Form 20-F o | Form 40-F x |
Yes o | No x |
Exhibit No. | Document | ||||
Condensed Interim Unaudited Consolidated Financial Statements for the three and six months ended June 30, 2022 and 2021 | |||||
Management's Discussion and Analysis for the three and six months ended June 30, 2022 and 2021 | |||||
Certification of Interim Filings (Form 52-109F2) – Chief Executive Officer | |||||
Certification of Interim Filings (Form 52-109F2) – Chief Financial Officer | |||||
Press Release dated July 27, 2022 (Baytex Announces Second Quarter 2022 Results, Record Quarterly Free Cash Flow, Updated Shareholder Return Framework and Planned CEO Retirement) |
BAYTEX ENERGY CORP. | |||||||||||
/s/ Rodney D. Gray | |||||||||||
Name: | Rodney D. Gray | ||||||||||
Title: | Executive Vice President and Chief Financial Officer |
As at | |||||||||||
Notes | June 30, 2022 | December 31, 2021 | |||||||||
ASSETS | |||||||||||
Current assets | |||||||||||
Trade and other receivables | $ | 326,383 | $ | 173,409 | |||||||
Financial derivatives | 16 | 17,979 | 8,654 | ||||||||
344,362 | 182,063 | ||||||||||
Non-current assets | |||||||||||
Exploration and evaluation assets | 4 | 163,811 | 172,824 | ||||||||
Oil and gas properties | 5 | 4,287,087 | 4,464,371 | ||||||||
Other plant and equipment | 6,994 | 7,121 | |||||||||
Lease assets | 7,896 | 8,264 | |||||||||
$ | 4,810,150 | $ | 4,834,643 | ||||||||
LIABILITIES | |||||||||||
Current liabilities | |||||||||||
Trade and other payables | $ | 309,163 | $ | 190,692 | |||||||
Financial derivatives | 16 | 228,289 | 134,020 | ||||||||
Lease obligations | 3,177 | 2,938 | |||||||||
Asset retirement obligations | 8 | 10,929 | 11,080 | ||||||||
551,558 | 338,730 | ||||||||||
Non-current liabilities | |||||||||||
Financial derivatives | 16 | 12,549 | — | ||||||||
Credit facilities | 6 | 494,410 | 505,171 | ||||||||
Long-term notes | 7 | 634,758 | 874,527 | ||||||||
Lease obligations | 4,068 | 4,827 | |||||||||
Asset retirement obligations | 8 | 551,231 | 732,603 | ||||||||
Deferred income tax liability | 13 | 141,965 | 167,456 | ||||||||
2,390,539 | 2,623,314 | ||||||||||
SHAREHOLDERS’ EQUITY | |||||||||||
Shareholders' capital | 9 | 5,653,883 | 5,736,593 | ||||||||
Contributed surplus | 35,883 | 13,559 | |||||||||
Accumulated other comprehensive income | 662,941 | 632,103 | |||||||||
Deficit | (3,933,096) | (4,170,926) | |||||||||
2,419,611 | 2,211,329 | ||||||||||
$ | 4,810,150 | $ | 4,834,643 |
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||||
Notes | 2022 | 2021 | 2022 | 2021 | |||||||||||||
Revenue, net of royalties | |||||||||||||||||
Petroleum and natural gas sales | 12 | $ | 854,169 | $ | 442,354 | $ | 1,527,994 | $ | 827,056 | ||||||||
Royalties | (171,559) | (81,531) | (294,279) | (148,481) | |||||||||||||
682,610 | 360,823 | 1,233,715 | 678,575 | ||||||||||||||
Expenses | |||||||||||||||||
Operating | 107,426 | 82,901 | 208,192 | 163,449 | |||||||||||||
Transportation | 11,758 | 7,486 | 20,973 | 16,274 | |||||||||||||
Blending and other | 56,895 | 19,967 | 98,335 | 37,087 | |||||||||||||
General and administrative | 11,640 | 10,610 | 23,322 | 19,343 | |||||||||||||
Exploration and evaluation | 4 | 7,210 | 3,005 | 10,780 | 3,952 | ||||||||||||
Depletion and depreciation | 142,286 | 103,055 | 283,077 | 205,067 | |||||||||||||
Impairment reversal | 5 | — | (1,126,414) | — | (1,126,414) | ||||||||||||
Share-based compensation | 10 | 2,942 | 2,770 | 6,887 | 5,751 | ||||||||||||
Financing and interest | 14 | 27,077 | 27,354 | 51,321 | 54,804 | ||||||||||||
Financial derivatives loss | 16 | 65,274 | 123,507 | 305,901 | 230,259 | ||||||||||||
Foreign exchange loss (gain) | 15 | 27,709 | (2,256) | 13,364 | (5,061) | ||||||||||||
Gain on dispositions | (207) | (274) | (441) | (3,980) | |||||||||||||
Other expense (income) | 568 | (506) | (464) | (1,726) | |||||||||||||
460,578 | (748,795) | 1,021,247 | (401,195) | ||||||||||||||
Net income before income taxes | 222,032 | 1,109,618 | 212,468 | 1,079,770 | |||||||||||||
Income tax expense (recovery) | 13 | ||||||||||||||||
Current income tax expense | 1,140 | 568 | 2,050 | 408 | |||||||||||||
Deferred income tax expense (recovery) | 39,920 | 56,051 | (27,412) | 61,715 | |||||||||||||
41,060 | 56,619 | (25,362) | 62,123 | ||||||||||||||
Net income | $ | 180,972 | $ | 1,052,999 | $ | 237,830 | $ | 1,017,647 | |||||||||
Other comprehensive income (loss) | |||||||||||||||||
Foreign currency translation adjustment | 58,917 | (107) | 30,838 | (7,206) | |||||||||||||
Comprehensive income | $ | 239,889 | $ | 1,052,892 | $ | 268,668 | $ | 1,010,441 | |||||||||
Net income per common share | 11 | ||||||||||||||||
Basic | $ | 0.32 | $ | 1.87 | $ | 0.42 | $ | 1.81 | |||||||||
Diluted | $ | 0.32 | $ | 1.85 | $ | 0.42 | $ | 1.79 | |||||||||
Weighted average common shares (000's) | 11 | ||||||||||||||||
Basic | 566,997 | 564,156 | 566,262 | 563,126 | |||||||||||||
Diluted | 571,697 | 569,931 | 570,844 | 568,115 |
Notes | Shareholders’ capital | Contributed surplus | Accumulated other comprehensive income | Deficit | Total equity | |||||||||||||||
Balance at December 31, 2020 | $ | 5,729,418 | $ | 14,345 | $ | 618,976 | $ | (5,784,526) | $ | 578,213 | ||||||||||
Vesting of share awards | 7,100 | (7,100) | — | — | — | |||||||||||||||
Share-based compensation | — | 3,150 | — | — | 3,150 | |||||||||||||||
Comprehensive income (loss) | — | — | (7,206) | 1,017,647 | 1,010,441 | |||||||||||||||
Balance at June 30, 2021 | $ | 5,736,518 | $ | 10,395 | $ | 611,770 | $ | (4,766,879) | $ | 1,591,804 | ||||||||||
Balance at December 31, 2021 | $ | 5,736,593 | $ | 13,559 | $ | 632,103 | $ | (4,170,926) | $ | 2,211,329 | ||||||||||
Vesting of share awards | 9 | 8,429 | (8,429) | — | — | — | ||||||||||||||
Share-based compensation | 10 | — | 2,078 | — | — | 2,078 | ||||||||||||||
Repurchase of common shares for cancellation | 9 | (91,139) | 28,675 | — | — | (62,464) | ||||||||||||||
Comprehensive income | — | — | 30,838 | 237,830 | 268,668 | |||||||||||||||
Balance at June 30, 2022 | $ | 5,653,883 | $ | 35,883 | $ | 662,941 | $ | (3,933,096) | $ | 2,419,611 |
Three Months Ended June 30 | Six Months Ended June 30 | ||||||||||||||||
Notes | 2022 | 2021 | 2022 | 2021 | |||||||||||||
CASH PROVIDED BY (USED IN): | |||||||||||||||||
Operating activities | |||||||||||||||||
Net income | $ | 180,972 | $ | 1,052,999 | $ | 237,830 | $ | 1,017,647 | |||||||||
Adjustments for: | |||||||||||||||||
Share-based compensation | 10 | 372 | 1,646 | 2,078 | 3,150 | ||||||||||||
Unrealized foreign exchange loss (gain) | 15 | 27,499 | (1,792) | 12,951 | (4,322) | ||||||||||||
Exploration and evaluation | 4 | 7,210 | 3,005 | 10,780 | 3,952 | ||||||||||||
Depletion and depreciation | 142,286 | 103,055 | 283,077 | 205,067 | |||||||||||||
Impairment reversal | 5 | — | (1,126,414) | — | (1,126,414) | ||||||||||||
Non-cash financing and accretion | 14 | 6,603 | 3,800 | 10,420 | 6,847 | ||||||||||||
Non-cash other income | 8 | (183) | (676) | (1,465) | (1,664) | ||||||||||||
Unrealized financial derivatives (gain) loss | 16 | (58,768) | 84,483 | 97,493 | 170,467 | ||||||||||||
Gain on dispositions | (207) | (274) | (441) | (3,980) | |||||||||||||
Deferred income tax expense (recovery) | 13 | 39,920 | 56,051 | (27,412) | 61,715 | ||||||||||||
Asset retirement obligations settled | 8 | (2,716) | (993) | (6,009) | (2,410) | ||||||||||||
Change in non-cash working capital | 17,046 | (3,014) | (60,294) | (37,199) | |||||||||||||
360,034 | 171,876 | 559,008 | 292,856 | ||||||||||||||
Financing activities | |||||||||||||||||
Increase (decrease) in credit facilities | 62,791 | (117,939) | (15,351) | (160,660) | |||||||||||||
Debt issuance costs | (1,832) | — | (1,832) | — | |||||||||||||
Payments on lease obligations | (1,039) | (919) | (2,213) | (2,001) | |||||||||||||
Redemption of long-term notes | 7 | (252,830) | (6,787) | (252,830) | (6,787) | ||||||||||||
Repurchase of common shares | 9 | (62,464) | — | (62,464) | — | ||||||||||||
(255,374) | (125,645) | (334,690) | (169,448) | ||||||||||||||
Investing activities | |||||||||||||||||
Additions to exploration and evaluation assets | 4 | (2,338) | (428) | (5,897) | (644) | ||||||||||||
Additions to oil and gas properties | 5 | (94,295) | (61,057) | (244,558) | (144,429) | ||||||||||||
Additions to other plant and equipment | (260) | (320) | (634) | (411) | |||||||||||||
Property acquisitions | (208) | — | (267) | (25) | |||||||||||||
Proceeds from dispositions | 14 | 18 | 41 | 246 | |||||||||||||
Change in non-cash working capital | (7,573) | 16,931 | 26,997 | 23,230 | |||||||||||||
(104,660) | (44,856) | (224,318) | (122,033) | ||||||||||||||
Change in cash | — | 1,375 | — | 1,375 | |||||||||||||
Cash, beginning of period | — | — | — | — | |||||||||||||
Cash, end of period | $ | — | $ | 1,375 | $ | — | $ | 1,375 | |||||||||
Supplementary information | |||||||||||||||||
Interest paid | $ | 11,181 | $ | 16,764 | $ | 41,529 | $ | 47,601 | |||||||||
Income taxes paid | $ | 263 | $ | — | $ | 263 | $ | — |
Canada | U.S. | Corporate | Consolidated | |||||||||||||||||||||||
Three Months Ended June 30 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||
Revenue, net of royalties | ||||||||||||||||||||||||||
Petroleum and natural gas sales | $ | 581,197 | $ | 254,026 | $ | 272,972 | $ | 188,328 | $ | — | $ | — | $ | 854,169 | $ | 442,354 | ||||||||||
Royalties | (91,133) | (26,193) | (80,426) | (55,338) | — | — | (171,559) | (81,531) | ||||||||||||||||||
490,064 | 227,833 | 192,546 | 132,990 | — | — | 682,610 | 360,823 | |||||||||||||||||||
Expenses | ||||||||||||||||||||||||||
Operating | 82,471 | 61,793 | 24,955 | 21,108 | — | — | 107,426 | 82,901 | ||||||||||||||||||
Transportation | 11,758 | 7,486 | — | — | — | — | 11,758 | 7,486 | ||||||||||||||||||
Blending and other | 56,895 | 19,967 | — | — | — | — | 56,895 | 19,967 | ||||||||||||||||||
General and administrative | — | — | — | — | 11,640 | 10,610 | 11,640 | 10,610 | ||||||||||||||||||
Exploration and evaluation | 7,210 | 3,005 | — | — | — | — | 7,210 | 3,005 | ||||||||||||||||||
Depletion and depreciation | 100,712 | 63,088 | 40,097 | 38,663 | 1,477 | 1,304 | 142,286 | 103,055 | ||||||||||||||||||
Impairment reversal | — | (684,000) | — | (442,414) | — | — | — | (1,126,414) | ||||||||||||||||||
Share-based compensation | — | — | — | — | 2,942 | 2,770 | 2,942 | 2,770 | ||||||||||||||||||
Financing and interest | — | — | — | — | 27,077 | 27,354 | 27,077 | 27,354 | ||||||||||||||||||
Financial derivatives loss | — | — | — | — | 65,274 | 123,507 | 65,274 | 123,507 | ||||||||||||||||||
Foreign exchange loss (gain) | — | — | — | — | 27,709 | (2,256) | 27,709 | (2,256) | ||||||||||||||||||
Gain on dispositions | (207) | (274) | — | — | — | — | (207) | (274) | ||||||||||||||||||
Other (income) expense | (183) | (676) | — | — | 751 | 170 | 568 | (506) | ||||||||||||||||||
258,656 | (529,611) | 65,052 | (382,643) | 136,870 | 163,459 | 460,578 | (748,795) | |||||||||||||||||||
Net income (loss) before income taxes | 231,408 | 757,444 | 127,494 | 515,633 | (136,870) | (163,459) | 222,032 | 1,109,618 | ||||||||||||||||||
Income tax expense | ||||||||||||||||||||||||||
Current income tax expense | 1,140 | 568 | ||||||||||||||||||||||||
Deferred income tax expense | 39,920 | 56,051 | ||||||||||||||||||||||||
41,060 | 56,619 | |||||||||||||||||||||||||
Net income (loss) | $ | 231,408 | $ | 757,444 | $ | 127,494 | $ | 515,633 | $ | (136,870) | $ | (163,459) | $ | 180,972 | $ | 1,052,999 | ||||||||||
Additions to exploration and evaluation assets | 2,338 | 428 | — | — | — | — | 2,338 | 428 | ||||||||||||||||||
Additions to oil and gas properties | 49,543 | 29,959 | 44,752 | 31,098 | — | — | 94,295 | 61,057 | ||||||||||||||||||
Property acquisitions | 208 | — | — | — | — | — | 208 | — | ||||||||||||||||||
Proceeds from dispositions | (14) | (18) | — | — | — | — | (14) | (18) | ||||||||||||||||||
Canada | U.S. | Corporate | Consolidated | |||||||||||||||||||||||
Six Months Ended June 30 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||
Revenue, net of royalties | ||||||||||||||||||||||||||
Petroleum and natural gas sales | $ | 1,034,901 | $ | 493,448 | $ | 493,093 | $ | 333,608 | $ | — | $ | — | $ | 1,527,994 | $ | 827,056 | ||||||||||
Royalties | (148,809) | (50,857) | (145,470) | (97,624) | — | — | (294,279) | (148,481) | ||||||||||||||||||
886,092 | 442,591 | 347,623 | 235,984 | — | — | 1,233,715 | 678,575 | |||||||||||||||||||
Expenses | ||||||||||||||||||||||||||
Operating | 161,011 | 123,154 | 47,181 | 40,295 | — | — | 208,192 | 163,449 | ||||||||||||||||||
Transportation | 20,973 | 16,274 | — | — | — | — | 20,973 | 16,274 | ||||||||||||||||||
Blending and other | 98,335 | 37,087 | — | — | — | — | 98,335 | 37,087 | ||||||||||||||||||
General and administrative | — | — | — | — | 23,322 | 19,343 | 23,322 | 19,343 | ||||||||||||||||||
Exploration and evaluation | 10,780 | 3,952 | — | — | — | — | 10,780 | 3,952 | ||||||||||||||||||
Depletion and depreciation | 201,794 | 133,562 | 78,461 | 68,928 | 2,822 | 2,577 | 283,077 | 205,067 | ||||||||||||||||||
Impairment reversal | — | (684,000) | — | (442,414) | — | — | — | (1,126,414) | ||||||||||||||||||
Share-based compensation | — | — | — | — | 6,887 | 5,751 | 6,887 | 5,751 | ||||||||||||||||||
Financing and interest | — | — | — | — | 51,321 | 54,804 | 51,321 | 54,804 | ||||||||||||||||||
Financial derivatives loss | — | — | — | — | 305,901 | 230,259 | 305,901 | 230,259 | ||||||||||||||||||
Foreign exchange loss (gain) | — | — | — | — | 13,364 | (5,061) | 13,364 | (5,061) | ||||||||||||||||||
Gain on dispositions | (441) | (3,980) | — | — | — | (441) | (3,980) | |||||||||||||||||||
Other (income) expense | (1,465) | (1,664) | — | 1,001 | (62) | (464) | (1,726) | |||||||||||||||||||
490,987 | (375,615) | 125,642 | (333,191) | 404,618 | 307,611 | 1,021,247 | (401,195) | |||||||||||||||||||
395,105 | 818,206 | 221,981 | 569,175 | (404,618) | (307,611) | 212,468 | 1,079,770 | |||||||||||||||||||
Income tax expense (recovery) | ||||||||||||||||||||||||||
Current income tax expense | 2,050 | 408 | ||||||||||||||||||||||||
Deferred income tax (recovery) expense | (27,412) | 61,715 | ||||||||||||||||||||||||
(25,362) | 62,123 | |||||||||||||||||||||||||
Net income (loss) | $ | 395,105 | $ | 818,206 | $ | 221,981 | $ | 569,175 | $ | (404,618) | $ | (307,611) | $ | 237,830 | $ | 1,017,647 | ||||||||||
Additions to exploration and evaluation assets | 5,897 | 644 | — | — | — | — | 5,897 | 644 | ||||||||||||||||||
Additions to oil and gas properties | 172,114 | 72,246 | 72,444 | 72,183 | — | — | 244,558 | 144,429 | ||||||||||||||||||
Property acquisitions | 267 | 25 | — | — | — | — | 267 | 25 | ||||||||||||||||||
Proceeds from dispositions | (41) | (246) | — | — | — | — | (41) | (246) |
June 30, 2022 | December 31, 2021 | |||||||
Canadian assets | $ | 2,583,110 | $ | 2,658,281 | ||||
U.S. assets | 2,194,171 | 2,152,323 | ||||||
Corporate assets | 32,869 | 24,039 | ||||||
Total consolidated assets | $ | 4,810,150 | $ | 4,834,643 |
June 30, 2022 | December 31, 2021 | |||||||
Balance, beginning of period | $ | 172,824 | $ | 191,865 | ||||
Capital expenditures | 5,897 | 3,298 | ||||||
Property acquisitions | — | 1,100 | ||||||
Divestitures | (55) | (166) | ||||||
Property swaps | — | 408 | ||||||
Exploration and evaluation expense | (10,780) | (15,212) | ||||||
Transfer to oil and gas properties (note 5) | (5,461) | (7,727) | ||||||
Foreign currency translation | 1,386 | (742) | ||||||
Balance, end of period | $ | 163,811 | $ | 172,824 |
Cost | Accumulated depletion | Net book value | |||||||||
Balance, December 31, 2020 | $ | 11,423,676 | $ | (8,346,128) | $ | 3,077,548 | |||||
Capital expenditures | 310,005 | — | 310,005 | ||||||||
Property acquisitions | 274 | — | 274 | ||||||||
Transfers from exploration and evaluation assets (note 4) | 7,727 | — | 7,727 | ||||||||
Change in asset retirement obligations (note 8) | (12,222) | — | (12,222) | ||||||||
Divestitures | (37,835) | 32,844 | (4,991) | ||||||||
Property swaps | (26,131) | 25,900 | (231) | ||||||||
Impairment reversal | — | 1,542,414 | 1,542,414 | ||||||||
Foreign currency translation | (31,977) | 34,765 | 2,788 | ||||||||
Depletion | — | (458,941) | (458,941) | ||||||||
Balance, December 31, 2021 | $ | 11,633,517 | $ | (7,169,146) | $ | 4,464,371 | |||||
Capital expenditures | 244,558 | — | 244,558 | ||||||||
Property acquisitions | 355 | — | 355 | ||||||||
Transfers from exploration and evaluation assets (note 4) | 5,461 | — | 5,461 | ||||||||
Change in asset retirement obligations (note 8) | (181,026) | — | (181,026) | ||||||||
Foreign currency translation | 72,623 | (39,000) | 33,623 | ||||||||
Depletion | — | (280,255) | (280,255) | ||||||||
Balance, June 30, 2022 | $ | 11,775,488 | $ | (7,488,401) | $ | 4,287,087 |
June 30, 2022 | December 31, 2021 | |||||||
Credit facilities - U.S. dollar denominated (1) | $ | 215,423 | $ | 156,332 | ||||
Credit facilities - Canadian dollar denominated | 281,494 | 350,182 | ||||||
Credit facilities - principal (2) | 496,917 | 506,514 | ||||||
Unamortized debt issuance costs | (2,507) | (1,343) | ||||||
Credit facilities | $ | 494,410 | $ | 505,171 |
Covenant Description | Postion as at June 30, 2022 | Covenant | ||||||
Senior Secured Debt (1) to Bank EBITDA (2) (Maximum Ratio) | 0.5:1.0 | 3.5:1.0 | ||||||
Interest Coverage (3) (Minimum Ratio) | 13.3:1.0 | 2.0:1.0 |
June 30, 2022 | December 31, 2021 | |||||||
5.625% notes (US$200,000 – principal) due June 1, 2024 | $ | — | $ | 253,120 | ||||
8.75% notes (US$500,000 – principal) due April 1, 2027 | 643,600 | 632,800 | ||||||
Total long-term notes - principal (1) | 643,600 | 885,920 | ||||||
Unamortized debt issuance costs | (8,842) | (11,393) | ||||||
Total long-term notes - net of unamortized debt issuance costs | $ | 634,758 | $ | 874,527 |
June 30, 2022 | December 31, 2021 | |||||||
Balance, beginning of period | $ | 743,683 | $ | 760,383 | ||||
Liabilities incurred | 10,905 | 14,845 | ||||||
Liabilities settled | (6,009) | (6,662) | ||||||
Liabilities acquired from property acquisitions | 138 | 249 | ||||||
Liabilities divested | (505) | (3,161) | ||||||
Property swaps | — | (4,113) | ||||||
Accretion (note 14) | 6,991 | 12,381 | ||||||
Government grants (1) | (1,465) | (2,857) | ||||||
Change in estimate | 961 | (9,686) | ||||||
Changes in discount rates and inflation rates (2) | (192,892) | (17,381) | ||||||
Foreign currency translation | 353 | (315) | ||||||
Balance, end of period | $ | 562,160 | $ | 743,683 | ||||
Less current portion of asset retirement obligations | 10,929 | 11,080 | ||||||
Non-current portion of asset retirement obligations | $ | 551,231 | $ | 732,603 |
Number of Common Shares (000s) | Amount | |||||||
Balance, December 31, 2020 | 561,227 | $ | 5,729,418 | |||||
Vesting of share awards | 2,986 | 7,175 | ||||||
Balance, December 31, 2021 | 564,213 | $ | 5,736,593 | |||||
Vesting of share awards | 5,001 | 8,429 | ||||||
Common shares repurchased and cancelled | (9,075) | (91,139) | ||||||
Balance, June 30, 2022 | 560,139 | $ | 5,653,883 |
(000s) | Number of restricted awards | Number of performance awards | Total number of share awards | ||||||||
Balance, December 31, 2020 | 4,122 | 4,088 | 8,210 | ||||||||
Granted | — | 4,067 | 4,067 | ||||||||
Added by performance factor | — | 669 | 669 | ||||||||
Vested | (1,861) | (1,152) | (3,013) | ||||||||
Forfeited | (168) | (291) | (459) | ||||||||
Balance, December 31, 2021 | 2,093 | 7,381 | 9,474 | ||||||||
Granted | — | 1,111 | 1,111 | ||||||||
Vested | (1,359) | (3,614) | (4,973) | ||||||||
Forfeited | (21) | (26) | (47) | ||||||||
Balance, June 30, 2022 | 713 | 4,852 | 5,565 |
Three Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
Net income | Weighted average common shares (000s) | Net income per share | Net income | Weighted average common shares (000s) | Net income per share | |||||||||||||||
Net income - basic | $ | 180,972 | 566,997 | $ | 0.32 | $ | 1,052,999 | 564,156 | $ | 1.87 | ||||||||||
Dilutive effect of share awards | — | 4,700 | — | — | 5,775 | — | ||||||||||||||
Net income - diluted | $ | 180,972 | 571,697 | $ | 0.32 | $ | 1,052,999 | 569,931 | $ | 1.85 | ||||||||||
Three Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
Canada | U.S. | Total | Canada | U.S. | Total | |||||||||||||||
Light oil and condensate | $ | 192,986 | $ | 222,606 | $ | 415,592 | $ | 106,269 | $ | 158,390 | $ | 264,659 | ||||||||
Heavy oil | 346,101 | — | 346,101 | 129,782 | — | 129,782 | ||||||||||||||
NGL | 8,288 | 24,895 | 33,183 | 3,786 | 16,796 | 20,582 | ||||||||||||||
Natural gas sales | 33,822 | 25,471 | 59,293 | 14,189 | 13,142 | 27,331 | ||||||||||||||
Total petroleum and natural gas sales | $ | 581,197 | $ | 272,972 | $ | 854,169 | $ | 254,026 | $ | 188,328 | $ | 442,354 | ||||||||
Six Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
Canada | U.S. | Total | Canada | U.S. | Total | |||||||||||||||
Light oil and condensate | $ | 373,141 | $ | 403,426 | $ | 776,567 | $ | 217,814 | $ | 263,986 | $ | 481,800 | ||||||||
Heavy oil | 590,539 | — | 590,539 | 238,820 | — | 238,820 | ||||||||||||||
NGL | 15,772 | 46,902 | 62,674 | 8,150 | 29,939 | 38,089 | ||||||||||||||
Natural gas sales | 55,449 | 42,765 | 98,214 | 28,664 | 39,683 | 68,347 | ||||||||||||||
Total petroleum and natural gas sales | $ | 1,034,901 | $ | 493,093 | $ | 1,527,994 | $ | 493,448 | $ | 333,608 | $ | 827,056 |
Six Months Ended June 30 | ||||||||
2022 | 2021 | |||||||
Net income before income taxes | $ | 212,468 | $ | 1,079,770 | ||||
Expected income taxes at the statutory rate of 25.12% (2021 – 24.89%) | 53,372 | 268,755 | ||||||
(Increase) decrease in income tax recovery resulting from: | ||||||||
Effect of foreign exchange | 984 | (656) | ||||||
Effect of rate adjustments for foreign jurisdictions | (18,357) | (17,339) | ||||||
Effect of change in deferred tax benefit not recognized | (17,823) | (191,235) | ||||||
Effect of internal debt restructuring | (45,182) | — | ||||||
Adjustments, assessments and other | 1,644 | 2,598 | ||||||
Income tax (recovery) expense | $ | (25,362) | $ | 62,123 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||
Interest on credit facilities | $ | 4,070 | $ | 3,250 | $ | 7,109 | $ | 6,586 | ||||||
Interest on long-term notes | 16,356 | 20,246 | 33,700 | 41,253 | ||||||||||
Interest on lease obligations | 48 | 58 | 92 | 118 | ||||||||||
Cash Interest | $ | 20,474 | $ | 23,554 | $ | 40,901 | $ | 47,957 | ||||||
Amortization of debt issue costs | 2,734 | 790 | 3,429 | 1,539 | ||||||||||
Accretion on asset retirement obligations (note 8) | 3,869 | 3,367 | 6,991 | 5,665 | ||||||||||
Gain on redemption of long-term notes (note 7) | — | (357) | — | (357) | ||||||||||
Financing and interest | $ | 27,077 | $ | 27,354 | $ | 51,321 | $ | 54,804 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||
Unrealized foreign exchange loss (gain) - intercompany notes (1) | $ | — | $ | 12,579 | $ | (2,674) | $ | 26,320 | ||||||
Unrealized foreign exchange loss (gain) - long-term notes & credit facilities | 27,499 | (14,371) | 15,625 | (30,642) | ||||||||||
Realized foreign exchange loss (gain) | 210 | (464) | 413 | (739) | ||||||||||
Foreign exchange loss (gain) | $ | 27,709 | $ | (2,256) | $ | 13,364 | $ | (5,061) |
June 30, 2022 | December 31, 2021 | ||||||||||||||||
Carrying value | Fair value | Carrying value | Fair value | Fair Value Measurement Hierarchy | |||||||||||||
Financial Assets | |||||||||||||||||
FVTPL | |||||||||||||||||
Financial derivatives | $ | 17,979 | $ | 17,979 | $ | 8,654 | $ | 8,654 | Level 2 | ||||||||
Total | $ | 17,979 | $ | 17,979 | $ | 8,654 | $ | 8,654 | |||||||||
Amortized cost | |||||||||||||||||
Trade and other receivables | $ | 326,383 | $ | 326,383 | $ | 173,409 | $ | 173,409 | — | ||||||||
Total | $ | 326,383 | $ | 326,383 | $ | 173,409 | $ | 173,409 | |||||||||
Financial Liabilities | |||||||||||||||||
FVTPL | |||||||||||||||||
Financial derivatives | $ | (240,838) | $ | (240,838) | $ | (134,020) | $ | (134,020) | Level 2 | ||||||||
Total | $ | (240,838) | $ | (240,838) | $ | (134,020) | $ | (134,020) | |||||||||
Amortized cost | |||||||||||||||||
Trade and other payables | $ | (309,163) | $ | (309,163) | $ | (190,692) | $ | (190,692) | — | ||||||||
Credit facilities | (494,410) | (496,917) | (505,171) | (506,514) | — | ||||||||||||
Long-term notes | (634,758) | (695,853) | (874,527) | (917,889) | Level 1 | ||||||||||||
Total | $ | (1,438,331) | $ | (1,501,933) | $ | (1,570,390) | $ | (1,615,095) |
Assets | Liabilities | |||||||||||||
June 30, 2022 | December 31, 2021 | June 30, 2022 | December 31, 2021 | |||||||||||
U.S. dollar denominated | US$7,931 | US$602,503 | US$724,501 | US$829,934 |
Remaining Period | Volume | Price/Unit(1) | Index | |||||||||||
Oil | ||||||||||||||
Basis Swap | Jul 2022 to Dec 2022 | 12,000 bbl/d | WTI less US$12.40/bbl | WCS | ||||||||||
Basis Swap | Jul 2022 to Dec 2022 | 6,750 bbl/d | WTI less US$3.73/bbl | MSW | ||||||||||
Fixed Sell | Jul 2022 to Dec 2022 | 10,000 bbl/d | US$53.50/bbl | WTI | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 1,500 bbl/d | US$40.00/US$50.00/US$58.10 | WTI | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,000 bbl/d | US$46.00/US$56.00/US$66.72 | WTI | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 bbl/d | US$47.00/US$57.00/US$67.00 | WTI | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 bbl/d | US$50.00/US$60.00/US$70.00 | WTI | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,000 bbl/d | US$53.00/US$63.50/US$72.90 | WTI | ||||||||||
3-way option(2) | Jan 2023 to Dec 2023 | 2,000 bbl/d | US$55.00/US$66.00/US$84.00 | WTI | ||||||||||
3-way option(2) | Jan 2023 to Dec 2023 | 2,500 bbl/d | US$60.00/US$75.00/US$91.54 | WTI | ||||||||||
3-way option(2) | Jan 2023 to Dec 2023 | 2,500 bbl/d | US$65.00/US$85.00/US$100.00 | WTI | ||||||||||
3-way option(2) | Jan 2023 to Dec 2023 | 2,500 bbl/d | US$65.00/US$85.00/US$106.50 | WTI | ||||||||||
Natural Gas | ||||||||||||||
Fixed Sell | Jul 2022 to Dec 2022 | 5,000 GJ/d | $2.53/GJ | AECO 7A | ||||||||||
Fixed Sell | Jul 2022 to Dec 2022 | 14,250 GJ/d | $2.84/GJ | AECO 5A | ||||||||||
Fixed Sell | Jul 2022 to Dec 2022 | 1,000 mmbtu/d | US$2.94/mmbtu | NYMEX | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 mmbtu/d | US$2.25/US$2.75/US$3.06 | NYMEX | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 1,500 mmbtu/d | US$2.60/US$2.91/US$3.56 | NYMEX | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 mmbtu/d | US$2.60/US$3.00/US$3.83 | NYMEX | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 mmbtu/d | US$2.65/US$2.90/US$3.40 | NYMEX | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 mmbtu/d | US$3.00/US$3.75/US$4.40 | NYMEX |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||
Realized financial derivatives loss | $ | 124,042 | $ | 39,024 | $ | 208,408 | $ | 59,792 | ||||||
Unrealized financial derivatives (gain) loss | (58,768) | 84,483 | 97,493 | 170,467 | ||||||||||
Financial derivatives loss | $ | 65,274 | $ | 123,507 | $ | 305,901 | $ | 230,259 |
June 30, 2022 | December 31, 2021 | |||||||
Credit facilities | $ | 494,410 | $ | 505,171 | ||||
Unamortized debt issuance costs - Credit facilities (note 6) | 2,507 | 1,343 | ||||||
Long-term notes | 634,758 | 874,527 | ||||||
Unamortized debt issuance costs - Long-term notes (note 7) | 8,842 | 11,393 | ||||||
Trade and other payables | 309,163 | 190,692 | ||||||
Trade and other receivables | (326,383) | (173,409) | ||||||
Net Debt | $ | 1,123,297 | $ | 1,409,717 | ||||
Net Debt to Adjusted Funds Flow | 1.1 | 1.9 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||
Cash flows from operating activities | $ | 360,034 | $ | 171,876 | $ | 559,008 | $ | 292,856 | ||||||
Change in non-cash working capital | (17,046) | 3,014 | 60,294 | 37,199 | ||||||||||
Asset retirement obligations settled | 2,716 | 993 | 6,009 | 2,410 | ||||||||||
Adjusted Funds Flow | $ | 345,704 | $ | 175,883 | $ | 625,311 | $ | 332,465 |
Previous Annual Guidance (1) | Revised Annual Guidance | ||||||||||
Exploration and development expenditures | $450 - $500 million | no change | |||||||||
Production (boe/d) | 83,000 - 85,000 | no change | |||||||||
Expenses: | |||||||||||
Average royalty rate (3) | 20.0% - 20.5% | 21.0% - 22.0% | |||||||||
Operating (4) | $13.00 - $13.50/boe | $13.75 - $14.25/boe | |||||||||
Transportation (4) | $1.30 - $1.40/boe | $1.50 - $1.60/boe | |||||||||
General and administrative (4) | $43 million ($1.40/boe) | no change | |||||||||
Interest (4) | $75 million ($2.45/boe) | no change | |||||||||
Leasing expenditures | no change | no change | |||||||||
Asset retirement obligations | no change | no change |
Three Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
Canada | U.S. | Total | Canada | U.S. | Total | |||||||||||||||
Daily Production | ||||||||||||||||||||
Liquids (bbl/d) | ||||||||||||||||||||
Light oil and condensate | 15,675 | 17,332 | 33,007 | 15,661 | 21,473 | 37,134 | ||||||||||||||
Heavy oil | 28,586 | — | 28,586 | 21,269 | — | 21,269 | ||||||||||||||
Natural Gas Liquids (NGL) | 1,818 | 5,650 | 7,468 | 1,779 | 5,784 | 7,563 | ||||||||||||||
Total liquids (bbl/d) | 46,079 | 22,982 | 69,061 | 38,709 | 27,257 | 65,966 | ||||||||||||||
Natural gas (mcf/d) | 53,036 | 31,133 | 84,169 | 50,974 | 40,198 | 91,172 | ||||||||||||||
Total production (boe/d) | 54,919 | 28,170 | 83,090 | 47,205 | 33,957 | 81,162 | ||||||||||||||
Production Mix | ||||||||||||||||||||
Segment as a percent of total | 66 | % | 34 | % | 100 | % | 58 | % | 42 | % | 100 | % | ||||||||
Light oil and condensate | 29 | % | 62 | % | 40 | % | 33 | % | 63 | % | 46 | % | ||||||||
Heavy oil | 52 | % | — | % | 34 | % | 45 | % | — | % | 26 | % | ||||||||
NGL | 3 | % | 20 | % | 9 | % | 4 | % | 17 | % | 9 | % | ||||||||
Natural gas | 16 | % | 18 | % | 17 | % | 18 | % | 20 | % | 19 | % | ||||||||
Six Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
Canada | U.S. | Total | Canada | U.S. | Total | |||||||||||||||
Daily Production | ||||||||||||||||||||
Liquids (bbl/d) | ||||||||||||||||||||
Light oil and condensate | 16,619 | 16,914 | 33,533 | 17,434 | 18,852 | 36,286 | ||||||||||||||
Heavy oil | 26,921 | — | 26,921 | 21,627 | — | 21,627 | ||||||||||||||
Natural Gas Liquids (NGL) | 1,877 | 5,675 | 7,552 | 1,874 | 5,030 | 6,904 | ||||||||||||||
Total liquids (bbl/d) | 45,417 | 22,589 | 68,006 | 40,935 | 23,882 | 64,817 | ||||||||||||||
Natural gas (mcf/d) | 52,443 | 31,430 | 83,873 | 52,036 | 38,921 | 90,957 | ||||||||||||||
Total production (boe/d) | 54,156 | 27,828 | 81,985 | 49,609 | 30,369 | 79,978 | ||||||||||||||
Production Mix | ||||||||||||||||||||
Segment as a percent of total | 66 | % | 34 | % | 100 | % | 62 | % | 38 | % | 100 | % | ||||||||
Light oil and condensate | 31 | % | 61 | % | 41 | % | 35 | % | 62 | % | 45 | % | ||||||||
Heavy oil | 50 | % | — | % | 33 | % | 44 | % | — | % | 27 | % | ||||||||
NGL | 3 | % | 20 | % | 9 | % | 4 | % | 17 | % | 9 | % | ||||||||
Natural gas | 16 | % | 19 | % | 17 | % | 17 | % | 21 | % | 19 | % |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||
2022 | 2021 | Change | 2022 | 2021 | Change | |||||||||||||||
Benchmark Averages | ||||||||||||||||||||
WTI oil (US$/bbl)(1) | 108.41 | 66.07 | 42.34 | 101.35 | 61.96 | 39.39 | ||||||||||||||
MEH oil (US$/bbl)(2) | 112.41 | 67.15 | 45.26 | 104.56 | 63.26 | 41.30 | ||||||||||||||
MEH oil differential to WTI (US$/bbl) | 4.00 | 1.08 | 2.92 | 3.21 | 1.30 | 1.91 | ||||||||||||||
Edmonton par oil ($/bbl)(3) | 137.79 | 77.28 | 60.51 | 126.72 | 71.93 | 54.79 | ||||||||||||||
Edmonton par oil differential to WTI (US$/bbl) | (0.47) | (3.13) | 2.66 | (1.68) | (4.28) | 2.60 | ||||||||||||||
WCS heavy oil ($/bbl)(4) | 122.05 | 67.03 | 55.02 | 111.48 | 62.33 | 49.15 | ||||||||||||||
WCS heavy oil differential to WTI (US$/bbl) | (12.80) | (11.48) | (1.32) | (13.67) | (11.98) | (1.69) | ||||||||||||||
AECO natural gas ($/mcf)(5) | 6.27 | 2.85 | 3.42 | 5.43 | 2.89 | 2.54 | ||||||||||||||
NYMEX natural gas (US$/mmbtu)(6) | 7.17 | 2.83 | 4.34 | 6.06 | 2.76 | 3.30 | ||||||||||||||
CAD/USD average exchange rate | 1.2766 | 1.2279 | 0.0487 | 1.2714 | 1.2471 | 0.0243 |
Three Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
Canada | U.S. | Total | Canada | U.S. | Total | |||||||||||||||
Average Realized Sales Prices | ||||||||||||||||||||
Light oil and condensate ($/bbl)(1) | $ | 135.29 | $ | 141.14 | $ | 138.36 | $ | 74.57 | $ | 81.06 | $ | 78.32 | ||||||||
Heavy oil, net of blending and other expense ($/bbl)(2) | 111.18 | — | 111.18 | 56.74 | — | 56.74 | ||||||||||||||
NGL ($/bbl)(1) | 50.09 | 48.42 | 48.83 | 23.38 | 31.91 | 29.90 | ||||||||||||||
Natural gas ($/mcf)(1) | 7.01 | 8.99 | 7.74 | 3.05 | 3.59 | 3.29 | ||||||||||||||
Total sales, net of blending and other expense ($/boe)(2) | $ | 104.91 | $ | 106.48 | $ | 105.44 | $ | 54.49 | $ | 60.95 | $ | 57.19 | ||||||||
Six Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
Canada | U.S. | Total | Canada | U.S. | Total | |||||||||||||||
Average Realized Sales Prices | ||||||||||||||||||||
Light oil and condensate ($/bbl)(1) | $ | 124.05 | $ | 131.77 | $ | 127.95 | $ | 69.02 | $ | 77.36 | $ | 73.36 | ||||||||
Heavy oil, net of blending and other expense ($/bbl)(2) | 101.01 | — | 101.01 | 51.53 | — | 51.53 | ||||||||||||||
NGL ($/bbl)(1) | 46.43 | 45.66 | 45.85 | 24.02 | 32.88 | 30.48 | ||||||||||||||
Natural gas ($/mcf)(1) | 5.84 | 7.52 | 6.47 | 3.04 | 5.63 | 4.15 | ||||||||||||||
Total sales, net of blending and other expense ($/boe)(2) | $ | 95.55 | $ | 97.90 | $ | 96.34 | $ | 50.82 | $ | 60.69 | $ | 54.57 |
Three Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ thousands) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Oil sales | ||||||||||||||||||||
Light oil and condensate | $ | 192,986 | $ | 222,606 | $ | 415,592 | $ | 106,269 | $ | 158,390 | $ | 264,659 | ||||||||
Heavy oil | 346,101 | — | 346,101 | 129,782 | — | 129,782 | ||||||||||||||
NGL | 8,288 | 24,895 | 33,183 | 3,786 | 16,796 | 20,582 | ||||||||||||||
Total oil sales | 547,375 | 247,501 | 794,876 | 239,837 | 175,186 | 415,023 | ||||||||||||||
Natural gas sales | 33,822 | 25,471 | 59,293 | 14,189 | 13,142 | 27,331 | ||||||||||||||
Total petroleum and natural gas sales | 581,197 | 272,972 | 854,169 | 254,026 | 188,328 | 442,354 | ||||||||||||||
Blending and other expense | (56,895) | — | (56,895) | (19,967) | — | (19,967) | ||||||||||||||
Total sales, net of blending and other expense(1) | $ | 524,302 | $ | 272,972 | $ | 797,274 | $ | 234,059 | $ | 188,328 | $ | 422,387 | ||||||||
Six Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ thousands) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Oil sales | ||||||||||||||||||||
Light oil and condensate | $ | 373,141 | $ | 403,426 | $ | 776,567 | $ | 217,814 | $ | 263,986 | $ | 481,800 | ||||||||
Heavy oil | 590,539 | — | 590,539 | 238,820 | — | 238,820 | ||||||||||||||
NGL | 15,772 | 46,902 | 62,674 | 8,150 | 29,939 | 38,089 | ||||||||||||||
Total oil sales | 979,452 | 450,328 | 1,429,780 | 464,784 | 293,925 | 758,709 | ||||||||||||||
Natural gas sales | 55,449 | 42,765 | 98,214 | 28,664 | 39,683 | 68,347 | ||||||||||||||
Total petroleum and natural gas sales | 1,034,901 | 493,093 | 1,527,994 | 493,448 | 333,608 | 827,056 | ||||||||||||||
Blending and other expense | (98,335) | — | (98,335) | (37,087) | — | (37,087) | ||||||||||||||
Total sales, net of blending and other expense(1) | $ | 936,566 | $ | 493,093 | $ | 1,429,659 | $ | 456,361 | $ | 333,608 | $ | 789,969 |
Three Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ thousands except for % and per boe) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Royalties | $ | 91,133 | $ | 80,426 | $ | 171,559 | $ | 26,193 | $ | 55,338 | $ | 81,531 | ||||||||
Average royalty rate(1)(2) | 17.4 | % | 29.5 | % | 21.5 | % | 11.2 | % | 29.4 | % | 19.3 | % | ||||||||
Royalties per boe(3) | $ | 18.24 | $ | 31.37 | $ | 22.69 | $ | 6.10 | $ | 17.91 | $ | 11.04 | ||||||||
Six Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ thousands except for % and per boe) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Royalties | $ | 148,809 | $ | 145,470 | $ | 294,279 | $ | 50,857 | $ | 97,624 | $ | 148,481 | ||||||||
Average royalty rate(1)(2) | 15.9 | % | 29.5 | % | 20.6 | % | 11.1 | % | 29.3 | % | 18.8 | % | ||||||||
Royalties per boe(3) | $ | 15.18 | $ | 28.88 | $ | 19.83 | $ | 5.66 | $ | 17.76 | $ | 10.26 |
Three Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ thousands except for per boe) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Operating expense | $ | 82,471 | $ | 24,955 | $ | 107,426 | $ | 61,793 | $ | 21,108 | $ | 82,901 | ||||||||
Operating expense per boe(1) | $ | 16.50 | $ | 9.73 | $ | 14.21 | $ | 14.39 | $ | 6.83 | $ | 11.22 | ||||||||
Six Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ thousands except for per boe) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Operating expense | $ | 161,011 | $ | 47,181 | $ | 208,192 | $ | 123,154 | $ | 40,295 | $ | 163,449 | ||||||||
Operating expense per boe(1) | $ | 16.43 | $ | 9.37 | $ | 14.03 | $ | 13.72 | $ | 7.33 | $ | 11.29 |
Three Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ thousands except for per boe) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Transportation expense | $ | 11,758 | $ | — | $ | 11,758 | $ | 7,486 | $ | — | $ | 7,486 | ||||||||
Transportation expense per boe(1) | $ | 2.35 | $ | — | $ | 1.56 | $ | 1.74 | $ | — | $ | 1.01 | ||||||||
Six Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ thousands except for per boe) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Transportation expense | $ | 20,973 | $ | — | $ | 20,973 | $ | 16,274 | $ | — | $ | 16,274 | ||||||||
Transportation expense per boe | $ | 2.14 | $ | — | $ | 1.41 | $ | 1.81 | $ | — | $ | 1.12 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||
($ thousands) | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||
Realized financial derivatives loss | ||||||||||||||||||||
Crude oil | $ | (112,071) | $ | (38,234) | $ | (73,837) | $ | (191,597) | $ | (58,275) | $ | (133,322) | ||||||||
Natural gas | (11,971) | (790) | (11,181) | (16,811) | (1,517) | (15,294) | ||||||||||||||
Total | $ | (124,042) | $ | (39,024) | $ | (85,018) | $ | (208,408) | $ | (59,792) | $ | (148,616) | ||||||||
Unrealized financial derivatives gain (loss) | ||||||||||||||||||||
Crude oil | $ | 47,816 | $ | (81,069) | $ | 128,885 | $ | (91,502) | $ | (166,539) | $ | 75,037 | ||||||||
Natural gas | 9,363 | (7,898) | 17,261 | (7,271) | (9,285) | 2,014 | ||||||||||||||
Equity total return swap ("Equity TRS") | 1,589 | 4,484 | (2,895) | 1,280 | 5,357 | (4,077) | ||||||||||||||
Total | $ | 58,768 | $ | (84,483) | $ | 143,251 | $ | (97,493) | $ | (170,467) | $ | 72,974 | ||||||||
Total financial derivatives (loss) gain | ||||||||||||||||||||
Crude oil | $ | (64,255) | $ | (119,303) | $ | 55,048 | $ | (283,099) | $ | (224,814) | $ | (58,285) | ||||||||
Natural gas | (2,608) | (8,688) | 6,080 | (24,082) | (10,802) | (13,280) | ||||||||||||||
Equity TRS | 1,589 | 4,484 | (2,895) | 1,280 | 5,357 | (4,077) | ||||||||||||||
Total | $ | (65,274) | $ | (123,507) | $ | 58,233 | $ | (305,901) | $ | (230,259) | $ | (75,642) |
Period | Volume | Price/Unit (1) | Index | |||||||||||
Oil | ||||||||||||||
Basis Swap | Jul 2022 to Dec 2022 | 12,000 bbl/d | WTI less US$12.40/bbl | WCS | ||||||||||
Basis Swap | Jul 2022 to Dec 2022 | 6,750 bbl/d | WTI less US$3.73/bbl | MSW | ||||||||||
Fixed Sell | Jul 2022 to Dec 2022 | 10,000 bbl/d | US$53.50/bbl | WTI | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 1,500 bbl/d | US$40.00/US$50.00/US$58.10 | WTI | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,000 bbl/d | US$46.00/US$56.00/US$66.72 | WTI | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 bbl/d | US$47.00/US$57.00/US$67.00 | WTI | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 bbl/d | US$50.00/US$60.00/US$70.00 | WTI | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,000 bbl/d | US$53.00/US$63.50/US$72.90 | WTI | ||||||||||
3-way option(2) | Jan 2023 to Dec 2023 | 2,000 bbl/d | US$55.00/US$66.00/US$84.00 | WTI | ||||||||||
3-way option(2) | Jan 2023 to Dec 2023 | 2,500 bbl/d | US$60.00/US$75.00/US$91.54 | WTI | ||||||||||
3-way option(2) | Jan 2023 to Dec 2023 | 2,500 bbl/d | US$65.00/US$85.00/US$100.00 | WTI | ||||||||||
3-way option(2) | Jan 2023 to Dec 2023 | 2,500 bbl/d | US$65.00/US$85.00/US$106.50 | WTI | ||||||||||
Natural Gas | ||||||||||||||
Fixed Sell | Jul 2022 to Dec 2022 | 5,000 GJ/d | $2.53/GJ | AECO 7A | ||||||||||
Fixed Sell | Jul 2022 to Dec 2022 | 14,250 GJ/d | $2.84/GJ | AECO 5A | ||||||||||
Fixed Sell | Jul 2022 to Dec 2022 | 1,000 mmbtu/d | US$2.94/mmbtu | NYMEX | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 mmbtu/d | US$2.25/US$2.75/US$3.06 | NYMEX | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 1,500 mmbtu/d | US$2.60/US$2.91/US$3.56 | NYMEX | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 mmbtu/d | US$2.60/US$3.00/US$3.83 | NYMEX | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 mmbtu/d | US$2.65/US$2.90/US$3.40 | NYMEX | ||||||||||
3-way option(2) | Jul 2022 to Dec 2022 | 2,500 mmbtu/d | US$3.00/US$3.75/US$4.40 | NYMEX |
Three Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ per boe except for volume) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Total production (boe/d) | 54,919 | 28,170 | 83,090 | 47,205 | 33,957 | 81,162 | ||||||||||||||
Operating netback: | ||||||||||||||||||||
Total sales, net of blending and other expense (1) | $ | 104.91 | $ | 106.48 | $ | 105.44 | $ | 54.49 | $ | 60.95 | $ | 57.19 | ||||||||
Less: | ||||||||||||||||||||
Royalties (2) | (18.24) | (31.37) | (22.69) | (6.10) | (17.91) | (11.04) | ||||||||||||||
Operating expense (2) | (16.50) | (9.73) | (14.21) | (14.39) | (6.83) | (11.22) | ||||||||||||||
Transportation expense (2) | (2.35) | — | (1.56) | (1.74) | — | (1.01) | ||||||||||||||
Operating netback (1) | $ | 67.82 | $ | 65.38 | $ | 66.98 | $ | 32.26 | $ | 36.21 | $ | 33.92 | ||||||||
Realized financial derivatives loss (3) | — | — | (16.41) | — | — | (5.28) | ||||||||||||||
Operating netback after financial derivatives (1) | $ | 67.82 | $ | 65.38 | $ | 50.57 | $ | 32.26 | $ | 36.21 | $ | 28.64 | ||||||||
Six Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ per boe except for volume) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Total production (boe/d) | 54,156 | 27,828 | 81,985 | 49,609 | 30,369 | 79,978 | ||||||||||||||
Operating netback: | ||||||||||||||||||||
Total sales, net of blending and other expense (1) | $ | 95.55 | $ | 97.90 | $ | 96.34 | $ | 50.82 | $ | 60.69 | $ | 54.57 | ||||||||
Less: | ||||||||||||||||||||
Royalties (2) | (15.18) | (28.88) | (19.83) | (5.66) | (17.76) | (10.26) | ||||||||||||||
Operating expense (2) | (16.43) | (9.37) | (14.03) | (13.72) | (7.33) | (11.29) | ||||||||||||||
Transportation expense (2) | (2.14) | — | (1.41) | (1.81) | — | (1.12) | ||||||||||||||
Operating netback (1) | $ | 61.80 | $ | 59.65 | $ | 61.07 | $ | 29.63 | $ | 35.60 | $ | 31.90 | ||||||||
Realized financial derivatives loss (3) | — | — | (14.04) | — | — | (4.13) | ||||||||||||||
Operating netback after financial derivatives (1) | $ | 61.80 | $ | 59.65 | $ | 47.03 | $ | 29.63 | $ | 35.60 | $ | 27.77 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||
($ thousands except for per boe) | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||
Gross general and administrative expense | $ | 12,223 | $ | 11,158 | $ | 1,065 | $ | 25,729 | $ | 20,619 | $ | 5,110 | ||||||||
Overhead recoveries | (583) | (548) | (35) | (2,407) | (1,276) | (1,131) | ||||||||||||||
General and administrative expense | $ | 11,640 | $ | 10,610 | $ | 1,030 | $ | 23,322 | $ | 19,343 | $ | 3,979 | ||||||||
General and administrative expense per boe(1) | $ | 1.54 | $ | 1.44 | $ | 0.10 | $ | 1.57 | $ | 1.34 | $ | 0.23 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||
($ thousands except for per boe) | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||
Interest on credit facilities | $ | 4,070 | $ | 3,250 | $ | 820 | $ | 7,109 | $ | 6,586 | $ | 523 | ||||||||
Interest on long-term notes | 16,356 | 20,246 | (3,890) | 33,700 | 41,253 | (7,553) | ||||||||||||||
Interest on lease obligations | 48 | 58 | (10) | $ | 92 | $ | 118 | (26) | ||||||||||||
Cash interest | $ | 20,474 | $ | 23,554 | $ | (3,080) | $ | 40,901 | $ | 47,957 | $ | (7,056) | ||||||||
Accretion of debt issue costs | 2,734 | 790 | 1,944 | 3,429 | 1,539 | 1,890 | ||||||||||||||
Accretion of asset retirement obligations | 3,869 | 3,367 | 502 | 6,991 | 5,665 | 1,326 | ||||||||||||||
Gain on redemption of long-term notes | — | (357) | 357 | — | (357) | 357 | ||||||||||||||
Financing and interest expense | $ | 27,077 | $ | 27,354 | $ | (277) | $ | 51,321 | $ | 54,804 | $ | (3,483) | ||||||||
Cash interest per boe(1) | $ | 2.71 | $ | 3.19 | $ | (0.48) | $ | 2.76 | $ | 3.31 | $ | (0.55) | ||||||||
Financing and interest expense per boe(1) | $ | 3.58 | $ | 3.70 | $ | (0.12) | $ | 3.46 | $ | 3.79 | $ | (0.33) |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||
($ thousands except for per boe) | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||
Depletion | $ | 140,809 | $ | 101,751 | $ | 39,058 | $ | 280,255 | $ | 202,490 | $ | 77,765 | ||||||||
Depreciation | 1,477 | 1,304 | 173 | 2,822 | 2,577 | 245 | ||||||||||||||
Depletion and depreciation | $ | 142,286 | $ | 103,055 | $ | 39,231 | $ | 283,077 | $ | 205,067 | $ | 78,010 | ||||||||
Depletion and depreciation per boe(1) | $ | 18.82 | $ | 13.95 | $ | 4.87 | $ | 19.08 | $ | 14.17 | $ | 4.91 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||
($ thousands except for exchange rates) | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||
Unrealized foreign exchange loss (gain) | $ | 27,499 | $ | (1,792) | $ | 29,291 | $ | 12,951 | $ | (4,322) | $ | 17,273 | ||||||||
Realized foreign exchange loss (gain) | 210 | (464) | 674 | 413 | (739) | 1,152 | ||||||||||||||
Foreign exchange loss (gain) | $ | 27,709 | $ | (2,256) | $ | 29,965 | $ | 13,364 | $ | (5,061) | $ | 18,425 | ||||||||
CAD/USD exchange rates: | ||||||||||||||||||||
At beginning of period | 1.2484 | 1.2572 | 1.2656 | 1.2755 | ||||||||||||||||
At end of period | 1.2872 | 1.2405 | 1.2872 | 1.2405 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||
($ thousands) | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||
Current income tax expense | $ | 1,140 | $ | 568 | $ | 572 | $ | 2,050 | $ | 408 | $ | 1,642 | ||||||||
Deferred income tax expense (recovery) | 39,920 | 56,051 | (16,131) | (27,412) | 61,715 | (89,127) | ||||||||||||||
Total income tax expense (recovery) | $ | 41,060 | $ | 56,619 | $ | (15,559) | $ | (25,362) | $ | 62,123 | $ | (87,485) |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||||||||
($ thousands) | 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||
Petroleum and natural gas sales | $ | 854,169 | $ | 442,354 | $ | 411,815 | $ | 1,527,994 | $ | 827,056 | $ | 700,938 | ||||||||
Royalties | (171,559) | (81,531) | (90,028) | (294,279) | (148,481) | (145,798) | ||||||||||||||
Revenue, net of royalties | 682,610 | 360,823 | 321,787 | 1,233,715 | 678,575 | 555,140 | ||||||||||||||
Expenses | ||||||||||||||||||||
Operating | (107,426) | (82,901) | (24,525) | (208,192) | (163,449) | (44,743) | ||||||||||||||
Transportation | (11,758) | (7,486) | (4,272) | (20,973) | (16,274) | (4,699) | ||||||||||||||
Blending and other | (56,895) | (19,967) | (36,928) | (98,335) | (37,087) | (61,248) | ||||||||||||||
Operating netback (1) | $ | 506,531 | $ | 250,469 | $ | 256,062 | $ | 906,215 | $ | 461,765 | $ | 444,450 | ||||||||
General and administrative | (11,640) | (10,610) | (1,030) | (23,322) | (19,343) | (3,979) | ||||||||||||||
Cash interest | (20,474) | (23,554) | 3,080 | (40,901) | (47,957) | 7,056 | ||||||||||||||
Realized financial derivatives loss | (124,042) | (39,024) | (85,018) | (208,408) | (59,792) | (148,616) | ||||||||||||||
Realized foreign exchange (loss) gain | (210) | 464 | (674) | (413) | 739 | (1,152) | ||||||||||||||
Other (expense) income | (751) | (170) | (581) | (1,001) | 62 | (1,063) | ||||||||||||||
Current income tax expense | (1,140) | (568) | (572) | (2,050) | (408) | (1,642) | ||||||||||||||
Share-based compensation - cash | (2,570) | (1,124) | (1,446) | (4,809) | (2,601) | (2,208) | ||||||||||||||
Adjusted funds flow (2) | $ | 345,704 | $ | 175,883 | $ | 169,821 | $ | 625,311 | $ | 332,465 | $ | 292,846 | ||||||||
Exploration and evaluation | (7,210) | (3,005) | (4,205) | (10,780) | (3,952) | (6,828) | ||||||||||||||
Depletion and depreciation | (142,286) | (103,055) | (39,231) | (283,077) | (205,067) | (78,010) | ||||||||||||||
Share-based compensation - non-cash | (372) | (1,646) | 1,274 | (2,078) | (3,150) | 1,072 | ||||||||||||||
Non-cash financing and accretion | (6,603) | (3,800) | (2,803) | (10,420) | (6,847) | (3,573) | ||||||||||||||
Non-cash other income | 183 | 676 | (493) | 1,465 | 1,664 | (199) | ||||||||||||||
Unrealized financial derivatives gain (loss) | 58,768 | (84,483) | 143,251 | (97,493) | (170,467) | 72,974 | ||||||||||||||
Unrealized foreign exchange (loss) gain | (27,499) | 1,792 | (29,291) | (12,951) | 4,322 | (17,273) | ||||||||||||||
Gain on dispositions | 207 | 274 | (67) | 441 | 3,980 | (3,539) | ||||||||||||||
Impairment reversal | — | 1,126,414 | (1,126,414) | — | 1,126,414 | (1,126,414) | ||||||||||||||
Deferred income tax (expense) recovery | (39,920) | (56,051) | 16,131 | 27,412 | (61,715) | 89,127 | ||||||||||||||
Net income for the period | $ | 180,972 | $ | 1,052,999 | $ | (872,027) | $ | 237,830 | $ | 1,017,647 | $ | (779,817) |
Three Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ thousands) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Drilling, completion and equipping | $ | 37,265 | $ | 43,167 | $ | 80,432 | $ | 23,018 | $ | 30,911 | $ | 53,929 | ||||||||
Facilities | 6,912 | 1,414 | 8,326 | 4,682 | 9 | 4,691 | ||||||||||||||
Land, seismic and other | 7,704 | 171 | 7,875 | 2,687 | 178 | 2,865 | ||||||||||||||
Exploration and development expenditures | $ | 51,881 | $ | 44,752 | $ | 96,633 | $ | 30,387 | $ | 31,098 | $ | 61,485 | ||||||||
Property acquisitions | $ | 208 | $ | — | $ | 208 | $ | — | $ | — | $ | — | ||||||||
Proceeds from dispositions | $ | (14) | $ | — | $ | (14) | $ | (18) | $ | — | $ | (18) | ||||||||
Six Months Ended June 30 | ||||||||||||||||||||
2022 | 2021 | |||||||||||||||||||
($ thousands) | Canada | U.S. | Total | Canada | U.S. | Total | ||||||||||||||
Drilling, completion and equipping | $ | 144,263 | $ | 70,305 | $ | 214,568 | $ | 62,052 | $ | 71,633 | $ | 133,685 | ||||||||
Facilities | 14,678 | 1,800 | 16,478 | 7,197 | 13 | 7,210 | ||||||||||||||
Land, seismic and other | 19,070 | 339 | 19,409 | 3,641 | 537 | 4,178 | ||||||||||||||
Exploration and development expenditures | $ | 178,011 | $ | 72,444 | $ | 250,455 | $ | 72,890 | $ | 72,183 | $ | 145,073 | ||||||||
Property acquisitions | $ | 267 | $ | — | $ | 267 | $ | 25 | $ | — | $ | 25 | ||||||||
Proceeds from dispositions | $ | (41) | $ | — | $ | (41) | $ | (246) | $ | — | $ | (246) |
Covenant Description | Postion as at June 30, 2022 | Covenant | ||||||
Senior Secured Debt (1) to Bank EBITDA (2) (Maximum Ratio) | 0.5:1.0 | 3.5:1.0 | ||||||
Interest Coverage (3) (Minimum Ratio) | 13.3:1.0 | 2.0:1.0 |
($ thousands) | Total | Less than 1 year | 1-3 years | 3-5 years | Beyond 5 years | ||||||||||||
Trade and other payables | $ | 309,163 | $ | 309,163 | $ | — | $ | — | $ | — | |||||||
Financial derivatives | 240,838 | 228,289 | 12,549 | — | — | ||||||||||||
Credit facilities - principal (1)(2) | 496,917 | — | — | 496,917 | — | ||||||||||||
Long-term notes - principal (2) | 643,600 | — | — | 643,600 | — | ||||||||||||
Interest on long-term notes (3) | 267,843 | 56,315 | 112,630 | 98,898 | — | ||||||||||||
Lease obligations (2) | 7,474 | 3,319 | 3,816 | 262 | 77 | ||||||||||||
Processing agreements | 7,315 | 1,251 | 1,377 | 896 | 3,791 | ||||||||||||
Transportation agreements | 71,018 | 19,826 | 31,907 | 14,673 | 4,612 | ||||||||||||
Total | $ | 2,044,168 | $ | 618,163 | $ | 162,279 | $ | 1,255,246 | $ | 8,480 |
2022 | 2021 | 2020 | ||||||||||||||||||||||||
($ thousands, except per common share amounts) | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | ||||||||||||||||||
Petroleum and natural gas sales | 854,169 | 673,825 | 552,403 | 488,736 | 442,354 | 384,702 | 233,636 | 252,538 | ||||||||||||||||||
Net income (loss) | 180,972 | 56,858 | 563,239 | 32,714 | 1,052,999 | (35,352) | 221,160 | (23,444) | ||||||||||||||||||
Per common share - basic | 0.32 | 0.10 | 1.00 | 0.06 | 1.87 | (0.06) | 0.39 | (0.04) | ||||||||||||||||||
Per common share - diluted | 0.32 | 0.10 | 0.98 | 0.06 | 1.85 | (0.06) | 0.39 | (0.04) | ||||||||||||||||||
Adjusted funds flow (1) | 345,704 | 279,607 | 214,766 | 198,397 | 175,883 | 156,582 | 82,176 | 78,508 | ||||||||||||||||||
Per common share - basic | 0.61 | 0.49 | 0.38 | 0.35 | 0.31 | 0.28 | 0.15 | 0.14 | ||||||||||||||||||
Per common share - diluted | 0.60 | 0.49 | 0.37 | 0.35 | 0.31 | 0.28 | 0.15 | 0.14 | ||||||||||||||||||
Free cash flow (2) | 245,316 | 121,318 | 137,133 | 101,215 | 112,486 | 70,495 | 1,794 | 59,939 | ||||||||||||||||||
Per common share - basic | 0.43 | 0.21 | 0.24 | 0.18 | 0.20 | 0.13 | — | 0.11 | ||||||||||||||||||
Per common share - diluted | 0.43 | 0.21 | 0.24 | 0.18 | 0.20 | 0.13 | — | 0.11 | ||||||||||||||||||
Cash flows from operating activities | 360,034 | 198,974 | 240,567 | 178,961 | 171,876 | 120,980 | 51,017 | 93,688 | ||||||||||||||||||
Per common share - basic | 0.63 | 0.35 | 0.43 | 0.32 | 0.30 | 0.22 | 0.09 | 0.17 | ||||||||||||||||||
Per common share - diluted | 0.63 | 0.35 | 0.42 | 0.31 | 0.30 | 0.22 | 0.09 | 0.17 | ||||||||||||||||||
Exploration and development | 96,633 | 153,822 | 73,995 | 94,235 | 61,485 | 83,588 | 77,809 | 15,902 | ||||||||||||||||||
Canada | 51,881 | 126,130 | 59,821 | 75,499 | 30,387 | 42,503 | 45,030 | 3,882 | ||||||||||||||||||
U.S. | 44,752 | 27,692 | 14,174 | 18,736 | 31,098 | 41,085 | 32,779 | 12,020 | ||||||||||||||||||
Property acquisitions | 208 | 59 | 1,443 | 89 | — | 25 | — | — | ||||||||||||||||||
Proceeds from dispositions | (14) | (27) | (6,857) | (701) | (18) | (228) | (33) | (98) | ||||||||||||||||||
Net debt (1) | 1,123,297 | 1,275,680 | 1,409,717 | 1,564,658 | 1,629,629 | 1,758,894 | 1,847,601 | 1,906,079 | ||||||||||||||||||
Total assets | 4,810,150 | 4,836,189 | 4,834,643 | 4,453,971 | 4,438,162 | 3,338,408 | 3,408,096 | 3,156,414 | ||||||||||||||||||
Common shares outstanding | 560,139 | 569,214 | 564,213 | 564,213 | 564,182 | 564,111 | 561,227 | 561,163 | ||||||||||||||||||
Daily production | ||||||||||||||||||||||||||
Total production (boe/d) | 83,090 | 80,867 | 80,789 | 79,872 | 81,162 | 78,780 | 70,475 | 77,814 | ||||||||||||||||||
Canada (boe/d) | 54,919 | 53,385 | 50,362 | 48,124 | 47,205 | 52,039 | 45,321 | 49,164 | ||||||||||||||||||
U.S. (boe/d) | 28,170 | 27,482 | 30,428 | 31,748 | 33,957 | 26,741 | 25,154 | 28,650 | ||||||||||||||||||
Benchmark prices | ||||||||||||||||||||||||||
WTI oil (US$/bbl) | 108.41 | 94.29 | 77.19 | 70.56 | 66.07 | 57.84 | 42.66 | 40.93 | ||||||||||||||||||
WCS heavy oil ($/bbl) | 122.05 | 100.99 | 78.82 | 71.81 | 67.03 | 57.46 | 43.46 | 42.40 | ||||||||||||||||||
Edmonton par oil ($/bbl) | 137.79 | 115.66 | 93.29 | 83.78 | 77.28 | 66.58 | 50.24 | 49.83 | ||||||||||||||||||
CAD/USD avg exchange rate | 1.2766 | 1.2661 | 1.2600 | 1.2601 | 1.2279 | 1.2663 | 1.3031 | 1.3316 | ||||||||||||||||||
AECO natural gas ($/mcf) | 6.27 | 4.59 | 4.94 | 3.54 | 2.85 | 2.93 | 2.77 | 2.18 | ||||||||||||||||||
NYMEX natural gas (US$/mmbtu) | 7.17 | 4.95 | 5.83 | 4.01 | 2.83 | 2.69 | 2.66 | 1.98 | ||||||||||||||||||
Total sales, net of blending and other expense ($/boe) (2) | 105.44 | 86.89 | 70.42 | 63.85 | 57.19 | 51.84 | 34.35 | 33.79 | ||||||||||||||||||
Royalties ($/boe) (3) | (22.69) | (16.86) | (13.47) | (12.32) | (11.04) | (9.44) | (5.83) | (5.59) | ||||||||||||||||||
Operating expense ($/boe) (3) | (14.21) | (13.85) | (12.83) | (11.46) | (11.22) | (11.36) | (12.30) | (10.26) | ||||||||||||||||||
Transportation expense ($/boe) (3) | (1.56) | (1.27) | (1.10) | (1.06) | (1.01) | (1.24) | (1.03) | (0.89) | ||||||||||||||||||
Operating netback ($/boe) (2) | 66.98 | 54.91 | 43.02 | 39.01 | 33.92 | 29.80 | 15.19 | 17.05 | ||||||||||||||||||
Financial derivatives (loss) gain ($/boe) (3) | (16.41) | (11.59) | (9.49) | (7.34) | (5.28) | (2.93) | 2.64 | (1.36) | ||||||||||||||||||
Operating netback after financial derivatives ($/boe) (2) | 50.57 | 43.32 | 33.53 | 31.67 | 28.64 | 26.87 | 17.83 | 15.69 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||
($ thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||
Petroleum and natural gas sales | $ | 854,169 | $ | 442,354 | $ | 1,527,994 | $ | 827,056 | ||||||
Blending and other expense | (56,895) | (19,967) | (98,335) | (37,087) | ||||||||||
Total sales, net of blending and other expense | 797,274 | 422,387 | 1,429,659 | 789,969 | ||||||||||
Royalties | (171,559) | (81,531) | (294,279) | (148,481) | ||||||||||
Operating expense | (107,426) | (82,901) | (208,192) | (163,449) | ||||||||||
Transportation expense | (11,758) | (7,486) | (20,973) | (16,274) | ||||||||||
Operating netback | 506,531 | 250,469 | 906,215 | 461,765 | ||||||||||
Realized financial derivatives loss (1) | (124,042) | (39,024) | (208,408) | (59,792) | ||||||||||
Operating netback after realized financial derivatives | $ | 382,489 | $ | 211,445 | $ | 697,807 | $ | 401,973 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||
($ thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||
Cash flows from operating activities | $ | 360,034 | $ | 171,876 | $ | 559,008 | $ | 292,856 | ||||||
Change in non-cash working capital | (17,046) | 3,014 | 60,294 | $ | 37,199 | |||||||||
Additions to exploration and evaluation assets | (2,338) | (428) | (5,897) | (644) | ||||||||||
Additions to oil and gas properties | (94,295) | (61,057) | (244,558) | (144,429) | ||||||||||
Payments on lease obligations | (1,039) | (919) | (2,213) | (2,001) | ||||||||||
Free cash flow | $ | 245,316 | $ | 112,486 | $ | 366,634 | $ | 182,981 |
($ thousands) | June 30, 2022 | December 31, 2021 | ||||||
Credit facilities | $ | 494,410 | $ | 505,171 | ||||
Unamortized debt issuance costs - Credit facilities (1) | 2,507 | 1,343 | ||||||
Long-term notes | 634,758 | 874,527 | ||||||
Unamortized debt issuance costs - Long-term notes (1) | 8,842 | 11,393 | ||||||
Trade and other payables | 309,163 | 190,692 | ||||||
Trade and other receivables | (326,383) | (173,409) | ||||||
Net debt | $ | 1,123,297 | $ | 1,409,717 | ||||
Net debt to adjusted funds flow | 1.1 | 1.9 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||
($ thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||
Cash flow from operating activities | $ | 360,034 | $ | 171,876 | $ | 559,008 | $ | 292,856 | ||||||
Change in non-cash working capital | (17,046) | 3,014 | 60,294 | 37,199 | ||||||||||
Asset retirement obligations settled | 2,716 | 993 | 6,009 | 2,410 | ||||||||||
Adjusted funds flow | $ | 345,704 | $ | 175,883 | $ | 625,311 | $ | 332,465 |
2022 Guidance (1) | 2022 Revised Guidance | |||||||
Exploration and development expenditures | $450 - $500 million | no change | ||||||
Production (boe/d) | 83,000 - 85,000 | no change | ||||||
Expenses: | ||||||||
Average royalty rate (2) | 20.0% - 20.5% | 21.0% - 22.0% | ||||||
Operating (3) | $13.00 - $13.50/boe | $13.75 - $14.25/boe | ||||||
Transportation (3) | $1.30 - $1.40/boe | $1.50 - $1.60/boe | ||||||
General and administrative (3) | $43 million ($1.40/boe) | no change | ||||||
Interest (3) | $75 million ($2.45/boe) | no change | ||||||
Leasing expenditures | $3 million | no change | ||||||
Asset retirement obligations | $20 million | no change |
Three Months Ended | Six Months Ended | ||||||||||||||||
June 30, 2022 | March 31, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||
FINANCIAL (thousands of Canadian dollars, except per common share amounts) | |||||||||||||||||
Petroleum and natural gas sales | $ | 854,169 | $ | 673,825 | $ | 442,354 | $ | 1,527,994 | $ | 827,056 | |||||||
Adjusted funds flow (1) | 345,704 | 279,607 | 175,883 | 625,311 | 332,465 | ||||||||||||
Per share - basic | 0.61 | 0.49 | 0.31 | 1.10 | 0.59 | ||||||||||||
Per share - diluted | 0.60 | 0.49 | 0.31 | 1.10 | 0.59 | ||||||||||||
Free cash flow (2) | 245,316 | 121,318 | 112,486 | 366,634 | 182,981 | ||||||||||||
Per share – basic | 0.43 | 0.21 | 0.20 | 0.65 | 0.32 | ||||||||||||
Per share – diluted | 0.43 | 0.21 | 0.20 | 0.64 | 0.32 | ||||||||||||
Cash flows from operating activities | 360,034 | 198,974 | 171,876 | 559,008 | 292,856 | ||||||||||||
Per share – basic | 0.63 | 0.35 | 0.30 | 0.99 | 0.52 | ||||||||||||
Per share – diluted | 0.63 | 0.35 | 0.30 | 0.98 | 0.52 | ||||||||||||
Net income | 180,972 | 56,858 | 1,052,999 | 237,830 | 1,017,647 | ||||||||||||
Per share - basic | 0.32 | 0.10 | 1.87 | 0.42 | 1.81 | ||||||||||||
Per share - diluted | 0.32 | 0.10 | 1.85 | 0.42 | 1.79 | ||||||||||||
Capital Expenditures | |||||||||||||||||
Exploration and development expenditures | $ | 96,633 | $ | 153,822 | $ | 61,485 | $ | 250,455 | $ | 145,073 | |||||||
Acquisitions and divestitures | 194 | 32 | (18) | 226 | (221) | ||||||||||||
Total oil and natural gas capital expenditures | $ | 96,827 | $ | 153,854 | $ | 61,467 | $ | 250,681 | $ | 144,852 | |||||||
Net Debt | |||||||||||||||||
Credit facilities | $ | 496,917 | $ | 426,858 | $ | 486,623 | $ | 496,917 | $ | 486,623 | |||||||
Long-term notes | 643,600 | 873,880 | 1,109,211 | 643,600 | 1,109,211 | ||||||||||||
Long-term debt | 1,140,517 | 1,300,738 | 1,595,834 | 1,140,517 | 1,595,834 | ||||||||||||
Working capital | (17,220) | (25,058) | 33,795 | (17,220) | 33,795 | ||||||||||||
Net debt (1) | $ | 1,123,297 | $ | 1,275,680 | $ | 1,629,629 | $ | 1,123,297 | $ | 1,629,629 | |||||||
Shares Outstanding - basic (thousands) | |||||||||||||||||
Weighted average | 566,997 | 565,518 | 564,156 | 566,262 | 563,126 | ||||||||||||
End of period | 560,139 | 569,214 | 564,182 | 560,139 | 564,182 | ||||||||||||
BENCHMARK PRICES | |||||||||||||||||
Crude oil | |||||||||||||||||
WTI (US$/bbl) | $ | 108.41 | $ | 94.29 | $ | 66.07 | $ | 101.35 | $ | 61.96 | |||||||
MEH oil (US$/bbl) | 112.41 | 96.72 | 67.15 | 104.56 | 63.26 | ||||||||||||
MEH oil differential to WTI (US$/bbl) | 4.00 | 2.43 | 1.08 | 3.21 | 1.30 | ||||||||||||
Edmonton par ($/bbl) | 137.79 | 115.66 | 77.28 | 126.72 | 71.93 | ||||||||||||
Edmonton par differential to WTI (US$/bbl) | (0.47) | (2.94) | (3.13) | (1.68) | (4.28) | ||||||||||||
WCS heavy oil ($/bbl) | 122.05 | 100.99 | 67.03 | 111.48 | 62.33 | ||||||||||||
WCS differential to WTI (US$/bbl) | (12.80) | (14.53) | (11.48) | (13.67) | (11.98) | ||||||||||||
Natural gas | |||||||||||||||||
NYMEX (US$/mmbtu) | $ | 7.17 | $ | 4.95 | $ | 2.83 | $ | 6.06 | $ | 2.76 | |||||||
AECO ($/mcf) | 6.27 | 4.59 | 2.85 | 5.43 | 2.89 | ||||||||||||
CAD/USD average exchange rate | 1.2766 | 1.2661 | 1.2279 | 1.2714 | 1.2471 |
Three Months Ended | Six Months Ended | ||||||||||||||||
June 30, 2022 | March 31, 2022 | June 30, 2021 | June 30, 2022 | June 30, 2021 | |||||||||||||
OPERATING | |||||||||||||||||
Daily Production | |||||||||||||||||
Light oil and condensate (bbl/d) | 33,007 | 34,065 | 37,134 | 33,533 | 36,286 | ||||||||||||
Heavy oil (bbl/d) | 28,586 | 25,236 | 21,269 | 26,921 | 21,627 | ||||||||||||
NGL (bbl/d) | 7,468 | 7,636 | 7,563 | 7,552 | 6,904 | ||||||||||||
Total liquids (bbl/d) | 69,061 | 66,937 | 65,966 | 68,006 | 64,817 | ||||||||||||
Natural gas (mcf/d) | 84,169 | 83,574 | 91,172 | 83,873 | 90,957 | ||||||||||||
Oil equivalent (boe/d @ 6:1) (3) | 83,090 | 80,867 | 81,162 | 81,985 | 79,978 | ||||||||||||
Netback (thousands of Canadian dollars) | |||||||||||||||||
Total sales, net of blending and other expense (2) | $ | 797,274 | $ | 632,385 | $ | 422,387 | $ | 1,429,659 | $ | 789,969 | |||||||
Royalties | (171,559) | (122,720) | (81,531) | (294,279) | (148,481) | ||||||||||||
Operating expense | (107,426) | (100,766) | (82,901) | (208,192) | (163,449) | ||||||||||||
Transportation expense | (11,758) | (9,215) | (7,486) | (20,973) | (16,274) | ||||||||||||
Operating netback (2) | $ | 506,531 | $ | 399,684 | $ | 250,469 | $ | 906,215 | $ | 461,765 | |||||||
General and administrative | (11,640) | (11,682) | (10,610) | (23,322) | (19,343) | ||||||||||||
Cash financing and interest | (20,474) | (20,427) | (23,554) | (40,901) | (47,957) | ||||||||||||
Realized financial derivatives loss | (124,042) | (84,366) | (39,024) | (208,408) | (59,792) | ||||||||||||
Other (4) | (4,671) | (3,602) | (1,398) | (8,273) | (2,208) | ||||||||||||
Adjusted funds flow (1) | $ | 345,704 | $ | 279,607 | $ | 175,883 | $ | 625,311 | $ | 332,465 | |||||||
Netback (per boe) (5) | |||||||||||||||||
Total sales, net of blending and other expense (2) | $ | 105.44 | $ | 86.89 | $ | 57.19 | $ | 96.34 | $ | 54.57 | |||||||
Royalties | (22.69) | (16.86) | (11.04) | (19.83) | (10.26) | ||||||||||||
Operating expense | (14.21) | (13.85) | (11.22) | (14.03) | (11.29) | ||||||||||||
Transportation expense | (1.56) | (1.27) | (1.01) | (1.41) | (1.12) | ||||||||||||
Operating netback (2) | $ | 66.98 | $ | 54.91 | $ | 33.92 | $ | 61.07 | $ | 31.90 | |||||||
General and administrative | (1.54) | (1.61) | (1.44) | (1.57) | (1.34) | ||||||||||||
Cash financing and interest | (2.71) | (2.81) | (3.19) | (2.76) | (3.31) | ||||||||||||
Realized financial derivatives loss | (16.41) | (11.59) | (5.28) | (14.04) | (4.13) | ||||||||||||
Other (4) | (0.60) | (0.48) | (0.20) | (0.56) | (0.15) | ||||||||||||
Adjusted funds flow (1) | $ | 45.72 | $ | 38.42 | $ | 23.81 | $ | 42.14 | $ | 22.97 |
Conference Call Tomorrow 9:00 a.m. MDT (11:00 a.m. EDT) | ||
Baytex will host a conference call tomorrow, July 28, 2022, starting at 9:00am MDT (11:00am EDT). To participate, please dial toll free in North America 1-800-319-4610 or international 1-416-915-3239. Alternatively, to listen to the conference call online, please enter http://services.choruscall.ca/links/baytex20220728.html in your web browser. An archived recording of the conference call will be available shortly after the event by accessing the webcast link above. The conference call will also be archived on the Baytex website at www.baytexenergy.com. |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||
($ thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||
Petroleum and natural gas sales | $ | 854,169 | $ | 442,354 | $ | 1,527,994 | $ | 827,056 | ||||||
Blending and other expense | (56,895) | (19,967) | (98,335) | (37,087) | ||||||||||
Total sales, net of blending and other expense | 797,274 | 422,387 | 1,429,659 | 789,969 | ||||||||||
Royalties | (171,559) | (81,531) | (294,279) | (148,481) | ||||||||||
Operating expense | (107,426) | (82,901) | (208,192) | (163,449) | ||||||||||
Transportation expense | (11,758) | (7,486) | (20,973) | (16,274) | ||||||||||
Operating netback | $ | 506,531 | $ | 250,469 | $ | 906,215 | $ | 461,765 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||
($ thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||
Cash flows from operating activities | $ | 360,034 | $ | 171,876 | $ | 559,008 | $ | 292,856 | ||||||
Change in non-cash working capital | (17,046) | 3,014 | 60,294 | 37,199 | ||||||||||
Additions to exploration and evaluation assets | (2,338) | (428) | (5,897) | (644) | ||||||||||
Additions to oil and gas properties | (94,295) | (61,057) | (244,558) | (144,429) | ||||||||||
Payments on lease obligations | (1,039) | (919) | (2,213) | (2,001) | ||||||||||
Free cash flow | $ | 245,316 | $ | 112,486 | $ | 366,634 | $ | 182,981 |
($ thousands) | June 30, 2022 | December 31, 2021 | ||||||
Credit facilities | $ | 494,410 | $ | 505,171 | ||||
Unamortized debt issuance costs - Credit facilities (1) | 2,507 | 1,343 | ||||||
Long-term notes | 634,758 | 874,527 | ||||||
Unamortized debt issuance costs - Long-term notes (1) | 8,842 | 11,393 | ||||||
Trade and other payables | 309,163 | 190,692 | ||||||
Trade and other receivables | (326,383) | (173,409) | ||||||
Net debt | $ | 1,123,297 | $ | 1,409,717 |
Three Months Ended June 30 | Six Months Ended June 30 | |||||||||||||
($ thousands) | 2022 | 2021 | 2022 | 2021 | ||||||||||
Cash flow from operating activities | $ | 360,034 | $ | 171,876 | $ | 559,008 | $ | 292,856 | ||||||
Change in non-cash working capital | (17,046) | 3,014 | 60,294 | 37,199 | ||||||||||
Asset retirement obligations settled | 2,716 | 993 | 6,009 | 2,410 | ||||||||||
Adjusted funds flow | $ | 345,704 | $ | 175,883 | $ | 625,311 | $ | 332,465 |
Three Months Ended June 30, 2022 | Six Months Ended June 30, 2022 | ||||||||||||||||||||||||||||||||||
Heavy Oil (bbl/d) | Light and Medium Oil (bbl/d) | NGL (bbl/d) | Natural Gas (Mcf/d) | Oil Equivalent (boe/d) | Heavy Oil (bbl/d) | Light and Medium Oil (bbl/d) | NGL (bbl/d) | Natural Gas (Mcf/d) | Oil Equivalent (boe/d) | ||||||||||||||||||||||||||
Canada – Heavy | |||||||||||||||||||||||||||||||||||
Peace River | 10,216 | 10 | 31 | 12,471 | 12,336 | 10,898 | 8 | 30 | 11,801 | 12,902 | |||||||||||||||||||||||||
Lloydminster | 11,051 | 8 | — | 1,729 | 11,347 | 10,775 | 11 | — | 1,758 | 11,079 | |||||||||||||||||||||||||
Peavine | 7,319 | — | — | — | 7,319 | 5,248 | — | — | — | 5,248 | |||||||||||||||||||||||||
Canada - Light | |||||||||||||||||||||||||||||||||||
Viking | — | 14,103 | 184 | 13,202 | 16,487 | — | 14,894 | 186 | 12,552 | 17,172 | |||||||||||||||||||||||||
Duvernay | — | 801 | 620 | 2,007 | 1,756 | — | 896 | 705 | 2,174 | 1,963 | |||||||||||||||||||||||||
Remaining Properties | — | 753 | 983 | 23,627 | 5,674 | — | 810 | 956 | 24,158 | 5,792 | |||||||||||||||||||||||||
United States | |||||||||||||||||||||||||||||||||||
Eagle Ford | — | 17,332 | 5,650 | 31,133 | 28,170 | — | 16,914 | 5,675 | 31,430 | 27,828 | |||||||||||||||||||||||||
Total | 28,586 | 33,007 | 7,468 | 84,169 | 83,090 | 26,921 | 33,533 | 7,552 | 83,873 | 81,985 |
'!A8VME="!B96=I;CTB[[N_(B!I9#TB5S5-,$UP0V5H:4AZ /-YZBE*2;EFCD
M&F3&8&I0K2\$2UR%[@4]I,^ON=^PO[]OK?W8YLLJ[-:R']WQ.,3SH:&Y(/&.
M!A2+^*<%J@0T?"S[TWO/^YK.?VUY9NZ;M0!YJ'I0>OA[I'Q,?/A]I'Y0?OQ_J(!4@02!L()@@Q"#P(1PA2"%U(:$A
MSB'[(BJ.*/Z>UC
M^HEX,VI(%<1Q>95AJD[:T212/.3[SF'=2]_N-\3MZU"KHC&MO,U" Z5^1%6Q
MY$=65>\H.A]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^
MZ]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7
MO?NO=>]^Z]U[W[KW7__0W^/?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO
M=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W
M[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=
M>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[
MKW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>
M]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[K
MW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]
M^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW
M7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^
MZ]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=57?S#OE)_=3$5'1&Q_=>Z][]U[KWOW7NO>_=>Z][]U[KWO
MW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[JP;X'?%T]Q[P
M'8>\\<9.M-D5\3+2U,=Z?=VZ(/'4TV&T.-$^*Q@9)ZZ]UDO' 0RRR%,C?N_>
MU']==Z_K)O=M7E>PD':P[;B<498_0QIAY?(U6.A#MI&_)O+O[UNOKKN/_=?"
MW \'<9"_8.+>N!YFFP* !8 < ?0 ?T]]%>'4V==^_=>Z][]U[KWOW7
MNO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][
M]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7N
MO>_=>Z__U-_CW[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z
M]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O
M?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]
MU[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?
MNO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U
M[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?N
MO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[
MW[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO
M=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W
M[KW5;'\P#Y1_Z--LR=0[(R/CW]O#'-_>#(4
WVT99O
M5CP5$&*N[$*@\V(J0*GI'?WUOMMI/>W3TA05/J?0#U).!\^M87N[N+<_>G8N
M;[ W/(8Y:^3[7#XE)6DI-OX"F>3^&86BU!08Z:.0M(X5?/4/)*0&<^^5?/?.
MFZ\_\9^@)U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]
M^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]T=OX3?
M&*;OK?G\=W+1R_Z+]DU5/4[BD=72+<64&FHH=ITTHMK6H6TM<4.J*DLMT>>)
MO<[>Q?M6_N%S!^\-TA/]5+%U:8\!-)Q2W4_/#2D96/%5:1#T+N4N7CO5[XUP
MO^ZZ$@M_2/$(/MXMZ+Z$CK8MAAAIX8J>GBC@@@C2&""%%BAAAB4)'%%&@5(X
MXT4!5 %A[Z5(B1(D<:!8U % , # & !U.@ 4!5%%'63W;K?7O?NO=
M>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW4#*93'83&9#,YBMIL;BL515.1R60K)4@
MI*&AHH7J*NKJ9Y"$B@IX(V9F)L%'M)?W]EM=C>;EN-TD&WV\3222.0J)&@+.
M[,M;3Y=_)3(
M_(CL.2HH):FEZ[VO)4X_9.)EUQ&:%G"U>Y,A ;:
H9Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO
M>_=>Z][]U[KWOW7NO>_=>Z][]U[KWOW7NO>_=>Z$OJ'JK='=&_\ ]>[2@UY
M',U%ZJMD1VHL+B8"KY+-Y%DMXZ+'TY+$7#2N5B2\CHI%/)O*6Z\\
PV-L/U'.3Y*OFQ^0'[> R1UL
M^]4]8[7Z>V'@.OMHTO@Q."I!&]1(J?>97(2_N9',Y*1 !-7Y*J+2.?TH"$0+
M&JJ.JO*/*NU
XMP5,<8R.8JP"Q7RM&L<,99O!31QQ@G1<]S?:KVTV/VGY,VWE+9%#&,:
MYYB*/<7# >),_&E:!46IT1JB5.FIX\^Y'N!O'N5S7?\ ,V[L5#G1#%6JP0*3
MX<2\.%2SM0:Y&9Z#50##[D?H!]>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=
M>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U_]'?X]^Z]U[W[KW7O?NO
M=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W
M[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=
M>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[
MKW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>
M]^Z]U[W[KW7O?NO=>]^Z]U[W[KW7O?NO=>]^Z]U5?_-H[O\ EEUG\