Exhibit No. | Description | ||||
99.1 | Interim Consolidated Financial Statements (unaudited) for the period ended September 30, 2020. | ||||
99.2 | Management's Discussion and Analysis for the period ended September 30, 2020. | ||||
99.3 | Certification of Interim Filings (Form 52-109F2) – Chief Executive Officer. | ||||
99.4 | Certification of Interim Filings (Form 52-109F2) – Chief Financial Officer. |
Crescent Point Energy Corp. | |||||||||||
(Registrant) | |||||||||||
By: | /s/ Ken Lamont | ||||||||||
Name: | Ken Lamont | ||||||||||
Title: | Chief Financial Officer |
Interim Consolidated Financial Statements (unaudited) for the period ended September 30, 2020. | |||||
Management's Discussion and Analysis for the period ended September 30, 2020. | |||||
Certification of Interim Filings (Form 52-109F2) – Chief Executive Officer. | |||||
Certification of Interim Filings (Form 52-109F2) – Chief Financial Officer. |
As at | |||||||||||||||||
September 30, | December 31, | ||||||||||||||||
(UNAUDITED) (Cdn$ millions) | Notes | 2020 | 2019 | ||||||||||||||
ASSETS | |||||||||||||||||
Cash | 8.6 | 56.9 | |||||||||||||||
Accounts receivable | 189.5 | 295.9 | |||||||||||||||
Prepaids and deposits | 24.1 | 6.9 | |||||||||||||||
Derivative asset | 18 | 129.2 | 76.8 | ||||||||||||||
Assets held for sale | 5 | — | 195.0 | ||||||||||||||
Total current assets | 351.4 | 631.5 | |||||||||||||||
Derivative asset | 18 | 260.5 | 251.1 | ||||||||||||||
Other long-term assets | 17.4 | 22.4 | |||||||||||||||
Exploration and evaluation | 4, 5 | 137.2 | 245.5 | ||||||||||||||
Property, plant and equipment | 5, 6 | 4,348.2 | 7,841.6 | ||||||||||||||
Right-of-use asset | 9 | 104.4 | 123.5 | ||||||||||||||
Goodwill | 5, 7 | 223.5 | 230.9 | ||||||||||||||
Deferred income tax | 1,421.6 | 745.3 | |||||||||||||||
Total assets | 6,864.2 | 10,091.8 | |||||||||||||||
LIABILITIES | |||||||||||||||||
Accounts payable and accrued liabilities | 277.8 | 479.4 | |||||||||||||||
Current portion of long-term debt | 8 | 229.2 | 201.0 | ||||||||||||||
Other current liabilities | 50.4 | 87.0 | |||||||||||||||
Liabilities associated with assets held for sale | 5 | — | 7.9 | ||||||||||||||
Total current liabilities | 557.4 | 775.3 | |||||||||||||||
Long-term debt | 8 | 2,184.5 | 2,704.1 | ||||||||||||||
Other long-term liabilities | 9.1 | 10.8 | |||||||||||||||
Lease liability | 9 | 131.2 | 149.9 | ||||||||||||||
Decommissioning liability | 5, 10 | 1,070.1 | 1,109.0 | ||||||||||||||
Total liabilities | 3,952.3 | 4,749.1 | |||||||||||||||
SHAREHOLDERS’ EQUITY | |||||||||||||||||
Shareholders’ capital | 11 | 16,449.4 | 16,449.0 | ||||||||||||||
Contributed surplus | 19.8 | 35.1 | |||||||||||||||
Deficit | 12 | (14,113.5) | (11,636.9) | ||||||||||||||
Accumulated other comprehensive income | 556.2 | 495.5 | |||||||||||||||
Total shareholders' equity | 2,911.9 | 5,342.7 | |||||||||||||||
Total liabilities and shareholders' equity | 6,864.2 | 10,091.8 |
CRESCENT POINT ENERGY CORP. | 1 |
(UNAUDITED) (Cdn$ millions, except per share and shares outstanding amounts) | Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||
Notes | 2020 | 2019 (Revised) | 2020 | 2019 (Revised) | |||||||||||||||||||||||||
REVENUE AND OTHER INCOME | |||||||||||||||||||||||||||||
Oil and gas sales | 21 | 437.0 | 769.1 | 1,244.4 | 2,606.7 | ||||||||||||||||||||||||
Purchased product sales | 0.1 | 8.9 | 12.7 | 24.4 | |||||||||||||||||||||||||
Royalties | (55.8) | (118.7) | (159.3) | (378.7) | |||||||||||||||||||||||||
Oil and gas revenue | 381.3 | 659.3 | 1,097.8 | 2,252.4 | |||||||||||||||||||||||||
Commodity derivative gains (losses) | 14, 18 | (5.6) | 87.5 | 251.0 | 18.5 | ||||||||||||||||||||||||
Other income (loss) | 5 | — | (188.5) | 306.9 | (169.4) | ||||||||||||||||||||||||
375.7 | 558.3 | 1,655.7 | 2,101.5 | ||||||||||||||||||||||||||
EXPENSES | |||||||||||||||||||||||||||||
Operating | 136.6 | 177.3 | 425.7 | 577.4 | |||||||||||||||||||||||||
Purchased product | 0.4 | 9.3 | 11.8 | 24.5 | |||||||||||||||||||||||||
Transportation | 24.3 | 29.9 | 77.7 | 95.4 | |||||||||||||||||||||||||
General and administrative | 16.8 | 32.2 | 64.7 | 71.8 | |||||||||||||||||||||||||
Interest | 15 | 30.3 | 36.2 | 76.2 | 131.9 | ||||||||||||||||||||||||
Foreign exchange (gain) loss | 16 | 4.5 | (17.0) | (7.0) | (52.7) | ||||||||||||||||||||||||
Share-based compensation | 7.1 | 9.2 | (2.2) | 19.4 | |||||||||||||||||||||||||
Depletion, depreciation, amortization and impairment | 4, 6, 9 | 149.9 | 554.8 | 4,126.8 | 1,220.3 | ||||||||||||||||||||||||
Accretion and financing | 9, 10 | 4.3 | 7.9 | 16.0 | 25.9 | ||||||||||||||||||||||||
374.2 | 839.8 | 4,789.7 | 2,113.9 | ||||||||||||||||||||||||||
Net income (loss) before tax | 1.5 | (281.5) | (3,134.0) | (12.4) | |||||||||||||||||||||||||
Tax expense (recovery) | |||||||||||||||||||||||||||||
Current | 0.2 | — | 0.2 | 0.2 | |||||||||||||||||||||||||
Deferred | 0.8 | 20.2 | (665.5) | 88.6 | |||||||||||||||||||||||||
Net income (loss) | 0.5 | (301.7) | (2,468.7) | (101.2) | |||||||||||||||||||||||||
Other comprehensive income (loss) | |||||||||||||||||||||||||||||
Items that may be subsequently reclassified to profit or loss | |||||||||||||||||||||||||||||
Foreign currency translation of foreign operations | (19.4) | 25.8 | 60.7 | (67.7) | |||||||||||||||||||||||||
Comprehensive income (loss) | (18.9) | (275.9) | (2,408.0) | (168.9) | |||||||||||||||||||||||||
Net income (loss) per share | |||||||||||||||||||||||||||||
Basic | — | (0.55) | (4.67) | (0.18) | |||||||||||||||||||||||||
Diluted | — | (0.55) | (4.67) | (0.18) | |||||||||||||||||||||||||
Weighted average shares outstanding | |||||||||||||||||||||||||||||
Basic | 529,729,877 | 547,520,668 | 529,105,944 | 548,454,848 | |||||||||||||||||||||||||
Diluted | 532,946,298 | 548,030,677 | 529,105,944 | 548,567,813 |
CRESCENT POINT ENERGY CORP. | 2 |
(UNAUDITED) (Cdn$ millions, except per share amounts) | Notes | Shareholders’ capital | Contributed surplus | Deficit | Accumulated other comprehensive income | Total shareholders’ equity | |||||||||||||||||||||||||||||
December 31, 2019 | 16,449.0 | 35.1 | (11,636.9) | 495.5 | 5,342.7 | ||||||||||||||||||||||||||||||
Redemption of restricted shares | 11 | 13.1 | (13.2) | 0.1 | — | ||||||||||||||||||||||||||||||
Common shares repurchased | 11 | (12.7) | (12.7) | ||||||||||||||||||||||||||||||||
Share-based compensation | 17 | (2.1) | (2.1) | ||||||||||||||||||||||||||||||||
Net income (loss) | (2,468.7) | (2,468.7) | |||||||||||||||||||||||||||||||||
Dividends ($0.0150 per share) | (8.0) | (8.0) | |||||||||||||||||||||||||||||||||
Foreign currency translation adjustment | 60.7 | 60.7 | |||||||||||||||||||||||||||||||||
September 30, 2020 | 16,449.4 | 19.8 | (14,113.5) | 556.2 | 2,911.9 | ||||||||||||||||||||||||||||||
December 31, 2018 | 16,546.9 | 41.4 | (10,567.2) | 591.7 | 6,612.8 | ||||||||||||||||||||||||||||||
Adoption of accounting policy | (14.4) | (14.4) | |||||||||||||||||||||||||||||||||
Redemption of restricted shares | 22.0 | (22.7) | (0.7) | ||||||||||||||||||||||||||||||||
Common shares repurchased | (39.4) | (39.4) | |||||||||||||||||||||||||||||||||
Share-based compensation | 15.3 | 15.3 | |||||||||||||||||||||||||||||||||
Net income (loss) | (101.2) | (101.2) | |||||||||||||||||||||||||||||||||
Dividends ($0.0300 per share) | (16.6) | (16.6) | |||||||||||||||||||||||||||||||||
Foreign currency translation adjustment | (67.7) | (67.7) | |||||||||||||||||||||||||||||||||
September 30, 2019 | 16,529.5 | 34.0 | (10,699.4) | 524.0 | 6,388.1 |
CRESCENT POINT ENERGY CORP. | 3 |
Three months ended September 30 | Nine months ended September 30 | ||||||||||||||||||||||||||||
(UNAUDITED) (Cdn$ millions) | Notes | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||||
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | |||||||||||||||||||||||||||||
Net income (loss) | 0.5 | (301.7) | (2,468.7) | (101.2) | |||||||||||||||||||||||||
Items not affecting cash | |||||||||||||||||||||||||||||
Other (income) loss | 1.2 | 189.4 | (302.8) | 196.9 | |||||||||||||||||||||||||
Deferred tax expense (recovery) | 0.8 | 20.2 | (665.5) | 88.6 | |||||||||||||||||||||||||
Share-based compensation | 2.0 | 3.3 | (2.7) | 11.5 | |||||||||||||||||||||||||
Depletion, depreciation, amortization and impairment | 4, 6, 9 | 149.9 | 554.8 | 4,126.8 | 1,220.3 | ||||||||||||||||||||||||
Accretion | 10 | 2.6 | 7.9 | 10.6 | 25.9 | ||||||||||||||||||||||||
Unrealized (gains) losses on derivatives | 18 | 116.3 | (128.3) | (73.0) | 115.7 | ||||||||||||||||||||||||
Translation of US dollar long-term debt | 16 | (49.4) | 38.6 | 75.8 | (114.7) | ||||||||||||||||||||||||
Other | — | — | — | 0.3 | |||||||||||||||||||||||||
Realized (gain) loss on cross currency swap maturity | 16 | 11.7 | 1.9 | (51.7) | (40.5) | ||||||||||||||||||||||||
Decommissioning expenditures | 10 | (1.3) | (5.7) | (10.6) | (15.5) | ||||||||||||||||||||||||
Change in non-cash working capital | 20 | (14.8) | 21.8 | (22.8) | (40.9) | ||||||||||||||||||||||||
219.5 | 402.2 | 615.4 | 1,346.4 | ||||||||||||||||||||||||||
INVESTING ACTIVITIES | |||||||||||||||||||||||||||||
Development capital and other expenditures | 4, 6 | (102.8) | (374.3) | (517.2) | (948.7) | ||||||||||||||||||||||||
Capital acquisitions | 5 | — | (0.1) | (1.4) | (2.4) | ||||||||||||||||||||||||
Capital dispositions | 5 | 0.9 | 199.3 | 509.3 | 262.7 | ||||||||||||||||||||||||
Other long-term assets | — | — | — | 18.8 | |||||||||||||||||||||||||
Deposit on assets held for sale | — | 39.9 | — | 39.9 | |||||||||||||||||||||||||
Change in non-cash working capital | 20 | 15.9 | 43.5 | (90.7) | 28.9 | ||||||||||||||||||||||||
(86.0) | (91.7) | (100.0) | (600.8) | ||||||||||||||||||||||||||
FINANCING ACTIVITIES | |||||||||||||||||||||||||||||
Issue of shares, net of issue costs | — | (0.1) | (0.1) | (0.7) | |||||||||||||||||||||||||
Common shares repurchased | 11 | — | (14.3) | (12.7) | (39.4) | ||||||||||||||||||||||||
Decrease in bank debt, net | 20 | (134.0) | (166.9) | (341.8) | (486.5) | ||||||||||||||||||||||||
Repayment of senior guaranteed notes | 8, 20 | — | — | (224.4) | (98.2) | ||||||||||||||||||||||||
Realized gain (loss) on cross currency swap maturity | 16, 20 | (11.7) | (1.9) | 51.7 | 40.5 | ||||||||||||||||||||||||
Payments on principal portion of lease liability | 9, 20 | (5.2) | (8.7) | (24.8) | (25.8) | ||||||||||||||||||||||||
Cash dividends | 20 | (1.3) | (5.5) | (8.0) | (16.6) | ||||||||||||||||||||||||
Change in non-cash working capital | 20 | — | — | (4.0) | (11.0) | ||||||||||||||||||||||||
(152.2) | (197.4) | (564.1) | (637.7) | ||||||||||||||||||||||||||
Impact of foreign currency on cash balances | (0.3) | 0.1 | 0.4 | (0.3) | |||||||||||||||||||||||||
INCREASE (DECREASE) IN CASH | (19.0) | 113.2 | (48.3) | 107.6 | |||||||||||||||||||||||||
CASH AT BEGINNING OF PERIOD | 27.6 | 9.7 | 56.9 | 15.3 | |||||||||||||||||||||||||
CASH AT END OF PERIOD | 8.6 | 122.9 | 8.6 | 122.9 |
Cash taxes paid | — | (0.1) | (0.2) | (0.4) | ||||||||||||||||||||||
Cash interest paid | (4.3) | (21.8) | (58.1) | (109.8) |
CRESCENT POINT ENERGY CORP. | 4 |
CRESCENT POINT ENERGY CORP. | 5 |
($ millions) | September 30, 2020 | December 31, 2019 | ||||||||||||
Exploration and evaluation assets at cost | 1,800.0 | 1,848.1 | ||||||||||||
Accumulated amortization | (1,662.8) | (1,602.6) | ||||||||||||
Net carrying amount | 137.2 | 245.5 | ||||||||||||
Reconciliation of movements during the period | ||||||||||||||
Cost, beginning of period | 1,848.1 | 2,325.0 | ||||||||||||
Accumulated amortization, beginning of period | (1,602.6) | (1,852.4) | ||||||||||||
Net carrying amount, beginning of period | 245.5 | 472.6 | ||||||||||||
Net carrying amount, beginning of period | 245.5 | 472.6 | ||||||||||||
Acquisitions through business combinations, net | 1.3 | 7.3 | ||||||||||||
Additions | 116.8 | 384.9 | ||||||||||||
Dispositions | (0.2) | (101.9) | ||||||||||||
Transfers to property, plant and equipment | (171.4) | (380.6) | ||||||||||||
Amortization | (58.0) | (129.1) | ||||||||||||
Foreign exchange | 3.2 | (7.7) | ||||||||||||
Net carrying amount, end of period | 137.2 | 245.5 |
CRESCENT POINT ENERGY CORP. | 6 |
($ millions) | Saskatchewan gas infrastructure | Other minor, net | |||||||||||||||
Dispositions | |||||||||||||||||
Consideration | |||||||||||||||||
Cash | 500.2 | 7.7 | |||||||||||||||
500.2 | 7.7 | ||||||||||||||||
Carrying Value | |||||||||||||||||
Exploration and evaluation | — | 1.1 | |||||||||||||||
Property, plant and equipment | (199.4) | (25.7) | |||||||||||||||
Goodwill | (6.4) | (1.0) | |||||||||||||||
Decommissioning liability | 7.5 | 23.9 | |||||||||||||||
(198.3) | (1.7) | ||||||||||||||||
Gain on capital dispositions | 301.9 | 6.0 |
CRESCENT POINT ENERGY CORP. | 7 |
($ millions) | September 30, 2020 | December 31, 2019 | ||||||||||||
Development and production assets | 23,505.6 | 23,038.6 | ||||||||||||
Corporate assets | 120.3 | 117.2 | ||||||||||||
Property, plant and equipment at cost | 23,625.9 | 23,155.8 | ||||||||||||
Accumulated depletion, depreciation and impairment | (19,277.7) | (15,314.2) | ||||||||||||
Net carrying amount | 4,348.2 | 7,841.6 | ||||||||||||
Reconciliation of movements during the period | ||||||||||||||
Development and production assets | ||||||||||||||
Cost, beginning of period | 23,038.6 | 26,635.3 | ||||||||||||
Accumulated depletion and impairment, beginning of period | (15,251.0) | (16,262.2) | ||||||||||||
Net carrying amount, beginning of period | 7,787.6 | 10,373.1 | ||||||||||||
Net carrying amount, beginning of period | 7,787.6 | 10,373.1 | ||||||||||||
Acquisitions through business combinations, net | 0.2 | 8.7 | ||||||||||||
Additions | 363.2 | 1,075.7 | ||||||||||||
Dispositions, net | (30.3) | (1,230.9) | ||||||||||||
Transfers from exploration and evaluation assets | 171.4 | 380.6 | ||||||||||||
Reclassified as assets held for sale | — | (195.0) | ||||||||||||
Depletion | (487.3) | (1,087.4) | ||||||||||||
Impairment | (3,557.8) | (1,466.4) | ||||||||||||
Foreign exchange | 47.6 | (70.8) | ||||||||||||
Net carrying amount, end of period | 4,294.6 | 7,787.6 | ||||||||||||
Cost, end of period | 23,505.6 | 23,038.6 | ||||||||||||
Accumulated depletion and impairment, end of period | (19,211.0) | (15,251.0) | ||||||||||||
Net carrying amount, end of period | 4,294.6 | 7,787.6 | ||||||||||||
Corporate assets | ||||||||||||||
Cost, beginning of period | 117.2 | 114.6 | ||||||||||||
Accumulated depreciation, beginning of period | (63.2) | (57.5) | ||||||||||||
Net carrying amount, beginning of period | 54.0 | 57.1 | ||||||||||||
Net carrying amount, beginning of period | 54.0 | 57.1 | ||||||||||||
Additions | 2.8 | 2.9 | ||||||||||||
Depreciation | (3.5) | (5.9) | ||||||||||||
Foreign exchange | 0.3 | (0.1) | ||||||||||||
Net carrying amount, end of period | 53.6 | 54.0 | ||||||||||||
Cost, end of period | 120.3 | 117.2 | ||||||||||||
Accumulated depreciation, end of period | (66.7) | (63.2) | ||||||||||||
Net carrying amount, end of period | 53.6 | 54.0 |
CRESCENT POINT ENERGY CORP. | 8 |
2020 (1) | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 (3) | |||||||||||||||||||||||||
WTI ($US/bbl) (2) | 29.17 | 40.45 | 49.17 | 53.28 | 55.66 | 56.87 | 58.01 | 59.17 | 60.35 | 61.56 | 62.79 | ||||||||||||||||||||||||
Exchange Rate ($US/$Cdn) | 0.707 | 0.728 | 0.745 | 0.747 | 0.748 | 0.750 | 0.750 | 0.750 | 0.750 | 0.750 | 0.750 | ||||||||||||||||||||||||
WTI ($Cdn/bbl) | 41.26 | 55.56 | 66.00 | 71.33 | 74.41 | 75.83 | 77.35 | 78.89 | 80.47 | 82.08 | 83.72 | ||||||||||||||||||||||||
AECO ($Cdn/mmbtu) (2) | 1.74 | 2.20 | 2.38 | 2.45 | 2.53 | 2.60 | 2.66 | 2.72 | 2.79 | 2.85 | 2.92 |
CGU ($ millions, except %) | Operating segment | Recoverable amount | Discount rate | Impairment | Impairment, net of tax | ||||||||||||
Southeast Saskatchewan | Canada | 2,500.0 | 15.00 | % | 1,726.1 | 1,286.7 | |||||||||||
Southwest Saskatchewan | Canada | 940.9 | 15.00 | % | 866.7 | 646.1 | |||||||||||
Northern U.S. | U.S. | 465.8 | 15.00 | % | 549.7 | 410.0 | |||||||||||
Southern Alberta | Canada | 489.2 | 15.00 | % | 415.3 | 309.6 | |||||||||||
Total impairment | 4,395.9 | 3,557.8 | 2,652.4 | ||||||||||||||
CGU | Discount Rate | Commodity Prices | ||||||||||||||||||||||||
($ millions) | Increase 1% | Decrease 1% | Increase 5% | Decrease 5% | ||||||||||||||||||||||
Southeast Saskatchewan | (139.3) | 153.9 | 255.8 | (251.4) | ||||||||||||||||||||||
Southwest Saskatchewan | (55.5) | 61.3 | 109.8 | (108.9) | ||||||||||||||||||||||
Northern U.S. | (35.8) | 39.8 | 77.7 | (79.4) | ||||||||||||||||||||||
Southern Alberta | (31.6) | 35.0 | 60.8 | (64.0) | ||||||||||||||||||||||
Increase (decrease) | (262.2) | 290.0 | 504.1 | (503.7) |
CRESCENT POINT ENERGY CORP. | 9 |
($ millions) | September 30, 2020 | December 31, 2019 | ||||||||||||
Goodwill, beginning of period | 230.9 | 244.0 | ||||||||||||
Saskatchewan gas infrastructure asset disposition | (6.4) | — | ||||||||||||
Southeast Saskatchewan asset dispositions | — | (13.1) | ||||||||||||
Other dispositions | (1.0) | — | ||||||||||||
Goodwill, end of period | 223.5 | 230.9 |
($ millions) | September 30, 2020 | December 31, 2019 | ||||||||||||
Bank debt (1) | 470.8 | 806.3 | ||||||||||||
Senior guaranteed notes (2) | 1,942.9 | 2,098.8 | ||||||||||||
Long-term debt | 2,413.7 | 2,905.1 | ||||||||||||
Long-term debt due within one year | 229.2 | 201.0 | ||||||||||||
Long-term debt due beyond one year | 2,184.5 | 2,704.1 |
CRESCENT POINT ENERGY CORP. | 10 |
Principal ($ millions) | Coupon Rate | Hedged Equivalent (1) (Cdn$ millions) | Interest Payment Dates | Maturity Date | Financial statement carrying value | |||||||||||||||||||||
September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||
US$155.0 | 6.03 | % | — | September 24 and March 24 | March 24, 2020 | — | 201.0 | |||||||||||||||||||
Cdn$50.0 | 5.53 | % | 50.0 | October 14 and April 14 | April 14, 2021 | 50.0 | 50.0 | |||||||||||||||||||
US$82.0 | 5.13 | % | 79.0 | October 14 and April 14 | April 14, 2021 | 109.3 | 106.3 | |||||||||||||||||||
US$52.5 | 3.29 | % | 56.3 | December 20 and June 20 | June 20, 2021 | 69.9 | 68.1 | |||||||||||||||||||
Cdn$25.0 | 4.76 | % | 25.0 | November 22 and May 22 | May 22, 2022 | 25.0 | 25.0 | |||||||||||||||||||
US$200.0 | 4.00 | % | 199.1 | November 22 and May 22 | May 22, 2022 | 266.5 | 259.3 | |||||||||||||||||||
US$61.5 | 4.12 | % | 80.3 | October 11 and April 11 | April 11, 2023 | 81.9 | 79.7 | |||||||||||||||||||
Cdn$80.0 | 3.58 | % | 80.0 | October 11 and April 11 | April 11, 2023 | 80.0 | 80.0 | |||||||||||||||||||
Cdn$10.0 | 4.11 | % | 10.0 | December 12 and June 12 | June 12, 2023 | 10.0 | 10.0 | |||||||||||||||||||
US$270.0 | 3.78 | % | 274.7 | December 12 and June 12 | June 12, 2023 | 359.7 | 350.1 | |||||||||||||||||||
Cdn$40.0 | 3.85 | % | 40.0 | December 20 and June 20 | June 20, 2024 | 40.0 | 40.0 | |||||||||||||||||||
US$257.5 | 3.75 | % | 276.4 | December 20 and June 20 | June 20, 2024 | 343.1 | 333.8 | |||||||||||||||||||
US$82.0 | 4.30 | % | 107.0 | October 11 and April 11 | April 11, 2025 | 109.3 | 106.3 | |||||||||||||||||||
Cdn$65.0 | 3.94 | % | 65.0 | October 22 and April 22 | April 22, 2025 | 65.0 | 65.0 | |||||||||||||||||||
US$230.0 | 4.08 | % | 291.1 | October 22 and April 22 | April 22, 2025 | 306.5 | 298.2 | |||||||||||||||||||
US$20.0 | 4.18 | % | 25.3 | October 22 and April 22 | April 22, 2027 | 26.7 | 26.0 | |||||||||||||||||||
Senior guaranteed notes | 1,659.2 | 1,942.9 | 2,098.8 | |||||||||||||||||||||||
Senior guaranteed notes due within one year | 229.2 | 201.0 | ||||||||||||||||||||||||
Senior guaranteed notes due beyond one year | 1,713.7 | 1,897.8 |
CRESCENT POINT ENERGY CORP. | 11 |
($ millions) | Office (1) | Fleet Vehicles | Other | Total | ||||||||||||||||||||||
Right-of-use asset at cost | 120.4 | 17.1 | 11.6 | 149.1 | ||||||||||||||||||||||
Accumulated depreciation | (29.5) | (10.8) | (4.4) | (44.7) | ||||||||||||||||||||||
Net carrying amount | 90.9 | 6.3 | 7.2 | 104.4 | ||||||||||||||||||||||
Reconciliation of movements during the period | ||||||||||||||||||||||||||
Cost, beginning of period | 120.1 | 17.0 | 10.9 | 148.0 | ||||||||||||||||||||||
Accumulated depreciation, beginning of period | (14.8) | (7.0) | (2.7) | (24.5) | ||||||||||||||||||||||
Net carrying amount, beginning of period | 105.3 | 10.0 | 8.2 | 123.5 | ||||||||||||||||||||||
Net carrying amount, beginning of period | 105.3 | 10.0 | 8.2 | 123.5 | ||||||||||||||||||||||
Additions | 0.2 | — | 0.7 | 0.9 | ||||||||||||||||||||||
Depreciation | (14.7) | (3.8) | (1.7) | (20.2) | ||||||||||||||||||||||
Foreign exchange | 0.1 | 0.1 | — | 0.2 | ||||||||||||||||||||||
Net carrying amount, end of period | 90.9 | 6.3 | 7.2 | 104.4 |
($ millions) | September 30, 2020 | December 31, 2019 | ||||||||||||
Lease liability, beginning of period | 181.2 | 223.8 | ||||||||||||
Additions | 0.9 | 5.5 | ||||||||||||
Dispositions | — | (3.0) | ||||||||||||
Financing | 5.4 | 8.9 | ||||||||||||
Payments on lease liability | (30.2) | (34.1) | ||||||||||||
Lease modification | — | (19.7) | ||||||||||||
Foreign exchange | 0.2 | (0.2) | ||||||||||||
Lease liability, end of period | 157.5 | 181.2 | ||||||||||||
Expected to be incurred within one year | 26.3 | 31.3 | ||||||||||||
Expected to be incurred beyond one year | 131.2 | 149.9 |
($ millions) | September 30, 2020 | |||||||
1 year | 26.9 | |||||||
2 to 3 years | 44.9 | |||||||
4 to 5 years | 36.2 | |||||||
More than 5 years | 80.4 | |||||||
Total (1) | 188.4 |
CRESCENT POINT ENERGY CORP. | 12 |
($ millions) | September 30, 2020 | December 31, 2019 | ||||||||||||
Decommissioning liability, beginning of period | 1,144.0 | 1,230.7 | ||||||||||||
Liabilities incurred | 11.3 | 30.7 | ||||||||||||
Liabilities acquired through capital acquisitions | 0.1 | 0.7 | ||||||||||||
Liabilities disposed through capital dispositions | (23.6) | (223.6) | ||||||||||||
Liabilities settled | (10.6) | (28.7) | ||||||||||||
Revaluation of acquired decommissioning liabilities | 0.2 | 0.9 | ||||||||||||
Change in estimated future costs | (34.3) | 6.2 | ||||||||||||
Change in discount and inflation rate estimates | (12.1) | 115.3 | ||||||||||||
Accretion expense | 10.6 | 23.5 | ||||||||||||
Reclassified as liabilities associated with assets held for sale | — | (7.9) | ||||||||||||
Foreign exchange | 0.2 | (3.8) | ||||||||||||
Decommissioning liability, end of period | 1,085.8 | 1,144.0 | ||||||||||||
Expected to be incurred within one year | 15.7 | 35.0 | ||||||||||||
Expected to be incurred beyond one year | 1,070.1 | 1,109.0 | ||||||||||||
September 30, 2020 | December 31, 2019 | |||||||||||||||||||||||||
Number of shares | Amount ($ millions) | Number of shares | Amount ($ millions) | |||||||||||||||||||||||
Common shares, beginning of period | 529,399,923 | 16,705.1 | 550,151,561 | 16,803.0 | ||||||||||||||||||||||
Issued on redemption of restricted shares | 2,500,274 | 13.1 | 3,321,362 | 24.7 | ||||||||||||||||||||||
Common shares repurchased | (2,165,600) | (12.7) | (24,073,000) | (122.6) | ||||||||||||||||||||||
Common shares, end of period | 529,734,597 | 16,705.5 | 529,399,923 | 16,705.1 | ||||||||||||||||||||||
Cumulative share issue costs, net of tax | — | (256.1) | — | (256.1) | ||||||||||||||||||||||
Total shareholders’ capital, end of period | 529,734,597 | 16,449.4 | 529,399,923 | 16,449.0 |
CRESCENT POINT ENERGY CORP. | 13 |
($ millions) | September 30, 2020 | December 31, 2019 | ||||||||||||
Accumulated earnings (deficit) | (6,496.9) | (4,028.3) | ||||||||||||
Accumulated gain on shares issued pursuant to DRIP (1) and SDP (2) | 8.4 | 8.4 | ||||||||||||
Accumulated tax effect on redemption of restricted shares | 12.1 | 12.1 | ||||||||||||
Accumulated dividends | (7,637.1) | (7,629.1) | ||||||||||||
Deficit | (14,113.5) | (11,636.9) |
($ millions) | September 30, 2020 | December 31, 2019 | ||||||||||||
Long-term debt (1) | 2,413.7 | 2,905.1 | ||||||||||||
Adjusted working capital deficiency (2) | 65.5 | 126.1 | ||||||||||||
Unrealized foreign exchange on translation of US dollar long-term debt | (290.0) | (265.9) | ||||||||||||
Net debt | 2,189.2 | 2,765.3 | ||||||||||||
Shareholders’ equity | 2,911.9 | 5,342.7 | ||||||||||||
Total capitalization | 5,101.1 | 8,108.0 |
($ millions) | September 30, 2020 | September 30, 2019 | ||||||||||||
Cash flow from operating activities | 615.4 | 1,346.4 | ||||||||||||
Changes in non-cash working capital | 22.8 | 40.9 | ||||||||||||
Transaction costs | 5.4 | 4.2 | ||||||||||||
Decommissioning expenditures | 10.6 | 15.5 | ||||||||||||
Adjusted funds flow from operations | 654.2 | 1,407.0 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
($ millions) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Realized gains | 58.6 | 19.0 | 204.5 | 20.6 | ||||||||||||||||||||||
Unrealized gains (losses) | (64.2) | 68.5 | 46.5 | (2.1) | ||||||||||||||||||||||
Commodity derivative gains (losses) | (5.6) | 87.5 | 251.0 | 18.5 |
CRESCENT POINT ENERGY CORP. | 14 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
($ millions) | 2020 | 2019 (1) (Revised) | 2020 | 2019 (1) (Revised) | ||||||||||||||||||||||
Interest expense on long-term debt | 24.9 | 38.3 | 73.2 | 117.5 | ||||||||||||||||||||||
Unrealized (gain) loss on CCS - interest and interest derivative contracts | 5.4 | (2.1) | 3.0 | 14.4 | ||||||||||||||||||||||
Interest expense | 30.3 | 36.2 | 76.2 | 131.9 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
($ millions) | 2020 | 2019 (1) (Revised) | 2020 | 2019 (1) (Revised) | ||||||||||||||||||||||
Realized gain (loss) on CCS - principal | (11.7) | (1.9) | 51.7 | 40.5 | ||||||||||||||||||||||
Translation of US dollar long-term debt | 49.4 | (38.6) | (75.8) | 114.7 | ||||||||||||||||||||||
Unrealized gain (loss) on CCS - principal and foreign exchange swaps | (41.5) | 57.7 | 30.6 | (99.2) | ||||||||||||||||||||||
Other | (0.7) | (0.2) | 0.5 | (3.3) | ||||||||||||||||||||||
Foreign exchange gain (loss) | (4.5) | 17.0 | 7.0 | 52.7 |
Restricted Shares | ESVP | PSUs (1) | DSUs | |||||||||||||||||||||||
Balance, beginning of period | 3,636,194 | — | 2,920,444 | 319,891 | ||||||||||||||||||||||
Granted | 4,424,218 | 11,533,292 | 1,736,055 | 587,474 | ||||||||||||||||||||||
Redeemed | (2,577,797) | — | (58,432) | — | ||||||||||||||||||||||
Forfeited | (649,485) | (1,095,802) | (251,233) | — | ||||||||||||||||||||||
Balance, end of period | 4,833,130 | 10,437,490 | 4,346,834 | 907,365 |
Stock Options (number of units) | Weighted average exercise price ($) | |||||||||||||
Balance, beginning of period | 2,833,342 | 7.59 | ||||||||||||
Granted | 3,345,412 | 1.10 | ||||||||||||
Forfeited | (102,832) | 7.16 | ||||||||||||
Expired | (135,051) | 8.66 | ||||||||||||
Balance, end of period | 5,940,871 | 3.92 |
CRESCENT POINT ENERGY CORP. | 15 |
Number of stock options outstanding | Weighted average exercise price per share for options outstanding ($) | Vest year | Weighted average remaining term (years) | Number of stock options exercisable | Weighted average exercise price per share for options exercisable ($) | ||||||||||||||||||||||||||||||
303,458 | 10.04 | 2019 | 4.27 | 303,458 | 10.04 | ||||||||||||||||||||||||||||||
519,092 | 7.55 | 2020 | 4.79 | 509,276 | 7.59 | ||||||||||||||||||||||||||||||
1,198,126 | 3.95 | 2021 | 5.75 | — | — | ||||||||||||||||||||||||||||||
1,486,191 | 5.14 | 2022 | 5.46 | — | — | ||||||||||||||||||||||||||||||
1,095,838 | 2.24 | 2023 | 6.12 | — | — | ||||||||||||||||||||||||||||||
1,338,166 | 1.10 | 2024 | 6.50 | — | — |
Nine months ended September 30 | |||||||||||||||||
2020 | 2019 | ||||||||||||||||
Grant date share price ($) | 1.10 | 3.97 | |||||||||||||||
Exercise price ($) | 1.10 | 3.97 | |||||||||||||||
Expected annual dividends ($) | 0.01 | 0.04 | |||||||||||||||
Expected volatility (%) | 51.93 | % | 39.99 | % | |||||||||||||
Risk-free interest rate (%) | 0.59 | % | 1.65 | % | |||||||||||||
Expected life of stock option (years) | 4.9 | 4.9 | |||||||||||||||
Fair value per stock option ($) | 0.45 | 1.33 |
CRESCENT POINT ENERGY CORP. | 16 |
($ millions) | Commodity contracts (1) | Interest contracts | CCS contracts (2) | Equity contracts | Foreign exchange contracts | Total | ||||||||||||||||||||||||||||||||
Derivative assets, beginning of period | 26.1 | 2.8 | 274.0 | — | 6.6 | 309.5 | ||||||||||||||||||||||||||||||||
Unrealized change in fair value | 46.5 | (5.6) | 32.2 | (1.1) | 1.0 | 73.0 | ||||||||||||||||||||||||||||||||
Derivative assets (liabilities), end of period | 72.6 | (2.8) | 306.2 | (1.1) | 7.6 | 382.5 | ||||||||||||||||||||||||||||||||
Derivative assets, end of period | 75.6 | — | 306.4 | — | 7.7 | 389.7 | ||||||||||||||||||||||||||||||||
Derivative liabilities, end of period | (3.0) | (2.8) | (0.2) | (1.1) | (0.1) | (7.2) |
Impact on Income Before Tax | Impact on Income Before Tax | |||||||||||||||||||||||||
($ millions) | Three and nine months ended September 30, 2020 | Three and nine months ended September 30, 2019 | ||||||||||||||||||||||||
Increase 10% | Decrease 10% | Increase 10% | Decrease 10% | |||||||||||||||||||||||
Commodity price | ||||||||||||||||||||||||||
Crude oil | (39.5) | 38.8 | (109.3) | 94.9 | ||||||||||||||||||||||
Natural gas | (2.5) | 2.5 | (0.1) | 0.1 |
Impact on Income Before Tax | Impact on Income Before Tax | |||||||||||||||||||||||||
($ millions) | Three and nine months ended September 30, 2020 | Three and nine months ended September 30, 2019 | ||||||||||||||||||||||||
Forward interest rates | Increase 50 basis points | Decrease 50 basis points | Increase 50 basis points | Decrease 50 basis points | ||||||||||||||||||||||
Interest rate swaps | 4.8 | (4.8) | 1.4 | (1.4) |
CRESCENT POINT ENERGY CORP. | 17 |
Impact on Income Before Tax | Impact on Income Before Tax | ||||||||||||||||||||||||||||
($ millions) | Exchange Rate | Three and nine months ended September 30, 2020 | Three and nine months ended September 30, 2019 | ||||||||||||||||||||||||||
Cdn$ relative to US$ | Increase 10% | Decrease 10% | Increase 10% | Decrease 10% | |||||||||||||||||||||||||
US dollar long-term debt | Period End | 211.3 | (211.3) | 319.2 | (319.2) | ||||||||||||||||||||||||
Cross currency swaps | Forward | (227.9) | 227.9 | (333.2) | 333.2 | ||||||||||||||||||||||||
Foreign exchange swaps | Forward | (5.7) | 5.7 | (50.6) | 50.6 |
Impact on Income Before Tax | Impact on Income Before Tax | |||||||||||||||||||||||||
($ millions) | Three and nine months ended September 30, 2020 | Three and nine months ended September 30, 2019 | ||||||||||||||||||||||||
Share price | Increase 10% | Decrease 10% | Increase 10% | Decrease 10% | ||||||||||||||||||||||
Total return swaps | 1.4 | (1.4) | — | — |
Financial WTI Crude Oil Derivative Contracts – Canadian Dollar (1) | |||||||||||||||||||||||||||||||||||
Swap | Three-way Collar | ||||||||||||||||||||||||||||||||||
Term | Volume (bbls/d) | Average Price ($/bbl) | Volume (bbls/d) | Average Sold Call Price ($/bbl) | Average Bought Put Price ($/bbl) | Average Sold Put Price ($/bbl) | |||||||||||||||||||||||||||||
2020 October - December | 58,000 | 66.36 | 3,500 | 82.54 | 76.86 | 62.00 | |||||||||||||||||||||||||||||
2021 | 4,219 | 56.65 | 1,986 | 73.74 | 68.38 | 58.38 | |||||||||||||||||||||||||||||
CRESCENT POINT ENERGY CORP. | 18 |
Financial AECO Natural Gas Derivative Contracts – Canadian Dollar (1) | |||||||||||
Average Volume (GJ/d) | Average Swap Price ($/GJ) | ||||||||||
Term | |||||||||||
2020 November - December | 16,576 | 2.38 | |||||||||
2021 January - October | 23,310 | 2.38 |
Financial Interest Rate Derivative Contracts – Canadian Dollar | Notional Principal ($ millions) | Fixed Rate (%) | |||||||||||||||
Term | Contract | ||||||||||||||||
October 2020 - March 2023 | Swap | 50.0 | 0.92 | ||||||||||||||
October 2020 - August 2023 | Swap | 50.0 | 0.81 | ||||||||||||||
October 2020 - August 2023 | Swap | 50.0 | 0.95 | ||||||||||||||
October 2020 - September 2023 | Swap | 50.0 | 0.95 | ||||||||||||||
October 2020 - August 2024 | Swap | 100.0 | 0.87 |
Financial Cross Currency Derivative Contracts | |||||||||||||||||||||||||||||
Term | Contract | Receive Notional Principal (US$ millions) | Fixed Rate (US%) | Pay Notional Principal (Cdn$ millions) | Fixed Rate (Cdn%) | ||||||||||||||||||||||||
October 2020 | Swap | 330.0 | 1.91 | 436.6 | 1.88 | ||||||||||||||||||||||||
October 2020 - April 2021 | Swap | 82.0 | 5.13 | 79.0 | 5.83 | ||||||||||||||||||||||||
October 2020 - June 2021 | Swap | 52.5 | 3.29 | 56.3 | 3.59 | ||||||||||||||||||||||||
October 2020 - May 2022 | Swap | 170.0 | 4.00 | 166.9 | 5.03 | ||||||||||||||||||||||||
October 2020 - April 2023 | Swap | 61.5 | 4.12 | 80.3 | 3.71 | ||||||||||||||||||||||||
October 2020 - June 2023 | Swap | 270.0 | 3.78 | 274.7 | 4.32 | ||||||||||||||||||||||||
October 2020 - June 2024 | Swap | 257.5 | 3.75 | 276.4 | 4.03 | ||||||||||||||||||||||||
October 2020 - April 2025 | Swap | 82.0 | 4.30 | 107.0 | 3.98 | ||||||||||||||||||||||||
October 2020 - April 2025 | Swap | 230.0 | 4.08 | 291.1 | 4.13 | ||||||||||||||||||||||||
October 2020 - April 2027 | Swap | 20.00 | 4.18 | 25.3 | 4.25 |
Financial Foreign Exchange Forward Derivative Contracts | |||||||||||||||||||||||
Settlement Date | Contract | Receive Notional Principal (US$ millions) | Pay Notional Principal (Cdn$ millions) | ||||||||||||||||||||
October 2020 | Swap | 12.7 | 17.0 | ||||||||||||||||||||
May 2022 | Swap | 30.0 | 32.2 |
Financial Equity Derivative Contracts | Notional Principal ($ millions) | Number of shares | |||||||||||||||
Term | Contract | ||||||||||||||||
October 2020 - April 2021 | Swap | 5.5 | 3,000,000 | ||||||||||||||
October 2020 - April 2022 | Swap | 5.5 | 3,000,000 | ||||||||||||||
October 2020 - April 2023 | Swap | 4.7 | 2,956,900 |
CRESCENT POINT ENERGY CORP. | 19 |
($ millions) | 1 year | 2 to 3 years | 4 to 5 years | More than 5 years | Total | ||||||||||||||||||||||||||||||
Operating (1) | 5.0 | 9.5 | 12.7 | 32.0 | 59.2 | ||||||||||||||||||||||||||||||
Gas Processing | 39.3 | 80.2 | 82.1 | 380.1 | 581.7 | ||||||||||||||||||||||||||||||
Transportation | 15.6 | 25.0 | 24.4 | 4.2 | 69.2 | ||||||||||||||||||||||||||||||
Total contractual commitments (2) | 59.9 | 114.7 | 119.2 | 416.3 | 710.1 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
($ millions) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Operating activities | ||||||||||||||||||||||||||
Changes in non-cash working capital: | ||||||||||||||||||||||||||
Accounts receivable | (6.2) | (2.9) | 100.4 | (54.3) | ||||||||||||||||||||||
Prepaids and deposits | (0.5) | (1.9) | (17.2) | (5.3) | ||||||||||||||||||||||
Accounts payable and accrued liabilities | (8.5) | 21.6 | (103.3) | 17.5 | ||||||||||||||||||||||
Other current liabilities | 1.0 | 0.6 | 1.3 | (4.2) | ||||||||||||||||||||||
Other long-term liabilities | (0.6) | 4.4 | (4.0) | 5.4 | ||||||||||||||||||||||
(14.8) | 21.8 | (22.8) | (40.9) | |||||||||||||||||||||||
Investing activities | ||||||||||||||||||||||||||
Changes in non-cash working capital: | ||||||||||||||||||||||||||
Accounts receivable | (0.3) | (6.3) | 7.4 | 32.3 | ||||||||||||||||||||||
Accounts payable and accrued liabilities | 16.2 | 49.8 | (98.1) | (3.4) | ||||||||||||||||||||||
15.9 | 43.5 | (90.7) | 28.9 | |||||||||||||||||||||||
Financing activities | ||||||||||||||||||||||||||
Changes in non-cash working capital: | ||||||||||||||||||||||||||
Accounts payable and accrued liabilities | — | — | (4.0) | (11.0) |
CRESCENT POINT ENERGY CORP. | 20 |
($ millions) | Dividends payable | Long-term debt (1) | Lease liability (2) | ||||||||||||||||||||
December 31, 2019 | 5.3 | 2,905.1 | 181.2 | ||||||||||||||||||||
Changes from cash flow from financing activities: | |||||||||||||||||||||||
Decrease in bank debt, net | (341.8) | ||||||||||||||||||||||
Repayment of senior guaranteed notes | (224.4) | ||||||||||||||||||||||
Realized gain on cross currency swap maturity | 51.7 | ||||||||||||||||||||||
Cash dividends paid | (12.0) | ||||||||||||||||||||||
Payments on principal portion of lease liability | (24.8) | ||||||||||||||||||||||
Non-cash changes: | |||||||||||||||||||||||
Cash dividends declared | 8.0 | ||||||||||||||||||||||
Additions | 1.0 | ||||||||||||||||||||||
Foreign exchange | 23.1 | 0.1 | |||||||||||||||||||||
September 30, 2020 | 1.3 | 2,413.7 | 157.5 | ||||||||||||||||||||
December 31, 2018 (3) | 16.5 | 4,276.7 | 223.8 | ||||||||||||||||||||
Changes from cash flow from financing activities: | |||||||||||||||||||||||
Decrease in bank debt, net | (486.5) | ||||||||||||||||||||||
Repayment of senior guaranteed notes | (98.2) | ||||||||||||||||||||||
Realized gain on cross currency swap maturity | 40.5 | ||||||||||||||||||||||
Cash dividends paid | (27.6) | ||||||||||||||||||||||
Payments on principal portion of lease liability | (25.8) | ||||||||||||||||||||||
Non-cash changes: | |||||||||||||||||||||||
Cash dividends declared | 16.6 | ||||||||||||||||||||||
Financing | 6.9 | ||||||||||||||||||||||
Additions | 2.8 | ||||||||||||||||||||||
Lease modification | (3.3) | ||||||||||||||||||||||
Reclassified as liabilities associated with assets held for sale | (3.3) | ||||||||||||||||||||||
Foreign exchange | (154.3) | (0.2) | |||||||||||||||||||||
September 30, 2019 | 5.5 | 3,578.2 | 200.9 |
CRESCENT POINT ENERGY CORP. | 21 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||
($ millions) (1) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
Canada | ||||||||||||||||||||||||||
Crude oil sales | 342.0 | 575.5 | 960.5 | 1,872.1 | ||||||||||||||||||||||
NGL sales | 19.5 | 20.3 | 50.4 | 87.1 | ||||||||||||||||||||||
Natural gas sales | 15.5 | 11.0 | 47.9 | 44.7 | ||||||||||||||||||||||
Total Canada | 377.0 | 606.8 | 1,058.8 | 2,003.9 | ||||||||||||||||||||||
U.S. | ||||||||||||||||||||||||||
Crude oil sales | 54.1 | 149.5 | 167.8 | 552.1 | ||||||||||||||||||||||
NGL sales | 4.1 | 6.5 | 11.2 | 26.5 | ||||||||||||||||||||||
Natural gas sales | 1.8 | 6.3 | 6.6 | 24.2 | ||||||||||||||||||||||
Total U.S. | 60.0 | 162.3 | 185.6 | 602.8 | ||||||||||||||||||||||
Total oil and gas sales | 437.0 | 769.1 | 1,244.4 | 2,606.7 |
($ millions) | September 30, 2020 | December 31, 2019 | ||||||||||||
Canada | 5,595.9 | 8,121.9 | ||||||||||||
U.S. | 916.9 | 1,338.4 | ||||||||||||
Total | 6,512.8 | 9,460.3 |
CRESCENT POINT ENERGY CORP. | 22 |
Directors Barbara Munroe, Chair (6) Laura Cillis (1) (2) James Craddock (1) (3) (5) John Dielwart (3) (4) Ted Goldthorpe (1) (5) Mike Jackson (1) (2) (5) Jennifer Koury (2) (4) Francois Langlois (3) (4) (5) Myron Stadnyk (2) (3) (4) Craig Bryksa (4) (1) Member of the Audit Committee of the Board of Directors (2) Member of the Human Resources and Compensation Committee of the Board of Directors (3) Member of the Reserves Committee of the Board of Directors (4) Member of the Environmental, Health & Safety Committee of the Board of Directors (5) Member of the Corporate Governance and Nominating Committee (6) Chair of the Board serves in an ex officio capacity on each Committee Officers Craig Bryksa President and Chief Executive Officer Ken Lamont Chief Financial Officer Ryan Gritzfeldt Chief Operating Officer Brad Borggard Senior Vice President, Corporate Planning and Capital Markets Mark Eade Senior Vice President, General Counsel and Corporate Secretary Garret Holt Senior Vice President, Corporate Development Head Office Suite 2000, 585 - 8th Avenue S.W. Calgary, Alberta T2P 1G1 Tel: (403) 693-0020 Fax: (403) 693-0070 Toll Free: (888) 693-0020 Banker The Bank of Nova Scotia Calgary, Alberta | Auditor PricewaterhouseCoopers LLP Calgary, Alberta Legal Counsel Norton Rose Fulbright Canada LLP Calgary, Alberta Evaluation Engineers GLJ Petroleum Consultants Ltd. Calgary, Alberta Sproule Associates Ltd. Calgary, Alberta Registrar and Transfer Agent Investors are encouraged to contact Crescent Point's Registrar and Transfer Agent for information regarding their security holdings: Computershare Trust Company of Canada 600, 530 - 8th Avenue S.W. Calgary, Alberta T2P 3S8 Tel: (403) 267-6800 Stock Exchanges Toronto Stock Exchange - TSX New York Stock Exchange - NYSE Stock Symbol CPG Investor Contacts Brad Borggard Senior Vice President, Corporate Planning and Capital Markets (403) 693-0020 Shant Madian Vice President, Investor Relations and Corporate Communications (403) 693-0020 |
CRESCENT POINT ENERGY CORP. | 23 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
2020 | 2019 | % Change | 2020 | 2019 | % Change | |||||||||||||||||||||||||||||||||
Crude oil (bbls/d) | 89,260 | 119,011 | (25) | 98,662 | 131,215 | (25) | ||||||||||||||||||||||||||||||||
NGLs (bbls/d) | 13,458 | 20,627 | (35) | 15,048 | 20,523 | (27) | ||||||||||||||||||||||||||||||||
Natural gas (mcf/d) | 63,988 | 96,422 | (34) | 68,593 | 97,403 | (30) | ||||||||||||||||||||||||||||||||
Total (boe/d) | 113,383 | 155,708 | (27) | 125,142 | 167,972 | (25) | ||||||||||||||||||||||||||||||||
Crude oil and NGLs (%) | 91 | 90 | 1 | 91 | 90 | 1 | ||||||||||||||||||||||||||||||||
Natural gas (%) | 9 | 10 | (1) | 9 | 10 | (1) | ||||||||||||||||||||||||||||||||
Total (%) | 100 | 100 | — | 100 | 100 | — |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
Production By Area (boe/d) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Saskatchewan | 81,925 | 104,952 | (22) | 90,953 | 110,936 | (18) | ||||||||||||||||||||||||||||||||
Alberta | 14,451 | 16,989 | (15) | 15,108 | 17,670 | (14) | ||||||||||||||||||||||||||||||||
United States | 17,007 | 33,767 | (50) | 19,081 | 39,366 | (52) | ||||||||||||||||||||||||||||||||
Total | 113,383 | 155,708 | (27) | 125,142 | 167,972 | (25) |
CRESCENT POINT ENERGY CORP. | 1 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
Average Selling Prices (1) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Crude oil ($/bbl) | 48.24 | 66.22 | (27) | 41.74 | 67.68 | (38) | ||||||||||||||||||||||||||||||||
NGLs ($/bbl) | 19.05 | 14.09 | 35 | 14.93 | 20.27 | (26) | ||||||||||||||||||||||||||||||||
Natural gas ($/mcf) | 2.94 | 1.96 | 50 | 2.90 | 2.59 | 12 | ||||||||||||||||||||||||||||||||
Total ($/boe) | 41.89 | 53.69 | (22) | 36.29 | 56.85 | (36) |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
Benchmark Pricing | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Crude Oil Prices | ||||||||||||||||||||||||||||||||||||||
WTI crude oil (US$/bbl) (1) | 40.94 | 56.45 | (27) | 38.30 | 57.06 | (33) | ||||||||||||||||||||||||||||||||
WTI crude oil (Cdn$/bbl) | 54.51 | 74.57 | (27) | 51.83 | 75.88 | (32) | ||||||||||||||||||||||||||||||||
Crude Oil Differentials | ||||||||||||||||||||||||||||||||||||||
LSB crude oil (Cdn$/bbl) (2) | (4.47) | (5.88) | (24) | (7.86) | (5.66) | 39 | ||||||||||||||||||||||||||||||||
FOS crude oil (Cdn$/bbl) (3) | (9.99) | (12.22) | (18) | (14.19) | (11.73) | 21 | ||||||||||||||||||||||||||||||||
UHC crude oil (US$/bbl) (4) | (1.33) | 0.03 | (4,533) | (2.73) | (0.46) | 493 | ||||||||||||||||||||||||||||||||
Natural Gas Prices | ||||||||||||||||||||||||||||||||||||||
AECO daily spot natural gas (Cdn$/mcf) (5) | 2.24 | 0.92 | 143 | 2.09 | 1.51 | 38 | ||||||||||||||||||||||||||||||||
AECO monthly index natural gas (Cdn$/mcf) | 2.14 | 1.04 | 106 | 2.06 | 1.38 | 49 | ||||||||||||||||||||||||||||||||
NYMEX natural gas (US$/mmbtu) (6) | 1.97 | 2.23 | (12) | 1.88 | 2.67 | (30) | ||||||||||||||||||||||||||||||||
Foreign Exchange Rate | ||||||||||||||||||||||||||||||||||||||
Exchange rate (US$/Cdn$) | 0.751 | 0.757 | (1) | 0.739 | 0.752 | (2) |
CRESCENT POINT ENERGY CORP. | 2 |
CRESCENT POINT ENERGY CORP. | 3 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions, except volume amounts) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Average crude oil volumes hedged (bbls/d) | 61,500 | 59,935 | 3 | 63,148 | 64,923 | (3) | ||||||||||||||||||||||||||||||||
Crude oil realized derivative gain | 58.6 | 16.2 | 262 | 204.5 | 12.6 | 1,523 | ||||||||||||||||||||||||||||||||
per bbl | 7.14 | 1.48 | 382 | 7.56 | 0.35 | 2,060 | ||||||||||||||||||||||||||||||||
Average natural gas volumes hedged (GJ/d) (1) | — | 18,000 | (100) | — | 22,615 | (100) | ||||||||||||||||||||||||||||||||
Natural gas realized derivative gain | — | 2.8 | (100) | — | 8.0 | (100) | ||||||||||||||||||||||||||||||||
per mcf | — | 0.31 | (100) | — | 0.30 | (100) | ||||||||||||||||||||||||||||||||
Average barrels of oil equivalent hedged (boe/d) | 61,500 | 62,778 | (2) | 63,148 | 68,495 | (8) | ||||||||||||||||||||||||||||||||
Total realized derivative gains | 58.6 | 19.0 | 208 | 204.5 | 20.6 | 893 | ||||||||||||||||||||||||||||||||
per boe | 5.62 | 1.33 | 323 | 5.96 | 0.45 | 1,224 |
CRESCENT POINT ENERGY CORP. | 4 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Crude oil | (61.5) | 71.7 | (186) | 49.4 | 7.4 | 568 | ||||||||||||||||||||||||||||||||
Natural gas | (2.7) | (3.2) | (16) | (2.9) | (9.5) | (69) | ||||||||||||||||||||||||||||||||
Total unrealized commodity derivative gains (losses) | (64.2) | 68.5 | (194) | 46.5 | (2.1) | (2,314) |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions) (1) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Crude oil sales | 396.1 | 725.0 | (45) | 1,128.3 | 2,424.2 | (53) | ||||||||||||||||||||||||||||||||
NGL sales | 23.6 | 26.8 | (12) | 61.6 | 113.6 | (46) | ||||||||||||||||||||||||||||||||
Natural gas sales | 17.3 | 17.3 | — | 54.5 | 68.9 | (21) | ||||||||||||||||||||||||||||||||
Total oil and gas sales | 437.0 | 769.1 | (43) | 1,244.4 | 2,606.7 | (52) |
CRESCENT POINT ENERGY CORP. | 5 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions, except % and per boe amounts) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Royalties | 55.8 | 118.7 | (53) | 159.3 | 378.7 | (58) | ||||||||||||||||||||||||||||||||
As a % of oil and gas sales | 13 | 15 | (2) | 13 | 15 | (2) | ||||||||||||||||||||||||||||||||
Per boe | 5.35 | 8.29 | (35) | 4.65 | 8.26 | (44) |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions, except per boe amounts) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Operating expenses | 136.6 | 177.3 | (23) | 425.7 | 577.4 | (26) | ||||||||||||||||||||||||||||||||
Per boe | 13.10 | 12.38 | 6 | 12.42 | 12.59 | (1) |
CRESCENT POINT ENERGY CORP. | 6 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions, except per boe amounts) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Transportation expenses | 24.3 | 29.9 | (19) | 77.7 | 95.4 | (19) | ||||||||||||||||||||||||||||||||
Per boe | 2.33 | 2.09 | 11 | 2.27 | 2.08 | 9 |
CRESCENT POINT ENERGY CORP. | 7 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||
Total (2) ($/boe) | Total (2) ($/boe) | % Change | Total (2) ($/boe) | Total (2) ($/boe) | % Change | |||||||||||||||||||||||||||||||||
Average selling price | 41.89 | 53.69 | (22) | 36.29 | 56.85 | (36) | ||||||||||||||||||||||||||||||||
Royalties | (5.35) | (8.29) | (35) | (4.65) | (8.26) | (44) | ||||||||||||||||||||||||||||||||
Operating expenses | (13.10) | (12.38) | 6 | (12.42) | (12.59) | (1) | ||||||||||||||||||||||||||||||||
Transportation expenses | (2.33) | (2.09) | 11 | (2.27) | (2.08) | 9 | ||||||||||||||||||||||||||||||||
Operating netback (1) | 21.11 | 30.93 | (32) | 16.95 | 33.92 | (50) | ||||||||||||||||||||||||||||||||
Realized gain on derivatives | 5.62 | 1.33 | 323 | 5.96 | 0.45 | 1,224 | ||||||||||||||||||||||||||||||||
Netback (1) | 26.73 | 32.26 | (17) | 22.91 | 34.37 | (33) |
CRESCENT POINT ENERGY CORP. | 8 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions, except per boe amounts) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
General and administrative costs | 24.2 | 41.4 | (42) | 89.2 | 99.9 | (11) | ||||||||||||||||||||||||||||||||
Capitalized | (7.4) | (9.2) | (20) | (24.5) | (28.1) | (13) | ||||||||||||||||||||||||||||||||
Total general and administrative expenses | 16.8 | 32.2 | (48) | 64.7 | 71.8 | (10) | ||||||||||||||||||||||||||||||||
Transaction costs | (0.1) | (3.1) | (97) | (5.4) | (4.2) | 29 | ||||||||||||||||||||||||||||||||
General and administrative expenses | 16.7 | 29.1 | (43) | 59.3 | 67.6 | (12) | ||||||||||||||||||||||||||||||||
Per boe | 1.60 | 2.03 | (21) | 1.73 | 1.47 | 18 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions, except per boe amounts) | 2020 | 2019 (1) (Revised) | % Change | 2020 | 2019 (1) (Revised) | % Change | ||||||||||||||||||||||||||||||||
Interest expense on long-term debt | 24.9 | 38.3 | (35) | 73.2 | 117.5 | (38) | ||||||||||||||||||||||||||||||||
Unrealized (gain) loss on CCS - interest and interest derivative contracts | 5.4 | (2.1) | (357) | 3.0 | 14.4 | (79) | ||||||||||||||||||||||||||||||||
Interest expense | 30.3 | 36.2 | (16) | 76.2 | 131.9 | (42) | ||||||||||||||||||||||||||||||||
Per boe | 2.90 | 2.53 | 15 | 2.22 | 2.88 | (23) |
CRESCENT POINT ENERGY CORP. | 9 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions) | 2020 | 2019 (1) (Revised) | % Change | 2020 | 2019 (1) (Revised) | % Change | ||||||||||||||||||||||||||||||||
Realized gain (loss) on CCS - principal | (11.7) | (1.9) | 516 | 51.7 | 40.5 | 28 | ||||||||||||||||||||||||||||||||
Translation of US dollar long-term debt | 49.4 | (38.6) | (228) | (75.8) | 114.7 | (166) | ||||||||||||||||||||||||||||||||
Unrealized gain (loss) on CCS - principal and foreign exchange swaps | (41.5) | 57.7 | (172) | 30.6 | (99.2) | (131) | ||||||||||||||||||||||||||||||||
Other | (0.7) | (0.2) | 250 | 0.5 | (3.3) | (115) | ||||||||||||||||||||||||||||||||
Foreign exchange gain (loss) | (4.5) | 17.0 | (126) | 7.0 | 52.7 | (87) |
CRESCENT POINT ENERGY CORP. | 10 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions, except per boe amounts) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Share-based compensation costs (recovery) | 2.8 | 10.6 | (74) | (1.0) | 23.1 | (104) | ||||||||||||||||||||||||||||||||
Unrealized loss on equity derivative contracts | 5.2 | — | — | 1.1 | — | — | ||||||||||||||||||||||||||||||||
Capitalized | (0.9) | (1.4) | (36) | (2.3) | (3.7) | (38) | ||||||||||||||||||||||||||||||||
Share-based compensation expense (recovery) | 7.1 | 9.2 | (23) | (2.2) | 19.4 | (111) | ||||||||||||||||||||||||||||||||
Per boe | 0.68 | 0.64 | 6 | (0.06) | 0.42 | (114) |
September 30, 2020 | September 30, 2019 | |||||||||||||
Restricted Share Bonus Plan (1) | 4,833,130 | 3,749,650 | ||||||||||||
Employee Share Value Plan | 10,437,490 | — | ||||||||||||
Performance Share Unit Plan (2) | 4,346,834 | 3,325,521 | ||||||||||||
Deferred Share Unit Plan | 907,365 | 261,923 | ||||||||||||
Stock Option Plan (3) | 5,940,871 | 2,845,387 |
CRESCENT POINT ENERGY CORP. | 11 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions, except per boe amounts) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Depletion and depreciation | 133.2 | 279.8 | (52) | 511.0 | 862.6 | (41) | ||||||||||||||||||||||||||||||||
Amortization of exploration and evaluation undeveloped land | 16.7 | 33.6 | (50) | 58.0 | 107.8 | (46) | ||||||||||||||||||||||||||||||||
Depletion, depreciation and amortization | 149.9 | 313.4 | (52) | 569.0 | 970.4 | (41) | ||||||||||||||||||||||||||||||||
Impairment | — | 241.4 | (100) | 3,557.8 | 249.9 | 1,324 | ||||||||||||||||||||||||||||||||
Depletion, depreciation, amortization and impairment | 149.9 | 554.8 | (73) | 4,126.8 | 1,220.3 | 238 | ||||||||||||||||||||||||||||||||
Per boe, before impairment | 14.37 | 21.88 | (34) | 16.59 | 21.16 | (22) | ||||||||||||||||||||||||||||||||
Per boe | 14.37 | 38.73 | (63) | 120.35 | 26.61 | 352 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Current tax expense | 0.2 | — | — | 0.2 | 0.2 | — | ||||||||||||||||||||||||||||||||
Deferred tax expense (recovery) | 0.8 | 20.2 | (96) | (665.5) | 88.6 | (851) |
CRESCENT POINT ENERGY CORP. | 12 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions, except per share amounts) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Cash flow from operating activities | 219.5 | 402.2 | (45) | 615.4 | 1,346.4 | (54) | ||||||||||||||||||||||||||||||||
Adjusted funds flow from operations (1) | 235.7 | 389.2 | (39) | 654.2 | 1,407.0 | (54) | ||||||||||||||||||||||||||||||||
Net income (loss) | 0.5 | (301.7) | (100) | (2,468.7) | (101.2) | 2,339 | ||||||||||||||||||||||||||||||||
Net income (loss) per share - diluted | — | (0.55) | (100) | (4.67) | (0.18) | 2,494 | ||||||||||||||||||||||||||||||||
Adjusted net earnings from operations (1) | 71.0 | 32.6 | 118 | 91.8 | 336.9 | (73) | ||||||||||||||||||||||||||||||||
Adjusted net earnings from operations per share - diluted (1) | 0.13 | 0.06 | 117 | 0.17 | 0.61 | (72) |
CRESCENT POINT ENERGY CORP. | 13 |
CRESCENT POINT ENERGY CORP. | 14 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions, except per share amounts) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Dividends declared to shareholders | 1.3 | 5.5 | (76) | 8.0 | 16.6 | (52) | ||||||||||||||||||||||||||||||||
Dividends declared to shareholders per share | 0.0025 | 0.0100 | (75) | 0.0150 | 0.0300 | (50) |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Capital acquisitions | — | 0.1 | (100) | 1.4 | 2.4 | (42) | ||||||||||||||||||||||||||||||||
Capital dispositions | (0.9) | (199.3) | (100) | (509.3) | (262.7) | 94 | ||||||||||||||||||||||||||||||||
Development capital expenditures | 93.3 | 362.3 | (74) | 485.4 | 908.7 | (47) | ||||||||||||||||||||||||||||||||
Land expenditures | 1.2 | 2.2 | (45) | 2.8 | 10.3 | (73) | ||||||||||||||||||||||||||||||||
Capitalized administration (1) | 7.9 | 9.2 | (14) | 26.2 | 28.1 | (7) | ||||||||||||||||||||||||||||||||
Corporate assets | 0.4 | 0.6 | (33) | 2.8 | 1.6 | 75 | ||||||||||||||||||||||||||||||||
Total | 101.9 | 175.1 | (42) | 9.3 | 688.4 | (99) |
CRESCENT POINT ENERGY CORP. | 15 |
Capitalization Table ($ millions, except share, per share, ratio and percent amounts) | September 30, 2020 | December 31, 2019 | ||||||||||||
Net debt (1) | 2,189.2 | 2,765.3 | ||||||||||||
Shares outstanding | 529,734,597 | 529,399,923 | ||||||||||||
Market price at end of period (per share) | 1.61 | 5.79 | ||||||||||||
Market capitalization (1) | 852.9 | 3,065.2 | ||||||||||||
Enterprise value (1) | 3,042.1 | 5,830.5 | ||||||||||||
Net debt as a percentage of enterprise value | 72 | 47 | ||||||||||||
Adjusted funds flow from operations (1) (2) | 1,072.6 | 1,825.4 | ||||||||||||
Net debt to adjusted funds flow from operations (1) | 2.0 | 1.5 |
CRESCENT POINT ENERGY CORP. | 16 |
Covenant Description | Maximum Ratio | September 30, 2020 | ||||||||||||
Senior debt to adjusted EBITDA (1) (2) (5) | 3.5 | 2.0 | ||||||||||||
Total debt to adjusted EBITDA (1) (3) (5) | 4.0 | 2.0 | ||||||||||||
Senior debt to capital (2) (4) | 0.55 | 0.48 |
CRESCENT POINT ENERGY CORP. | 17 |
($ millions) | 1 year | 2 to 3 years | 4 to 5 years | More than 5 years | Total | ||||||||||||||||||||||||||||||
Off balance sheet commitments | |||||||||||||||||||||||||||||||||||
Operating (1) | 5.0 | 9.5 | 12.7 | 32.0 | 59.2 | ||||||||||||||||||||||||||||||
Gas processing | 39.3 | 80.2 | 82.1 | 380.1 | 581.7 | ||||||||||||||||||||||||||||||
Transportation | 15.6 | 25.0 | 24.4 | 4.2 | 69.2 | ||||||||||||||||||||||||||||||
Total contractual commitments (2) | 59.9 | 114.7 | 119.2 | 416.3 | 710.1 |
CRESCENT POINT ENERGY CORP. | 18 |
CRESCENT POINT ENERGY CORP. | 19 |
2020 | 2019 | 2018 | |||||||||||||||||||||||||||||||||||||||||||||
($ millions, except per share amounts) | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | |||||||||||||||||||||||||||||||||||||||
Oil and gas sales | 437.0 | 259.0 | 548.4 | 729.3 | 769.1 | 945.2 | 892.4 | 791.6 | |||||||||||||||||||||||||||||||||||||||
Average daily production | |||||||||||||||||||||||||||||||||||||||||||||||
Crude oil (bbls/d) | 89,260 | 94,900 | 111,928 | 111,394 | 119,011 | 134,951 | 139,911 | 140,281 | |||||||||||||||||||||||||||||||||||||||
NGLs (bbls/d) | 13,458 | 14,210 | 17,493 | 21,406 | 20,627 | 20,841 | 20,097 | 20,210 | |||||||||||||||||||||||||||||||||||||||
Natural gas (mcf/d) | 63,988 | 70,391 | 71,451 | 74,347 | 96,422 | 100,101 | 95,679 | 106,236 | |||||||||||||||||||||||||||||||||||||||
Total (boe/d) | 113,383 | 120,842 | 141,330 | 145,191 | 155,708 | 172,476 | 175,955 | 178,198 | |||||||||||||||||||||||||||||||||||||||
Net income (loss) (1) | 0.5 | (145.1) | (2,324.1) | (932.1) | (301.7) | 198.6 | 1.9 | (2,390.5) | |||||||||||||||||||||||||||||||||||||||
Net income (loss) per share (1) | — | (0.27) | (4.40) | (1.73) | (0.55) | 0.36 | — | (4.35) | |||||||||||||||||||||||||||||||||||||||
Net income (loss) per share – diluted (1) | — | (0.27) | (4.40) | (1.73) | (0.55) | 0.36 | — | (4.35) | |||||||||||||||||||||||||||||||||||||||
Adjusted net earnings (loss) from operations(1) (2) | 71.0 | (27.9) | 48.7 | 49.9 | 32.6 | 146.0 | 158.3 | (16.3) | |||||||||||||||||||||||||||||||||||||||
Adjusted net earnings (loss) from operations per share (1) (2) | 0.13 | (0.05) | 0.09 | 0.09 | 0.06 | 0.27 | 0.29 | (0.03) | |||||||||||||||||||||||||||||||||||||||
Adjusted net earnings (loss) from operations per share – diluted (1) (2) | 0.13 | (0.05) | 0.09 | 0.09 | 0.06 | 0.27 | 0.29 | (0.03) | |||||||||||||||||||||||||||||||||||||||
Cash flow from operating activities | 219.5 | 66.6 | 329.3 | 396.5 | 402.2 | 527.4 | 416.8 | 359.1 | |||||||||||||||||||||||||||||||||||||||
Adjusted funds flow from operations (1) (2) | 235.7 | 109.0 | 309.5 | 418.4 | 389.2 | 503.8 | 514.0 | 337.3 | |||||||||||||||||||||||||||||||||||||||
Adjusted working capital (deficiency) (3) | (65.5) | (38.7) | (190.5) | (126.1) | (100.2) | (124.7) | (139.8) | (208.2) | |||||||||||||||||||||||||||||||||||||||
Total assets (1) | 6,864.2 | 7,022.8 | 7,209.7 | 10,091.8 | 12,073.3 | 12,430.7 | 12,824.2 | 12,730.4 | |||||||||||||||||||||||||||||||||||||||
Total liabilities (1) | 3,952.3 | 4,093.0 | 4,097.6 | 4,749.1 | 5,685.2 | 5,751.7 | 6,288.8 | 6,117.6 | |||||||||||||||||||||||||||||||||||||||
Net debt (2) | 2,189.2 | 2,308.6 | 2,327.9 | 2,765.3 | 3,360.0 | 3,553.5 | 3,905.5 | 4,011.3 | |||||||||||||||||||||||||||||||||||||||
Total long-term derivative liability | 2.4 | 1.4 | 0.3 | — | — | — | 5.9 | — | |||||||||||||||||||||||||||||||||||||||
Weighted average shares – diluted (millions) | 532.9 | 531.2 | 528.3 | 538.7 | 548.0 | 548.2 | 550.3 | 550.2 | |||||||||||||||||||||||||||||||||||||||
Capital acquisitions | — | — | 1.4 | 13.5 | 0.1 | — | 2.3 | 2.5 | |||||||||||||||||||||||||||||||||||||||
Capital dispositions | (0.9) | (1.5) | (506.9) | (677.3) | (199.3) | (58.3) | (5.1) | (45.0) | |||||||||||||||||||||||||||||||||||||||
Development capital expenditures | 93.3 | 72.0 | 320.1 | 343.4 | 362.3 | 166.2 | 380.2 | 302.3 | |||||||||||||||||||||||||||||||||||||||
Dividends declared | 1.3 | 1.4 | 5.3 | 5.4 | 5.5 | 5.5 | 5.6 | 49.4 | |||||||||||||||||||||||||||||||||||||||
Dividends declared per share | 0.0025 | 0.0025 | 0.0100 | 0.0100 | 0.0100 | 0.0100 | 0.0100 | 0.0900 |
CRESCENT POINT ENERGY CORP. | 20 |
Production | Prior (1) | Revised | ||||||||||||
Total annual average production (boe/d) | 119,000 - 121,000 | 121,000 | ||||||||||||
% Oil and NGLs | 91% | 91% | ||||||||||||
Development capital expenditures ($ millions) (2) | $665 | $665 | ||||||||||||
Drilling and development (%) | 90% | 90% | ||||||||||||
Facilities and seismic (%) | 10% | 10% | ||||||||||||
CRESCENT POINT ENERGY CORP. | 21 |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Cash flow from operating activities | 219.5 | 402.2 | (45) | 615.4 | 1,346.4 | (54) | ||||||||||||||||||||||||||||||||
Changes in non-cash working capital | 14.8 | (21.8) | (168) | 22.8 | 40.9 | (44) | ||||||||||||||||||||||||||||||||
Transaction costs | 0.1 | 3.1 | (97) | 5.4 | 4.2 | 29 | ||||||||||||||||||||||||||||||||
Decommissioning expenditures | 1.3 | 5.7 | (77) | 10.6 | 15.5 | (32) | ||||||||||||||||||||||||||||||||
Adjusted funds flow from operations | 235.7 | 389.2 | (39) | 654.2 | 1,407.0 | (54) |
Three months ended September 30 | Nine months ended September 30 | |||||||||||||||||||||||||||||||||||||
($ millions) | 2020 | 2019 | % Change | 2020 | 2019 | % Change | ||||||||||||||||||||||||||||||||
Net income (loss) | 0.5 | (301.7) | (100) | (2,468.7) | (101.2) | 2,339 | ||||||||||||||||||||||||||||||||
Amortization of E&E undeveloped land | 16.7 | 33.6 | (50) | 58.0 | 107.8 | (46) | ||||||||||||||||||||||||||||||||
Impairment | — | 241.4 | (100) | 3,557.8 | 249.9 | 1,324 | ||||||||||||||||||||||||||||||||
Unrealized derivative (gains) losses | 116.3 | (128.3) | (191) | (73.0) | 115.7 | (163) | ||||||||||||||||||||||||||||||||
Unrealized foreign exchange (gain) loss on translation of hedged US dollar long-term debt | (37.7) | 40.5 | (193) | 24.1 | (155.2) | (116) | ||||||||||||||||||||||||||||||||
Unrealized loss on long-term investments | 0.8 | 0.1 | 700 | 5.1 | 1.5 | 240 | ||||||||||||||||||||||||||||||||
Net (gain) loss on capital dispositions | 0.4 | 193.2 | (100) | (307.9) | 199.3 | (254) | ||||||||||||||||||||||||||||||||
Deferred tax relating to adjustments | (26.0) | (46.2) | (44) | (703.6) | (80.9) | 770 | ||||||||||||||||||||||||||||||||
Adjusted net earnings from operations | 71.0 | 32.6 | 118 | 91.8 | 336.9 | (73) |
CRESCENT POINT ENERGY CORP. | 22 |
($ millions) | September 30, 2020 | December 31, 2019 | % Change | |||||||||||||||||
Long-term debt (1) | 2,413.7 | 2,905.1 | (17) | |||||||||||||||||
Accounts payable and accrued liabilities | 277.8 | 479.4 | (42) | |||||||||||||||||
Long-term compensation liability (2) | 11.6 | 13.1 | (11) | |||||||||||||||||
Cash | (8.6) | (56.9) | (85) | |||||||||||||||||
Accounts receivable | (189.5) | (295.9) | (36) | |||||||||||||||||
Prepaids and deposits | (24.1) | (6.9) | 249 | |||||||||||||||||
Long-term investments | (1.7) | (6.7) | (75) | |||||||||||||||||
Excludes: | ||||||||||||||||||||
Unrealized foreign exchange on translation of US dollar long-term debt | (290.0) | (265.9) | 9 | |||||||||||||||||
Net debt | 2,189.2 | 2,765.3 | (21) |
CRESCENT POINT ENERGY CORP. | 23 |
l Crescent Point's approach to proactively manage the risk exposure inherent in movements in the price of crude oil, natural gas, the Company's share price, the US/Cdn dollar exchange rate and interest rate movements through the use of derivatives with investment-grade counterparties; l Crescent Point's use of derivatives to reduce the volatility of the selling price of its crude oil and natural gas production and how this provides a measure of stability to cash flow; l The extent and effectiveness of hedges; l Crescent Point’s 2020 production and development capital expenditures guidance; l Continued commodity price volatility and the potential for continued commodity price weakness; | l The Company's liquidity and financial flexibility; l NCIB expectations; l The Company seeking opportunities to further optimize its portfolio, while focusing on returns, capital discipline and cost saving initiatives to enhance value for shareholders; l How the Company expects to finance its working capital deficiency and ongoing working capital requirements; l Estimated undiscounted cash flows to settle decommissioning liability; l Further adjustments in light of the commodity price environment to protect the Company's balance sheet as necessary; and l COVID-19 impacts and response measures. |
CRESCENT POINT ENERGY CORP. | 24 |
CRESCENT POINT ENERGY CORP. | 25 |
Directors Barbara Munroe, Chair (6) Laura Cillis (1) (2) James Craddock (1) (3) (5) John Dielwart (3) (4) Ted Goldthorpe (1) (5) Mike Jackson (1) (2) (5) Jennifer Koury (2) (4) Francois Langlois (3) (4) (5) Myron Stadnyk (2) (3) (4) Craig Bryksa (4) (1) Member of the Audit Committee of the Board of Directors (2) Member of the Human Resources and Compensation Committee of the Board of Directors (3) Member of the Reserves Committee of the Board of Directors (4) Member of the Environmental, Health & Safety Committee of the Board of Directors (5) Member of the Corporate Governance and Nominating Committee (6) Chair of the Board serves in an ex officio capacity on each Committee Officers Craig Bryksa President and Chief Executive Officer Ken Lamont Chief Financial Officer Ryan Gritzfeldt Chief Operating Officer Brad Borggard Senior Vice President, Corporate Planning and Capital Markets Mark Eade Senior Vice President, General Counsel and Corporate Secretary Garret Holt Senior Vice President, Corporate Development Head Office Suite 2000, 585 - 8th Avenue S.W. Calgary, Alberta T2P 1G1 Tel: (403) 693-0020 Fax: (403) 693-0070 Toll Free: (888) 693-0020 Banker The Bank of Nova Scotia Calgary, Alberta | Auditor PricewaterhouseCoopers LLP Calgary, Alberta Legal Counsel Norton Rose Fulbright Canada LLP Calgary, Alberta Evaluation Engineers GLJ Petroleum Consultants Ltd. Calgary, Alberta Sproule Associates Ltd. Calgary, Alberta Registrar and Transfer Agent Investors are encouraged to contact Crescent Point's Registrar and Transfer Agent for information regarding their security holdings: Computershare Trust Company of Canada 600, 530 - 8th Avenue S.W. Calgary, Alberta T2P 3S8 Tel: (403) 267-6800 Stock Exchanges Toronto Stock Exchange - TSX New York Stock Exchange - NYSE Stock Symbol CPG Investor Contacts Brad Borggard Senior Vice President, Corporate Planning and Capital Markets (403) 693-0020 Shant Madian Vice President, Investor Relations and Corporate Communications (403) 693-0020 |
CRESCENT POINT ENERGY CORP. | 26 |
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
'[0:?M (
M?_3Y:U]F^&_A'\*O!OCG7OB=X1^&V@Z7XC\5);+XFU[3M)AAO-6%OY@@^TS(
MH>?RQ+(%+D[0Y ZUT5 !7X7_ !S_ ."PG[!7_!3S]J/Q+\,/VT?VV=/^&?[+
M_P ._$QL['X;6-KJ+:C\5[NV<$WFHW%K"X@TD.H\NU5@\N-TFTA-O[H44 ?F
M!_P41^-'P!_: _9._9V_X*-_L(RIXW^%W[./Q]T?6/$%OX,T&X06?ANUCDLM
M0-M:&)'/V5)(6V*@58T ",I_Q4!$MZ?[/_>*R9G_ -5\P*_O.1C-
M??5% '\^?Q4T'_@D5\3_ -A*Z^%7[$?B?XI^*_BM\2M+FT;X<_L>ZI\1-7U*
MP\!>)KY6@NI7TB7;':FP:6YE^U7.8U:$2(0=K#]UOV:/A$/V?_V);'P]8PZC=H$N]0BM
M$6>91T5W W,!@<$]JO4 %%%% !1110 4444 %?DS_P $]/VO?A7_ ,$*_!OB
M;_@EW_P4"O+GP%8>$O%FLZA\$/B#K.GW T+QGH-W *6V^V:?!<1'^V(_L\
#PK\+O
MC;X3M&M+_2M77X=:.T+?V=,)1!%=Z1:HCW%M<$"4RJ8UB9#7TQ^P_JMUX4_;
M^_:X^ 6D!T\.:=XJ\,>+]-ML?N[6]UK2,WZ1^@>>Q-TR_P#/2[D;^.@#ZQHH
MHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB
M@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH ****
M"BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH *
M*** "BBB@ HHHH **** "BBB@#SGX!_LE?L[?LOV?C+3O@5\,+30(/B!XSO_
M !7XPACN9YUU'5KT(+FS[1<_OG?R]_EI^[3
M;&N/E49-1_L]_L]?!_\ 96^$6E_ CX"^$/[!\*:+)=/IFE?VA<77DM
7]S>+'!.$N%$B]GW#C&* /(_AM_P5<_:EU/X%^%OVU?BU^R7X6T'X,:[
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M-*^#6D?\*IL+)O%>D?&?XV6OAG6M9U*:QCOY=+TRU6&=6DABECB:XE<1-
)!<( 'OA'X;\ >#]*LM2\.0WD4NP7NI:9'O:$-]F4#<\N4:
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MA\+?V/?^#AS_ ()\?\%._P!IS]K']B[_ ()Z^#O&FB?Z_9*D>\K&C,1&@55 50* /V,'B#03I*Z\
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MD;2%BN&5HQN<8KV1=;T5[*XU)-7M3;VC2+=7 N%V0F/.\.V<*5PX3S7A5W8*SA2P&=J A0 ?
MJ+17P#_PY^_;K_Z3T_M ?^"G2_\ XBC_ (<_?MU_])Z?V@/_ 4Z7_\ $4 ?
M?U%? /\ PY^_;K_Z3T_M ?\ @ITO_P"(KK_@#_P3&_:_^$'QD\/?$SQU_P %
MC?C1X\TC1M06XO\ P?X@TW3TLM5C (\F8QH&"G(/'/% 'V?7SE^QO_P4V^ _
M[9OQY^,7[-'A"PU+1/&7P:\97NB:QI&M>6K:I;6]S):_VG:%6/FVQGBDC/\
M%&P4.!O3/T;7Y/?"#]F_XH^)/!_QG_;5_9,TE)OC7\%_VQ/B3?\ AS35?RU\
M7Z-)J"?VEX;N& .4NHD#0E@?*NHH'&WYC0!^A_[,_P"U?X%_:4^"]_\ '&RL
M9?#VDZ=XL\0:%='6[F)!&^DZM=:;-,SAMJH\EJSKDY"LN<'-3_M!?M:?!?\
M9K^&VC?%;Q_X@\_1_$'BK1M TF?2I(IA<76IW\-E;N&+JIB62=7=P?EC5FP<
M '\ .[N55;BZ2!1)*%X4,P&6 [9Z58H
MHH *@T[3--T>U%CI.G06L(9F$-O"J*"3DG"@#)))/N:GHH KV>CZ3IUS<7FG
MZ7;037<@>[EA@56F8# 9R!EC[FK%%% !5>'2=*MM0GU>WTRWCN[E56YNDA42
M2A>%#,!E@.V>E6** (_LMK]J^W?9H_.\O9YVP;MN<[<]<9YQ4E%% %:[T?2-
M0N[?4+_2K:>>T8M:3S0*SPDC!*$C*DCTHO\ 1='U2>WNM3TFVN9;27S+22>!
M7:%_[R$CY3[CFK-% !1110 4444 %%%% !1110 4444 %%%% !1110 4444
M%%%% $=Y9VFH6LEC?VL<\$J%)89D#(ZGJ"#P1[4R+3--M]/72(-.@2T2(1I:
MI"HC5,8VA0, 8[5/10!7GTG2KI[>2YTRWD:S??:-)"I,#8VY3(^4X)&1V-%U
MI&DWUY;ZC>Z9;S7%H6-K/+ K/"2,$HQ&5R.#CK5BB@"#4]*TO6K-M.UG3;>[
MMW(WP7,*R(V#D95@0<$ U. % 50 . *** "BBB@ HHHH **** "BBB@ HHH
MH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@
M HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "
MBBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **
M** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHH
MH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@
M HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "
MBBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **
M** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHH
MH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@ HHHH **** "BBB@
+ HHHH **** /_]D!
end