 | 22,800 | 22,728 | 19,534 | 111,480 | 111,467 | 87,824 | ||
Total Proved Reserves | 553,439 | 551,539 | 479,105 | 42,773 | 42,426 | 38,008 | 310,051 | 309,535 | 253,165 | ||
Probable Reserves | 343,775 | 343,061 | 296,930 | 12,712 | 12,614 | 11,378 | 247,299 | 247,115 | 196,833 | ||
Total Proved Plus Probable Reserves | 897,214 | 894,600 | 776,035 | 55,485 | 55,040 | 49,386 | 557,350 | 556,650 | 449,998 |
(1) | Forecast prices are shown under the heading "Pricing Assumptions". |
(2) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. |
Before Income Taxes Discounted at (%/year) - $MM | Unit Value Before Income Tax Discounted at 10%/year(2) (3) | ||||||||||||
Reserves Category | 0 | % | 5 | % | 10 | % | 15 | % | 20 | % | $/BOE | $/McfGE | |
Proved Reserves | |||||||||||||
Proved Developed Producing | 3,456 | 2,511 | 1,965 | 1,616 | 1,376 | 14.08 | 2.35 | ||||||
Proved Developed Non-Producing | 839 | 700 | 598 | 520 | 458 | 23.24 | 3.87 | ||||||
Proved Undeveloped | 3,283 | 1,636 | 875 | 488 | 276 | 9.96 | 1.66 | ||||||
Total Proved Reserves | 7,578 | 4,846 | 3,438 | 2,624 | 2,109 | 13.58 | 2.26 | ||||||
Probable Reserves | 7,238 | 3,442 | 1,820 | 1,031 | 607 | 9.25 | 1.54 | ||||||
Total Proved Plus Probable Reserves | 14,816 | 8,288 | 5,259 | 3,656 | 2,716 | 11.69 | 1.95 |
After Income Taxes Discounted at (%/year)(4) - $MM | ||||||||||
Reserves Category | 0 | % | 5 | % | 10 | % | 15 | % | 20 | % |
Proved Reserves | ||||||||||
Proved Developed Producing | 3,456 | 2,511 | 1,965 | 1,616 | 1,376 | |||||
Proved Developed Non-Producing | 834 | 698 | 597 | 519 | 458 | |||||
Proved Undeveloped | 2,368 | 1,217 | 668 | 379 | 215 | |||||
Total Proved Reserves | 6,658 | 4,426 | 3,230 | 2,515 | 2,048 | |||||
Probable Reserves | 5,296 | 2,522 | 1330 | 746 | 429 | |||||
Total Proved Plus Probable Reserves | 11,954 | 6,948 | 4,561 | 3,261 | 2,477 |
(1) | Forecast prices are shown under the heading "Pricing Assumptions". |
(2) | Net present value of Future Net Revenue per reserve unit values are based on our net reserves. |
(3) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. Oil and NGL have been converted to thousand cubic feet of natural gas equivalent on the basis of one barrel of oil or NGL being equal to six (6) Mcf of natural gas. |
(4) | After-tax values were calculated using current corporate tax rates, existing tax pools and additions to the tax pools through capital expenditures as forecast by GLJ. See – "Statement of Oil and Gas Reserves and Reserves Data – Disclosure of Reserves Data" for additional descriptions of the assumptions made in calculating the after-tax values. |
Reserves Category | Revenue | Royalties(2) | Operating Costs | Development Costs | Abandonment Costs(3) | Future Net Revenue Before Income Taxes | Income Tax | Future Net Revenue After Income Taxes |
Total Proved | 21,524 | 4,066 | 7,572 | 1,944 | 363 | 7,578 | 920 | 6,658 |
Total Proved Plus Probable | 41,550 | 8,386 | 12,937 | 4,957 | 455 | 14,816 | 2,862 | 11,954 |
(1) | Forecast prices are shown under the heading "Pricing Assumptions". |
(2) | Crown royalties payable to the provinces of Alberta, British Columbia, Saskatchewan and Nova Scotia, freehold and over-riding royalties payable and other minor burdens. |
(3) | Includes GLJ’s estimate of well abandonment costs and abandonment of Sable Island facilities and subsea pipelines, but does not include abandonment costs for other facilities or any surface reclamation costs. See "Pengrowth – Operational Information – Additional Information Concerning Abandonment & Reclamation Costs". |
Future Net Revenue Before Income Taxes (discounted at 10%/year) | Unit Value(4)(5) | ||||
Reserves Category | Production Group | ($MM) | ($/BOE) | ($/McfGE) | |
Total Proved | Light and Medium Crude Oil (including solution gas and other by-products)(2) | 1,308 | 18.17 | 3.03 | |
Heavy Oil (including solution gas and other by-products)(2) | 325 | 20.22 | 3.37 | ||
Bitumen | 1184 | 14.47 | 2.41 | ||
Natural Gas (including by-products but excluding solution gas from oil wells)(3) | 593 | 7.71 | 1.28 | ||
Non-conventional Oil & Gas Activities | 28 | 4.39 | 0.73 | ||
Total | 3,438 | 13.58 | 2.26 | ||
Total Proved Plus Probable | Light and Medium Crude Oil (including solution gas and other by-products)(2) | 1,753 | 17.14 | 2.86 | |
Heavy Oil (including solution gas and other by-products)(2) | 512 | 20.30 | 3.38 | ||
Bitumen | 2,070 | 10.91 | 1.82 | ||
Natural Gas (including by-products but excluding solution gas from oil wells)(3) | 885 | 7.10 | 1.18 | ||
Non-conventional Oil & Gas Activities | 40 | 4.81 | 0.80 | ||
Total | 5,259 | 11.69 | 1.95 |
(1) | Forecast prices are shown under the heading "Pricing Assumptions". |
(2) | NGL associated with the production of solution gas are included as a by-product. |
(3) | NGL associated with the production of natural gas are included as a by-product. |
(4) | Net present value of Future Net Revenue per BOE or McfGE are based on our net reserves. |
(5) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. Oil and NGL have been converted to thousand cubic feet of natural gas equivalent on the basis of one barrel of oil or NGL being equal to six (6) Mcf of natural gas. |
Light and Medium Oil | Heavy Oil | Bitumen | Natural Gas Liquids | ||||||||||||
Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | ||||
Reserves Category | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | |||
Proved Reserves | |||||||||||||||
Proved Developed Producing | 51,252 | 51,161 | 42,296 | 12,870 | 12,861 | 11,029 | 829 | 829 | 770 | 23,077 | 23,037 | 16,691 | |||
Proved Developed Non-Producing | 823 | 823 | 706 | 122 | 122 | 88 | 25,906 | 25,906 | 20,779 | 525 | 523 | 395 | |||
Proved Undeveloped | 13,549 | 13,549 | 10,872 | 5,452 | 5,451 | 4,497 | 77,082 | 77,082 | 60,508 | 899 | 899 | 755 | |||
Total Proved Reserves | 65,625 | 65,534 | 53,873 | 18,444 | 18,434 | 15,614 | 103,817 | 103,817 | 82,058 | 24,500 | 24,459 | 17,841 | |||
Probable Reserves | 27,541 | 27,509 | 22,449 | 11,127 | 11,125 | 9,147 | 139,522 | 139,522 | 110,240 | 10,413 | 10,398 | 7,726 | |||
Total Proved Plus Probable Reserves | 93,165 | 93,043 | 76,322 | 29,571 | 29,559 | 24,762 | 243,338 | 243,338 | 192,298 | 34,913 | 34,857 | 25,567 |
Natural Gas | Coal Bed Methane | Total Oil Equivalent Basis(2) | |||||||||
Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | Company Interest | Gross Interest | Net Interest | |||
Reserves Category | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (Mboe) | (Mboe) | (Mboe) | ||
Proved Reserves | |||||||||||
Proved Developed Producing | 481,473 | 479,579 | 416,130 | 18,757 | 18,483 | 17,300 | 171,399 | 170,898 | 143,024 | ||
Proved Developed Non-Producing | 16,111 | 16,026 | 13,257 | 1,249 | 1,249 | 1,208 | 30,269 | 30,253 | 24,379 | ||
Proved Undeveloped | 67,182 | 67,181 | 59,361 | 21,085 | 21,040 | 18,005 | 111,693 | 111,684 | 89,527 | ||
Total Proved Reserves | 564,765 | 562,785 | 488,748 | 41,091 | 40,772 | 36,513 | 313,361 | 312,836 | 256,930 | ||
Probable Reserves | 344,500 | 343,789 | 298,253 | 14,129 | 14,038 | 12,640 | 248,374 | 248,192 | 201,377 | ||
Total Proved Plus Probable Reserves | 909,265 | 906,574 | 787,001 | 55,220 | 54,811 | 49,153 | 561,735 | 561,027 | 458,307 |
(1) | Constant prices are shown under the heading "Pricing Assumptions". |
(2) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. |
Before Income Taxes Discounted at (%/year) - $MM | Unit Value Before Income Taxes Discounted at 10%/year(2)(3) | ||||||||||||
Reserves Category | 0 | % | 5 | % | 10 | % | 15 | % | 20 | % | $/BOE | $/McfGE | |
Proved Reserves | |||||||||||||
Proved Developed Producing | 3,902 | 2,997 | 2,456 | 2,097 | 1,842 | 17.17 | 2.86 | ||||||
Proved Developed Non-Producing | 960 | 819 | 713 | 630 | 564 | 29.23 | 4.87 | ||||||
Proved Undeveloped | 2,721 | 1,421 | 797 | 469 | 282 | 8.90 | 1.48 | ||||||
Total Proved Reserves | 7,583 | 5,236 | 3,965 | 3,196 | 2,687 | 15.43 | 2.57 | ||||||
Probable Reserves | 5,843 | 2,953 | 1,660 | 1,003 | 635 | 8.24 | 1.37 | ||||||
Total Proved Plus Probable Reserves | 13,426 | 8,189 | 5,625 | 4,198 | 3,322 | 12.27 | 2.05 |
After Income Taxes Discounted at (%/year)(4) - $MM | ||||||||||
Reserves Category | 0 | % | 5 | % | 10 | % | 15 | % | 20 | % |
Proved Reserves | ||||||||||
Proved Developed Producing | 3,902 | 2,997 | 2,456 | 2,097 | 1,842 | |||||
Proved Developed Non-Producing | 817 | 754 | 681 | 613 | 554 | |||||
Proved Undeveloped | 1,990 | 1,039 | 581 | 337 | 197 | |||||
Total Proved Reserves | 6,709 | 4,790 | 3,717 | 3,047 | 2,594 | |||||
Probable Reserves | 4,331 | 2,181 | 1216 | 723 | 448 | |||||
Total Proved Plus Probable Reserves | 11,039 | 6,971 | 4,933 | 3,771 | 3,041 |
(1) | Constant prices are shown under the heading "Pricing Assumptions". |
(2) | Net present value of Future Net Revenue per reserve unit values are based on our net reserves. |
(3) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. Oil and NGL have been converted to thousand cubic feet of natural gas equivalent on the basis of one barrel of oil or NGL being equal to six (6) Mcf of natural gas. |
(4) | After-tax values were calculated using current corporate tax rates, existing tax pools and additions to the tax pools through capital expenditures as forecast by GLJ. See – "Statement of Oil and Gas Reserves and Reserves Data – Disclosure of Reserves Data" for additional descriptions of the assumptions made in calculating the after-tax values. |
Reserves Category | Revenue | Royalties(2) | Operating Costs | Development Costs | Abandonment Costs(3) | Future Net Revenue Before Income Taxes | Income Tax | Future Net Revenue After Income Taxes |
Total Proved | 19,332 | 3,458 | 6,334 | 1,662 | 295 | 7,583 | 874 | 6,709 |
Total Proved Plus Probable | 34,580 | 6,416 | 10,203 | 4,191 | 344 | 13,426 | 2,387 | 11,039 |
(1) | Constant prices are shown under the heading "Pricing Assumptions". |
(2) | Crown royalties payable to the provinces of Alberta, British Columbia, Saskatchewan and Nova Scotia, freehold and over-riding royalties payable and other minor burdens. |
(3) | Includes GLJ’s estimate of well abandonment costs and abandonment of Sable Island facilities and subsea pipelines, but does not include abandonment costs for other facilities or any surface reclamation costs. See "Pengrowth – Operational Information – Additional Information Concerning Abandonment & Reclamation Costs". |
Future Net Revenue Before Income Taxes (discounted at 10%/year) | Unit Value(4)(5) | ||||
Reserves Category | Production Group | ($MM) | ($/BOE) | ($/McfGE) | |
Total Proved | Light and Medium Crude Oil (including solution gas and other by-products)(2) | 1,547 | 20.85 | 3.48 | |
Heavy Oil (including solution gas and other by-products)(2) | 418 | 25.78 | 4.30 | ||
Bitumen | 1,205 | 14.67 | 2.45 | ||
Natural Gas (including by-products but excluding solution gas from oil wells)(3) | 763 | 9.73 | 1.62 | ||
Non-conventional Oil & Gas Activities | 33 | 5.48 | 0.91 | ||
Total | 3,965 | 15.43 | 2.57 | ||
Total Proved Plus Probable | Light and Medium Crude Oil (including solution gas and other by-products)(2) | 1,994 | 18.86 | 3.14 | |
Heavy Oil (including solution gas and other by-products)(2) | 602 | 23.60 | 3.93 | ||
Bitumen | 1,942 | 10.10 | 1.68 | ||
Natural Gas (including by-products but excluding solution gas from oil wells)(3) | 1,045 | 8.26 | 1.38 | ||
Non-conventional Oil & Gas Activities | 42 | 5.19 | 0.86 | ||
Total | 5,625 | 12.27 | 2.05 |
(1) | Constant prices are shown under the heading "Pricing Assumptions". |
(2) | NGL associated with the production of solution gas are included as a by-product. |
(3) | NGL associated with the production of natural gas are included as a by-product. |
(4) | Net present value of Future Net Revenue per BOE or McfGE are based on our net reserves. |
(5) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. Oil and NGL have been converted to thousand cubic feet of natural gas equivalent on the basis of one barrel of oil or NGL being equal to six (6) Mcf of natural gas. |
Oil | Natural Gas | Natural Gas Liquids(1) | ||||||||||||
WTI Cushing Oklahoma | Edmonton Par Price 40°API | Cromer Medium 29°API | WCS Stream Quality | Hardisty Heavy 12°API | Lindbergh Bitumen Wellhead Calculated(5) | AECO Gas Price | Propane | Butane | Pentanes Plus | Inflation Rates(2) | Exchange Rate(3) | |||
Year | (US$/bbl) | (Cdn$/bbl) | (Cdn$/bbl) | (Cdn$/bbl) | (Cdn$/bbl) | (Cdn$/bbl) | (Cdn$/MMBtu) | (Cdn$/bbl) | (Cdn$/bbl) | (Cdn$/bbl) | (%/year) | (US$/Cdn$) | ||
2014(4) | 93.06 | 94.77 | 89.86 | 81.62 | 74.23 | 73.45 | 4.52 | 45.57 | 69.29 | 102.92 | 2.0 | 0.905 | ||
2015 | 62.50 | 64.71 | 61.47 | 54.35 | 48.89 | 45.67 | 3.31 | 19.63 | 52.91 | 69.24 | 2.0 | 0.850 | ||
2016 | 75.00 | 80.00 | 76.00 | 67.20 | 60.68 | 56.72 | 3.77 | 32.00 | 60.80 | 85.60 | 2.0 | 0.875 | ||
2017 | 80.00 | 85.71 | 81.43 | 72.00 | 65.09 | 61.06 | 4.02 | 38.57 | 65.14 | 91.71 | 2.0 | 0.875 | ||
2018 | 85.00 | 91.43 | 86.86 | 76.80 | 69.49 | 65.40 | 4.27 | 41.14 | 69.49 | 97.83 | 2.0 | 0.875 | ||
2019 | 90.00 | 97.14 | 92.29 | 81.60 | 73.90 | 69.74 | 4.53 | 43.71 | 73.83 | 103.94 | 2.0 | 0.875 | ||
2020 | 95.00 | 102.86 | 97.71 | 86.40 | 78.30 | 74.08 | 4.78 | 46.29 | 78.17 | 110.06 | 2.0 | 0.875 | ||
2021 | 98.54 | 106.18 | 100.87 | 89.19 | 80.87 | 76.60 | 5.03 | 47.78 | 80.70 | 113.62 | 2.0 | 0.875 | ||
2022 | 100.51 | 108.31 | 102.89 | 90.98 | 82.51 | 78.22 | 5.28 | 48.74 | 82.31 | 115.89 | 2.0 | 0.875 | ||
2023 | 102.52 | 110.47 | 104.95 | 92.79 | 84.17 | 79.86 | 5.53 | 49.71 | 83.96 | 118.20 | 2.0 | 0.875 | ||
2024 | 104.57 | 112.67 | 107.04 | 94.65 | 85.87 | 81.54 | 5.71 | 50.70 | 85.63 | 120.56 | 2.0 | 0.875 | ||
thereafter | +2%/year | +2%/year | +2%/year | +2%/year | +2%/year | +2%/year | +2%/year | +2%/year | +2%/year | +2%/year | 2.0 | 0.875 |
(1) | FOB Edmonton. |
(2) | Inflation rates for forecasting prices and costs. |
(3) | The exchange rates used to generate the benchmark reference prices in this table. |
(4) | Actual average historical prices for 2014. |
(5) | Lindbergh forecast wellhead prices are calculated accounting for all diluent/blending and transportation costs. |
Oil | Natural Gas | Natural Gas Liquids(1) | ||||||||||||
WTI Cushing Oklahoma | Edmonton Par Price 40°API | Cromer Medium 29°API | WCS Stream Quality | Hardisty Heavy 12°API | Lindbergh Bitumen Wellhead Calculated(2) | AECO Gas Price | Propane | Butane | Pentanes Plus | Inflation Rate | Exchange Rate | |||
Year | (US$/bbl) | (Cdn$/bbl) | (Cdn$/bbl) | (Cdn$/bbl) | (Cdn$/bbl) | (Cdn$/bbl) | (Cdn$/MMBtu) | (Cdn$/bbl) | (Cdn$/bbl) | (Cdn$/bbl) | (%/year) | (US$/Cdn$) | ||
2015 and thereafter | 95.28 | 94.74 | 89.56 | 82.63 | 75.39 | 73.95 | 4.58 | 48.89 | 70.49 | 103.42 | 0.0 | 0.9099 |
(1) | FOB Edmonton. |
(2) | Lindbergh constant wellhead price is calculated accounting for all diluent/blending and transportation costs. |
Light and Medium Oil | Heavy Oil | Bitumen | Natural Gas Liquids | ||||||||||||
Proved | Probable | Proved Plus Probable | Proved | Probable | Proved Plus Probable | Proved | Probable | Proved Plus Probable | Proved | Probable | Proved Plus Probable | ||||
(Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | (Mbbl) | ||||
December 31, 2013 | 73,191 | 30,150 | 103,340 | 19,304 | 10,882 | 30,186 | 81,727 | 60,838 | 142,565 | 25,300 | 9,736 | 35,036 | |||
Technical Revisions | 968 | (3,232) | (2,264) | 1,399 | (472) | 927 | (1,103) | 937 | (166) | 2,335 | (721) | 1,615 | |||
Economic Factors | (1,795) | 554 | (1,241) | (473) | 178 | (295) | - | - | - | (620) | 78 | (542) | |||
Discoveries | - | - | - | - | - | - | - | - | - | - | - | - | |||
Extensions | 2,012 | 618 | 2,629 | 397 | 530 | 927 | 23,839 | 77,715 | 101,554 | 351 | 715 | 1,066 | |||
Infill Drilling | 521 | 590 | 1,111 | - | - | - | - | - | - | 523 | 220 | 743 | |||
Improved Recovery | 35 | (35) | - | - | - | - | - | - | - | 3 | 6 | 9 | |||
Acquisitions | 594 | 313 | 907 | 4 | 1 | 4 | - | - | - | 108 | 46 | 154 | |||
Dispositions | (3,559) | (1,625) | (5,184) | (20) | (74) | (95) | - | - | - | (75) | (111) | (186) | |||
Production | (7,725) | - | (7,725) | (2,397) | - | (2,397) | (615) | - | (615) | (3,687) | - | (3,687) | |||
December 31, 2014 | 64,241 | 27,332 | 91,574 | 18,214 | 11,045 | 29,259 | 103,848 | 139,491 | 243,338 | 24,238 | 9,968 | 34,206 |
Natural Gas | Coal Bed Methane | Total Oil Equivalent Basis(1) | ||||||||||
Proved | Probable | Proved Plus Probable | Proved | Probable | Proved Plus Probable | Proved | Probable | Proved Plus Probable | ||||
(MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (MMcf) | (Mboe) | (Mboe) | (Mboe) | ||||
December 31, 2013 | 597,830 | 339,385 | 937,215 | 43,720 | 12,150 | 55,870 | 306,446 | 170,196 | 476,642 | |||
Technical Revisions | 9,621 | (6,506) | 3,115 | 2,674 | 225 | 2,899 | 5,650 | (4,536) | 1,114 | |||
Economic Factors | (20,399) | (1,959) | (22,358) | (770) | 240 | (530) | (6,416) | 523 | (5,893) | |||
Discoveries | - | - | - | - | - | - | - | - | - | |||
Extensions | 31,627 | 16,244 | 47,871 | - | - | - | 31,870 | 82,285 | 114,155 | |||
Infill Drilling | 4,218 | 1,901 | 6,119 | - | - | - | 1,747 | 1,127 | 2,874 | |||
Improved Recovery | 32 | 141 | 173 | - | - | - | 43 | (6) | 37 | |||
Acquisitions | 958 | 305 | 1,262 | - | - | - | 865 | 411 | 1,276 | |||
Dispositions | (2,209) | (6,449) | (8,657) | - | - | - | (4,023) | (2,885) | (6,908) | |||
Production | (70,139) | - | (70,139) | (3,198) | - | (3,198) | (26,647) | - | (26,647) | |||
December 31, 2014 | 551,539 | 343,061 | 894,600 | 42,426 | 12,614 | 55,040 | 309,535 | 247,115 | 556,650 |
(1) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. |
Proved Developed Producing Reserves | Total Proved Reserves | Total Proved Plus Probable Reserve | ||
December 31, 2013 | 185,743 | 307,016 | 477,385 | |
Technical Revisions | 6,227 | 5,724 | 1,199 | |
Economic Factors | (3,183) | (6,433) | (5,908) | |
Extensions | 5,027 | 31,870 | 114,155 | |
Infill Drilling | 3,481 | 1,747 | 2,874 | |
Improved Recovery | 265 | 43 | 38 | |
Acquisitions | 865 | 865 | 1,276 | |
Dispositions | (3,681) | (4,030) | (6,918) | |
Production | (26,750) | (26,750) | (26,750) | |
December 31, 2014 | 167,994 | 310,051 | 557,350 |
(1) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. |
• | Net reserve changes from drilling activity, improved recovery, technical revisions and economic factors replaced 123 percent and 420 percent of 2014 production for Proved Reserves and Total Proved Plus Probable Reserves, respectively. Based on all changes, including acquisitions and dispositions, reserve replacement was 111 percent and 399 percent for Proved Reserves and Proved Plus Probable Reserves, respectively. |
• | New reserve additions for development activity during 2014 amounted to 34 MMboe of Proved Reserves and 117 MMboe of Total Proved Plus Probable Reserves, almost all in our oil and liquids-rich gas properties. The most significant resulted from ongoing reservoir delineation and submission of the regulatory application to expand the development of our Lindbergh thermal project. Other notable additions and reclassification of Proved or Probable Undeveloped Reserves to producing were for infill drilling and drilling extensions in the Cardium play through the Lochend/Garrington fairway where we hold an extensive land position. Other additions were in the liquids-rich multi-zone Harmattan and Caroline core areas and our Groundbirch Montney gas development. |
• | Technical revisions due to performance changes in various properties resulted in a net increase of 6 MMboe of Proved Reserves and 1 MMboe of Total Proved Plus Probable Reserves. The positive performance changes were offset by reserve decreases due to economic factors relating to lower forecast product prices compared to last year end. The decrease is estimated to be 6 MMboe for both Proved Reserves and Total Proved Plus Probable Reserves. |
• | Disposition of minor non-core assets in Alberta resulted in a decrease of 4 MMboe and 7 MMboe of Proved Reserves and Total Proved Plus Probable Reserves, respectively. Asset acquisitions accounted for an increase of 1 MMboe in both Proved and Total Proved Plus Probable Reserves. |
Proved Undeveloped Reserves | ||||||||||||||
Light & Medium Oil | Heavy Oil | Bitumen | Natural Gas | Coal Bed Methane | Natural Gas Liquids | Total Oil Equivalent | ||||||||
(Mbbl) | (Mbbl) | (Mbbl) | (MMcf) | (MMcf) | (Mbbl) | (Mboe)(2) | ||||||||
First Attributed | Total at year end | First Attributed | Total at year end | First Attributed | Total at year end | First Attributed | Total at year end | First Attributed | Total at year end | First Attributed | Total at year end | First Attributed | Total at year end | |
Prior | 16,447 | 16,447 | 3,568 | 3,568 | 2,756 | 2,756 | 62,830 | 62,830 | 23,241 | 23,241 | 1,678 | 1,678 | 38,794 | 38,794 |
2012 | 6,233 | 20,019 | 2,915 | 6,120 | 8,380 | 11,136 | 28,115 | 76,111 | - | 22,200 | 1,128 | 1,831 | 23,342 | 55,491 |
2013 | 2,348 | 14,771 | 1,015 | 5,954 | 69,293 | 80,423 | 9,405 | 64,999 | - | 22,410 | 647 | 1,306 | 74,870 | 117,022 |
2014 | 1,059 | 13,137 | 332 | 5,483 | 22,596 | 77,113 | 21,818 | 66,686 | - | 22,728 | 137 | 832 | 27,760 | 111,467 |
Probable Undeveloped Reserves | ||||||||||||||||||
Light & Medium Oil | Heavy Oil | Bitumen | Natural Gas | Coal Bed Methane | Natural Gas Liquids | Total Oil Equivalent | ||||||||||||
(Mbbl) | (Mbbl) | (Mbbl) | (MMcf) | (MMcf) | (Mbbl) | (Mboe)(2) | ||||||||||||
First Attributed | Total at year end | First Attributed | Total at year end | First Attributed | Total at year end | First Attributed | Total at year end | First Attributed | Total at year end | First Attributed | Total at year end | First Attributed | Total at year end | |||||
Prior | 12,015 | 12,015 | 2,612 | 2,612 | 1,581 | 1,581 | 139,429 | 139,429 | 6,077 | 6,077 | 2,535 | 2,535 | 42,994 | 42,994 | ||||
2012 | 8,652 | 19,144 | 5,205 | 7,516 | 80,038 | 81,630 | 50,800 | 178,755 | - | 6,674 | 2,250 | 3,675 | 104,612 | 142,869 | ||||
2013 | 2,352 | 11,774 | 431 | 8,196 | 39,821 | 60,518 | 35,878 | 177,413 | - | 6,312 | 654 | 2,451 | 49,237 | 113,559 | ||||
2014 | 1,443 | 10,698 | 356 | 8,092 | 78,743 | 134,485 | 33,494 | 179,851 | - | 6,639 | 1,122 | 2,896 | 87,246 | 187,253 |
(1) | "First Attributed" refers to reserves first attributed at year end of the corresponding fiscal year. |
(2) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. |
Total | ||||||||
Reserve Category | 2015 | 2016 | 2017 | 2018 | 2019 | Remainder | Undiscounted | Discounted at 10% |
Proved Reserves (Constant Prices and Costs) | 165 | 249 | 101 | 132 | 49 | 966 | 1,662 | 894 |
Proved Reserves (Forecast Prices and Costs) | 161 | 243 | 96 | 140 | 53 | 1,251 | 1,944 | 965 |
Proved & Probable Reserves (Forecast Prices and Costs) | 250 | 514 | 444 | 526 | 112 | 3,111 | 4,957 | 2,395 |
Proved Reserves | 2014 | 2013 | 2012 | 2012-2014 Weighted Average | |||||||
Costs Excluding Future Development Costs | |||||||||||
Exploration and Development Capital Expenditures - $MM | 902.5 | 692.4 | 461.0 | 2,055.9 | |||||||
Exploration and Development Reserve Additions including Revisions - MMboe | 32.9 | 83.4 | 21 | 137.3 | |||||||
Finding and Development Cost - $/BOE | 27.43 | 8.30 | 21.93 | 14.97 | |||||||
Net Acquisition (Disposition) Capital - $MM | (67.5) | (977.8) | 1,654.2 | 608.9 | |||||||
Net Acquisition (Disposition) Reserve Additions - MMboe | (3.1) | (45.6) | 75.9 | 30.2 | |||||||
Net Acquisition Cost - $/BOE | 21.77 | 21.43 | 21.81 | 20.16 | |||||||
Total Capital Expenditures including Net Acquisitions (Dispositions) - $MM | 835.0 | (285.3) | 2,115.1 | 2,664.8 | |||||||
Reserve Additions including Net Acquisitions (Dispositions) - MMboe | 29.8 | 37.8 | 96.9 | 167.5 | |||||||
Finding, Development and Acquisition Cost - $/BOE(1) | 28.02 | (7.55) | 21.83 | 15.91 | |||||||
Costs Including Future Development Costs | |||||||||||
Exploration and Development Capital Expenditures - $MM | 902.5 | 692.4 | 461.0 | 2,055.9 | |||||||
Exploration and Development Change in FDC - $MM | (51.7) | 1,031.7 | 104.6 | 1,084.6 | |||||||
Exploration and Development Capital including Change in FDC - $MM | 850.8 | 1,724.1 | 565.6 | 3,140.5 | |||||||
Exploration and Development Reserve Additions including Revisions - MMboe | 32.9 | 83.4 | 21.0 | 137.3 | |||||||
Finding and Development Cost - $/BOE | 25.86 | 20.67 | 26.91 | 22.87 | |||||||
Net Acquisition (Disposition) Capital - $MM | (67.5) | (977.8) | 1,654.2 | 608.9 | |||||||
Net Acquisition (Disposition) FDC - $MM | (5.3) | (244.7) | 229.8 | (0.2) | |||||||
Net Acquisition (Disposition) Capital including FDC - $MM | (72.8) | (1,202.5) | 1,884.0 | 608.7 | |||||||
Net Acquisition (Disposition) Reserve Additions - MMboe | (3.1) | (45.6) | 75.9 | 30.2 | |||||||
Net Acquisition Cost - $/BOE | 23.48 | 26.36 | 24.83 | 20.16 | |||||||
Total Capital Expenditures including Net Acquisitions (Dispositions) - $MM | 835.0 | (285.3) | 2,115.2 | 2,664.8 | |||||||
Total Change in FDC - $MM | (57.0) | 807.0 | 334.4 | 1,084.4 | |||||||
Total Capital including Change in FDC - $MM | 778.0 | 521.7 | 2,449.6 | 3,749.2 | |||||||
Reserve Additions including Net Acquisitions (Dispositions) - MMboe | 29.8 | 37.8 | 96.9 | 167.5 | |||||||
Finding, Development and Acquisition Cost including FDC - $/BOE | 26.11 | 13.80 | 25.29 | 22.38 |
Total Proved Plus Probable Reserves | 2014 | 2013 | 2012 | 2012-2014 Weighted Average | |||||||
Costs Excluding Future Development Costs | |||||||||||
Exploration and Development Capital Expenditures - $MM | 902.5 | 692.4 | 461.0 | 2,055.9 | |||||||
Exploration and Development Reserve Additions including Revisions - MMboe | 112.4 | 65.3 | 103.8 | 281.5 | |||||||
Finding and Development Cost - $/BOE | 8.03 | 10.61 | 4.44 | 7.30 | |||||||
Net Acquisition (Disposition) Capital - $MM | (67.5) | (977.8) | 1,654.2 | 608.9 | |||||||
Net Acquisition (Disposition) Reserve Additions - MMboe | (5.6) | (69.0) | 109.4 | 34.8 | |||||||
Net Acquisition Cost - $/BOE | 12.05 | 14.17 | 15.12 | 17.50 | |||||||
Total Capital Expenditures including Net Acquisitions (Dispositions) - $MM | 835.0 | (285.3) | 2,115.2 | 2,664.8 | |||||||
Reserve Additions including Net Acquisitions (Dispositions) - MMboe | 106.7 | (3.7) | 213.2 | 316.3 | |||||||
Finding, Development and Acquisition Cost - $/BOE | 7.82 | 76.66 | 9.92 | 8.42 | |||||||
Costs Including Future Development Costs | |||||||||||
Exploration and Development Capital Expenditures - $MM | 902.5 | 692.4 | 461.0 | 2,055.9 | |||||||
Exploration and Development Change in FDC - $MM | 1,607.2 | 741.2 | 1,288.0 | 3,636.4 | |||||||
Exploration and Development Capital including Change in FDC - $MM | 2,509.7 | 1,433.6 | 1,748.9 | 5,692.3 | |||||||
Exploration and Development Reserve Additions including Revisions - MMboe | 112.4 | 65.3 | 103.8 | 281.5 | |||||||
Finding and Development Cost - $/BOE | 22.33 | 21.96 | 16.85 | 20.22 | |||||||
Net Acquisition (Disposition) Capital - $MM | (67.5) | (977.8) | 1,654.2 | 608.9 | |||||||
Net Acquisition (Disposition) FDC - $MM | (32.2) | (381.2) | 467.2 | 53.8 | |||||||
Net Acquisition (Disposition) Capital including FDC - $MM | (99.7) | (1,359.0) | 2,121.4 | 662.7 | |||||||
Net Acquisition (Disposition) Reserve Additions - MMboe | (5.6) | (69.0) | 109.4 | 34.8 | |||||||
Net Acquisition Cost - $/BOE | 17.80 | 19.70 | 19.39 | 19.04 | |||||||
Total Capital Expenditures including Net Acquisitions (Dispositions) - $MM | 835.0 | (285.3) | 2,115.2 | 2,664.8 | |||||||
Total Change in FDC - $MM | 1,575.0 | 360.0 | 1,755.2 | 3,690.2 | |||||||
Total Capital including Change in FDC - $MM | 2,410.0 | 74.6 | 3,870.4 | 6,355.0 | |||||||
Reserve Additions including Net Acquisitions (Dispositions) – MMboe | 106.7 | (3.7) | 213.2 | 316.3 | |||||||
Finding Development and Acquisition Cost including FDC - $/BOE(2) | 22.57 | (20.05) | 18.16 | 20.09 |
(1) | The negative 2013 FD&A Cost excluding FDC for Proved Reserves is due to the proceeds from dispositions exceeding capital expenditures plus acquisition costs. |
(2) | The negative 2013 FD&A Cost including FDC for P+P Reserves is due to the reserve decrease from dispositions exceeding the reserve additions, including revisions, from development activity and acquisitions. |
2014 | 2013 | 2012 | 2012-2014 Weighted Average | |||||
Recycle Ratio | 1.1 | 1.1 | 1.4 | 1.2 | ||||
Operating Netback, $/BOE(1)(3) | 25.64 | 24.35 | 23.67 | 24.50 | ||||
P+P F&D, $/BOE(2) | 22.33 | 21.96 | 16.85 | 20.22 |
(1) | Operating netback is calculated as shown in "Production History (Netback)". |
(2) | P+P F&D uses Exploration and Development capital including Change in FDC divided by Exploration and Development Reserve Additions including Revisions as shown above. |
(3) | Comparative figures restated to conform to presentation in the current period. |
Proved Producing Reserves | Total Proved Reserves | Total Proved Plus Probable Reserves | ||||
RLI, years | 7.2 | 11.7 | 19.8 | |||
Reserves, Mboe(1)(2) | 167,994 | 310,051 | 557,350 | |||
2015 Forecast Production, BOE/d(1) | 63,485 | 72,506 | 77,004 |
(1) | Both reserves and production are Company Interest. |
(2) | Reserves are calculated using Forecast Prices and Costs. |
2014 | 2013 | 2012 | Weighted Average/Total 2012-2014 | ||||
Without Net Acquisitions Proved Plus Probable Replacement (%) | 420 | 211 | 327 | 315 | |||
P+P Additions plus Revisions, MMboe(1) | 112.4 | 65.3 | 103.8 | 281.5 | |||
With Net Acquisitions Proved Plus Probable Replacement (%) | 399 | (12) | 672 | 354 | |||
P+P Additions, Revisions plus net Acquisitions, MMboe(1) | 106.7 | (3.7) | 213.2 | 316.2 | |||
Without Net Acquisitions Total Proved Replacement (%) | 123 | 270 | 66 | 154 | |||
Total Proved Additions plus Revisions, MMboe(1) | 32.9 | 83.4 | 21.0 | 137.4 | |||
With Net Acquisitions Total Proved Replacement (%) | 111 | 122 | 306 | 184 | |||
Total Proved Additions, Revisions plus net Acquisitions, MMboe(1) | 29.8 | 37.8 | 96.9 | 164.5 | |||
Current Year Production, MMboe(1) | 26.8 | 30.9 | 31.7 | 89.4 |
(1) | Both reserves and production are Company Interest. |
Producing | Non-Producing | Total | ||||||||
Gross | Net | Gross | Net | Gross | Net | |||||
Crude Oil Wells | ||||||||||
Alberta | 2,148 | 1,324 | 1,140 | 618 | 3,288 | 1,942 | ||||
British Columbia | 83 | 52 | 176 | 110 | 259 | 162 | ||||
Saskatchewan | 161 | 64 | 209 | 155 | 370 | 219 | ||||
Bitumen Wells | ||||||||||
Alberta | 2 | 2 | 20 | 20 | 22 | 22 | ||||
Natural Gas Wells | ||||||||||
Alberta | 4,948 | 2,467 | 1,016 | 587 | 5,964 | 3,054 | ||||
British Columbia | 173 | 106 | 198 | 108 | 371 | 214 | ||||
Saskatchewan | 32 | 30 | 35 | 25 | 67 | 55 | ||||
Nova Scotia | 17 | 2 | 2 | - | 19 | 2 | ||||
Other | ||||||||||
Alberta | - | - | 590 | 360 | 590 | 360 | ||||
British Columbia | - | - | 158 | 104 | 158 | 104 | ||||
Saskatchewan | - | - | 105 | 53 | 105 | 53 | ||||
Total | 7,564 | 4,047 | 3,649 | 2,140 | 11,213 | 6,187 |
Location | Gross Acres | Net Acres | Maximum Net Acres Expected to Expire During 2015 |
Alberta | 682,909 | 413,509 | 83,680 |
British Columbia | 379,753 | 169,577 | 20,112 |
Saskatchewan | 8,941 | 7,166 | 640 |
Nova Scotia | 200,650 | 15,957 | - |
Total | 1,272,253 | 606,208 | 104,432 |
Proved Reserves | Proved plus Probable Reserves | Proved plus Probable plus Possible Reserves(1) | |
Gross Reserves (MMbbl) | 103.8 | 243.3 | 316.6 |
(1) | Possible Reserves are those additional reserves that are less certain to be recovered than Probable Reserves. There is a ten percent probability that the quantities actually recovered will equal or exceed the sum of Proved Plus Probable plus Possible Reserves. |
• | Higher evaluation well density – additional drilling within the area of the known accumulation is required to allow further project and reserves definition. |
• | Firm development plans and company commitment for future development phases – confirmation of corporate intent to proceed with defined expansion plans, beyond the initial expansion phase, within an acceptable time period. |
• | Final project design and sanctioning for any potential future expansion phases. |
December 31, 2014 | December 31, 2013 | ||
Contingent Resources(1) (Gross MMbbl) | Contingent Resources(1) (Gross MMbbl) | ||
Low Estimate(2) | 50.6 | 124.1 | |
Best Estimate(3) | 100.6 | 163.0 | |
High Estimate(4) | 149.0 | 275.6 |
(1) | Contingent Resources are those quantities of petroleum estimated, as of a given date, to be potentially recoverable from known accumulations using established technology or technology under development, but which are not currently considered to be commercially recoverable due to one or more contingencies. The contingencies may include factors such as economics, legal, environmental, political, regulatory or lack of markets. Contingent Resources are further classified in accordance with the level of certainty associated with the estimates. |
(2) | Low Estimate is a conservative estimate of the quantity of oil that will be recovered from the accumulation, which under probabilistic methodology reflects a ninety percent confidence level. |
(3) | Best Estimate is a best estimate of the quantity of oil that will be recovered from the accumulation, which under probabilistic methodology reflects a fifty percent confidence level. |
(4) | High Estimate is an optimistic estimate of the quantity of oil that will be recovered from the accumulation, which under probabilistic methodology reflects a ten percent confidence level. |
Proved Developed Producing Reserves | Total Proved Reserves | Total Proved Plus Probable Reserves | Total Proved Plus Probable Plus Possible Reserves(1) | |||
Gross Reserves | ||||||
Gas (Bcf) | 38.0 | 85.2 | 228.2 | 279.6 | ||
NGL (MMbbl) | - | - | - | - | ||
Total (MMboe)(2) | 6.3 | 14.2 | 38.0 | 46.6 |
(1) | Possible Reserves are those additional reserves that are less certain to be recovered than Probable Reserves. There is a ten percent probability that the quantities actually recovered will equal or exceed the sum of Proved Plus Probable plus Possible Reserves. |
(2) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. |
December 31, 2014 Contingent Resources(1) (Gross) | December 31, 2013 Contingent Resources(1) (Gross) | ||
Low Estimate(2) | |||
Gas (Bcf) | 474.5 | 215.1 | |
NGL (MMbbl) | - | - | |
Total (MMboe)(5) | 79.1 | 35.8 | |
Best Estimate(3) | |||
Gas (Bcf) | 634.4 | 339.9 | |
NGL (MMbbl) | - | - | |
Total (MMboe)(5) | 105.7 | 56.6 | |
High Estimate(4) | |||
Gas (Bcf) | 990.9 | 600.7 | |
NGL (MMbbl) | - | - | |
Total (MMboe)(5) | 165.2 | 100.1 |
(1) | Contingent Resources are those quantities of petroleum estimated, as of a given date, to be potentially recoverable from known accumulations using established technology or technology under development, but which are not currently considered to be commercially recoverable due to one or more contingencies. The contingencies may include factors such as economics, legal, environmental, political, regulatory or lack of markets. Contingent Resources are further classified in accordance with the level of certainty associated with the estimates. |
(2) | Low Estimate is a conservative estimate of the quantity of gas that will be recovered from the accumulation, which under probabilistic methodology reflects a ninety percent confidence level. |
(3) | Best Estimate is a best estimate of the quantity of gas that will be recovered from the accumulation, which under probabilistic methodology reflects a fifty percent confidence level. |
(4) | High Estimate is an optimistic estimate of the quantity of gas that will be recovered from the accumulation, which under probabilistic methodology reflects a ten percent confidence level. |
(5) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one barrel of oil. |
2015 | 2016 | 2017 | Remainder | Total | |
Total Abandonment, Reclamation, Remediation & Dismantling | 5 | 7 | 7 | 1,988 | 2,007 |
Discounted at ten percent | 5 | 6 | 6 | 128 | 145 |
Amount | |
Nature of Cost | ($M) |
Acquisition Costs | |
Proved | 16,889 |
Unproved | - |
Exploration Costs | 130,122 |
Development Costs | 770,778 |
Total | 917,789 |
Development | Exploration | Total | ||||||
Wells | Gross | Net | Gross | Net | Gross | Net | ||
Gas | 8 | 5.2 | - | - | 8 | 5.2 | ||
Oil | 92 | 56.8 | 2 | 0.5 | 94 | 57.3 | ||
Bitumen | 13 | 13.0 | - | - | 13 | 13.0 | ||
Service | 30 | 29.8 | - | - | 30 | 29.8 | ||
Stratigraphic Test | 39 | 39.0 | - | - | 39 | 39.0 | ||
Dry | 1 | 0.8 | - | - | 1 | 0.8 | ||
Total | 183 | 144.6 | 2 | 0.5 | 185 | 145.1 |
2015 Estimated Production | |||||||
Constant Prices and Costs | Forecast Prices and Costs | ||||||
Total Proved | Total Probable | Total Proved Plus Probable | Total Proved | Total Probable | Total Proved Plus Probable | ||
Light and Medium Crude Oil (bbl/d) | 17,791 | 1,113 | 18,904 | 17,731 | 1,134 | 18,865 | |
Heavy Crude Oil (bbl/d) | 6,352 | 271 | 6,623 | 6,352 | 271 | 6,623 | |
Bitumen (bbl/d) | 8,864 | 279 | 9,143 | 8,864 | 279 | 9,143 | |
Natural Gas (Mcf/d) | 187,748 | 12,735 | 200,483 | 187,144 | 12,819 | 199,963 | |
Natural Gas Liquids (bbl/d) | 8,183 | 661 | 8,844 | 8,145 | 670 | 8,815 | |
Total (BOE/d) | 72,482 | 4,446 | 76,928 | 72,284 | 4,489 | 76,773 |
QUARTER ENDED(3) | YEAR ENDED(3) | |||||||||
Mar 31, 2014 | June 30, 2014 | Sept 30, 2014 | Dec 31, 2014 | Dec 31, 2014 | ||||||
Barrels of Oil Equivalent(1) | ||||||||||
Average Daily Oil Production(2) (BOE/d) | 75,102 | 73,823 | 72,472 | 71,802 | 73,288 | |||||
Oil & gas sales ($/BOE) (includes other income) | 63.50 | 60.60 | 55.36 | 44.13 | 55.96 | |||||
Royalties ($/BOE) | (10.90) | (11.64) | (9.83) | (7.75) | (10.04) | |||||
Operating expenses ($/BOE) | (15.39) | (17.05) | (15.36) | (14.31) | (15.53) | |||||
Transportation costs ($/BOE) | (1.24) | (1.07) | (0.97) | (1.32) | (1.15) | |||||
Realized commodity risk management | (6.26) | (6.98) | (4.29) | 3.29 | (3.60) | |||||
Operating netback ($/BOE) | 29.71 | 23.86 | 24.91 | 24.04 | 25.64 | |||||
Light Crude (excluding realized commodity risk management) | ||||||||||
Average Daily Oil Production(2) (bbl/d) | 22,444 | 21,780 | 21,359 | 19,361 | 21,228 | |||||
Sales ($/bbl) | 97.03 | 102.37 | 94.04 | 72.93 | 92.10 | |||||
Royalties ($/bbl) | (19.79) | (22.22) | (19.91) | (17.71) | (19.96) | |||||
Operating expenses ($/bbl) | (16.24) | (15.64) | (15.99) | (15.78) | (15.80) | |||||
Transportation costs ($/bbl) | (2.56) | (1.99) | (1.65) | (2.18) | (2.10) | |||||
Operating netback ($/bbl) | 58.44 | 62.52 | 56.49 | 37.26 | 54.24 | |||||
Heavy Oil (excluding realized commodity risk management) | ||||||||||
Average Daily Oil Production(2) (bbl/d) | 8,255 | 8,203 | 8,246 | 8,299 | 8,251 | |||||
Sales ($/bbl) | 77.12 | 84.00 | 78.43 | 61.56 | 75.21 | |||||
Royalties ($/bbl) | (9.78) | (13.40) | (13.09) | (10.58) | (11.71) | |||||
Operating expenses ($/bbl) | (16.98) | (20.65) | (16.80) | (19.97) | (18.58) | |||||
Transportation costs ($/bbl) | (1.85) | (1.80) | (1.67) | (1.64) | (1.74) | |||||
Operating netback ($/bbl) | 48.51 | 48.15 | 46.87 | 29.37 | 43.18 | |||||
Natural Gas(5) (excluding realized commodity risk management) | ||||||||||
Average Daily Natural Gas Production(2) (Mcf/d) | 201,907 | 196,989 | 200,786 | 208,563 | 202,076 | |||||
Sales ($/Mcf) | 6.35 | 4.59 | 4.05 | 4.02 | 4.74 | |||||
Royalties ($/Mcf) | (0.54) | (0.40) | (0.22) | (0.19) | (0.33) | |||||
Operating expenses ($/Mcf) | (2.47) | (2.87) | (2.43) | (2.06) | (2.45) | |||||
Transportation costs ($/Mcf) | (0.10) | (0.11) | (0.11) | (0.20) | (0.13) | |||||
Operating netback ($/Mcf) | 3.24 | 1.21 | 1.29 | 1.57 | 1.83 | |||||
NGL (excluding realized commodity risk management) | ||||||||||
Average Daily Oil Production(2) (bbl/d) | 10,751 | 11,008 | 9,403 | 9,381 | 10,130 | |||||
Sales ($/bbl) | 59.12 | 55.70 | 52.94 | 39.51 | 52.17 | |||||
Royalties ($/bbl) | (17.28) | (16.92) | (14.38) | (9.19) | (14.61) | |||||
Operating expenses ($/bbl) | (14.09) | (16.69) | (15.53) | (13.40) | (15.28) | |||||
Transportation costs ($/bbl | (0.01) | - | - | - | - | |||||
Operating netback ($/bbl) | 27.74 | 22.09 | 23.03 | 16.92 | 22.28 |
(1) | Natural gas has been converted to barrels of oil equivalent on the basis of six (6) Mcf of natural gas being equal to one BOE. |
(2) | Before the deductions of royalties. |
(3) | Numbers may not add due to rounding. |
Month | 2014 ($/share) | 2013 ($/share) | 2012 ($/share) | |||
January | 0.04 | 0.04 | 0.07 | |||
February | 0.04 | 0.04 | 0.07 | |||
March | 0.04 | 0.04 | 0.07 | |||
April | 0.04 | 0.04 | 0.07 | |||
May | 0.04 | 0.04 | 0.07 | |||
June | 0.04 | 0.04 | 0.07 | |||
July | 0.04 | 0.04 | 0.04 | |||
August | 0.04 | 0.04 | 0.04 | |||
September | 0.04 | 0.04 | 0.04 | |||
October | 0.04 | 0.04 | 0.04 | |||
November | 0.04 | 0.04 | 0.04 | |||
December | 0.04 | 0.04 | 0.04 | |||
Total | 0.48 | 0.48 | 0.66 |
• | The ratio of Senior Debt (as defined below) to EBITDA (as defined below) at the end of any fiscal quarter shall not exceed 3.5:1 prior to December 31, 2015, after which the covenant is reduced to 3.0:1; |
• | The ratio of Total Debt (as defined below) to EBITDA (as defined below) at the end of any fiscal quarter shall not exceed 4.0:1 prior to December 31, 2015, after which the covenant is reduced to 3.5:1; and |
• | The ratio of Senior Debt (as defined below) to Total Capitalization (as defined below) shall not exceed 50 percent, except upon the completion of a Material Acquisition, and for a period extending to the end of the second fiscal quarter thereafter, this limit increases to 55 percent. |
Senior Debt: | All obligations, liabilities and indebtedness classified as debt on the balance sheet of the Corporation. |
Total Debt: | The aggregate of Senior Debt and Subordinated Debt. |
EBITDA: | The aggregate of the last four fiscal quarters’ net income from operations plus the sum of: |
• Income taxes; • Interest expense; • All provisions for federal, provincial or other income and capital taxes; • Depreciation, depletion and amortization expense; and • Other non-cash items. | |
Material Acquisition: | An acquisition or series of acquisitions which increases the tangible assets of Pengrowth by more than five percent. |
Subordinated Debt: | Debt which, by its terms, is subordinated to the lenders under the Credit Facility. |
Total Capitalization: | The aggregate of Total Debt and the Shareholders Equity (calculated in accordance with GAAP as shown on the Corporation’s balance sheet). |
• | The ratio of EBITDA (as defined below) to interest expense for the four immediately preceding fiscal quarters shall not be less than 4:1; |
• | With respect to the UK Senior Notes the Total Debt (as defined below) is limited to 60 percent of the Total Established Reserves (as defined below) determined and calculated not later than the last day of the first fiscal quarter of the next succeeding fiscal year of the Corporation; |
• | With respect to the 2012 Senior Notes, 2010 US Senior Notes, 2008 US Senior Notes, the 2007 US Senior Notes and the CDN Senior Notes the Total Debt (as defined below) to Total Capitalization (as defined below) shall not exceed 55 percent at the end of each fiscal quarter; and |
• | The ratio of Total Debt to EBITDA for each period of four consecutive fiscal quarters shall not exceed 3.5:1 |
EBITDA: | The sum of the last four fiscal quarters of (i) net income determined in accordance with GAAP; (ii) all provisions for federal, provincial or other income and capital taxes; (iii) all provisions for depletion, depreciation, and amortization, (iv) interest expense; and (v) non-cash items |
Total Debt: | Has substantially the same meaning as "Senior Debt" in the definitions relating to the Credit Facility. |
Total Established Reserves: | The sum of (i) 100 percent of the present value of Pengrowth’s Proved Reserves; and (ii) 50 percent of the present value of Pengrowth’s Probable Reserves. |
Total Capitalization: | Total Debt plus Shareholder equity in the Corporation |
• | Coalbed methane wells will receive a maximum royalty rate of five percent for 36 producing months on up to 750 MMcf of production, retroactive to wells that began producing on or after May 1, 2010; |
• | Shale gas wells will receive a maximum royalty rate of five percent for 36 producing months with no limitation on production volume, retroactive to wells that began producing on or after May 1, 2010; |
• | Horizontal gas wells will receive a maximum royalty rate of five percent for 18 producing months on up to 500 MMcf of production, retroactive to wells that commenced drilling on or after May 1, 2010; and |
• | Horizontal oil wells and horizontal non-project oil sands wells will receive a maximum royalty rate of five percent with volume and production month limits set according to the depth of the well (including the horizontal distance), retroactive to wells that commenced drilling on or after May 1, 2010. |
• | Deep Well Royalty Credit Program providing a royalty credit for natural gas wells defined in terms of a dollar amount applied against royalties, is well specific and applies to drilling and completion costs for vertical wells with a true vertical depth greater than 2,500 metres and horizontal wells with a true vertical depth greater than 1,900 metres (or 2,300 metres if spud before September 1, 2009) and if certain other criteria are met and is intended to reflect the higher drilling and completion costs. Effective April 1, 2014, there are two tiers to the Deep Well Royalty Credit Program, "tier one" and "tier two". The pre-existing Deep Well Royalty Credit Program, as described above, will comprise tier two of the program. Tier one of the Deep Well Royalty Credit Program applies to shallower horizontal wells with a true vertical depth less than or equal to 1,900 metres if spud after March 31, 2014; |
• | Deep Re-Entry Royalty Credit Program providing a royalty credit for deep re-entry wells with a true vertical depth to the top of pay of the re-entry well event that is greater than 2,300 metres and a re-entry date after November 30, 2003; or if the well was spud on or after January 1, 2009, with a true vertical depth to the completion point of the re-entry well event being greater than 2,300 metres; |
• | Deep Discovery Royalty Credit Program providing the lesser of a 3-year royalty holiday or 283,000,000 m3 of royalty free gas for deep discovery wells with a true vertical depth greater than 4,000 metres whose surface locations are at least 20 kilometres away from the surface location of any well drilled into a recognized pool within the same formation; |
• | Coalbed Gas Royalty Reduction and Credit Program providing a royalty reduction for coalbed gas wells with average daily production less than 17,000 m3 as well as a royalty credit for coalbed gas wells equal to $50,000 for wells drilled on Crown land and a tax credit equal to $30,000 for wells drilled on freehold land; |
• | Marginal Royalty Reduction Program providing a monthly royalty reduction for low productivity natural gas wells with an average daily rate of production less than 23 m3 for every metre of marginal well depth in the first 12 months of production. To be eligible, wells must have been spudded after May 31, 1998 and the first month of marketable gas production must have occurred between June 2003 and August 2008. Once a well passes the initial eligibility test, a reduction is realized in each month that average daily production is less than 25,000 m3; |
• | Ultra-Marginal Royalty Reduction Program providing royalty reductions for low productivity, shallow natural gas wells. Vertical wells must be less than 2,500 metres and horizontal wells less than 2,300 metres to be eligible. Production in the first 12 months ending after January 2007 must be less than 17 m3 per metre of depth for exploratory wildcat wells and less than 11 m3 per metre of depth for development wells and exploratory outpost wells. The well must have been spudded or re-entered after December 31, 2005. A reduction is realized in each month that average daily production is less than 60,000 m3. Horizontal wells that are spud on or after April 1, 2014 are not eligible for the Ultra-Marginal Royalty Reduction Program due to the potential for overlap with shallower horizontal wells eligible for a royalty credit under the Deep Well Royalty Credit Program; and |
• | Net Profit Royalty Reduction Program providing reduced initial royalty rates to facilitate the development and commercialization of technically complex resources such as coalbed gas, tight gas, shale gas and enhanced-recovery projects, with higher royalty rates applied once capital costs have been recovered. |
• | Royalty/Tax Incentive Volumes for Vertical Oil Wells Drilled on or after October 1, 2002 providing reduced Crown royalty (a Crown royalty rate of the lesser of fourth tier oil Crown royalty rate and 2.5 percent) and freehold tax rates (a freehold production tax rate of zero percent) on incentive volumes of 8,000 m3 for deep development vertical oil wells, 4,000 m3 for non-deep exploratory vertical oil wells and 16,000 m3 for deep exploratory vertical oil wells (more than 1,700 metres or within certain formations) and after the incentive volume is produced, the oil produced will be subject to the "fourth tier" royalty tax rate; |
• | Royalty/Tax Incentive Volumes for Exploratory Gas Wells Drilled on or after October 1, 2002 providing reduced Crown royalty (a Crown royalty rate of the lesser of fourth tier oil Crown royalty rate and 2.5 percent) and freehold tax rates (a freehold production tax rate of zero percent) on incentive volumes of 25,000,000 m3 for qualifying exploratory gas wells; |
• | Royalty/Tax Incentive Volumes for Horizontal Oil Wells Drilled on or after October 1, 2002 providing reduced Crown royalty (a Crown royalty rate of the lesser of fourth tier oil Crown royalty rate and 2.5 percent) and freehold tax rates (a freehold production tax rate of zero percent) on incentive volumes of 6,000 m3 for non-deep horizontal oil wells and 16,000 m3 for deep horizontal oil wells (more than 1,700 metres total vertical depth or within certain formations) and after the incentive volume is produced, the oil produced will be subject to the "fourth tier" royalty tax rate; |
• | Royalty/Tax Incentive Volumes for Horizontal Gas Wells drilled on or after June 1, 2010 and before April 1, 2013 providing for a classification of the well as a qualifying exploratory gas well and resulting in a reduced Crown royalty (a Crown royalty |
• | Royalty/Tax Regime for Incremental Oil Produced from New or Expanded Waterflood Projects Implemented on or after October 1, 2002 whereby incremental production from approved waterflood projects is treated as fourth tier oil for the purposes of Crown royalty and freehold tax calculations; |
• | Royalty/Tax Regime for Enhanced Oil Recovery Projects (Excluding Waterflood Projects) Commencing prior to April 1, 2005 providing lower Crown royalty and freehold tax determinations based in part on the profitability of EOR projects during and subsequent to the payout of the EOR operations; |
• | Royalty/Tax Regime for Enhanced Oil Recovery Projects (Excluding Waterflood Projects) Commencing on or after April 1, 2005 providing a Crown royalty of one percent of gross revenues on EOR projects pre-payout and 20 percent of EOR operating income post-payout and a freehold production tax of zero percent pre-payout and eight percent post-payout on operating income from EOR projects; and |
• | Royalty/Tax Regime for High Water-Cut Oil Wells designed to extend the product lives and improve the recovery rates of high water-cut oil wells and granting third tier oil royalty/tax rates with a Saskatchewan Resource Credit of 2.5 percent for oil produced prior to April 2013 and 2.25 percent for oil produced on or after April 1, 2013 to incremental high water‑cut oil production resulting from qualifying investments made to rejuvenate eligible oil wells and/or associated facilities. |
• | a 25 percent increase to the prescribed average reclamation cost for each individual well or facility (which will increase a licensee's deemed liabilities); |
• | a $7,000 increase to facility abandonment cost parameters for each well equivalent (which will increase a licensee's deemed liabilities); |
• | a decrease in the industry average netback from a five-year to a three-year average (which will affect the calculation of a licensee's deemed assets, as the reduction from five to three years means the average will be more sensitive to price changes); and |
• | a change to the present value and salvage factor, increasing to 1.0 for all active facilities from the current 0.75 for active wells and 0.50 for active facilities (which will increase a licensee's deemed liabilities). |
• | global energy policy, including the ability of OPEC to set and maintain production levels for oil; |
• | geo-political conditions; |
• | worldwide economic conditions including ongoing credit and liquidity concerns; |
• | weather conditions including weather-related disruptions to the North American natural gas supply; |
• | the supply and price of foreign and North American produced oil and natural gas; |
• | the level of consumer demand; |
• | the price and availability of alternative fuels; |
• | the proximity to, and capacity of, transportation facilities; |
• | the effect of worldwide energy conservation measures; and |
• | government regulation. |
• | historical production from the area compared with production rates from similar producing areas; |
• | the assumed effect of government regulation; |
• | assumptions about future commodity prices, exchange rates, production and development costs, capital expenditures, abandonment costs, environmental liabilities, and applicable royalty regimes; |
• | initial production rates; |
• | production decline rates; |
• | ultimate recovery of reserves and resources; |
• | marketability of production; and |
• | other government levies that may be imposed over the producing life of reserves. |
• | production falls short of the hedged volumes; |
• | there is a widening of price-basis differentials between delivery points for production and the delivery point assumed in the hedge arrangement; |
• | the counterparties to the hedging arrangements or other price risk management contracts fail to perform under those arrangements; or |
• | a sudden unexpected event materially impacts oil and natural gas prices. |
• | will enforce judgments of United States courts obtained in actions against us or such persons predicated upon the civil liability provisions of the United States federal securities laws or the securities or "blue sky" laws of any state within the United States; or |
• | will enforce, in original actions, liabilities against us or such persons predicated upon the United States federal securities laws or any such state securities or blue sky laws. |
• | restrictions imposed by lenders; |
• | accounting delays; |
• | delays in the sale or delivery of products; |
• | delays in the connection of wells to a gathering system; |
• | blowouts or other accidents; |
• | adjustments for prior periods; |
• | recovery by the operator of expenses incurred in the operation of the properties; or |
• | the establishment by the operator of reserves for these expenses. |
• | the availability of processing capacity; |
• | the availability and proximity of pipeline capacity; |
• | the availability of storage capacity; |
• | the supply of and demand for oil and natural gas; |
• | the availability of alternative fuel sources; |
• | the effects of inclement weather; |
• | the availability of drilling and related equipment; |
• | unexpected cost increases; |
• | accidental events; |
• | currency fluctuations; |
• | changes in regulations; |
• | the availability and productivity of skilled labour; and |
• | the regulation of the oil and natural gas industry by various levels of government and governmental agencies. |
• | inability to attract or retain sufficient numbers of qualified workers; |
• | breakdown or failure of equipment or processes; |
• | construction performance falling below expected levels of output or efficiency; |
• | design errors; |
• | non-performance by, or financial failure of, third-party contractors; |
• | labour disputes, disruptions or declines in productivity; |
• | increases in materials or labour costs; |
• | conditions imposed by regulatory approvals; |
• | delays induced by weather; |
• | disruption or delays in availability of pipelines and/or rail transportation services leading to volumes being shut-in or otherwise unable to reach markets; |
• | errors in construction; |
• | changes in project scope; |
• | unforeseen site surface or subsurface conditions; |
• | transportation or construction accidents; |
• | permit requirement violation; |
• | availability of water supplies; |
• | reservoir performance; |
• | energy supply disruption; and |
• | shortages of or delays in accessing drilling rigs and services. |
• | the amount and cost of labour to operate the Lindbergh thermal project; |
• | the cost of catalyst and chemicals; |
• | the actual steam oil ratio required to operate the SAGD well pairs; |
• | the cost of natural gas and electricity; |
• | power outages, particularly in winter when freeze-ups could occur; |
• | produced sand causing issues of erosion, hot spots and corrosion; |
• | reliability of the facilities; |
• | the maintenance cost of the facilities; |
• | the cost to transport sales products and the cost to dispose of certain by-products; |
• | the cost of insurance; and |
• | catastrophic events such as fires, earthquakes, storms or explosions. |
TSX | NYSE | |||||||||||
($) High | ($) Low | Volume | (US$) High | (US$) Low | Volume | |||||||
January | 7.44 | 6.43 | 19,119,720 | 6.70 | 5.94 | 33,841,107 | ||||||
February | 7.60 | 6.97 | 12,309,784 | 6.88 | 6.29 | 21,102,309 | ||||||
March | 7.53 | 6.60 | 18,433,694 | 6.80 | 5.95 | 32,476,077 | ||||||
April | 7.23 | 6.69 | 12,744,135 | 6.60 | 6.06 | 19,609,157 | ||||||
May | 7.42 | 6.82 | 14,059,751 | 6.80 | 6.28 | 23,613,514 | ||||||
June | 7.78 | 6.85 | 15,087,286 | 7.21 | 6.29 | 27,056,098 | ||||||
July | 7.70 | 6.88 | 12,386,451 | 7.22 | 6.32 | 24,008,030 | ||||||
August | 7.09 | 6.55 | 14,146,464 | 6.51 | 5.98 | 25,326,337 | ||||||
September | 6.95 | 5.78 | 17,301,885 | 6.38 | 5.15 | 34,213,311 | ||||||
October | 5.85 | 4.22 | 42,314,189 | 5.23 | 3.69 | 70,953,996 | ||||||
November | 4.63 | 3.72 | 60,501,674 | 4.09 | 3.27 | 64,530,621 | ||||||
December | 4.01 | 2.77 | 57,765,784 | 3.45 | 2.41 | 98,232,397 |
6.25% SERIES A CONVERTIBLE DEBENTURES | 6.25% SERIES B CONVERTIBLE DEBENTURES | |||||||||||
($) High | ($) Low | Volume | ($) High | ($) Low | Volume | |||||||
January | 102.74 | 102.21 | 1,068,000 | 103.95 | 102.00 | 1,690,000 | ||||||
February | 102.75 | 102.21 | 766,000 | 104.50 | 103.50 | 1,198,000 | ||||||
March | 103.33 | 102.29 | 1,024,000 | 104.39 | 103.79 | 684,000 | ||||||
April | 102.63 | 101.90 | 1,153,000 | 104.50 | 103.53 | 838,000 | ||||||
May | 102.35 | 101.80 | 1,615,000 | 105.00 | 104.50 | 291,000 | ||||||
June | 101.95 | 101.50 | 2,689,000 | 105.36 | 104.55 | 452,000 | ||||||
July | 102.00 | 101.50 | 881,000 | 105.50 | 104.51 | 610,000 | ||||||
August | 101.57 | 101.21 | 960,000 | 105.00 | 104.61 | 313,000 | ||||||
September | 101.43 | 100.50 | 1,823,000 | 105.50 | 104.00 | 2,657,000 | ||||||
October | 101.05 | 100.21 | 5,106,000 | 104.50 | 101.67 | 795,000 | ||||||
November | 100.64 | 100.16 | 9,290,000 | 103.00 | 100.00 | 2,859,333 | ||||||
December | 100.20 | 99.94 | 2,644,000 | 100.49 | 89.95 | 4,925,000 |
Name and Jurisdiction of Residence | Position with Pengrowth | Principal Occupation |
John B. Zaozirny(2)(3) Alberta, Canada | Chairman and Director (Director since 1988)(1) | Vice Chairman of Canaccord Genuity Corp. since May 2010 and prior thereto Vice Chairman of Canaccord Financial Inc. |
Derek W. Evans Alberta, Canada | President, Chief Executive Officer and Director (Director since 2009)(1) | President and Chief Executive Officer of Pengrowth. |
Margaret L. Byl(4) Alberta, Canada | Director (Director since 2014) | Executive Coach and Corporate Director since December 2014; prior thereto, Executive Coach, EP Consulting Inc. since 2012; prior thereto, Vice President, ERP Consolidation of Suncor Energy Inc. |
Wayne K. Foo(2)(4) Alberta, Canada | Director (Director since 2006)(1) | President and Chief Executive Officer of Parex Resources Inc. (energy company). |
Kelvin B. Johnston(3)(4) Alberta, Canada | Director (Director since 2012) | President of Wylander Crude Corp. and Vice President, Corporate Development of Lakeview Energy Ltd. |
James D. McFarland(4)(5) Alberta, Canada | Director (Director since 2010)(1) | President, Chief Executive Officer and Director of Valeura Energy Inc. and its predecessor PanWestern Energy Inc. (energy company) since April, 2010 and prior thereto President and Chief Executive Officer of Verenex Energy Inc. |
Michael S. Parrett(2)(5)(6) Ontario, Canada | Director (Director since 2004)(1) | Business Consultant and Corporate Director. |
A. Terence Poole(3)(5) Alberta, Canada | Director (Director since 2005)(1) | Business Consultant and Corporate Director. |
Barry D. Stewart(4)(5) Alberta, Canada | Director (Director since 2012) | Retired Petroleum Industry Executive. |
D. Michael G. Stewart(2)(3) Alberta, Canada | Director (Director since 2006)(1) | Corporate Director. |
David P.B. Allen Alberta, Canada | Vice President, Exploration | Vice President, Exploration of Pengrowth since April 2012 and prior thereto Director, Exploration & Development of NAL Energy Corporation from June 2009 to February 2012. |
Gillian I. Basford Alberta, Canada | Vice President, Human Resources | Vice President, Human Resources of Pengrowth since January 2011; prior thereto Interim Vice President, Human Resources of Pengrowth Corporation from September 2010 until December 2010; prior thereto independent consultant. |
Douglas C. Bowles Alberta, Canada | Vice President and Controller | Vice President and Controller of Pengrowth. |
James E.A. Causgrove Alberta, Canada | Senior Vice President, Operations and Engineering | Senior Vice President, Operations and Engineering of Pengrowth since September 8, 2011; prior thereto Vice President, Production and Operations of Pengrowth. |
Stephen J. De Maio(7) Alberta Canada | Vice President, In-Situ Development & Operations | Vice President In-Situ Development & Operations of Pengrowth since September 2010; prior thereto Vice-President of Project Development at Connacher Oil and Gas Limited (energy company). |
D. Dean Evans Alberta, Canada | Vice President and Treasurer | Vice President and Treasurer of Pengrowth since August 2012 and prior thereto Treasurer of Pengrowth from February 2009 to August 2012. |
Andrew D. Grasby Alberta, Canada | Senior Vice President, General Counsel & Corporate Secretary | Senior Vice President, General Counsel & Corporate Secretary of Pengrowth since February 2012; prior thereto Vice President, General Counsel & Corporate Secretary of Pengrowth from September 2010 and prior thereto a partner with McCarthy Tétrault LLP (law firm). |
Rebecca D. Greenan Alberta, Canada | Vice President, Marketing | Vice President, Marketing of Pengrowth since August 2012 and prior thereto Director, Marketing of Pengrowth. |
Marlon J. McDougall Alberta, Canada | Chief Operating Officer | Chief Operating Officer of Pengrowth since August 2011 and prior thereto, Vice President Operations & Chief Operating Officer of NAL Energy Corporation (energy company). |
Name and Jurisdiction of Residence | Position with Pengrowth | Principal Occupation |
Deric S. Orton(8) Alberta, Canada | Vice President, Land | Vice President, Land of Pengrowth since June 2012 and prior thereto Director, Land of NAL Energy Corporation. |
Robert W. Rosine Alberta, Canada | Executive Vice-President, Business Development | Executive Vice President, Business Development of Pengrowth since March 2010 and prior thereto President of Mancal Energy Inc. (energy company). |
Christopher G. Webster Alberta, Canada | Chief Financial Officer | Chief Financial Officer of Pengrowth. |
(1) | Denotes year first appointed as a director of Pengrowth Corporation, a predecessor of ours. Each of the directors has agreed to serve as such until the next annual meeting of shareholders or until their successor is duly appointed. |
(2) | Member of Corporate Governance and Nominating Committee. |
(3) | Member of Compensation Committee. |
(4) | Member of Reserves, Health, Safety and Environment Committee. |
(5) | Member of Audit and Risk Committee. |
(6) | Mr. Parrett was a director of Mongolia Minerals Corporation (a private company involved in mining investments in Mongolia) which filed for protection under the CCAA in June, 2014. |
(7) | Mr. De Maio was formerly the Chief Executive Officer and a director of Efficient Energy Resources Ltd. (a private electrical generation company) which agreed to the voluntary appointment of a receiver in 2005. |
(8) | Mr. Orton was formerly an officer of Piper Resources Ltd. (“Piper”) from January 2007 to September 2008. In February 2008, Piper filed for CCAA protection and was declared bankrupt in August 2008. |
(a) | while the director or executive officer was acting in the capacity as director, chief executive officer or chief financial officer was the subject of a cease trade or similar order or an order that denied the relevant company access to any exemption under securities legislation, for a period of more than 30 consecutive days; or |
(b) | was subject to a cease trade or similar order, or an order that denied the relevant company access to any exemption under securities legislation, for a period of more than 30 consecutive days, after the director or executive officer ceased to be a director, chief executive officer or chief financial officer and which resulted from an event that occurred while that person was acting in the capacity as director, chief executive officer or chief financial officer. |
Name | Independent | Financially Literate | Relevant Education and Experience |
James D. McFarland | Yes | Yes | Mr. McFarland has more than 42 years' experience in the oil and gas industry, most recently as President, Chief Executive Officer, director and co-founder of Valeura Energy Inc., a TSX listed issuer. Prior thereto Mr. McFarland was President, Chief Executive Officer, director and a co-founder of Verenex Energy Inc., a TSX listed issuer. He has served in senior executive roles as Managing Director of Southern Pacific Petroleum N.L. in Australia (an Australian Securities Exchange listed issuer), President and Chief Operating Officer of Husky Oil Limited (a TSX listed issuer) and in a wide range of upstream and corporate functions in an earlier 23-year career with Imperial Oil Limited and other ExxonMobil affiliates in Canada, the US and western Europe. He is also a past director of Aventura Energy Inc., Vermilion Energy Trust and Vermilion Resources Ltd. (all TSX-listed issuers). Mr. McFarland is a member of the Association of Professional Engineers and Geoscientists of Alberta, the Society of Petroleum Engineers International, the Program Committee of the World Petroleum Council and the Institute of Corporate Directors. He is also a past member of the Australian Institute of Company Directors. Mr. McFarland received a Bachelor of Science in Chemical Engineering from Queen's University and a Master of Science in Petroleum Engineering from the University of Alberta. |
Michael S. Parrett | Yes | Yes | Mr. Parrett currently serves as a director of Stillwater Mining Company, a NYSE listed company and Centerra Gold Inc., a TSX listed company. He is a director of (Chairman 2010-2013) Mongolia Minerals Corporation and a director of Sunshine Silver Mines Corporation, both private corporations. He was formerly Chairman of Gabriel Resources Limited, President of Rio Algom Limited and prior to that Chief Financial Officer of Rio Algom and Falconbridge Limited. Mr. Parrett has also acted as an independent consultant providing advisory service to various companies in Canada and the United States. Mr. Parrett is a chartered accountant and holds a Bachelor of Arts in Economics from York University. |
A. Terence Poole | Yes | Yes | Mr. Poole brings extensive senior financial management, accounting, capital and debt market experience to Pengrowth. He retired from Nova Chemicals Corporation in 2006 where he had held various senior management positions including Executive Vice‑President, Corporate Strategy and Development. Mr. Poole currently serves on the board of directors for Methanex Corporation. Mr. Poole received a Bachelor of Commerce degree from Dalhousie University and holds a Chartered Accountant designation. |
Barry D. Stewart | Yes | Yes | Mr. Stewart is a retired petroleum industry executive with over 41 years' experience in the oil and gas industry. Mr. Stewart served as Executive Vice President, In-Situ and International Oil with Suncor Energy Inc. from 2000 to 2001, and Executive Vice President, Exploration & Production with Suncor Energy Inc. from 1991 to 1999. Currently, Mr. Stewart serves as Director and Chairman of Newalta Corporation. Mr. Stewart holds a Bachelor of Science in Engineering Physics from Queen's University. |
2014 ($thousands) | 2013 ($thousands) | |||
Audit Fees | 955 | 1,012 | ||
Audit Related Fees | - | - | ||
Tax Fees | 182 | 49 | ||
All Other Fees | 143 | 149 | ||
Total | 1,280 | 1,210 |
• | the issuance of additional Common Shares; |
• | material acquisitions and dispositions of properties; |
• | material capital expenditures; |
• | borrowing; and |
• | the payment of dividends. |
(i) | the Amended and Restated Credit Agreement dated January 1, 2011 between Pengrowth and a syndicate of eleven financial institutions concerning the Credit Facility as amended by amending agreements dated November 29, 2011, July 29, 2013 and January 24, 2014; |
(ii) | the Note Purchase Agreement dated October 18, 2012 concerning the 2012 Senior Notes; |
(iii) | the Note Purchase Agreement dated May 11, 2010 concerning the 2010 Senior Notes; |
(iv) | the Note Purchase Agreement dated August 21, 2008 concerning the 2008 Senior Notes; |
(v) | the Note Purchase Agreement dated July 26, 2007 concerning the 2007 US Senior Notes; and |
(vi) | the Note Purchase Agreement dated December 1, 2005 concerning the UK Senior Notes. |
1. | We have evaluated the Company's reserves data as at December 31, 2014. The reserves data are estimates of proved reserves and probable reserves and related future net revenue as at December 31, 2014, estimated using forecast prices and costs. |
2. | The reserves data are the responsibility of the Company's management. Our responsibility is to express an opinion on the reserves data based on our evaluation. |
3. | Those standards require that we plan and perform an evaluation to obtain reasonable assurance as to whether the reserves data are free of material misstatement. An evaluation also includes assessing whether the reserves data are in accordance with principles and definitions presented in the COGE Handbook. |
4. | The following table sets forth the estimated future net revenue (before deduction of income taxes) attributed to proved plus probable reserves, estimated using forecast prices and costs and calculated using a discount rate of 10 percent, included in the reserves data of the Company evaluated by us for the year ended December 31, 2014, and identifies the respective portions thereof that we have audited, evaluated and reviewed and reported on to the Company's board of directors: |
Independent Qualified Reserves Evaluator | Description and Preparation Date of Evaluation Report | Location of Reserves (Country or Foreign Geographic Area) | Net Present Value of Future Net Revenue (before income taxes, 10% discount rate - $MM) | |||
Audited | Evaluated | Reviewed | Total | |||
GLJ Petroleum Consultants | Corporate Summary January 19, 2015 | Canada | - | 5,259 | - | 5,259 |
5. | In our opinion, the reserves data respectively evaluated by us have, in all material respects, been determined and are in accordance with the COGE Handbook, consistently applied. We express no opinion on the reserves data that we reviewed but did not audit or evaluate. |
6. | We have no responsibility to update our reports referred to in paragraph 4 for events and circumstances occurring after their respective preparation dates. |
7. | Because the reserves data are based on judgments regarding future events, actual results will vary and the variations may be material. |
(signed) "Todd Ikeda" |
Todd J. Ikeda, P.Eng. |
Vice President |
(a) | reviewed the Corporation's procedures for providing information to the independent qualified reserves evaluator; |
(b) | met with the independent qualified reserves evaluator to determine whether any restrictions affected the ability of the independent qualified reserves evaluator to report without reservation; and |
(c) | reviewed the reserves data with management and the independent qualified reserves evaluator. |
(a) | the content and filing with securities regulatory authorities of Form 51-101F1 containing reserves data and other oil and gas information; |
(b) | the filing of Form 51-101F2 which is the report of the independent qualified reserves evaluator on the reserves data; and |
(c) | the content and filing of this report. |
(signed) "Derek W. Evans" |
Derek W. Evans |
President and Chief Executive Officer |
Pengrowth Energy Corporation |
(signed) "Bob Rosine" |
Bob Rosine |
Executive Vice President, Business Development |
Pengrowth Energy Corporation |
(signed) "Wayne K. Foo" |
Wayne K. Foo |
Director |
Pengrowth Energy Corporation |
(signed) "Kelvin B. Johnston" |
Kelvin B. Johnston |
Director |
Pengrowth Energy Corporation |
PENGROWTH ENERGY CORPORATION Policies and Practices | Page 1 of 11 | |
TERMS OF REFERENCE AUDIT AND RISK COMMITTEE |
• | monitor the performance of Pengrowth's internal audit function and the integrity of Pengrowth's financial reporting process and systems of internal controls regarding finance, accounting, and legal compliance; |
• | assist Board oversight of: (i) the integrity of Pengrowth's financial statements; (ii) Pengrowth's compliance with legal and regulatory requirements; and (iii) the performance of Pengrowth's internal audit function and independent auditors; |
• | monitor the independence, qualification and performance of Pengrowth's external auditors; |
• | provide an avenue of communication among the external auditors, the internal auditors, management and the Board; and |
• | oversee Pengrowth’s risk management processes. |
1. | Review and reassess the adequacy of the Committee's terms of reference at least annually, submit the terms of reference to the Board for approval and have the document published annually in Pengrowth's annual information circular and at least every three years in accordance with the regulations of the United States' Securities and Exchange Commission. |
2. | Prior to filing or public distribution, review, discuss with management and the internal and external auditors and recommend to the Board for approval, Pengrowth's audited annual financial statements, annual earnings press releases, annual information form, all financial statements including the related management's discussion and analysis required in prospectuses and other offering memoranda, financial statements required by regulatory authorities, all prospectuses and all documents which may be incorporated by reference into a prospectus, including without limitation, the annual information circular. Approve, on behalf of the Board, Pengrowth's interim financial statements and related management's discussion and analysis and interim earnings press releases. This review should include discussions with management, the internal auditors and the external auditors of significant issues regarding accounting principles, practices and judgements. Discuss any significant changes to Pengrowth's accounting principles and any items required to be communicated by the external auditors in accordance with Assurance and Related Services Guideline #11 (AuG-11). |
3. | Ensure that adequate procedures are in place for the review of Pengrowth's public disclosure of financial information extracted or derived from Pengrowth's financial statements, other than the public disclosure referred to in paragraph 2 above and periodically assess the adequacy of those procedures. |
4. | Be responsible for reviewing the disclosure contained in Pengrowth's annual information form as required by Form 52-110F1 Audit Committee Information Required in an AIF, attached to NI 52-110. If proxies are solicited for the election of directors of Pengrowth, the Committee shall be responsible for ensuring that Pengrowth's information circular includes a cross-reference to the sections in Pengrowth's annual information form that contain the information required by Form 52-110F1. |
1. | The Committee shall advise the external auditors of their accountability to the Committee and the Board as representatives of Pengrowth’s shareholders to whom the external auditors are ultimately responsible. The external auditors shall report directly to the Committee. The Committee is directly responsible for overseeing the work of the external auditors, shall review at least annually the independence and performance of the external auditors and shall annually recommend to the Board the appointment of the external auditors or approve any discharge of auditors when circumstances warrant. The Committee shall, on an annual basis, obtain and review a report by the external auditor describing: (i) the external auditor's internal quality-control procedures; (ii) any material issues raised by the most recent internal quality-control review, or peer review, of the external auditors, or by any inquiry or investigation by governmental or professional authorities, within the preceding five years, respecting one or more independent audits carried out by the external auditors, and any steps taken to deal with any such issues; and (iii) all relationships between the independent auditor and Pengrowth. |
2. | Approve the fees and other compensation to be paid to the external auditors. |
3. | Pre-approve all services to be provided to Pengrowth or its subsidiary entities by Pengrowth's external auditors and all related terms of engagement. |
1. | Establish procedures for: (i) the receipt, retention and treatment of complaints received by Pengrowth regarding accounting, internal accounting controls, or auditing matters; and (ii) the confidential and anonymous submission by employees of Pengrowth of concerns regarding questionable accounting or auditing matters. |
2. | Review and approve Pengrowth's hiring policies regarding partners, employees and former partners and employees of the present and former external auditors of Pengrowth. |
1. | In consultation with management, the internal auditors and the external auditors, consider the integrity of Pengrowth's financial reporting processes and controls and the performance of Pengrowth's internal financial accounting staff; discuss significant financial risk exposures and the steps management has taken to monitor, control and report such exposures; and review significant findings prepared by the internal or external auditors together with management's responses. |
2. | Review, with financial management, the internal auditors and the external auditors, Pengrowth's policies relating to risk management and risk assessment. |
3. | Meet separately with each of management, the internal auditors and the external auditors to discuss difficulties or concerns, specifically: (i) any difficulties encountered in the course of the audit work, including any restrictions on the scope of activities or access to requested information, and any significant disagreements with management; (ii) any changes required in the planned scope of the audit; and (iii) the responsibilities, budget, and staffing of the internal audit function, and report to the Board on such meetings. |
4. | Conduct an annual performance evaluation of the Committee. |
1. | Review the annual audit plans of the internal auditors. |
2. | Review the significant findings prepared by the internal auditors and recommendations issued by any external party relating to internal audit issues, together with management's response. |
3. | Review the adequacy of the resources of the internal auditors to ensure the objectivity and independence of the internal audit function. |
4. | Consult with management on management's appointment, replacement, reassignment or dismissal of the internal auditors. |
5. | Ensure that the internal auditors have access to the Chairman of the Board and the President and CEO. |
1. | On an annual basis, the Committee should review and discuss with the external auditors all significant relationships they have with Pengrowth that could impair the auditors' independence. |
2. | The Committee shall review the external auditors audit plan – discuss scope, staffing, locations, and reliance upon management and general audit approach. |
3. | Consider the external auditors' judgments about the quality and appropriateness of Pengrowth's accounting principles as applied in its financial reporting. |
4. | Be responsible for the resolution of disagreements between management and the external auditors regarding financial performance. |
5. | Ensure compliance by the external auditors with the requirements set forth in National Instrument 52 108 Auditor Oversight. |
6. | Ensure that the external auditors are participants in good standing with the Canadian Public Accountability Board ("CPAB") and participate in the oversight programs established by the CPAB from time to time and that the external auditors have complied with any restrictions or sanctions imposed by the CPAB as of the date of the applicable auditor's report relating to Pengrowth's annual audited financial statements. |
7. | Monitor compliance with the lead auditor rotation requirements of Regulation S-X. |
(a) | The risks inherent in the Corporation’s businesses, facilities, strategic direction; |
(b) | The overall risk management strategies (including insurance coverage); |
(c) | The risk retention philosophy and the resulting uninsured exposure of the Corporation; and |
(d) | The loss prevention policies, risk management and hedging programs, and standard and accountabilities of the Corporation in the context of competitive and operational considerations. |
1. | On at least an annual basis, review with Pengrowth's legal counsel any legal matters that could have a significant impact on the organization's financial statements, Pengrowth's compliance with applicable laws and regulations, and inquiries received from regulators or governmental agencies. |
2. | Annually prepare a report to shareholders as required by the United States' Securities and Exchange Commission; the report should be included in Pengrowth's annual information circular. |
3. | Ensure due compliance with each obligation to certify, on an annual and interim basis, internal control over financial reporting and disclosure controls and procedures in accordance with applicable securities laws and regulations. |
4. | Review all exceptions to established policies, procedures and internal controls of Pengrowth, which have been approved by any two officers of Pengrowth. |
5. | Perform any other activities consistent with this Charter, Pengrowth's by-laws, and other governing law as the Committee or the Board deems necessary or appropriate. |
6. | Maintain minutes of meetings and periodically report to the Board on significant results of the foregoing activities. |
1. | An audit committee member is independent if he or she has no direct or indirect material relationship with Pengrowth. |
2. | For the purposes of paragraph 1, a "material relationship" is a relationship which could, in the view of the Board, be reasonably expected to interfere with the exercise of a member's independent judgment. |
3. | Despite paragraph 2, the following individuals are considered to have a material relationship with Pengrowth: |
(a) | an individual who is, or has been within the last three years, an employee or executive officer of Pengrowth; |
(b) | an individual whose immediate family member is, or has been within the last three years, an executive officer of Pengrowth; |
(c) | an individual who: |
i. | is a partner of a firm that is Pengrowth's internal or external auditor, |
ii. | is an employee of that firm, or |
iii. | was within the last three years a partner or employee of that firm and personally worked on Pengrowth's audit within that time; |
(d) | an individual whose spouse, minor child or stepchild, or child or stepchild who shares a home with the individual: |
i. | is a partner of a firm that is Pengrowth's internal or external auditor, |
ii. | is an employee of that firm and participates in its audit, assurance or tax compliance (but not tax planning) practice, or |
iii. | was within the last three years a partner or employee of that firm and personally worked on Pengrowth's audit within that time; |
(e) | an individual who, or whose immediate family member, is or has been within the last three years, an executive officer of an entity if any of Pengrowth's current executive officers serves or served at that same time on the entity's compensation committee; and |
(f) | an individual who received, or whose immediate family member who is employed as an executive officer of Pengrowth received, more than $75,000 in direct compensation from Pengrowth during any 12 month period within the last three years. |
4. | For the purposes of paragraphs 3(c) and 3(d), a partner does not include a fixed income partner whose interest in the firm that is the internal or external auditor is limited to the receipt of fixed amounts of compensation (including deferred compensation) for prior service with that firm if the compensation is not contingent in any way on continued service. |
5. | For the purposes of paragraph 3(f), direct compensation does not include |
(a) | remuneration for acting as a member of the Board or of any committee of the Board, and |
(b) | the receipt of fixed amounts of compensation under a retirement plan (including deferred compensation) for prior service with Pengrowth if the compensation is not contingent in any way on continued service. |
6. | Despite paragraph 3, an individual will not be considered to have a material relationship with Pengrowth solely because the individual or his or her immediate family member |
(a) | has previously acted as an interim chief executive officer of Pengrowth, or |
(b) | acts, or has previously acted, as a chair or vice-chair of the Board or of any committee of the Board on a part-time basis. |
7. | For the purpose of paragraph 3, "Pengrowth" includes all of its subsidiary entities. |
8. | Despite any determination made under paragraphs 3 through 7 above, an individual who |
(a) | accepts, directly or indirectly, any consulting, advisory or other compensatory fee from Pengrowth or any subsidiary entity of Pengrowth, other than as remuneration for acting in his or her capacity as a member of the Board or any Board committee, or as a part-time chair or vice-chair of the Board or any Board committee; or |
(b) | is an affiliated entity of Pengrowth or any of its subsidiary entities, |
9. | For the purposes of paragraph 8, the indirect acceptance by an individual of any consulting, advisory or other compensatory fee includes acceptance of a fee by |
(a) | an individual's spouse, minor child or stepchild, or a child or stepchild who shares the individual's home; or |
(b) | an entity in which such individual is a partner, member, an officer such as a managing director occupying a comparable position or executive officer, or occupies a similar position (except limited partners, non-managing members and those occupying similar positions who, in each case, have no active role in providing services to the entity) and which provides accounting, consulting, legal, investment banking or financial advisory services to Pengrowth or any subsidiary entity of Pengrowth. |
10. | For the purposes of paragraph 8, compensatory fees do not include the receipt of fixed amounts of compensation under a retirement plan (including deferred compensation) for prior service with Pengrowth if the compensation is not contingent in any way on continued service. |
i. | Each member of the audit committee must be a member of the board of directors of the listed issuer, and must otherwise be independent; provided that, where a listed issuer is one of two dual holding companies, those companies may designate one audit committee for both companies so long as each member of the audit committee is a member of the board of directors of at least one of such dual holding companies. |
ii. | Independence requirements for non-investment company issuers. In order to be considered to be independent for purposes of this paragraph (b)(1), a member of an audit committee of a listed issuer that is not an investment company may not, other than in his or her capacity as a member of the audit committee, the board of directors, or any other board committee: |
A. | Accept directly or indirectly any consulting, advisory, or other compensatory fee from the issuer or any subsidiary thereof, provided that, unless the rules of the national securities exchange or national securities association provide otherwise, compensatory fees do not include the receipt of fixed amounts of compensation under a retirement plan (including deferred compensation) for prior service with the listed issuer (provided that such compensation is not contingent in any way on continued service); or |
B. | Be an affiliated person of the issuer or any subsidiary thereof. |
e. | Definitions. Unless the context otherwise requires, all terms used in this section have the same meaning as in the Act. In addition, unless the context otherwise requires, the following definitions apply for purposes of this section: |
i. | The term affiliate of, or a person affiliated with, a specified person, means a person that directly, or indirectly through one or more intermediaries, controls, or is controlled by, or is under common control with, the person specified. |
A. | A person will be deemed not to be in control of a specified person for purposes of this section if the person: |
1. | Is not the beneficial owner, directly or indirectly, of more than 10% of any class of voting equity securities of the specified person; and |
2. | Is not an executive officer of the specified person. |
B. | Paragraph (e)(1)(ii)(A) of this section only creates a safe harbor position that a person does not control a specified person. The existence of the safe harbor does not create a presumption in any way that a person exceeding the ownership requirement in paragraph (e)(1)(ii)(A)(1) of this section controls or is otherwise an affiliate of a specified person. |
iii. | The following will be deemed to be affiliates: |
iv. | For purposes of paragraph (e)(1)(i) of this section, dual holding companies will not be deemed to be affiliates of or persons affiliated with each other by virtue of their dual holding company arrangements with each other, including where directors of one dual holding company are also directors of the other dual holding company, or where directors of one or both dual holding companies are also directors of the businesses jointly controlled, directly or indirectly, by the dual holding companies (and, in each case, receive only ordinary-course compensation for serving as a member of the board of directors, audit committee or any other board committee of the dual holding companies or any entity that is jointly controlled, directly or indirectly, by the dual holding companies). |
4. | The term control (including the terms controlling, controlled by and under common control with) means the possession, direct or indirect, of the power to direct or cause the direction of the management and policies of a person, whether through the ownership of voting securities, by contract, or otherwise. |
8. | The term indirect acceptance by a member of an audit committee of any consulting, advisory or other compensatory fee includes acceptance of such a fee by a spouse, a minor child or stepchild or a child or stepchild sharing a home with the member or by an entity in which such member is a partner, member, an officer such as a managing director occupying a comparable position or executive officer, or occupies a similar position (except limited partners, non-managing members and those occupying similar positions who, in each case, have no active role in providing services to the entity) and which provides accounting, consulting, legal, investment banking or financial advisory services to the issuer or any subsidiary of the issuer. |
(a) | (i) No director qualifies as "independent" unless the board of directors affirmatively determines that the director has no material relationship with the listed company (either directly or as a partner, shareholder or officer of an organization that has a relationship with the company). |
(ii) | In addition, in affirmatively determining the independence of any director who will serve on the compensation committee of the listed company's board of directors, the board of directors must consider all factors specifically relevant to determining whether a director has a relationship to the listed company which is material to that director's ability to be independent from management in connection with the duties of a compensation committee member, including, but not limited to: |
(A) | the source of compensation of such director, including any consulting, advisory or other compensatory fee paid by the listed company to such director; and |
(B) | whether such director is affiliated with the listed company, a subsidiary of the listed company or an affiliate of a subsidiary of the listed company. |
(b) | In addition, a director is not independent if: |
(i) | The director is, or has been within the last three years, an employee of the listed company, or an immediate family member is, or has been within the last three years, an executive officer, of the listed company. |
(ii) | The director has received, or has an immediate family member who has received, during any twelve-month period within the last three years, more than $120,000 in direct compensation from the listed company, other than director and committee fees and pension or other forms of deferred compensation for prior service (provided such compensation is not contingent in any way on continued service). |
(iii) | (A) The director is a current partner or employee of a firm that is the listed company's internal or external auditor; (B) the director has an immediate family member who is a current partner of such a firm; (C) the director has an immediate family member who is a current employee of such a firm and personally works on the listed company's audit; or (D) the director or an immediate family member was within the last three years a partner or employee of such a firm and personally worked on the listed company's audit within that time. |
(iv) | The director or an immediate family member is, or has been within the last three years, employed as an executive officer of another company where any of the listed company's present executive officers at the same time serves or served on that company's compensation committee. |
(v) | The director is a current employee, or an immediate family member is a current executive officer, of a company that has made payments to, or received payments from, the listed company for property or services in an amount which, in any of the last three fiscal years, exceeds the greater of $1 million, or 2% of such other company's consolidated gross revenues. |
PENGROWTH 2014 Management's Discussion and Analysis | 1 |
PENGROWTH 2014 Management's Discussion and Analysis | 2 |
PENGROWTH 2014 Management's Discussion and Analysis | 3 |
PENGROWTH 2014 Management's Discussion and Analysis | 4 |
2014 Actual | 2014 Guidance (1) | ||
Production (boe/d) | 73,288 | 71,000 - 73,000 | |
Capital expenditures ($ millions) | 904.0 | 740 - 770 | |
Royalty expenses (% of sales) | 17.9 | 16 - 18 | |
Operating expenses ($/boe) | 15.53 | 15.20 - 15.80 | |
Cash G&A expenses ($/boe) | 3.15 | 3.15 - 3.25 | |
Funds flow from operations ($ millions) | 505.7 | 500 - 540 | |
EBITDA ($ millions) (2) | 557.4 | 575 - 625 |
(1) | Per boe estimates based on high and low ends of production Guidance. |
(2) | Guidance EBITDA calculated as funds flow from operations plus interest and financing charges less expenditures on remediation. |
2015 Guidance | |
Production (boe/d) | 73,000 - 75,000 |
Capital expenditures ($ millions) | 190 - 210 |
Royalty expenses (% of sales) | 12 - 15 |
Operating expenses ($/boe) (1) | 15.50 - 16.50 |
Cash G&A expenses ($/boe) (1) | 3.20 - 3.30 |
(1) | Per boe estimates based on high and low ends of production Guidance. |
PENGROWTH 2014 Management's Discussion and Analysis | 5 |
Three months ended | Twelve months ended | |||||||||
($ millions except per boe amounts) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Production (boe/d) | 71,802 | 72,472 | 77,371 | 73,288 | 84,527 | |||||
Capital expenditures | 258.8 | 191.9 | 239.7 | 904.0 | 695.8 | |||||
Funds flow from operations | 115.8 | 129.0 | 105.9 | 505.7 | 560.9 | |||||
Operating netback ($/boe) (1) | 24.04 | 24.91 | 20.82 | 25.64 | 24.35 | |||||
Adjusted net income (loss) | (854.8 | ) | 3.4 | (37.3 | ) | (879.0 | ) | (183.8 | ) | |
Net income (loss) | (506.0 | ) | 52.2 | (91.1 | ) | (578.8 | ) | (316.9 | ) |
(1) | Including realized commodity risk management. |
($ millions) | Q3/14 vs. Q4/14 | % Change | Q4/13 vs. Q4/14 | % Change | 2013 vs. 2014 | % Change | |||||||||||
Funds flow from operations for comparative period | Q3/14 | 129.0 | Q4/13 | 105.9 | 2013 | 560.9 | |||||||||||
Increase (decrease) due to: | |||||||||||||||||
Volumes | (14.1 | ) | (11 | ) | (32.6 | ) | (31 | ) | (235.1 | ) | (42 | ) | |||||
Prices including differentials | (62.7 | ) | (49 | ) | (20.4 | ) | (19 | ) | 141.0 | 25 | |||||||
Realized commodity risk management | 50.3 | 39 | 37.4 | 35 | (41.1 | ) | (7 | ) | |||||||||
Other income including sulphur | (0.8 | ) | (1 | ) | 0.8 | 1 | (2.4 | ) | — | ||||||||
Royalties | 14.3 | 11 | 11.6 | 11 | 6.5 | 1 | |||||||||||
Expenses: | |||||||||||||||||
Operating | 7.9 | 6 | 14.7 | 14 | 67.1 | 12 | |||||||||||
Cash G&A | (0.6 | ) | — | 0.5 | — | 3.5 | 1 | ||||||||||
Interest & financing | (0.5 | ) | — | 3.6 | 3 | 19.5 | 3 | ||||||||||
Other expenses including transportation | (7.0 | ) | (5 | ) | (5.7 | ) | (5 | ) | (14.2 | ) | (3 | ) | |||||
Net change | (13.2 | ) | (10 | ) | 9.9 | 9 | (55.2 | ) | (10 | ) | |||||||
Funds flow from operations | Q4/14 | 115.8 | Q4/14 | 115.8 | 2014 | 505.7 |
PENGROWTH 2014 Management's Discussion and Analysis | 6 |
Three months ended | Twelve months ended | |||||||||
($ millions) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Net income (loss) | (506.0 | ) | 52.2 | (91.1 | ) | (578.8 | ) | (316.9 | ) | |
Excluded non-cash items in net income (loss): | ||||||||||
Unrealized gain (loss) on commodity, power and interest risk management | 501.3 | 121.1 | (39.1 | ) | 499.6 | (87.0 | ) | |||
Unrealized foreign exchange loss (1) | (29.8 | ) | (42.7 | ) | (28.2 | ) | (79.0 | ) | (63.0 | ) |
Unrealized loss on investments | — | (5.0 | ) | — | (5.0 | ) | (15.0 | ) | ||
Tax effect on non-cash items above | (122.7 | ) | (24.6 | ) | 13.5 | (115.4 | ) | 31.9 | ||
Total excluded | 348.8 | 48.8 | (53.8 | ) | 300.2 | (133.1 | ) | |||
Adjusted net income (loss) | (854.8 | ) | 3.4 | (37.3 | ) | (879.0 | ) | (183.8 | ) |
(1) | Net of associated foreign exchange risk management contracts. |
The following table represents a continuity of adjusted net income (loss): | |||||||||||
($ millions) | Q3/14 vs. Q4/14 | Q4/13 vs. Q4/14 | 2013 vs. 2014 | ||||||||
Adjusted net income (loss) for comparative period | Q3/14 | 3.4 | Q4/13 | (37.3 | ) | 2013 | (183.8 | ) | |||
Funds flow from operations increase (decrease) | (13.2 | ) | 9.9 | (55.2 | ) | ||||||
DD&A and accretion expense decrease | 0.9 | 3.5 | 59.3 | ||||||||
Impairment charges increase | (994.6 | ) | (994.6 | ) | (994.6 | ) | |||||
Loss on property dispositions decrease | 1.7 | 29.4 | 199.0 | ||||||||
Other | 1.9 | 2.3 | 1.8 | ||||||||
Estimated tax on above | 145.1 | 132.0 | 94.5 | ||||||||
Net change | (858.2 | ) | (817.5 | ) | (695.2 | ) | |||||
Adjusted net loss | Q4/14 | (854.8 | ) | Q4/14 | (854.8 | ) | 2014 | (879.0 | ) |
PENGROWTH 2014 Management's Discussion and Analysis | 7 |
Estimated Impact on 12 Month Funds Flow | |||||||||
COMMODITY PRICE ENVIRONMENT (1) | Assumption | Change | (Cdn$ millions) | ||||||
West Texas Intermediate Oil (2) (3) | U.S.$/bbl | $ | 49.87 | $ | 1.00 | ||||
Light oil | 7.2 | ||||||||
Heavy oil | 7.0 | ||||||||
Oil risk management (4) | (11.7 | ) | |||||||
NGLs | 3.2 | ||||||||
Net impact of U.S.$1/bbl increase in WTI | 5.7 | ||||||||
Oil differentials | |||||||||
Light oil | U.S.$/bbl | $ | 5.77 | $ | 1.00 | (7.2 | ) | ||
Heavy oil | U.S.$/bbl | $ | 14.11 | $ | 1.00 | (7.0 | ) | ||
Net impact of U.S.$1/bbl increase in differentials | (14.2 | ) | |||||||
AECO Natural Gas (2) (3) | Cdn$/Mcf | $ | 2.76 | $ | 0.10 | ||||
Natural gas | 6.0 | ||||||||
Natural gas risk management (4) | (3.0 | ) | |||||||
Net impact of Cdn$0.10/Mcf increase in AECO | 3.0 |
(1) | Calculations are performed independently and are not indicative of actual results when multiple variables change at the same time. An exchange rate of $1Cdn = $0.80 U.S. was used. |
(2) | Commodity price is based on an estimation of the 12 month forward price curve at February 1, 2015 and does not include the impact of risk management contracts. |
(3) | The calculated impact on revenue/cash flow is only applicable within a limited range of the change indicated and is based on production guidance levels contained herein. |
(4) | Includes risk management contracts as at February 1, 2015. |
PENGROWTH 2014 Management's Discussion and Analysis | 8 |
Three months ended | Twelve months ended | |||||||||
($ millions) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Drilling, completions and facilities | ||||||||||
Lindbergh | 80.4 | 110.5 | 136.0 | 442.3 | 306.4 | |||||
Non-thermal | 34.9 | 61.5 | 72.8 | 256.5 | 299.8 | |||||
Total drilling, completions and facilities | 115.3 | 172.0 | 208.8 | 698.8 | 606.2 | |||||
Land & seismic acquisitions (1) | 123.9 | 0.3 | 1.1 | 129.3 | 2.9 | |||||
Maintenance capital | 17.8 | 19.1 | 26.6 | 72.8 | 81.9 | |||||
Development capital | 257.0 | 191.4 | 236.5 | 900.9 | 691.0 | |||||
Other capital | 1.8 | 0.5 | 3.2 | 3.1 | 4.8 | |||||
Capital expenditures | 258.8 | 191.9 | 239.7 | 904.0 | 695.8 |
(1) | Seismic acquisitions are net of seismic sales revenue. |
PENGROWTH 2014 Management's Discussion and Analysis | 9 |
PENGROWTH 2014 Management's Discussion and Analysis | 10 |
Reserves Summary (MMboe except as noted) | 2014 | 2013 | 2012 | ||||
Proved Reserves | |||||||
Additions + revisions for the year | 32.9 | 83.4 | 21.0 | ||||
Net acquisitions (dispositions) for the year | (3.2 | ) | (45.6 | ) | 75.9 | ||
Total proved reserves at period end | 310.1 | 307.0 | 300.1 | ||||
Proved reserve replacement ratio excluding net acquisitions (dispositions) | 123 | % | 270% | 66 | % | ||
Proved reserve replacement ratio including net acquisitions (dispositions) | 111 | % | 122% | 306 | % | ||
Proved plus Probable Reserves (P+P) | |||||||
Additions + revisions for the year | 112.4 | 65.3 | 103.8 | ||||
Net acquisitions (dispositions) for the year | (5.6 | ) | (69.0 | ) | 109.4 | ||
Total proved plus probable reserves at period end | 557.4 | 477.4 | 512.0 | ||||
Total production (MMboe) (1) | 26.8 | 30.9 | 31.7 | ||||
P+P Reserve replacement ratio excluding net acquisitions (dispositions) | 420 | % | 211% | 327 | % | ||
P+P Reserve replacement ratio including net acquisitions (dispositions) (2) | 399 | % | (12 | )% | 672 | % |
(1) | Includes production from Lindbergh pilot project. |
(2) | 2013 negative replacement ratio was a result of net dispositions in the year. |
Finding & Development Costs & Recycle Ratio | 2014 | 2013 | 2012 | 3 year weighted average | |||||||||
Excluding Net Acquisitions (Dispositions) (F&D) | |||||||||||||
Excluding changes in FDC | |||||||||||||
F&D costs per boe - (P+P) | $ | 8.03 | $ | 10.61 | $ | 4.44 | $ | 7.30 | |||||
Recycle ratio (1) (2) | 3.2 | 2.3 | 5.3 | 3.4 | |||||||||
Including changes in FDC | |||||||||||||
F&D costs per boe - (P+P) | $ | 22.33 | $ | 21.96 | $ | 16.85 | $ | 20.22 | |||||
Recycle ratio (1) | 1.1 | 1.1 | 1.4 | 1.2 |
(1) | Calculated as operating netback per boe divided by F&D costs per boe based on proved plus probable reserves. |
(2) | Prior periods restated to conform to presentation in the current period. |
PENGROWTH 2014 Management's Discussion and Analysis | 11 |
Other Performance Measures | 2014 | 2013 | 2012 | |||
Production per share (boe/share) | 0.05 | 0.06 | 0.07 | |||
Production per debt adjusted share (boe/share) (1) | 0.03 | 0.04 | 0.04 | |||
P+P reserves per share (boe/share) | 1.04 | 0.91 | 1.00 | |||
P+P reserves per debt adjusted share (boe/share) (1) | 0.54 | 0.62 | 0.60 |
(1) | Debt adjusted shares equals the shares outstanding plus the number of shares needed to retire all of the debt at the year end share price. |
Three months ended | Twelve months ended | ||||||||||||||
Daily production | Dec 31, 2014 | % of total | Sept 30, 2014 | % of total | Dec 31, 2013 | % of total | Dec 31, 2014 | % of total | Dec 31, 2013 | % of total | |||||
Light oil (bbls) | 19,361 | 27 | 21,359 | 30 | 22,488 | 29 | 21,228 | 29 | 27,061 | 32 | |||||
Heavy oil (bbls) | 8,299 | 12 | 8,246 | 11 | 8,369 | 11 | 8,251 | 11 | 8,355 | 10 | |||||
Natural gas liquids (bbls) | 9,381 | 13 | 9,403 | 13 | 10,476 | 13 | 10,130 | 14 | 10,476 | 12 | |||||
Natural gas (Mcf) | 208,563 | 48 | 200,786 | 46 | 216,231 | 47 | 202,076 | 46 | 231,812 | 46 | |||||
Total boe per day | 71,802 | 72,472 | 77,371 | 73,288 | 84,527 |
PENGROWTH 2014 Management's Discussion and Analysis | 12 |
Three months ended | Twelve months ended | |||||||||
(Cdn$/bbl) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Average Benchmark Prices | ||||||||||
WTI oil | 83.05 | 105.83 | 102.75 | 102.44 | 101.07 | |||||
Edmonton par light oil | 75.79 | 97.20 | 87.07 | 94.50 | 93.47 | |||||
WCS heavy oil | 66.85 | 83.84 | 69.07 | 81.03 | 75.14 | |||||
Average Differentials to WTI | ||||||||||
Edmonton par | (7.26 | ) | (8.63 | ) | (15.68 | ) | (7.94 | ) | (7.60 | ) |
WCS heavy oil | (16.20 | ) | (21.99 | ) | (33.68 | ) | (21.41 | ) | (25.93 | ) |
Average Sales Prices | ||||||||||
Light oil | 72.93 | 94.04 | 83.23 | 92.10 | 89.68 | |||||
Heavy oil | 61.56 | 78.43 | 61.43 | 75.21 | 67.98 | |||||
Natural gas liquids | 39.51 | 52.94 | 60.49 | 52.17 | 55.81 |
Three months ended | Twelve months ended | |||||||||
(Cdn$) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Average Benchmark Prices | ||||||||||
NYMEX gas (per MMBtu) | 4.36 | 4.30 | 4.05 | 4.71 | 3.82 | |||||
AECO monthly gas (per MMBtu) | 4.01 | 4.22 | 3.15 | 4.42 | 3.16 | |||||
Average Differential to NYMEX | ||||||||||
AECO differential (per MMBtu) | (0.35 | ) | (0.08 | ) | (0.90 | ) | (0.29 | ) | (0.66 | ) |
Average Sales Prices | ||||||||||
Natural gas (per Mcf) (1) | 4.02 | 4.05 | 3.18 | 4.74 | 3.19 |
(1) | Average sales prices are recorded in Mcf to reflect the volumetric reporting standard for Pengrowth's natural gas. |
PENGROWTH 2014 Management's Discussion and Analysis | 13 |
Three months ended | Twelve months ended | |||||||||
($/boe) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Average sales prices | 43.61 | 54.73 | 47.92 | 55.42 | 51.10 | |||||
Other production income including sulphur | 0.52 | 0.63 | 0.37 | 0.54 | 0.54 | |||||
Total oil and gas sales | 44.13 | 55.36 | 48.29 | 55.96 | 51.64 |
Three months ended | Twelve months ended | |||||||||
($ millions except per unit amounts) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Realized | ||||||||||
Oil risk management | 24.3 | (23.9 | ) | (17.5 | ) | (66.5 | ) | (60.5 | ) | |
$/bbl (1) | 9.55 | (8.77 | ) | (6.16 | ) | (6.18 | ) | (4.68 | ) | |
Natural gas risk management | (2.6 | ) | (4.7 | ) | 1.8 | (29.6 | ) | 5.5 | ||
$/Mcf | (0.14 | ) | (0.25 | ) | 0.09 | (0.40 | ) | 0.07 | ||
Total realized gain (loss) | 21.7 | (28.6 | ) | (15.7 | ) | (96.1 | ) | (55.0 | ) | |
$/boe | 3.29 | (4.29 | ) | (2.21 | ) | (3.60 | ) | (1.78 | ) | |
Unrealized | ||||||||||
Unrealized commodity risk management assets (liabilities) at period end | 421.1 | (84.2 | ) | (80.0 | ) | 421.1 | (80.0 | ) | ||
Less: Unrealized commodity risk management assets (liabilities) at beginning of period | (84.2 | ) | (205.8 | ) | (40.9 | ) | (80.0 | ) | 7.0 | |
Unrealized gain (loss) on commodity risk management contracts for the period | 505.3 | 121.6 | (39.1 | ) | 501.1 | (87.0 | ) |
(1) | Includes light and heavy oil. |
PENGROWTH 2014 Management's Discussion and Analysis | 14 |
Crude Oil Swaps and Puts | ||||
Reference point | Yearly average volume (bbl/d) | Year | % of total 2015 oil production Guidance (1) | Price/bbl ($Cdn) |
WTI | 26,000 | 2015 | 75% | 93.99 |
WTI | 19,482 | 2016 | 56% | 90.39 |
Natural Gas Swaps and Puts | ||||
Reference point | Yearly average volume (MMBtu/d) | Year | % of 2015 natural gas production Guidance | Price/MMBtu ($Cdn) |
AECO & NGI Chicago Index | 86,279 | 2015 | 46% | 3.84 |
AECO | 37,887 | 2016 | 20% | 3.79 |
AECO | 21,877 | 2017 | 12% | 4.01 |
AECO | 4,739 | 2018 | 3% | 3.89 |
Power | ||||
Reference point | Yearly average volume (MW) | Year | % of estimated power purchases | Price/MWh ($Cdn) |
AESO | 40 | 2015 | 79% | 49.53 |
AESO | 10 | 2016 | 15% | 50.00 |
(1) | Includes light and heavy crude oil. After the successful 2013 divestment program, 2015 oil risk management contracts represent over 65 percent of 2015 production Guidance. Pengrowth's Board of Directors has approved the retention of the risk management contracts already in place. |
PENGROWTH 2014 Management's Discussion and Analysis | 15 |
($ millions) | ||||
Oil | Cdn$1/bbl increase in future oil prices | Cdn$1/bbl decrease in future oil prices | ||
Unrealized pre-tax gain (loss) on oil risk management | (16.5 | ) | 16.5 | |
Natural gas | Cdn$0.25/MMBtu increase in future natural gas prices | Cdn$0.25/MMBtu decrease in future natural gas prices | ||
Unrealized pre-tax gain (loss) on natural gas risk management | (13.6 | ) | 13.5 | |
Power | Cdn$1/MWh increase in future power prices | Cdn$1/MWh decrease in future power prices | ||
Unrealized pre-tax gain (loss) on power risk management | 0.4 | (0.4 | ) |
Forward Period | Percent of Estimated Production | Percent of Estimated Power Purchases |
1 - 24 Months | Up to 65% | Up to 80% |
25 - 36 Months | Up to 30% | Up to 50% |
37 - 60 Months | Up to 25% | Up to 25% |
PENGROWTH 2014 Management's Discussion and Analysis | 16 |
Three months ended | Twelve months ended | ||||||||||||||
($ millions except percentages) | Dec 31, 2014 | % of total | Sept 30, 2014 | % of total | Dec 31, 2013 | % of total | Dec 31, 2014 | % of total | Dec 31, 2013 | % of total | |||||
Light oil | 129.9 | 45 | 184.8 | 50 | 172.2 | 50 | 713.6 | 48 | 885.8 | 56 | |||||
Heavy oil | 47.0 | 16 | 59.5 | 16 | 47.3 | 14 | 226.5 | 15 | 207.3 | 13 | |||||
Natural gas liquids | 34.1 | 12 | 45.8 | 13 | 58.3 | 17 | 192.9 | 13 | 213.4 | 13 | |||||
Natural gas | 77.1 | 26 | 74.8 | 20 | 63.3 | 18 | 349.4 | 23 | 270.0 | 17 | |||||
Other income including sulphur | 3.4 | 1 | 4.2 | 1 | 2.6 | 1 | 14.5 | 1 | 16.9 | 1 | |||||
Total oil and gas sales (1) | 291.5 | 369.1 | 343.7 | 1,496.9 | 1,593.4 |
(1) | Excluding realized commodity risk management. |
($ millions) | Light oil | Heavy oil | NGLs | Natural gas | Other (2) | Total | ||||||
Quarter ended September 30, 2014 (1) | 184.8 | 59.5 | 45.8 | 74.8 | 4.2 | 369.1 | ||||||
Effect of change in product prices and differentials | (37.6 | ) | (12.9 | ) | (11.6 | ) | (0.6 | ) | — | (62.7 | ) | |
Effect of change in sales volumes | (17.3 | ) | 0.4 | (0.1 | ) | 2.9 | — | (14.1 | ) | |||
Other | — | — | — | — | (0.8 | ) | (0.8 | ) | ||||
Quarter ended December 31, 2014 (1) | 129.9 | 47.0 | 34.1 | 77.1 | 3.4 | 291.5 |
(1) | Excluding realized commodity risk management. |
(2) | Primarily sulphur sales. |
($ millions) | Light oil | Heavy oil | NGLs | Natural gas | Other (2) | Total | ||||||
Quarter ended December 31, 2013 (1) | 172.2 | 47.3 | 58.3 | 63.3 | 2.6 | 343.7 | ||||||
Effect of change in product prices and differentials | (18.4 | ) | 0.1 | (18.1 | ) | 16.0 | — | (20.4 | ) | |||
Effect of change in sales volumes | (23.9 | ) | (0.4 | ) | (6.1 | ) | (2.2 | ) | — | (32.6 | ) | |
Other | — | — | — | — | 0.8 | 0.8 | ||||||
Quarter ended December 31, 2014 (1) | 129.9 | 47.0 | 34.1 | 77.1 | 3.4 | 291.5 |
(1) | Excluding realized commodity risk management. |
(2) | Primarily sulphur sales. |
PENGROWTH 2014 Management's Discussion and Analysis | 17 |
($ millions) | Light oil | Heavy oil | NGLs | Natural gas | Other (2) | Total | ||||||
Twelve months ended December 31, 2013 (1) | 885.8 | 207.3 | 213.4 | 270.0 | 16.9 | 1,593.4 | ||||||
Effect of change in product prices and differentials | 18.7 | 21.8 | (13.5 | ) | 114.0 | — | 141.0 | |||||
Effect of change in sales volumes | (190.9 | ) | (2.6 | ) | (7.0 | ) | (34.6 | ) | — | (235.1 | ) | |
Other | — | — | — | — | (2.4 | ) | (2.4 | ) | ||||
Twelve months ended December 31, 2014 (1) | 713.6 | 226.5 | 192.9 | 349.4 | 14.5 | 1,496.9 |
(1) | Excluding realized commodity risk management. |
(2) | Primarily sulphur sales. |
($ millions except per boe amounts and percentages) | Three months ended | Twelve months ended | ||||||||
Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | ||||||
Royalty expenses | 51.2 | 65.5 | 62.8 | 268.6 | 275.1 | |||||
$/boe | 7.75 | 9.83 | 8.82 | 10.04 | 8.92 | |||||
Royalties as a percent of oil and gas sales (%) (1) | 17.6 | 17.7 | 18.3 | 17.9 | 17.3 |
(1) | Excluding realized commodity risk management. |
($ millions except per boe amounts) | Three months ended | Twelve months ended | ||||||||
Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | ||||||
Operating expenses | 94.5 | 102.4 | 109.2 | 415.4 | 482.5 | |||||
$/boe | 14.31 | 15.36 | 15.34 | 15.53 | 15.64 |
PENGROWTH 2014 Management's Discussion and Analysis | 18 |
($ millions except per boe amounts) | Three months ended | Twelve months ended | ||||||||
Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | ||||||
Transportation expenses | 8.7 | 6.5 | 7.8 | 30.8 | 29.4 | |||||
$/boe | 1.32 | 0.97 | 1.10 | 1.15 | 0.95 |
PENGROWTH 2014 Management's Discussion and Analysis | 19 |
Three months ended | Twelve months ended | |||||||||
Combined Netback ($/boe) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Oil & gas sales (includes other income) | 44.13 | 55.36 | 48.29 | 55.96 | 51.64 | |||||
Royalties | (7.75 | ) | (9.83 | ) | (8.82 | ) | (10.04 | ) | (8.92 | ) |
Operating expenses | (14.31 | ) | (15.36 | ) | (15.34 | ) | (15.53 | ) | (15.64 | ) |
Transportation expenses | (1.32 | ) | (0.97 | ) | (1.10 | ) | (1.15 | ) | (0.95 | ) |
Operating netback before realized commodity risk management | 20.75 | 29.20 | 23.03 | 29.24 | 26.13 | |||||
Realized commodity risk management | 3.29 | (4.29 | ) | (2.21 | ) | (3.60 | ) | (1.78 | ) | |
Operating netback | 24.04 | 24.91 | 20.82 | 25.64 | 24.35 | |||||
Light Oil Netback Excluding Realized Commodity Risk Management ($/bbl) | ||||||||||
Sales | 72.93 | 94.04 | 83.23 | 92.10 | 89.68 | |||||
Royalties | (17.71 | ) | (19.91 | ) | (19.84 | ) | (19.96 | ) | (18.71 | ) |
Operating expenses | (15.78 | ) | (15.99 | ) | (16.57 | ) | (15.80 | ) | (17.04 | ) |
Transportation expenses | (2.18 | ) | (1.65 | ) | (2.22 | ) | (2.10 | ) | (1.65 | ) |
Light oil operating netback | 37.26 | 56.49 | 44.60 | 54.24 | 52.28 | |||||
Heavy Oil Netback Excluding Realized Commodity Risk Management ($/bbl) | ||||||||||
Sales | 61.56 | 78.43 | 61.43 | 75.21 | 67.98 | |||||
Royalties | (10.58 | ) | (13.09 | ) | (9.90 | ) | (11.71 | ) | (9.79 | ) |
Operating expenses | (19.97 | ) | (16.80 | ) | (17.36 | ) | (18.58 | ) | (18.97 | ) |
Transportation expenses | (1.64 | ) | (1.67 | ) | (1.36 | ) | (1.74 | ) | (1.62 | ) |
Heavy oil operating netback | 29.37 | 46.87 | 32.81 | 43.18 | 37.60 | |||||
NGLs Netback Excluding Realized Commodity Risk Management ($/bbl) | ||||||||||
Sales | 39.51 | 52.94 | 60.49 | 52.17 | 55.81 | |||||
Royalties | (9.19 | ) | (14.38 | ) | (15.47 | ) | (14.61 | ) | (15.33 | ) |
Operating expenses | (13.40 | ) | (15.53 | ) | (14.30 | ) | (15.28 | ) | (15.03 | ) |
Transportation expenses | — | — | (0.01 | ) | — | (0.05 | ) | |||
NGLs operating netback | 16.92 | 23.03 | 30.71 | 22.28 | 25.40 | |||||
Natural Gas Netback Excluding Realized Commodity Risk Management ($/Mcf) | ||||||||||
Sales | 4.02 | 4.05 | 3.18 | 4.74 | 3.19 | |||||
Royalties (1) | (0.19 | ) | (0.22 | ) | 0.04 | (0.33 | ) | (0.02 | ) | |
Operating expenses | (2.06 | ) | (2.43 | ) | (2.39 | ) | (2.45 | ) | (2.35 | ) |
Transportation expenses | (0.20 | ) | (0.11 | ) | (0.11 | ) | (0.13 | ) | (0.09 | ) |
Natural gas operating netback ($/Mcf) | 1.57 | 1.29 | 0.72 | 1.83 | 0.73 | |||||
Natural gas operating netback ($/boe) | 9.42 | 7.74 | 4.32 | 10.98 | 4.38 | |||||
CONTRIBUTION BASED ON OPERATING NETBACKS | ||||||||||
Light oil | 50 | % | 58 | % | 57 | % | 55 | % | 65 | % |
Heavy oil | 17 | % | 19 | % | 16 | % | 17 | % | 15 | % |
Natural gas liquids | 11 | % | 10 | % | 18 | % | 11 | % | 12 | % |
Natural gas | 22 | % | 13 | % | 9 | % | 17 | % | 8 | % |
(1) | Fourth quarter of 2013 contains a favourable prior period adjustment. |
PENGROWTH 2014 Management's Discussion and Analysis | 20 |
Three months ended | Twelve months ended | |||||||||
($ millions except per boe amounts) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Cash G&A expenses | 21.2 | 20.6 | 21.7 | 84.3 | 87.8 | |||||
$/boe | 3.21 | 3.09 | 3.05 | 3.15 | 2.85 | |||||
Non-cash G&A expenses | 2.6 | 5.0 | 2.5 | 16.0 | 15.0 | |||||
$/boe | 0.39 | 0.75 | 0.35 | 0.60 | 0.48 | |||||
Total G&A | 23.8 | 25.6 | 24.2 | 100.3 | 102.8 | |||||
$/boe | 3.60 | 3.84 | 3.40 | 3.75 | 3.33 |
PENGROWTH 2014 Management's Discussion and Analysis | 21 |
Three months ended | Twelve months ended | |||||||||
($ millions except per boe amounts) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Depletion, depreciation and amortization | 127.7 | 128.5 | 130.7 | 517.0 | 574.6 | |||||
$/boe | 19.33 | 19.27 | 18.36 | 19.33 | 18.62 | |||||
Accretion | 4.4 | 4.5 | 4.9 | 18.8 | 20.5 | |||||
$/boe | 0.67 | 0.67 | 0.69 | 0.70 | 0.66 |
Three months ended | Twelve months ended | |||||||||
($ millions) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
PP&E impairment | 486.3 | — | — | 486.3 | — | |||||
E&E impairment | 57.0 | — | — | 57.0 | — | |||||
Goodwill impairment | 451.3 | — | — | 451.3 | — | |||||
Total impairment | 994.6 | — | — | 994.6 | — |
PENGROWTH 2014 Management's Discussion and Analysis | 22 |
Three months ended | Twelve months ended | |||||||||
($ millions) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Interest and financing charges | 27.6 | 26.0 | 24.6 | 105.6 | 100.2 | |||||
Capitalized interest | (9.9 | ) | (8.8 | ) | (3.3 | ) | (31.0 | ) | (6.1 | ) |
Total interest and financing charges | 17.7 | 17.2 | 21.3 | 74.6 | 94.1 |
PENGROWTH 2014 Management's Discussion and Analysis | 23 |
PENGROWTH 2014 Management's Discussion and Analysis | 24 |
Three months ended | Twelve months ended | |||||||||
($ millions) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Currency exchange rate ($1Cdn = $U.S.) at period end | 0.86 | 0.89 | 0.94 | 0.86 | 0.94 | |||||
Unrealized foreign exchange loss on U.S. dollar denominated debt | (47.9 | ) | (63.9 | ) | (39.9 | ) | (114.9 | ) | (83.4 | ) |
Unrealized foreign exchange gain (loss) on U.K. pound sterling denominated debt | 0.5 | 0.7 | (6.1 | ) | (2.9 | ) | (9.4 | ) | ||
Total unrealized foreign exchange loss from translation of foreign denominated debt | (47.4 | ) | (63.2 | ) | (46.0 | ) | (117.8 | ) | (92.8 | ) |
Unrealized gain on U.S. foreign exchange risk management contracts | 17.3 | 20.8 | 12.0 | 34.9 | 21.0 | |||||
Unrealized gain (loss) on U.K. foreign exchange risk management contracts | 0.3 | (0.3 | ) | 5.8 | 3.9 | 8.8 | ||||
Total unrealized gain on foreign exchange risk management contracts | 17.6 | 20.5 | 17.8 | 38.8 | 29.8 | |||||
Total unrealized foreign exchange loss | (29.8 | ) | (42.7 | ) | (28.2 | ) | (79.0 | ) | (63.0 | ) |
Total realized foreign exchange gain (loss) | (0.3 | ) | 0.8 | (0.2 | ) | (1.0 | ) | 1.1 |
Contract type | Settlement date | Principal amount (U.S.$ millions) | Swapped amount (U.S.$ millions) | % of principal swapped | Fixed rate ($1Cdn = $U.S.) | ||||
Swap | May 2015 | 71.5 | 50.0 | 70 | % | 0.98 | |||
Swap | July 2017 | 400.0 | 250.0 | 63 | % | 0.97 | |||
Swap | August 2018 | 265.0 | 125.0 | 47 | % | 0.96 | |||
Swap | October 2019 | 35.0 | 15.0 | 43 | % | 0.94 | |||
Swap | May 2020 | 115.5 | 20.0 | 17 | % | 0.95 | |||
No contracts | October 2022 | 105.0 | — | — | — | ||||
No contracts | October 2024 | 195.0 | — | — | — | ||||
1,187.0 | 460.0 | 39 | % |
Amount (U.K. pound sterling millions) | Settlement date | Fixed rate ($1Cdn = U.K. pound sterling) | |
50.0 | December 2015 | 0.50 | |
15.0 | October 2019 | 0.63 |
PENGROWTH 2014 Management's Discussion and Analysis | 25 |
($ millions) | Dec 31, 2014 | Dec 31, 2013 | Change | |||
ARO, opening balance | 606.2 | 868.9 | (262.7 | ) | ||
Revisions due to discount rate changes (1) | 211.5 | (195.0 | ) | 406.5 | ||
Expenditures on remediation | (22.9 | ) | (29.6 | ) | 6.7 | |
ARO on dispositions | (66.5 | ) | (84.0 | ) | 17.5 | |
Accretion and other | 52.5 | 45.9 | 6.6 | |||
ARO, closing balance | 780.8 | 606.2 | 174.6 |
(1) | 2014 amount relates to change in the discount rate from 3.25 percent to 2.3 percent. 2013 amount relates to change in the discount rate from 2.5 percent to 3.25 percent. The offset to both revisions is recorded in PP&E. |
PENGROWTH 2014 Management's Discussion and Analysis | 26 |
Three months ended | Twelve months ended | |||||||||
($ millions) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Property acquisitions | 1.2 | 13.7 | 12.1 | 17.0 | 16.0 | |||||
Proceeds on property dispositions | (21.0 | ) | (43.0 | ) | (41.3 | ) | (84.5 | ) | (993.7 | ) |
Net cash acquisitions (dispositions) | (19.8 | ) | (29.3 | ) | (29.2 | ) | (67.5 | ) | (977.7 | ) |
PENGROWTH 2014 Management's Discussion and Analysis | 27 |
As at: | Dec 31, 2014 | Dec 31, 2013 | Change | |||
($ millions) | ||||||
Term credit facilities | 191.0 | — | 191.0 | |||
Senior unsecured notes (1) | 1,531.0 | 1,412.7 | 118.3 | |||
Senior debt | 1,722.0 | 1,412.7 | 309.3 | |||
Convertible debentures | 137.2 | 236.0 | (98.8 | ) | ||
Total debt before working capital | 1,859.2 | 1,648.7 | 210.5 | |||
Working capital surplus (2) | (22.7 | ) | (179.3 | ) | 156.6 | |
Total debt | 1,836.5 | 1,469.4 | 367.1 | |||
Twelve months trailing: | Dec 31, 2014 | Dec 31, 2013 | Change | |||
($ millions, except ratios and percentages) | ||||||
Net loss | (578.8 | ) | (316.9 | ) | (261.9 | ) |
Add (deduct): | ||||||
Interest and financing charges | 74.6 | 94.1 | (19.5 | ) | ||
Deferred income tax recovery | (20.4 | ) | (73.2 | ) | 52.8 | |
Depletion, depreciation, amortization and accretion | 535.8 | 595.1 | (59.3 | ) | ||
EBITDA | 11.2 | 299.1 | (287.9 | ) | ||
Add other items: | ||||||
Impairment | 994.6 | — | 994.6 | |||
(Gain) loss on disposition of properties | (23.3 | ) | 175.7 | (199.0 | ) | |
Other non-cash items (3) | (402.2 | ) | 180.2 | (582.4 | ) | |
Adjusted EBITDA | 580.3 | 655.0 | (74.7 | ) | ||
Senior debt before working capital to Adjusted EBITDA (4) | 3.0 | 2.2 | 0.8 | |||
Total debt before working capital to Adjusted EBITDA (5) | 3.2 | 2.5 | 0.7 | |||
Total debt to Adjusted EBITDA (6) | 3.2 | 2.2 | 1.0 | |||
Total capitalization (7) | 4,763.3 | 5,157.7 | (394.4 | ) | ||
Total debt as a percentage of total capitalization | 38.6 | % | 28.5 | % |
(1) | Includes current and long term portions. |
(2) | Working capital surplus is calculated as current liabilities less current assets per the Consolidated Balance Sheets, excluding the current portion of long term debt. |
(3) | Primarily resulting from the impact of unrealized fair value changes in risk management contracts and unrealized foreign exchange on long term debt. |
(4) | Indicative of debt covenant for senior debt before working capital to EBITDA of 3.5 times. |
(5) | Indicative of debt covenant for total debt before working capital to EBITDA of 4.0 times. |
(6) | Not indicative of the actual debt covenants. See the Financial Covenants section for more information. |
(7) | Total capitalization includes total debt plus Shareholders' Equity per the Consolidated Balance Sheets. |
• | A significantly reduced capital program for 2015 of $200 million, representing a 78 percent reduction from actual 2014 capital spending, with no decrease in expected production compared to 2014 due to anticipated volume contribution from the first commercial phase at Lindbergh. |
PENGROWTH 2014 Management's Discussion and Analysis | 28 |
• | A deferral in the development plan for Lindbergh that is still expected to deliver annual bitumen production of 40,000 to 50,000 bbl/d. |
• | A 50 percent dividend reduction to $0.02 per share per month, which aims to balance 2015 cash inflows with capital obligations and dividends. |
• | Enhanced focus on management of all aspects of capital, operating and G&A cost structures. |
• | Commitment to ongoing risk management efforts to protect future cash flows and capital programs. Pengrowth has extensive oil and natural gas risk management contracts in place through 2015 and 2016 that are expected to provide a significant degree of cash flow certainty notwithstanding the current low commodity price environment. |
PENGROWTH 2014 Management's Discussion and Analysis | 29 |
Three months ended | Twelve months ended | |||||||||
($ millions, except per share amounts) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Funds flow from operations | 115.8 | 129.0 | 105.9 | 505.7 | 560.9 | |||||
Dividends declared | 63.9 | 63.6 | 62.5 | 253.6 | 248.5 | |||||
Funds flow from operations less dividends declared | 51.9 | 65.4 | 43.4 | 252.1 | 312.4 | |||||
Per share | 0.10 | 0.12 | 0.08 | 0.48 | 0.60 | |||||
Payout ratio (1) | 55 | % | 49 | % | 59 | % | 50 | % | 44 | % |
(1) | Payout ratio is calculated as dividends declared divided by funds flow from operations. |
PENGROWTH 2014 Management's Discussion and Analysis | 30 |
Three months ended | Twelve months ended | |||||||||
($ millions, except per share amounts) | Dec 31, 2014 | Sept 30, 2014 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2013 | |||||
Proceeds from DRIP | 12.3 | 13.1 | 11.7 | 51.8 | 44.9 | |||||
Per share | 0.02 | 0.02 | 0.02 | 0.10 | 0.09 | |||||
Net payout ratio (%) (1) | 45 | % | 39 | % | 48 | % | 40 | % | 36 | % |
(1) | Net payout ratio is calculated as dividends declared net of proceeds from the DRIP divided by funds flow from operations. |
PENGROWTH 2014 Management's Discussion and Analysis | 31 |
2014 | Q1 | Q2 | Q3 | Q4 | ||||
Oil and gas sales ($ millions) (1) | 429.2 | 407.1 | 369.1 | 291.5 | ||||
Net income (loss) ($ millions) | (116.2 | ) | (8.8 | ) | 52.2 | (506.0 | ) | |
Net income (loss) per share ($) | (0.22 | ) | (0.02 | ) | 0.10 | (0.95 | ) | |
Net income (loss) per share - diluted ($) | (0.22 | ) | (0.02 | ) | 0.10 | (0.95 | ) | |
Adjusted net income (loss) ($ millions) | (2.8 | ) | (24.8 | ) | 3.4 | (854.8 | ) | |
Funds flow from operations ($ millions) | 139.5 | 121.4 | 129.0 | 115.8 | ||||
Dividends declared ($ millions) | 62.8 | 63.3 | 63.6 | 63.9 | ||||
Dividends declared per share ($) | 0.12 | 0.12 | 0.12 | 0.12 | ||||
Daily production (boe/d) | 75,102 | 73,823 | 72,472 | 71,802 | ||||
Total production (Mboe) | 6,759 | 6,718 | 6,667 | 6,606 | ||||
Average sales price ($/boe) (1) | 63.00 | 60.08 | 54.73 | 43.61 | ||||
Operating netback ($/boe) (2) | 29.71 | 23.86 | 24.91 | 24.04 | ||||
2013 | Q1 | Q2 | Q3 | Q4 | ||||
Oil and gas sales ($ millions) (1) | 393.5 | 416.6 | 439.6 | 343.7 | ||||
Net loss ($ millions) | (65.1 | ) | (53.4 | ) | (107.3 | ) | (91.1 | ) |
Net loss per share ($) | (0.13 | ) | (0.10 | ) | (0.21 | ) | (0.17 | ) |
Net loss per share - diluted ($) | (0.13 | ) | (0.10 | ) | (0.21 | ) | (0.17 | ) |
Adjusted net loss ($ millions) | (1.1 | ) | (37.2 | ) | (108.2 | ) | (37.3 | ) |
Funds flow from operations ($ millions) | 147.5 | 146.0 | 161.5 | 105.9 | ||||
Dividends declared ($ millions) | 61.6 | 62.1 | 62.3 | 62.5 | ||||
Dividends declared per share ($) | 0.12 | 0.12 | 0.12 | 0.12 | ||||
Daily production (boe/d) | 89,702 | 87,909 | 83,275 | 77,371 | ||||
Total production (Mboe) | 8,073 | 8,000 | 7,661 | 7,118 | ||||
Average sales price ($/boe) (1) | 48.18 | 51.55 | 56.64 | 47.92 | ||||
Operating netback ($/boe) (2) | 24.79 | 24.44 | 27.10 | 20.82 |
(1) | Excluding realized commodity risk management. |
(2) | Including realized commodity risk management. |
PENGROWTH 2014 Management's Discussion and Analysis | 32 |
Twelve months ended December 31 | ||||||
($ millions unless otherwise indicated) | 2014 | 2013 | 2012 | |||
Oil and gas sales (1) | 1,496.9 | 1,593.4 | 1,458.2 | |||
Net income (loss) | (578.8 | ) | (316.9 | ) | 12.7 | |
Net income (loss) per share ($) | (1.10 | ) | (0.61 | ) | 0.03 | |
Net income (loss) per share - diluted ($) | (1.10 | ) | (0.61 | ) | 0.03 | |
Dividends declared per share ($) | 0.48 | 0.48 | 0.66 | |||
Total assets | 6,169.8 | 6,633.2 | 7,469.9 | |||
Long term debt (2) | 1,859.2 | 1,648.7 | 1,767.7 | |||
Shareholders' equity | 2,926.8 | 3,688.3 | 4,190.3 | |||
Number of shares outstanding at year end (thousands) | 533,438 | 522,031 | 511,804 |
(1) | Excluding realized commodity risk management. |
(2) | Includes current and long term portions of long term debt and convertible debentures, as applicable. |
($ millions) | 2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | Total | |||||||
Convertible debentures (1) | — | — | 136.8 | — | — | — | 136.8 | |||||||
Interest payments on convertible debentures | 8.6 | 8.6 | 2.1 | — | — | — | 19.3 | |||||||
Long term debt (2) | 173.3 | — | 655.1 | 322.4 | 67.7 | 507.0 | 1,725.5 | |||||||
Interest payments on long term debt (3) | 90.9 | 85.3 | 69.2 | 40.3 | 25.4 | 65.4 | 376.5 | |||||||
Operating leases (4) | 13.1 | 12.8 | 12.0 | 10.9 | 9.5 | 51.9 | 110.2 | |||||||
Pipeline transportation | 30.7 | 16.5 | 20.7 | 22.0 | 19.7 | 144.8 | 254.4 | |||||||
Other | 17.9 | 2.9 | 0.7 | 0.7 | 0.3 | 11.0 | 33.5 | |||||||
334.5 | 126.1 | 896.6 | 396.3 | 122.6 | 780.1 | 2,656.2 |
(1) | Assumes no conversion of convertible debentures prior to maturity. |
(2) | The debt repayment includes foreign denominated fixed rate debt translated using the year end exchange rate and excludes related foreign exchange risk management contracts. |
(3) | Interest payments are calculated at period end exchange rates and interest rates except for fixed rate debt which is calculated at the actual interest rate. |
(4) | Includes office rent, vehicle leases and other. |
• | The prices of Pengrowth’s products (crude oil, bitumen, natural gas and NGLs) fluctuate due to many factors including local and global market supply and demand, weather patterns, availability of pipeline and rail transportation capacity, availability of refining capacity, discount for Western Canadian light and heavy oil and natural gas, and political and economic stability. |
• | Production could be shut-in at specific wells or fields in times of low commodity prices. |
• | Substantial and sustained reductions in commodity prices or equity markets, including Pengrowth’s share price, in some circumstances could result in Pengrowth recording an impairment loss as well as affect Pengrowth’s ability to maintain its current dividend rate, spend capital and meet obligations. The impairment test is sensitive to lower realized commodity prices, which have been under significant downward pressure in recent months, particularly oil prices. Further declines in commodity prices could result in additional impairment charges as the cushions in the CGU impairment tests have been eroded by price decreases and operating cost increases. |
PENGROWTH 2014 Management's Discussion and Analysis | 33 |
• | Capital markets may restrict Pengrowth’s access to capital and raise its borrowing costs. To the extent that external sources of capital become limited or cost prohibitive, Pengrowth’s ability to fund future development and acquisition opportunities may be impaired. |
• | Pengrowth is exposed to third party credit risk through its oil and gas sales, financial hedging transactions and joint venture activities. The failure of any counterparties to meet their contractual obligations could adversely impact Pengrowth. |
• | Changing interest rates influence borrowing costs and the availability of capital. |
• | Failing a financial covenant may result in one or more of Pengrowth’s loans being in default. In certain circumstances, being in default of one loan will result in other loans also being in default. In the event that an event of non-compliance continued, Pengrowth would have to repay the relevant debt, refinance the debt or negotiate new terms with the debt holders and may have to suspend dividends to shareholders. |
• | Pengrowth’s indebtedness may limit the amount of dividends that we are able to pay our shareholders, and if we default on our debts, the net proceeds of any foreclosure sale would be allocated to the repayment of our lenders, note holders and other creditors and only the remainder, if any, would be available for distribution to our shareholders. |
• | Uncertainty in international financial markets could lead to constrained capital markets, increased cost of capital and negative impact on economic activity and commodity prices. |
• | Government royalties, income taxes, commodity taxes and other taxes, levies and fees have a significant economic impact on Pengrowth’s financial results. Changes to federal and provincial legislation governing such royalties, taxes and fees could have a material impact on Pengrowth’s financial results and the value of Pengrowth’s common shares. |
• | Environmental laws and regulatory initiatives impact Pengrowth financially and operationally. We may incur substantial capital and operating expenses to comply with increasingly complex laws and regulations covering the protection of the environment and human health and safety. In particular, we may be required to incur significant costs to comply with future regulations to reduce greenhouse gas and other emissions. |
• | Regulations surrounding the fracture stimulation of wells, including increasing disclosure and restrictions, differ and depend on the area of operation. Pengrowth may have to adjust its operational practices, increase compliance and incur additional costs as a result. |
• | Changes to accounting policies may result in significant adjustments to our financial results, which could negatively impact our business, including increasing the risk of failing a financial covenant contained within our credit facility or term debt. |
• | The marketability of our production depends in part upon the availability, proximity and capacity of gathering systems, pipelines, rail lines and processing facilities. Operational or economic factors may result in the inability to deliver our products to market. |
• | Competition for properties could drive the cost of acquisitions up and expected returns from the properties down. |
• | Timing of oil and gas operations is dependent on gaining timely access to lands. Consultations, that are mandated by governing authorities, with all stakeholders (including surface owners, First Nations and all interested parties) are becoming increasingly time consuming and complex, and have a direct impact on cycle times. |
• | Limitations on the availability of specialized equipment, goods and services, during periods of increased activity within the oil and gas sector, may adversely impact timing of operations. |
• | Oil and gas operations can be negatively impacted by certain weather conditions, including floods, forest fires and other natural events, which may restrict production and/or delay drilling activities. |
• | A significant portion of Pengrowth’s properties are operated by third parties whereby Pengrowth has less control over the pace of capital and operating expenditures. If these operators fail to perform their duties properly, or become insolvent, we may experience interruptions in production and revenues from these properties or incur additional liabilities and expenses as a result of the default of these third party operators. |
PENGROWTH 2014 Management's Discussion and Analysis | 34 |
• | Geological and operational risks affect the quantity and quality of reserves and the costs of recovering those reserves. Our actual results will vary from our reserve estimates and those variations could be material. |
• | Oil and gas operations carry the risk of damaging the local environment in the event of equipment or operational failure. The cost to remediate any environmental damage could be significant. |
• | Delays in business operations could adversely affect Pengrowth’s ability to pay dividends to shareholders and the market price of the common shares. |
• | During periods of increased activity within the oil and gas sector, the cost of goods and services may increase substantially and it may be more difficult to hire and retain staff and the cost for skilled labour may increase substantially. |
• | Attacks by individuals against facilities, or the threat thereof, may have an adverse impact on Pengrowth and the implementation of security measures as a precaution against possible attacks would result in increased cost to Pengrowth’s business. |
• | Actual production and reserves will vary from estimates, and those variations could be material and may negatively affect the market price of the common shares and Pengrowth’s ability to pay dividends to shareholders. |
• | Delays or failure to secure regulatory approvals for projects may result in capital being spent with reduced economics, reduced or no further reserves being booked, and reduced or no associated future production and cash flow. |
• | The performance and results of a thermal project such as Lindbergh is dependent on the ability of the steam to access the reservoir and efficiently move additional heavy oil that would otherwise remain trapped within the reservoir rock. The amount and cost of steam required, the additional oil recovered, the quality of the oil produced, the ability to recycle produced water into steam and the ability to manage costs will determine the economic viability for a thermal project. |
• | The success of a thermal project such as Lindbergh will depend, in part, on our ability to sell our production at a desirable price. Current transportation and refining constraints have resulted in a volatile price environment with a substantial discount (differential) being paid for heavy oil and bitumen. |
• | Capital re-investment on our existing assets may not yield the expected benefits and related value creation. Drilling opportunities may prove to be more costly or less productive than anticipated. In addition, the dedication of a larger percentage of our cash flow to such opportunities may reduce the funds available for dividend payments to shareholders. In such an event, the market value of the common shares may also be adversely affected. |
• | Pengrowth’s oil and gas reserves will be depleted over time and the level of cash flow from operations and the value of the common shares could materially decrease if reserves and production are not replaced. The ability to replace production depends on the amount of capital invested and success in developing existing reserves, acquiring new reserves and financing this development and acquisition activity within the context of the capital markets. |
• | Incorrect assessments of value at the time of acquisitions could adversely affect the value of Pengrowth’s common shares and dividends to shareholders. |
• | Dividends and the market price of the common shares could be adversely affected by unforeseen title defects. |
• | Pengrowth sold almost $1 billion of assets in 2013 to fund, inter alia, the first commercial phase of Lindbergh. These asset sales, combined with the significant investment into Lindbergh substantially increased Pengrowth’s asset concentration and a failure (cost overruns, delays, performance issues, etc.) to execute at Lindbergh could have a significant adverse effect on Pengrowth and its ability to pay dividends. |
PENGROWTH 2014 Management's Discussion and Analysis | 35 |
• | Pengrowth has substantial exposure to the U.S. dollar. Any decrease in the Canadian dollar relative to the U.S. dollar results in an increase in the Canadian dollar equivalent of Pengrowth’s U.S. dollar denominated term debt as Pengrowth reports and prepares its covenant calculations in Canadian dollars. A significant decrease in the value of the Canadian dollar relative to the U.S. dollar could cause Pengrowth to be in violation of its debt covenants resulting in Pengrowth being in default under its borrowing agreements. |
• | Investors’ interest in the oil and gas sector may change over time which would affect the availability of capital and the value of Pengrowth common shares. |
• | Inflation may result in escalating costs, which could impact dividends and the value of Pengrowth common shares. |
• | Canadian / U.S. exchange rates influence revenues and, to a lesser extent, operating and capital costs. Pengrowth is also exposed to foreign currency fluctuations on the U.S. dollar denominated term debt for both interest and principal payments. |
• | Failure to receive regulatory approval or the expiry of the rights to explore for E&E assets could lead to the impairment of E&E assets. |
PENGROWTH 2014 Management's Discussion and Analysis | 36 |
PENGROWTH 2014 Management's Discussion and Analysis | 37 |
PENGROWTH 2014 Management's Discussion and Analysis | 38 |
Derek W. Evans | Christopher G. Webster |
President and Chief Executive Officer | Chief Financial Officer |
PENGROWTH 2014 Financial Results | 1 |
PENGROWTH 2014 Financial Results | 2 |
PENGROWTH 2014 Financial Results | 3 |
As at | As at | |||||||
Note | December 31, 2014 | December 31, 2013 | ||||||
ASSETS | ||||||||
Current Assets | ||||||||
Cash and cash equivalents | $ | — | $ | 448.5 | ||||
Accounts receivable | 17 | 148.1 | 192.3 | |||||
Fair value of risk management contracts | 17 | 299.6 | — | |||||
447.7 | 640.8 | |||||||
Fair value of risk management contracts | 17 | 182.6 | 23.1 | |||||
Other assets | 4 | 60.4 | 59.7 | |||||
Property, plant and equipment | 5 | 4,786.8 | 4,817.6 | |||||
Exploration and evaluation assets | 6 | 490.1 | 419.3 | |||||
Goodwill | 7 | 202.2 | 672.7 | |||||
TOTAL ASSETS | $ | 6,169.8 | $ | 6,633.2 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
Current Liabilities | ||||||||
Bank indebtedness | 9 | $ | 10.7 | $ | — | |||
Accounts payable | 352.9 | 353.2 | ||||||
Dividends payable | 21.3 | 20.9 | ||||||
Fair value of risk management contracts | 17 | 12.8 | 70.3 | |||||
Current portion of long term debt | 9 | 173.2 | — | |||||
Current portion of convertible debentures | 8 | — | 98.7 | |||||
Current portion of provisions | 10 | 27.3 | 17.1 | |||||
598.2 | 560.2 | |||||||
Fair value of risk management contracts | 17 | 0.4 | 22.2 | |||||
Convertible debentures | 8 | 137.2 | 137.3 | |||||
Long term debt | 9 | 1,548.8 | 1,412.7 | |||||
Provisions | 10 | 760.7 | 594.4 | |||||
Deferred income taxes | 11 | 197.7 | 218.1 | |||||
3,243.0 | 2,944.9 | |||||||
Shareholders' Equity | ||||||||
Shareholders' capital | 12 | 4,759.7 | 4,693.1 | |||||
Contributed surplus | 32.3 | 28.0 | ||||||
Deficit | (1,865.2 | ) | (1,032.8 | ) | ||||
2,926.8 | 3,688.3 | |||||||
Commitments and contingencies | 19, 20 | |||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 6,169.8 | $ | 6,633.2 |
Director | Director |
PENGROWTH 2014 Financial Results | 4 |
Year ended December 31 | ||||||||
Note | 2014 | 2013 | ||||||
REVENUES | ||||||||
Oil and gas sales | $ | 1,496.9 | $ | 1,593.4 | ||||
Royalties, net of incentives | (268.6 | ) | (275.1 | ) | ||||
1,228.3 | 1,318.3 | |||||||
Realized loss on commodity risk management | 17 | (96.1 | ) | (55.0 | ) | |||
Unrealized gain (loss) on commodity risk management | 17 | 501.1 | (87.0 | ) | ||||
1,633.3 | 1,176.3 | |||||||
EXPENSES | ||||||||
Operating | 415.4 | 482.5 | ||||||
Transportation | 30.8 | 29.4 | ||||||
General and administrative | 100.3 | 102.8 | ||||||
Depletion, depreciation and amortization | 5 | 517.0 | 574.6 | |||||
Impairment | 5, 6, 7 | 994.6 | — | |||||
2,058.1 | 1,189.3 | |||||||
OPERATING LOSS | (424.8 | ) | (13.0 | ) | ||||
Other (income) expense items | ||||||||
Unrealized loss on investment | 4 | 5.0 | 15.0 | |||||
(Gain) loss on disposition of properties | 5 | (23.3 | ) | 175.7 | ||||
Unrealized foreign exchange loss | 18 | 79.0 | 63.0 | |||||
Realized foreign exchange (gain) loss | 18 | 1.0 | (1.1 | ) | ||||
Interest and financing charges | 74.6 | 94.1 | ||||||
Accretion | 10 | 18.8 | 20.5 | |||||
Other expense | 19.3 | 9.9 | ||||||
LOSS BEFORE TAXES | (599.2 | ) | (390.1 | ) | ||||
Deferred income tax recovery | 11 | (20.4 | ) | (73.2 | ) | |||
NET LOSS AND COMPREHENSIVE LOSS | $ | (578.8 | ) | $ | (316.9 | ) | ||
NET LOSS PER SHARE | 15 | |||||||
Basic | $ | (1.10 | ) | $ | (0.61 | ) | ||
Diluted | $ | (1.10 | ) | $ | (0.61 | ) |
PENGROWTH 2014 Financial Results | 5 |
Year ended December 31 | ||||||||
Note | 2014 | 2013 | ||||||
CASH PROVIDED BY (USED FOR): | ||||||||
OPERATING | ||||||||
Net loss and comprehensive loss | $ | (578.8 | ) | $ | (316.9 | ) | ||
Non-cash items | ||||||||
Depletion, depreciation, amortization and accretion | 535.8 | 595.1 | ||||||
Impairment | 5, 6, 7 | 994.6 | — | |||||
Deferred income tax recovery | 11 | (20.4 | ) | (73.2 | ) | |||
Unrealized foreign exchange loss | 18 | 79.0 | 63.0 | |||||
Unrealized (gain) loss on commodity risk management | 17 | (501.1 | ) | 87.0 | ||||
Share based compensation | 13 | 16.0 | 15.0 | |||||
Unrealized loss on investment | 4 | 5.0 | 15.0 | |||||
(Gain) loss on disposition of properties | 5 | (23.3 | ) | 175.7 | ||||
Other items | (1.1 | ) | 1.9 | |||||
Derivative settlement on senior note repayment | — | (1.7 | ) | |||||
Funds flow from operations | 505.7 | 560.9 | ||||||
Interest and financing charges | 74.6 | 94.1 | ||||||
Expenditures on remediation | 10 | (22.9 | ) | (29.6 | ) | |||
Change in non-cash operating working capital | 14 | 98.3 | 11.4 | |||||
655.7 | 636.8 | |||||||
FINANCING | ||||||||
Dividends paid | (253.2 | ) | (248.1 | ) | ||||
Bank indebtedness | 9 | 10.7 | — | |||||
Long term debt (repayment) and related derivative settlement | 9 | 191.0 | (209.6 | ) | ||||
Convertible debentures repayment | 8 | (97.9 | ) | — | ||||
Interest paid | (105.1 | ) | (99.7 | ) | ||||
Other financing cost | — | (1.1 | ) | |||||
Proceeds from DRIP and stock option exercises | 53.4 | 47.0 | ||||||
(201.1 | ) | (511.5 | ) | |||||
INVESTING | ||||||||
Capital expenditures | (904.0 | ) | (695.8 | ) | ||||
Property acquisitions | (17.0 | ) | (16.0 | ) | ||||
Proceeds on property dispositions | 84.5 | 993.7 | ||||||
Other items | (10.2 | ) | (10.0 | ) | ||||
Change in non-cash investing working capital | 14 | (56.4 | ) | 48.6 | ||||
(903.1 | ) | 320.5 | ||||||
CHANGE IN CASH AND CASH EQUIVALENTS | (448.5 | ) | 445.8 | |||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | 448.5 | 2.7 | ||||||
CASH AND CASH EQUIVALENTS AT END OF YEAR | $ | — | $ | 448.5 |
PENGROWTH 2014 Financial Results | 6 |
Year ended December 31 | ||||||||
Note | 2014 | 2013 | ||||||
SHAREHOLDERS' CAPITAL | 12 | |||||||
Balance, beginning of year | $ | 4,693.1 | $ | 4,634.8 | ||||
Share based compensation | 14.8 | 13.4 | ||||||
Issued under DRIP | 51.8 | 44.9 | ||||||
Balance, end of year | 4,759.7 | 4,693.1 | ||||||
CONTRIBUTED SURPLUS | ||||||||
Balance, beginning of year | 28.0 | 22.9 | ||||||
Share based compensation | 13 | 17.5 | 16.4 | |||||
Exercise of share based compensation awards | (13.2 | ) | (11.3 | ) | ||||
Balance, end of year | 32.3 | 28.0 | ||||||
DEFICIT | ||||||||
Balance, beginning of year | (1,032.8 | ) | (467.4 | ) | ||||
Net loss | (578.8 | ) | (316.9 | ) | ||||
Dividends declared | (253.6 | ) | (248.5 | ) | ||||
Balance, end of year | (1,865.2 | ) | (1,032.8 | ) | ||||
TOTAL SHAREHOLDERS' EQUITY | $ | 2,926.8 | $ | 3,688.3 |
PENGROWTH 2014 Financial Results | 7 |
1. | BUSINESS OF THE CORPORATION |
2. | SIGNIFICANT ACCOUNTING POLICIES |
PENGROWTH 2014 Financial Results | 8 |
- | Office equipment | 60 months |
- | Leasehold improvements and finance leases | Lease term/Useful life |
- | Computers | 36 months |
- | Deferred hydrocarbon injectants | 24 months |
- | Motor vehicles | 36 months |
PENGROWTH 2014 Financial Results | 9 |
• | The fulfillment of the arrangement is dependent on the use of a specific asset or assets; and |
• | The arrangement contains the right to use the asset(s). |
PENGROWTH 2014 Financial Results | 10 |
PENGROWTH 2014 Financial Results | 11 |
PENGROWTH 2014 Financial Results | 12 |
• | Level 1 – Quoted prices are available in active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions occur in sufficient frequency and volume to provide pricing information on an ongoing basis. |
• | Level 2 – Pricing inputs are other than quoted prices in active markets included in Level 1. Prices in Level 2 are either directly or indirectly observable as of the reporting date. Level 2 valuations are based on inputs, including quoted forward prices for commodities, time value and volatility factors, which can be substantially observed or corroborated in the marketplace. |
• | Level 3 – Valuations in this level are those with inputs for the asset or liability that are not based on observable market data. |
PENGROWTH 2014 Financial Results | 13 |
PENGROWTH 2014 Financial Results | 14 |
3. | ACCOUNTING PRONOUNCEMENTS NOT YET ADOPTED |
PENGROWTH 2014 Financial Results | 15 |
4. | OTHER ASSETS |
As at | ||||||
December 31, 2014 | December 31, 2013 | |||||
Remediation trust funds | $ | 60.4 | $ | 54.7 | ||
Other investment | — | 5.0 | ||||
$ | 60.4 | $ | 59.7 |
PENGROWTH 2014 Financial Results | 16 |
Remediation Trust Funds | |||
Balance, December 31, 2012 | $ | 53.8 | |
Contributions | 2.8 | ||
Remediation expenditures | (1.3 | ) | |
Investment income | 1.8 | ||
Unrealized loss | (2.4 | ) | |
Balance, December 31, 2013 | $ | 54.7 | |
Contributions | 2.9 | ||
Remediation expenditures | (1.5 | ) | |
Investment income | 2.1 | ||
Unrealized gain | 2.2 | ||
Balance, December 31, 2014 | $ | 60.4 |
PENGROWTH 2014 Financial Results | 17 |
5. | PROPERTY, PLANT AND EQUIPMENT ("PP&E") |
Cost or deemed cost | Oil and natural gas assets | Other equipment | Total | ||||||
Balance, December 31, 2012 | $ | 7,349.4 | $ | 74.2 | $ | 7,423.6 | |||
Additions to PP&E | 705.4 | 4.6 | 710.0 | ||||||
Property acquisitions | 16.0 | — | 16.0 | ||||||
Transfer from E&E assets (note 6) | 144.3 | — | 144.3 | ||||||
Change in asset retirement obligations | (169.6 | ) | — | (169.6 | ) | ||||
Divestitures | (1,457.8 | ) | — | (1,457.8 | ) | ||||
Balance, December 31, 2013 | $ | 6,587.7 | $ | 78.8 | $ | 6,666.5 | |||
Additions to PP&E | 812.7 | 6.1 | 818.8 | ||||||
Property acquisitions | 17.0 | — | 17.0 | ||||||
Change in asset retirement obligations | 245.2 | — | 245.2 | ||||||
Divestitures | (164.8 | ) | — | (164.8 | ) | ||||
Balance, December 31, 2014 | $ | 7,497.8 | $ | 84.9 | $ | 7,582.7 | |||
Accumulated depletion, amortization and impairment losses | Oil and natural gas assets | Other equipment | Total | ||||||
Balance, December 31, 2012 | $ | 1,450.9 | $ | 56.5 | $ | 1,507.4 | |||
Depletion and amortization for the period | 567.6 | 7.0 | 574.6 | ||||||
Divestitures | (233.1 | ) | — | (233.1 | ) | ||||
Balance, December 31, 2013 | $ | 1,785.4 | $ | 63.5 | $ | 1,848.9 | |||
Depletion and amortization for the period | 510.2 | 6.8 | 517.0 | ||||||
Impairment | 486.3 | — | 486.3 | ||||||
Divestitures | (56.3 | ) | — | (56.3 | ) | ||||
Balance, December 31, 2014 | $ | 2,725.6 | $ | 70.3 | $ | 2,795.9 | |||
Net book value | Oil and natural gas assets | Other equipment | Total | ||||||
As at December 31, 2014 | $ | 4,772.2 | $ | 14.6 | $ | 4,786.8 | |||
As at December 31, 2013 | $ | 4,802.3 | $ | 15.3 | $ | 4,817.6 |
PENGROWTH 2014 Financial Results | 18 |
• | Central CGU, located in Central Alberta, composed of primarily oil producing assets and CGU specific goodwill, recorded a $219.7 million PP&E impairment. In addition, the CGU specific goodwill of $129.7 million was also impaired (see Note 7). The Central CGU had a recoverable amount of $1.0 billion at December 31, 2014. |
• | Olds CGU, located in the Olds region of Alberta, primarily composed of natural gas and liquids producing assets, recorded a $52.6 million impairment. The Olds CGU had a recoverable amount of $447.0 million at December 31, 2014. |
• | WCU Light Oil CGU, located in the Garrington/Lochend area of Alberta, composed of light oil producing assets, recorded a $214.0 million impairment. The WCU Light Oil CGU had a recoverable amount of $609.3 million at December 31, 2014. |
(a) | Reserves. Assumptions that are valid at the time of reserve estimation may change significantly when new information becomes available. Changes in forward price estimates, production costs or recovery rates may change the economic status of reserves and may ultimately result in reserves being restated. |
(c) | Discount rate. The discount rate used to calculate the net present value of cash flows is based on estimates of an approximate cost of capital for potential acquirers of Pengrowth or Pengrowth’s CGUs. Changes in the general economic environment could result in significant changes to this estimate. |
(d) | Undeveloped land. The undeveloped land value is based on Pengrowth’s undeveloped land acreage and the current market prices for undeveloped land. |
(e) | Infrastructure. Assumptions that are valid at the time of infrastructure estimation may change significantly when new information becomes available. |
PENGROWTH 2014 Financial Results | 19 |
WTI oil (1) | Foreign exchange rate | Edmonton light crude oil (1) | AECO gas (1) | |||||
Year | (U.S.$/bbl) | (U.S.$/Cdn$) | (Cdn$/bbl) | (Cdn$/MMBtu) | ||||
2015 | 62.50 | 0.85 | 64.71 | 3.31 | ||||
2016 | 75.00 | 0.88 | 80.00 | 3.77 | ||||
2017 | 80.00 | 0.88 | 85.71 | 4.02 | ||||
2018 | 85.00 | 0.88 | 91.43 | 4.27 | ||||
2019 | 90.00 | 0.88 | 97.14 | 4.53 | ||||
2020 | 95.00 | 0.88 | 102.86 | 4.78 | ||||
2021 | 98.54 | 0.88 | 106.18 | 5.03 | ||||
2022 | 100.51 | 0.88 | 108.31 | 5.28 | ||||
2023 | 102.52 | 0.88 | 110.47 | 5.53 | ||||
2024 | 104.57 | 0.88 | 112.67 | 5.71 | ||||
Thereafter | + 2.0 percent/yr | 0.88 | + 2.0 percent/yr | + 2.0 percent/yr |
(1) | Prices represent forecasted amounts as at January 1, 2015 by Pengrowth's independent reserves evaluator. |
6. | EXPLORATION AND EVALUATION ASSETS |
Cost or deemed cost | |||
Balance, December 31, 2012 | $ | 563.6 | |
Transfer to PP&E | (144.3 | ) | |
Balance, December 31, 2013 | $ | 419.3 | |
Additions | 127.8 | ||
Impairment | (57.0 | ) | |
Balance, December 31, 2014 | $ | 490.1 |
PENGROWTH 2014 Financial Results | 20 |
7. | GOODWILL |
Cost or deemed cost | |||
Balance, December 31, 2012 | $ | 700.7 | |
Divestitures | (28.0 | ) | |
Balance, December 31, 2013 | $ | 672.7 | |
Divestitures | (19.2 | ) | |
Impairment | (451.3 | ) | |
Balance, December 31, 2014 | $ | 202.2 |
8. | CONVERTIBLE DEBENTURES |
PENGROWTH 2014 Financial Results | 21 |
Series | Series A-6.25% | Series B-6.25% | Total | ||||||
Maturity date | Dec 31, 2014 | Mar 31, 2017 | |||||||
Conversion price (per Pengrowth share) | $ | 19.19 | $ | 11.51 | |||||
Balance, December 31, 2012 | $ | 99.6 | $ | 137.5 | $ | 237.1 | |||
Premium accretion | (0.9 | ) | (0.2 | ) | (1.1 | ) | |||
Balance, December 31, 2013 | $ | 98.7 | $ | 137.3 | $ | 236.0 | |||
Premium accretion | (0.8 | ) | (0.1 | ) | (0.9 | ) | |||
Matured | (97.9 | ) | — | (97.9 | ) | ||||
Balance, December 31, 2014 | $ | — | $ | 137.2 | $ | 137.2 | |||
Face value, December 31, 2014 | $ | — | $ | 136.8 | $ | 136.8 |
9. | LONG TERM DEBT AND BANK INDEBTEDNESS |
As at | ||||||
December 31, 2014 | December 31, 2013 | |||||
U.S. dollar denominated senior unsecured notes: | ||||||
71.5 million at 4.67 percent due May 2015 | $ | 82.9 | $ | 75.9 | ||
400 million at 6.35 percent due July 2017 | 463.4 | 424.6 | ||||
265 million at 6.98 percent due August 2018 | 306.8 | 281.1 | ||||
35 million at 3.49 percent due October 2019 | 40.5 | 37.1 | ||||
115.5 million at 5.98 percent due May 2020 | 133.6 | 122.4 | ||||
105 million at 4.07 percent due October 2022 | 121.3 | 111.1 | ||||
195 million at 4.17 percent due October 2024 | 225.3 | 206.3 | ||||
$ | 1,373.8 | $ | 1,258.5 | |||
U.K. pound sterling denominated unsecured notes: | ||||||
50 million at 5.46 percent due December 2015 | $ | 90.3 | $ | 88.0 | ||
15 million at 3.45 percent due October 2019 | 27.0 | 26.3 | ||||
$ | 117.3 | $ | 114.3 | |||
Canadian dollar senior unsecured notes: | ||||||
15 million at 6.61 percent due August 2018 | $ | 15.0 | $ | 15.0 | ||
25 million at 4.74 percent due October 2022 | 24.9 | 24.9 | ||||
$ | 39.9 | $ | 39.9 | |||
Canadian dollar revolving credit facility borrowings | $ | 191.0 | $ | — | ||
Total long term debt | $ | 1,722.0 | $ | 1,412.7 | ||
Current portion of long term debt | $ | 173.2 | $ | — | ||
Non-current portion of long term debt | 1,548.8 | 1,412.7 | ||||
$ | 1,722.0 | $ | 1,412.7 |
PENGROWTH 2014 Financial Results | 22 |
10. | PROVISIONS |
Asset retirement obligations | Contract & Other liabilities | Total | |||||||
Balance, December 31, 2012 | $ | 868.9 | $ | 6.7 | $ | 875.6 | |||
Incurred during the period | 4.2 | — | 4.2 | ||||||
Property acquisitions | 3.1 | — | 3.1 | ||||||
Property dispositions | (84.0 | ) | — | (84.0 | ) | ||||
Revisions due to discount rate changes (1) | (195.0 | ) | — | (195.0 | ) | ||||
Provisions settled | (29.6 | ) | — | (29.6 | ) | ||||
Other revisions | 18.1 | — | 18.1 | ||||||
Accretion (amortization) | 20.5 | (1.4 | ) | 19.1 | |||||
Balance, December 31, 2013 | $ | 606.2 | $ | 5.3 | $ | 611.5 | |||
Incurred during the period | 6.8 | 4.4 | 11.2 | ||||||
Property acquisitions | 3.5 | — | 3.5 | ||||||
Property dispositions | (66.5 | ) | — | (66.5 | ) | ||||
Revisions due to discount rate changes (2) | 211.5 | — | 211.5 | ||||||
Provisions settled | (22.9 | ) | (0.5 | ) | (23.4 | ) | |||
Other revisions | 23.4 | (0.4 | ) | 23.0 | |||||
Accretion (amortization) | 18.8 | (1.6 | ) | 17.2 | |||||
Balance, December 31, 2014 | $ | 780.8 | $ | 7.2 | $ | 788.0 |
(1) | Relates to the change in the risk free discount rate from 2.5 percent to 3.25 percent. The offset is recorded in PP&E. |
(2) | Relates to the change in the risk free discount rate from 3.25 percent to 2.3 percent. The offset is recorded in PP&E. |
PENGROWTH 2014 Financial Results | 23 |
As at December 31, 2014 | |||||||||
Current | $ | 24.9 | $ | 2.4 | $ | 27.3 | |||
Long term | 755.9 | 4.8 | 760.7 | ||||||
$ | 780.8 | $ | 7.2 | $ | 788.0 | ||||
As at December 31, 2013 | |||||||||
Current | $ | 15.0 | $ | 2.1 | $ | 17.1 | |||
Long term | 591.2 | 3.2 | 594.4 | ||||||
$ | 606.2 | $ | 5.3 | $ | 611.5 |
As at | ||||
December 31, 2014 | December 31, 2013 | |||
Total escalated future costs | 2,007.0 | 2,122.5 | ||
Discount rate, per annum | 2.3 | % | 3.25 | % |
Inflation rate, per annum | 1.5 | % | 1.5 | % |
11. | DEFERRED INCOME TAXES |
Year ended December 31 | ||||||
2014 | 2013 | |||||
Loss before taxes | $ | (599.2 | ) | $ | (390.1 | ) |
Combined federal and provincial tax rate | 25.22 | % | 25.30 | % | ||
Expected income tax recovery | $ | (151.1 | ) | $ | (98.7 | ) |
Goodwill impairment and divestitures | 118.7 | 7.1 | ||||
Foreign exchange loss (1) | 9.5 | 11.7 | ||||
Loss on investments (2) | 0.6 | 1.9 | ||||
Effect of change in corporate tax rate | (2.4 | ) | (0.2 | ) | ||
Other including share based compensation | 4.3 | 5.0 | ||||
Deferred income tax recovery | $ | (20.4 | ) | $ | (73.2 | ) |
(1) | Reflects the 50% non-taxable portion of foreign exchange gains and losses and related risk management contracts. |
(2) | Reflects the 50% non-taxable portion of investment gains and losses. |
PENGROWTH 2014 Financial Results | 24 |
As at | ||||||
December 31, 2014 | December 31, 2013 | |||||
Deferred tax liabilities associated with: | ||||||
PP&E and E&E assets | $ | (590.3 | ) | $ | (635.7 | ) |
Risk management contracts | (105.5 | ) | 17.6 | |||
Less deferred tax assets associated with: | ||||||
Non-capital losses | 287.7 | 242.2 | ||||
Convertible debentures | 0.1 | 0.3 | ||||
Share issue costs | 0.4 | 2.1 | ||||
Provisions | 197.4 | 154.2 | ||||
Long term debt | 12.5 | 1.2 | ||||
Net deferred tax liability | $ | (197.7 | ) | $ | (218.1 | ) |
As at | ||||||
December 31, 2014 | December 31, 2013 | |||||
Deductible temporary differences | $ | 25.5 | $ | 25.5 | ||
Tax losses | 16.7 | 16.7 | ||||
$ | 42.2 | $ | 42.2 |
Movement in temporary differences during the year | Balance Jan 1, 2014 | Recognized in profit or loss | Balance Dec 31, 2014 | ||||||
PP&E and E&E assets | $ | (635.7 | ) | $ | 45.4 | $ | (590.3 | ) | |
Convertible debentures | 0.3 | (0.2 | ) | 0.1 | |||||
Long term debt | 1.2 | 11.3 | 12.5 | ||||||
Share issue costs | 2.1 | (1.7 | ) | 0.4 | |||||
Non-capital losses | 242.2 | 45.5 | 287.7 | ||||||
Provisions | 154.2 | 43.2 | 197.4 | ||||||
Risk management contracts | 17.6 | (123.1 | ) | (105.5 | ) | ||||
$ | (218.1 | ) | $ | 20.4 | $ | (197.7 | ) |
Movement in temporary differences during the year | Balance Jan 1, 2013 | Recognized in profit or loss | Balance Dec 31, 2013 | ||||||
PP&E and E&E assets | $ | (718.5 | ) | $ | 82.8 | $ | (635.7 | ) | |
Convertible debentures | 0.6 | (0.3 | ) | 0.3 | |||||
Long term debt | (10.7 | ) | 11.9 | 1.2 | |||||
Share issue costs | 4.9 | (2.8 | ) | 2.1 | |||||
Non-capital losses | 208.3 | 33.9 | 242.2 | ||||||
Provisions | 221.2 | (67.0 | ) | 154.2 | |||||
Risk management contracts | 2.9 | 14.7 | 17.6 | ||||||
$ | (291.3 | ) | $ | 73.2 | $ | (218.1 | ) |
PENGROWTH 2014 Financial Results | 25 |
12. | SHAREHOLDERS’ CAPITAL |
2014 | 2013 | |||||||||
(Common shares in 000's) | Number of common shares | Amount | Number of common shares | Amount | ||||||
Balance, beginning of year | 522,031 | $ | 4,693.1 | 511,804 | $ | 4,634.8 | ||||
Share based compensation (cash exercised) | 257 | 1.6 | 336 | 2.1 | ||||||
Share based compensation (non-cash exercised) | 1,985 | 13.2 | 1,260 | 11.3 | ||||||
Issued for cash under Dividend Reinvestment Plan ("DRIP") | 9,165 | 51.8 | 8,631 | 44.9 | ||||||
Balance, end of year | 533,438 | $ | 4,759.7 | 522,031 | $ | 4,693.1 |
13. | SHARE BASED COMPENSATION PLANS |
Year ended December 31 | ||||||
2014 | 2013 | |||||
Share based compensation | $ | 18.0 | $ | 16.4 | ||
Amounts capitalized in the year | (1.5 | ) | (1.4 | ) | ||
Share based compensation expense included in net loss | $ | 16.5 | $ | 15.0 |
PENGROWTH 2014 Financial Results | 26 |
(number of share units - 000's) | PSUs | RSUs | DSUs | |||
Outstanding, December 31, 2012 | 1,724 | 1,958 | 136 | |||
Granted | 2,611 | 3,299 | 161 | |||
Forfeited | (439 | ) | (483 | ) | — | |
Exercised | (2 | ) | (689 | ) | (34 | ) |
Performance adjustment | (163 | ) | — | — | ||
Deemed DRIP | 303 | 328 | 21 | |||
Outstanding, December 31, 2013 | 4,034 | 4,413 | 284 | |||
Granted | 1,916 | 2,361 | — | |||
Forfeited | (259 | ) | (285 | ) | — | |
Exercised | (275 | ) | (1,706 | ) | — | |
Performance adjustment | 108 | — | — | |||
Deemed DRIP | 421 | 385 | 24 | |||
Outstanding, December 31, 2014 | 5,945 | 5,168 | 308 |
PENGROWTH 2014 Financial Results | 27 |
14. | OTHER CASH FLOW DISCLOSURES |
Year ended December 31 | ||||||
Cash provided by: | 2014 | 2013 | ||||
Accounts receivable | $ | 44.2 | $ | 5.3 | ||
Accounts payable | 54.1 | 6.1 | ||||
$ | 98.3 | $ | 11.4 |
Year ended December 31 | ||||||
Cash provided by (used for): | 2014 | 2013 | ||||
Accounts payable, including capital accruals | $ | (56.4 | ) | $ | 48.6 |
PENGROWTH 2014 Financial Results | 28 |
15. | AMOUNTS PER SHARE |
Year ended December 31 | ||||
(000's) | 2014 | 2013 | ||
Weighted average number of shares – basic and diluted | 527,851 | 517,365 |
16. | CAPITAL DISCLOSURES |
PENGROWTH 2014 Financial Results | 29 |
As at | ||||||
December 31, 2014 | December 31, 2013 | |||||
Long term debt (1) | $ | 1,722.0 | $ | 1,412.7 | ||
Convertible debentures (2) | 137.2 | 236.0 | ||||
Working capital surplus (3) | (22.7 | ) | (179.3 | ) | ||
$ | 1,836.5 | $ | 1,469.4 |
(1) | Includes current portion of senior unsecured notes. |
(2) | Includes current portion of convertible debentures. |
(3) | Working capital surplus is calculated as current liabilities less current assets per the Consolidated Balance Sheets, excluding the current portions of long term debt and convertible debentures. |
17. | FINANCIAL INSTRUMENTS AND RISK MANAGEMENT |
PENGROWTH 2014 Financial Results | 30 |
Crude Oil: | ||||||||||
Swaps | ||||||||||
Reference point | Volume (bbl/d) | Remaining term | Price per bbl | Settlement currency | ||||||
Financial: | ||||||||||
Edmonton Light Sweet | 1,500 | Jan 1, 2015 - Mar 31, 2015 | Cdn WTI less $8.77 | Cdn | ||||||
WTI | 13,000 | Jan 1, 2015 - Dec 31, 2015 | $ | 92.77 | Cdn | |||||
WTI | 12,500 | Jan 1, 2015 - Jun 30, 2015 | $ | 95.76 | Cdn | |||||
WTI | 13,000 | Jul 1, 2015 - Dec 31, 2015 | $ | 94.60 | Cdn | |||||
WTI | 4,500 | Jan 1, 2016 - Dec 31, 2016 | $ | 75.18 | Cdn | |||||
WTI | 18,500 | Jan 1, 2016 - Mar 31, 2016 | $ | 95.56 | Cdn | |||||
WTI | 14,000 | Apr 1, 2016 - Jun 30, 2016 | $ | 95.04 | Cdn | |||||
WTI | 12,000 | Jul 1, 2016 - Sep 30, 2016 | $ | 95.37 | Cdn | |||||
WTI | 11,500 | Oct 1, 2016 - Dec 31, 2016 | $ | 95.20 | Cdn | |||||
Puts | ||||||||||
Reference point | Volume (bbl/d) | Remaining term | Price per bbl | Premium payable per bbl | Settlement currency | |||||
Financial: | ||||||||||
WTI | 500 | Jan 1, 2015 - Mar 31, 2015 | $ | 97.25 | $ | 3.25 | Cdn | |||
WTI | 500 | Apr 1, 2015 - Jun 30, 2015 | $ | 97.25 | $ | 3.18 | Cdn | |||
WTI | 4,000 | Jan 1, 2016 - Mar 31, 2016 | $ | 90.00 | $ | 3.30 | Cdn | |||
Natural Gas: | ||||||||||
Swaps | ||||||||||
Reference point | Volume (MMBtu/d) | Remaining term | Price per MMBtu | Settlement currency | ||||||
Financial: | ||||||||||
AECO | 78,195 | Jan 1, 2015 - Dec 31, 2015 | $ | 3.78 | Cdn | |||||
AECO | 2,370 | Jan 1, 2015 - Mar 31, 2015 | $ | 3.85 | Cdn | |||||
NGI Chicago Index | 7,500 | Jan 1, 2015 - Dec 31, 2015 | $ | 4.50 | Cdn | |||||
AECO | 21,326 | Jan 1, 2016 - Dec 31, 2016 | $ | 3.70 | Cdn | |||||
AECO | 23,695 | Jan 1, 2016 - Mar 31, 2016 | $ | 4.10 | Cdn | |||||
AECO | 4,739 | Apr 1, 2016 - Jun 30, 2016 | $ | 3.72 | Cdn | |||||
AECO | 4,739 | Jul 1, 2016 - Sep 30, 2016 | $ | 3.70 | Cdn | |||||
AECO | 18,956 | Oct 1, 2016 - Dec 31, 2016 | $ | 3.88 | Cdn | |||||
AECO | 18,956 | Jan 1, 2017 - Dec 31, 2017 | $ | 4.00 | Cdn | |||||
AECO | 11,848 | Jan 1, 2017 - Mar 31, 2017 | $ | 4.04 | Cdn | |||||
AECO | 4,739 | Jan 1, 2018 - Dec 31, 2018 | $ | 3.89 | Cdn | |||||
Puts | ||||||||||
Reference point | Volume (MMBtu/d) | Remaining term | Price per MMBtu | Premium payable per MMBtu | Settlement currency | |||||
Financial: | ||||||||||
AECO | 4,739 | Jan 1, 2016 - Mar 31, 2016 | $ | 3.93 | $ | 0.43 | Cdn | |||
AECO | 4,739 | Jan 1, 2016 - Jun 30, 2016 | $ | 3.59 | $ | 0.25 | Cdn |
PENGROWTH 2014 Financial Results | 31 |
Oil | Cdn$1/bbl increase in future oil prices | Cdn$1/bbl decrease in future oil prices | ||||
Unrealized pre-tax gain (loss) on oil risk management | $ | (16.5 | ) | $ | 16.5 | |
Natural gas | Cdn$0.25/MMBtu increase in future natural gas prices | Cdn$0.25/MMBtu decrease in future natural gas prices | ||||
Unrealized pre-tax gain (loss) on natural gas risk management | $ | (13.6 | ) | $ | 13.5 |
Crude Oil: | ||||
Reference point | Volume (bbl/d) | Remaining term | Price per bbl | |
Edmonton Light Sweet | 3,098 | Jan 1, 2015 - Mar 31, 2015 | Cdn WTI less $8.78 |
Power: | |||||||
Reference point | Volume (MW) | Remaining term | Price per MWh | Settlement currency | |||
Financial: | |||||||
AESO | 40 | Jan 1, 2015 - Dec 31, 2015 | $ | 49.53 | Cdn | ||
AESO | 10 | Jan 1, 2016 - Dec 31, 2016 | $ | 50.00 | Cdn |
PENGROWTH 2014 Financial Results | 32 |
Amount (U.K. pound sterling millions) | Settlement date | Fixed rate ($1Cdn = U.K. pound sterling) | |
50.0 | December 2015 | 0.50 | |
15.0 | October 2019 | 0.63 |
Contract type | Settlement date | Principal amount (U.S.$ millions) | Swapped amount (U.S.$ millions) | % of principal swapped | Fixed rate ($1Cdn = $U.S.) | ||||
Swap | May 2015 | 71.5 | 50.0 | 70 | % | 0.98 | |||
Swap | July 2017 | 400.0 | 250.0 | 63 | % | 0.97 | |||
Swap | August 2018 | 265.0 | 125.0 | 47 | % | 0.96 | |||
Swap | October 2019 | 35.0 | 15.0 | 43 | % | 0.94 | |||
Swap | May 2020 | 115.5 | 20.0 | 17 | % | 0.95 | |||
No contracts | October 2022 | 105.0 | — | — | — | ||||
No contracts | October 2024 | 195.0 | — | — | — | ||||
1,187.0 | 460.0 | 39 | % |
Cdn$0.01 Exchange rate change | ||||||
Foreign exchange sensitivity as at December 31, 2014 | Cdn - U.S. | Cdn - U.K. | ||||
Unrealized foreign exchange gain or loss on foreign denominated debt | $ | 11.9 | $ | 0.7 | ||
Unrealized foreign exchange risk management gain or loss | 4.6 | 0.7 | ||||
Net pre-tax impact on Consolidated Statements of Loss | $ | 7.3 | $ | — | ||
Cdn$0.01 Exchange rate change | ||||||
Foreign exchange sensitivity as at December 31, 2013 | Cdn - U.S. | Cdn - U.K. | ||||
Unrealized foreign exchange gain or loss on foreign denominated debt | $ | 11.9 | $ | 0.7 | ||
Unrealized foreign exchange risk management gain or loss | 4.6 | 0.7 | ||||
Net pre-tax impact on Consolidated Statements of Loss | $ | 7.3 | $ | — |
PENGROWTH 2014 Financial Results | 33 |
As at and for the year ended December 31, 2014 | Commodity contracts (1) | Power and Interest contracts (2) | Foreign exchange contracts (3) | Total | ||||||||
Current portion of risk management assets | $ | 292.3 | $ | — | $ | 7.3 | $ | 299.6 | ||||
Non-current portion of risk management assets | 128.8 | — | 53.8 | 182.6 | ||||||||
Current portion of risk management liabilities | — | (2.5 | ) | (10.3 | ) | (12.8 | ) | |||||
Non-current portion of risk management liabilities | — | (0.4 | ) | — | (0.4 | ) | ||||||
Risk management assets (liabilities), end of year | $ | 421.1 | $ | (2.9 | ) | $ | 50.8 | $ | 469.0 | |||
Less: Risk management assets (liabilities) at beginning of year | (80.0 | ) | (1.4 | ) | 12.0 | (69.4 | ) | |||||
Unrealized gain (loss) on risk management contracts for the year | $ | 501.1 | $ | (1.5 | ) | $ | 38.8 | $ | 538.4 | |||
Realized loss on risk management contracts for the year | (96.1 | ) | (3.0 | ) | (1.5 | ) | (100.6 | ) | ||||
Total unrealized and realized gain (loss) on risk management contracts for the year | $ | 405.0 | $ | (4.5 | ) | $ | 37.3 | $ | 437.8 | |||
As at and for the year ended December 31, 2013 | Commodity contracts (1) | Power and Interest contracts (2) | Foreign exchange contracts (3) | Total | ||||||||
Current portion of risk management assets | $ | — | $ | — | $ | — | $ | — | ||||
Non-current portion of risk management assets | — | — | 23.1 | 23.1 | ||||||||
Current portion of risk management liabilities | (68.1 | ) | (1.3 | ) | (0.9 | ) | (70.3 | ) | ||||
Non-current portion of risk management liabilities | (11.9 | ) | (0.1 | ) | (10.2 | ) | (22.2 | ) | ||||
Risk management assets (liabilities), end of year | $ | (80.0 | ) | $ | (1.4 | ) | $ | 12.0 | $ | (69.4 | ) | |
Less: Risk management assets (liabilities) at beginning of year | 7.0 | (0.8 | ) | (17.8 | ) | (11.6 | ) | |||||
Unrealized gain (loss) on risk management contracts for the year | $ | (87.0 | ) | $ | (0.6 | ) | $ | 29.8 | $ | (57.8 | ) | |
Realized gain (loss) on risk management contracts for the year | (55.0 | ) | 3.0 | 1.2 | (50.8 | ) | ||||||
Total unrealized and realized gain (loss) on risk management contracts for the year | $ | (142.0 | ) | $ | 2.4 | $ | 31.0 | $ | (108.6 | ) |
(1) | Unrealized and realized gains and losses are presented as separate line items in the Consolidated Statements of Income (Loss). |
(2) | Unrealized gains and losses are included in other (income) expense and interest expense, respectively. Realized gains and losses are included in operating expense and interest expense, respectively. |
(3) | Unrealized and realized gains and losses are included as part of separate line items in the Consolidated Statements of Income (Loss). |
PENGROWTH 2014 Financial Results | 34 |
Fair value measurements using: | |||||||||||||||
As at December 31, 2014 | Carrying amount | Fair value | Quoted prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||
Financial Assets | |||||||||||||||
Remediation trust funds | $ | 60.4 | $ | 60.4 | $ | 60.4 | $ | — | $ | — | |||||
Fair value of risk management contracts | 482.2 | 482.2 | — | 482.2 | — | ||||||||||
Financial Liabilities | |||||||||||||||
Convertible debentures | 137.2 | 135.3 | 135.3 | — | — | ||||||||||
U.S. dollar denominated senior unsecured notes | 1,373.8 | 1,457.7 | — | 1,457.7 | — | ||||||||||
Cdn dollar senior unsecured notes | 39.9 | 41.5 | — | 41.5 | — | ||||||||||
U.K. pound sterling denominated unsecured notes | 117.3 | 120.6 | — | 120.6 | — | ||||||||||
Fair value of risk management contracts | 13.2 | 13.2 | — | 13.2 | — | ||||||||||
Fair value measurements using: | |||||||||||||||
As at December 31, 2013 | Carrying amount | Fair value | Quoted prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||
Financial Assets | |||||||||||||||
Remediation trust funds | $ | 54.7 | $ | 54.7 | $ | 54.7 | $ | — | $ | — | |||||
Fair value of risk management contracts | 23.1 | 23.1 | — | 23.1 | — | ||||||||||
Investment in private corporation | 5.0 | 5.0 | — | — | 5.0 | ||||||||||
Financial Liabilities | |||||||||||||||
Convertible debentures | 236.0 | 240.0 | 240.0 | — | — | ||||||||||
U.S. dollar denominated senior unsecured notes | 1,258.5 | 1,333.2 | — | 1,333.2 | — | ||||||||||
Cdn dollar senior unsecured notes | 39.9 | 39.6 | — | 39.6 | — | ||||||||||
U.K. pound sterling denominated unsecured notes | 114.3 | 118.6 | — | 118.6 | — | ||||||||||
Fair value of risk management contracts | 92.5 | 92.5 | — | 92.5 | — |
PENGROWTH 2014 Financial Results | 35 |
As at | ||||||
December 31, 2014 | December 31, 2013 | |||||
Trade | $ | 129.9 | $ | 175.2 | ||
Prepaid and other | 18.2 | 17.1 | ||||
$ | 148.1 | $ | 192.3 |
PENGROWTH 2014 Financial Results | 36 |
As at December 31, 2014 | Carrying amount | Contractual cash flows | Year 1 | Year 2 | Years 3-5 | More than 5 years | ||||||||||||
Convertible debentures | $ | 137.2 | $ | 156.1 | $ | 8.6 | $ | 8.6 | $ | 138.9 | $ | — | ||||||
Cdn dollar revolving credit facility (1) | 191.0 | 209.5 | 7.2 | 7.2 | 195.1 | — | ||||||||||||
Cdn dollar senior unsecured notes (1) | 39.9 | 52.9 | 2.2 | 2.2 | 20.2 | 28.3 | ||||||||||||
U.S. dollar denominated senior unsecured notes (1) | 1,290.9 | 1,628.9 | 74.7 | 75.0 | 935.1 | 544.1 | ||||||||||||
U.K. pound sterling denominated unsecured notes (1) | 27.0 | 31.6 | 0.9 | 0.9 | 29.8 | — | ||||||||||||
Other liabilities | 4.8 | 12.0 | — | 1.5 | 2.9 | 7.6 | ||||||||||||
Remediation trust fund payments | — | 12.5 | 0.3 | 0.3 | 0.9 | 11.0 | ||||||||||||
Power risk management contracts | 0.4 | 0.4 | — | 0.4 | — | — |
(1) | Contractual cash flows include future interest payments calculated at period end exchange rates and interest rates except for term notes which are calculated at the actual interest rate. |
As at December 31, 2013 | Carrying amount | Contractual cash flows | Year 1 | Year 2 | Years 3-5 | More than 5 years | ||||||||||||
Convertible debentures | $ | 137.3 | $ | 164.6 | $ | 8.6 | $ | 8.6 | $ | 147.4 | $ | — | ||||||
Cdn dollar senior unsecured notes (1) | 39.9 | 55.0 | 2.2 | 2.2 | 21.1 | 29.5 | ||||||||||||
U.S. dollar denominated senior unsecured notes (1) | 1,258.5 | 1,642.8 | 72.1 | 145.9 | 867.2 | 557.6 | ||||||||||||
U.K. pound sterling denominated unsecured notes (1) | 114.3 | 129.1 | 5.7 | 93.5 | 2.7 | 27.2 | ||||||||||||
Remediation trust fund payments | — | 12.5 | 0.3 | 0.3 | 0.9 | 11.0 | ||||||||||||
Commodity risk management contracts | 11.9 | 12.1 | — | 12.1 | — | — | ||||||||||||
Power and interest risk management contracts | 0.1 | 0.1 | — | 0.1 | — | — | ||||||||||||
Foreign exchange risk management contracts | 10.2 | 1.7 | 0.3 | 0.3 | 0.8 | 0.3 |
(1) | Contractual cash flows include future interest payments calculated at period end exchange rates and interest rates except for term notes which are calculated at the actual interest rate. |
As at | ||||||
Gross amounts | December 31, 2014 | December 31, 2013 | ||||
Risk management contracts | ||||||
Current asset | $ | 299.7 | $ | 0.9 | ||
Non-current asset | 182.5 | 25.8 | ||||
Current liability | (12.9 | ) | (71.2 | ) | ||
Non-current liability | (0.3 | ) | (24.9 | ) | ||
$ | 469.0 | $ | (69.4 | ) |
PENGROWTH 2014 Financial Results | 37 |
18. | FOREIGN EXCHANGE (GAIN) LOSS |
Year ended December 31 | ||||||
2014 | 2013 | |||||
Currency exchange rate ($1Cdn = $U.S.) at year end | $ | 0.86 | $ | 0.94 | ||
Unrealized foreign exchange loss on U.S. dollar denominated debt | $ | 114.9 | $ | 83.4 | ||
Unrealized foreign exchange loss on U.K. pound sterling denominated debt | 2.9 | 9.4 | ||||
Total unrealized foreign exchange loss from translation of foreign denominated debt | $ | 117.8 | $ | 92.8 | ||
Unrealized gain on U.S. foreign exchange risk management contracts | $ | (34.9 | ) | $ | (21.0 | ) |
Unrealized gain on U.K. foreign exchange risk management contracts | (3.9 | ) | (8.8 | ) | ||
Total unrealized gain on foreign exchange risk management contracts | $ | (38.8 | ) | $ | (29.8 | ) |
Total unrealized foreign exchange loss | $ | 79.0 | $ | 63.0 | ||
Total realized foreign exchange (gain) loss | $ | 1.0 | $ | (1.1 | ) |
19. | COMMITMENTS |
2015 | 2016 | 2017 | 2018 | 2019 | Thereafter | Total | |||||||||||||||
Convertible debentures (1) | $ | — | $ | — | $ | 136.8 | $ | — | $ | — | $ | — | $ | 136.8 | |||||||
Interest payments on convertible debentures | 8.6 | 8.6 | 2.1 | — | — | — | 19.3 | ||||||||||||||
Long term debt (2) | 173.3 | — | 655.1 | 322.4 | 67.7 | 507.0 | 1,725.5 | ||||||||||||||
Interest payments on long term debt (3) | 90.9 | 85.3 | 69.2 | 40.3 | 25.4 | 65.4 | 376.5 | ||||||||||||||
Operating leases (4) | 13.1 | 12.8 | 12.0 | 10.9 | 9.5 | 51.9 | 110.2 | ||||||||||||||
Pipeline transportation | 30.7 | 16.5 | 20.7 | 22.0 | 19.7 | 144.8 | 254.4 | ||||||||||||||
Other | 17.9 | 2.9 | 0.7 | 0.7 | 0.3 | 11.0 | 33.5 | ||||||||||||||
$ | 334.5 | $ | 126.1 | $ | 896.6 | $ | 396.3 | $ | 122.6 | $ | 780.1 | $ | 2,656.2 |
(1) | Assumes no conversion of convertible debentures prior to maturity. |
(2) | The debt repayment includes foreign denominated fixed rate debt translated using the year end exchange rate and excludes related foreign exchange risk management contracts. |
(3) | Interest payments are calculated at period end exchange rates and interest rates except for fixed rate debt which is calculated at the actual interest rate. |
(4) | Includes office rent, vehicle leases and other. |
20. | CONTINGENCIES |
21. | SUPPLEMENTARY DISCLOSURES |
PENGROWTH 2014 Financial Results | 38 |
Year ended December 31 | ||||||
2014 | 2013 | |||||
Operating | $ | 44.7 | $ | 50.5 | ||
General and administrative | 62.9 | 66.5 | ||||
Total employee compensation costs | $ | 107.6 | $ | 117.0 |
Year ended December 31, 2014 | Wages & benefits | Bonus and other compensation | Share based compensation expense | Severance | Total | ||||||||||
Directors | $ | 0.7 | $ | — | $ | 0.5 | $ | — | $ | 1.2 | |||||
Officers | 4.8 | 3.7 | 6.5 | 0.5 | 15.5 | ||||||||||
$ | 5.5 | $ | 3.7 | $ | 7.0 | $ | 0.5 | $ | 16.7 | ||||||
Year ended December 31, 2013 | Wages & benefits | Bonus and other compensation | Share based compensation expense | Severance | Total | ||||||||||
Directors | $ | 0.7 | $ | — | $ | 0.8 | $ | — | $ | 1.5 | |||||
Officers | 5.0 | 1.8 | 5.0 | — | 11.8 | ||||||||||
$ | 5.7 | $ | 1.8 | $ | 5.8 | $ | — | $ | 13.3 |
PENGROWTH 2014 Financial Results | 39 |
(millions of dollars) | 2014 | 2013 | ||||
Property acquisition costs | ||||||
- Proved | $ | 17.0 | $ | 16.0 | ||
- Unproved | — | — | ||||
Exploration costs | 130.1 | 4.6 | ||||
Development costs | 980.5 | 438.9 | ||||
Injectants costs | 6.7 | 6.7 | ||||
$ | 1,134.3 | $ | 466.2 | |||
(millions of dollars) | 2014 | 2013 | ||||
Oil and natural gas assets | $ | 4,772.2 | $ | 4,802.3 | ||
Add: Exploration and evaluation assets | 490.1 | 419.3 | ||||
$ | 5,262.3 | $ | 5,221.6 | |||
Unproved oil and gas properties | ||||||
Unproven properties included in oil and natural gas assets | $ | 1,408.3 | $ | 1,123.2 | ||
Exploration and evaluation assets | 490.1 | 419.3 | ||||
$ | 1,898.4 | $ | 1,542.5 | |||
Proven oil & gas properties | 3,363.9 | 3,679.1 | ||||
Total capitalized costs | $ | 5,262.3 | $ | 5,221.6 | ||
Net Proved Developed and Undeveloped Reserves After Royalties | Crude Oil | Bitumen | NGLs | Natural Gas | ||||||||
MMbbls | MMbbls | MMbbls | Bcf | |||||||||
End of year 2012 | 108.7 | 11.8 | 18.0 | 510.2 | ||||||||
Revisions of previous estimates (including infill drilling & improved recovery) | 4.6 | (0.1 | ) | 2.9 | 107.8 | a | ||||||
Purchase of reserves in place | 0.3 | — | 0.1 | 1.3 | ||||||||
Sale of reserves in place | (28.7 | ) | b | — | (1.3 | ) | (60.4 | ) | b | |||
Discoveries and extensions | 2.8 | 58.1 | c | 0.5 | 8.3 | |||||||
Production | (9.8 | ) | (0.6 | ) | (2.8 | ) | (72.2 | ) | ||||
End of Year 2013 | 77.9 | 69.2 | 17.4 | 495.0 | ||||||||
Revisions of previous estimates (including infill drilling & improved recovery) | 0.4 | (3.2 | ) | 2.9 | 66.9 | d | ||||||
Purchase of reserves in place | 0.5 | — | 0.1 | 0.8 | ||||||||
Sale of reserves in place | (3.0 | ) | — | (0.1 | ) | (2.1 | ) | |||||
Discoveries and extensions | 1.9 | 16.7 | e | 0.3 | 26.7 | f | ||||||
Production | (8.2 | ) | (0.6 | ) | (2.8 | ) | (62.0 | ) | ||||
End of Year 2014 | 69.5 | 82.1 | 17.8 | 525.3 | ||||||||
Notes Re Significant Changes: | ||||||||||||
(a) Primarily due to the higher constant gas price used for reserve evaluation at December 31, 2013. | ||||||||||||
(b) Due to our non-core asset disposition program as described more fully under “Acquisitions and Divestitures” on page 20 of Exhibit 99.1, Pengrowth’s Annual Information Form, to our Form 40-F dated February 28, 2014. | ||||||||||||
(c) Entirely due to ongoing work at our Lindbergh oil sands development as described more fully under “Lindbergh Oil Sands Reserves and Contingent Resources” on pages 23 and 24 of Exhibit 99.1, Pengrowth’s Annual Information Form, to our Form 40-F dated February 28, 2014. | ||||||||||||
(d) Primarily due to the higher constant gas price used for reserve evaluation at December 31, 2014. | ||||||||||||
(e) Entirely due to ongoing work at our Lindbergh oil sands development as described more fully under “Lindbergh Oil Sands Reserves and Contingent Resources” on pages 23, 24 and 25 of Exhibit 99.1, Pengrowth’s Annual Information Form, to our Form 40-F dated February 26, 2015. | ||||||||||||
(f) Primarily due to the delineation and drilling in Groundbirch as described more fully under "Groundbirch Reserves and Contingent Resources" on pages 25, 26 and 27 of Exhibit 99.1, Pengrowth’s Annual Information Form, to our Form 40-F dated February 26, 2015. | ||||||||||||
Net Proved Developed and Undeveloped Reserves After Royalties | Crude Oil | Bitumen | NGLs | Natural Gas | ||||||||
MMbbls | MMbbls | MMbbls | Bcf | |||||||||
Net Proved Developed Reserves After Royalty | ||||||||||||
End of year 2012 | 86.9 | 1.6 | 16.8 | 463.1 | ||||||||
End of year 2013 | 60.7 | 1.2 | 16.4 | 430.7 | ||||||||
End of year 2014 | 54.1 | 21.6 | 17.0 | 447.9 | ||||||||
Net Proved Undeveloped Reserves After Royalty | ||||||||||||
End of year 2012 | 21.8 | 10.2 | 1.2 | 47.1 | ||||||||
End of year 2013 | 17.2 | 68.0 | 1.0 | 64.3 | ||||||||
End of year 2014 | 15.4 | 60.5 | 0.8 | 77.4 |
1. | Net after royalty reserves are Pengrowth’s lessor royalty, overriding royalty, and working interest share of the gross remaining reserves, after deduction of any crown, freehold and overriding royalties. Crown royalties are subject to change by legislation or regulation and vary depending on production rates, selling prices and potential timing of initial production. |
2. | Reserves are the estimated quantities of crude oil, natural gas and related substances anticipated from geological and engineering data to be recoverable from known accumulations, from a given date forward, by known technology, under existing operating conditions and the average of the commodity prices on the first day of each month for the year ended December 31, 2014 and 2013. |
3. | Proved oil and gas reserves are the estimated quantities of crude oil, natural gas and natural gas liquids which geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. |
4. | Proved developed oil and gas reserves are reserves that can be expected to be recovered through existing wells with existing equipment and operating methods. Proved undeveloped reserves are reserves that are expected to be recovered from known accumulations where a significant expenditure is required. |
(millions of dollars) | 2014 | 2013 | ||||
Future cash inflows | $ | 19,332 | $ | 16,455 | ||
Future costs | ||||||
- Future production costs | (10,087 | ) | (8,921 | ) | ||
- Future developments costs | (1,662 | ) | (1,768 | ) | ||
- Future income taxes | (874 | ) | (397 | ) | ||
Future net cash flows | $ | 6,709 | $ | 5,369 | ||
Deduct: 10% annual discount factor | (2,992 | ) | (2,417 | ) | ||
Standardized measure of discounted future net cash flows | $ | 3,717 | $ | 2,952 | ||
(millions of dollars) | 2014 | 2013 | ||||
Future discounted net cash flow at beginning of year | $ | 2,952 | $ | 3,281 | ||
Sales & transfer, net of production costs | (680 | ) | (746 | ) | ||
Net change in sales & transfer prices | 901 | 436 | ||||
Development costs incurred during the period | 777 | 692 | ||||
Change in future development costs | (479 | ) | (1,232 | ) | ||
Change due to extensions and discoveries | 360 | 778 | ||||
Change due to revisions (including infill drilling & improved recovery) | (4 | ) | 113 | |||
Accretion of discount | 305 | 332 | ||||
Sales of reserves in place | (42 | ) | (600 | ) | ||
Purchase of reserves in place | 11 | 8 | ||||
Net change in income taxes | (152 | ) | (55 | ) | ||
Changes in timing of future net cash flow and other | (232 | ) | (55 | ) | ||
Future discounted net cash flow at end of year | $ | 3,717 | $ | 2,952 | ||
1. | The schedules above are calculated using year-end costs, statutory tax rates and proved oil and gas reserves and the average of the commodity prices on the first day of each month for the years ended December 31, 2014 and 2013. The value of exploration properties and probable reserves, future exploration costs, future changes in oil and gas prices and in production and development costs are excluded. |
Development | Exploration | Total | ||||||||||||
Wells | Gross | Net | Gross | Net | Gross | Net | ||||||||
Natural Gas | 8 | 5.2 | — | — | 8 | 5.2 | ||||||||
Crude Oil | 92 | 56.8 | 2 | 0.5 | 94 | 57.3 | ||||||||
Bitumen | 13 | 13.0 | — | — | 13 | 13.0 | ||||||||
Service | 30 | 29.8 | — | — | 30 | 29.8 | ||||||||
Stratigraphic Test | 39 | 39.0 | — | — | 39 | 39.0 | ||||||||
Dry | 1 | 0.8 | — | — | 1 | 0.8 | ||||||||
Total | 183 | 144.6 | 2 | 0.5 | 185 | 145.1 |
Development | Exploration | Total | ||||||||||||
Wells | Gross | Net | Gross | Net | Gross | Net | ||||||||
Natural Gas | 6 | 3.3 | — | — | 6 | 3.3 | ||||||||
Crude Oil | 119 | 70.1 | 2 | 0.3 | 121 | 70.4 | ||||||||
Bitumen | 7 | 7.0 | — | — | 7 | 7.0 | ||||||||
Service | 18 | 12.4 | — | — | 18 | 12.4 | ||||||||
Stratigraphic Test | 20 | 19.5 | — | — | 20 | 19.5 | ||||||||
Dry | 3 | 2.8 | — | — | 3 | 2.8 | ||||||||
Total | 173 | 115.1 | 2 | 0.3 | 175 | 115.4 |
Development | Exploration | Total | ||||||||||||
Wells | Gross | Net | Gross | Net | Gross | Net | ||||||||
Natural Gas | 12 | 9.6 | 1 | — | 13 | 9.6 | ||||||||
Crude Oil | 114 | 48.9 | 4 | 2.3 | 118 | 51.2 | ||||||||
Bitumen | — | — | — | — | — | — | ||||||||
Service | 24 | 7.1 | — | — | 24 | 7.1 | ||||||||
Stratigraphic Test | 22 | 22.0 | 1 | 1.0 | 23 | 23.0 | ||||||||
Dry | 1 | 1.0 | 4 | 1.4 | 5 | 2.4 | ||||||||
Total | 173 | 88.6 | 10 | 4.7 | 183 | 93.3 |
Producing | Non-Producing | Total | ||||||||||||
Gross | Net | Gross | Net | Gross | Net | |||||||||
Crude Oil Wells | ||||||||||||||
Alberta | 2,148 | 1,324 | 1,140 | 618 | 3,288 | 1,942 | ||||||||
British Columbia | 83 | 52 | 176 | 110 | 259 | 162 | ||||||||
Saskatchewan | 161 | 64 | 209 | 155 | 370 | 219 | ||||||||
Bitumen Wells | ||||||||||||||
Alberta | 2 | 2 | 20 | 20 | 22 | 22 | ||||||||
Natural Gas Wells | ||||||||||||||
Alberta | 4,948 | 2,467 | 1,016 | 587 | 5,964 | 3,054 | ||||||||
British Columbia | 173 | 106 | 198 | 108 | 371 | 214 | ||||||||
Saskatchewan | 32 | 30 | 35 | 25 | 67 | 55 | ||||||||
Nova Scotia | 17 | 2 | 2 | — | 19 | 2 | ||||||||
Other | ||||||||||||||
Alberta | — | — | 590 | 360 | 590 | 360 | ||||||||
British Columbia | — | — | 158 | 104 | 158 | 104 | ||||||||
Saskatchewan | — | — | 105 | 53 | 105 | 53 | ||||||||
Total | 7,564 | 4,047 | 3,649 | 2,140 | 11,213 | 6,187 |
KPMG LLP | |||
Chartered Accountants | Telephone (403) 691-8000 | ||
3100 205 - 5th Avenue SW | Telefax (403) 691-8008 | ||
Calgary AB T2P 4B9 | Internet www.kpmg.ca |
GLJ | Petroleum Consultants | Principal Officers: Keith M. Braaten, P. Eng. President & CEO Jodi L. Anhorn, P. Eng. Executive Vice President & COO Officers / Vice Presidents: Caralyn P. Bennett, P. Eng. Tim R. Freeborn, P.Eng. Leonard L. Herchen, P. Eng. Myron J. Hladyshevsky, P. Eng. Todd J. Ikeda, P. Eng. Bryan M. Joa, P. Eng. Mark Jobin, P. Geol. John E. Keith, P. Eng. |
1. | The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
2. | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
/s/ Derek W. Evans | ||||
Name: Derek W. Evans | ||||
Title: President and Chief Executive Officer | ||||
1. | The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and | |
2. | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
/s/ Christopher G. Webster | ||||
Name: Christopher G. Webster | ||||
Title: Chief Financial Officer |
1. | I have reviewed this annual report on Form 40-F of Pengrowth Energy Corporation; | |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the issuer as of, and for, the periods presented in this report; | |
4. | The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the issuer and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the issuer, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | ||
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | ||
(c) | Evaluated the effectiveness of the issuer’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | ||
(d) | Disclosed in this report any change in the issuer’s internal control over financial reporting that occurred during the period covered by the annual report that has materially affected, or is reasonably likely to materially affect, the issuer’s internal control over financial reporting; and |
5. | The issuer’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the issuer’s auditors and the audit committee of the issuer’s board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the issuer’s ability to record, process, summarize and report financial information; and | ||
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the issuer’s internal control over financial reporting. |
/s/ Derek W. Evans | ||||
Name: Derek W. Evans | ||||
Title: President and Chief Executive Officer | ||||
1. | I have reviewed this annual report on Form 40-F of Pengrowth Energy Corporation; | |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; | |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the issuer as of, and for, the periods presented in this report; | |
4. | The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the issuer and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the issuer, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | ||||
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | ||||
(c) | Evaluated the effectiveness of the issuer’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | ||||
(d) | Disclosed in this report any change in the issuer’s internal control over financial reporting that occurred during the period covered by the annual report that has materially affected, or is reasonably likely to materially affect, the issuer’s internal control over financial reporting; and | ||||
5. | The issuer’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the issuer’s auditors and the audit committee of the issuer’s board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the issuer’s ability to record, process, summarize and report financial information; and | ||
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the issuer’s internal control over financial reporting. |
/s/ Christopher G. Webster | ||||
Name: Christopher G. Webster | ||||
Title: Chief Financial Officer |
L?\AF^_P"OB3_T(UTX;=F%
M?9%.BBBNPY@HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`H
MHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BB
MB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****
M`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`
M****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`H
MHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BB
MB@`HHHH`****`"BBB@`HHHH`*MVL6!YC#D]*@AC\R0+VZFKX&!@=*EL:0444
M5!04444`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110!F4445J0%%
M%%`!1110`4444`%%%%`!1110!V'@#_E__P"V?_LU=A7'^`/^7_\`[9_^S5V%
M>?6^-G92^!!11161H-=UC1G=@J*,LS'``]37D->J:Q_R!K[_`*]Y/_037E==
M>&6C.:ONCU31_P#D#6/_`%[Q_P#H(JY5/1_^0-8_]>\?_H(JY7++=G0M@KSG
MQ;<&?7YQY@=(@L:XQQQDC\R:]&KRK57635KQT8,C3N58'((W'FM\.O>;,:[T
ML:W@F))-;9G7)CA9D.>AR!_(FN_K@_`O_(9F_P"O=O\`T):[RE7^,JC\)YUX
MOMOL^O2L`@695D`7\CGWR"?QKK?"?_(N6G_`_P#T-JQ/'L2":RF"_O'5U)SU
M`((_]"-;?A/_`)%RT_X'_P"AM53=Z2)@K5&5/&]P8M'2)9`#-*`R\990"?Y[
M:X*NJ\>3[KRUM]O^KC+[L]=QQC_QW]:Y6MJ*M!&55WD>@>"H&BT+>Q!$TK.N
M.PX7G\5-;SHLB,CJ&1AAE89!'H:R?"?_`"+EI_P/_P!#:MBN.H_?9U0^%'D]
M_:M97T]L^28G*Y*XR.QQ[CFNK\!2N8;V$M^[1D8#'0D$'_T$50\<6OE:K'<*
MF%GCY;/WF7@_IMJ;P'/MO+JWV_ZR,/NSTVG&/_'OTKJF^:E%I_WPW_`,57-T5/LH=BO:2[G2?\)KJ7_/"T
M_P"^&_\`BJ/^$UU+_GA:?]\-_P#%5S=%'LH=@]I+N=)_PFNI?\\+3_OAO_BJ
M/^$UU+_GA:?]\-_\57-T4>RAV#VDNYTG_":ZE_SPM/\`OAO_`(JC_A-=2_YX
M6G_?#?\`Q5F:?0!@8'2BLRPHHHI`%%%%`!1110`4444`%%%
M%`!1110`4444`%%%%`!1110`4444`%%%%`!1110`4444`5[Q\*%'?DU4J6X8
MM*V>W`J*M%L0PHHHI@%%%%`!1110`4444`%%%%`!1110`4444`%%%%`#D1I'
M5$4L['"J!DD^E>AZ+IJ:#I3RNDLEPZAI51=S9[*`/3/7\>G3S^VG:VN8IT`+
MQ.'4-TR#GFM__A-=2_YX6G_?#?\`Q58U8REHMC2G*,=68^JO>37\D]_$\4\O
MS;60IQT&`>W&/PKL-4_Y$-/^O>#^:UR.K:I/JURL]PL:NJ!`(P0,9)[D^M6;
MCQ#=W&DC37C@$(14W!3NPN,=\=O2B4&^7R!22N=-H:FY\%M!!AY3%+'M!'WB
M6P#Z=1^=6WE-CX:LY)6>'REM_,X(*CE5J*+7"Y9AU"]@C$<-Y<1QKT5)6`'X`TY]3U"1&1[ZY9&&&5I
M6((]#S52BBR"[+#WUV\'D/=3M#@#RS(2N!T&.E5Z**+`/AED@D$D,CQR+T9&
M((_$4^XN[FZV_:;B6;;G;YCEL?3-0T46"Y;34]0C142^N511A5$K``>G6H9[
MB>Y<323.!@-(Q8X].:BHHL@NQ\,LD$@DAD>.1>C(Q!'XBG3W$]RX>XFDF<
M#`:1BQQZU,HHK0@****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HH
MHH`