Cardinal Energy Ltd. ("
Cardinal" or the
"
Company") (TSX: CJ) is pleased to present the
results of its independent reserve report effective December 31,
2022. One hundred percent of Cardinal's year-end 2022 reserves were
evaluated by independent reserves evaluator GLJ Ltd. ("GLJ") with
an effective date of December 31, 2022 (the "2022 Reserve Report").
The 2022 financial information in this news release is unaudited
and accordingly, such financial information is subject to change
based on the results of the Company's year-end audit.
Cardinal’s 2022 year-end reserves reflect the
quality and sustainability of our low decline asset base. In 2022,
Cardinal’s focus was to reduce financial risk and improve on the
long term sustainability of our assets.
RESERVE REPORT HIGHLIGHTS
All reserves information contained in this news
release are based on the 2022 Reserve Report.
- Cardinal’s efficient capital
program and commitment to reduce debt resulted in PDP reserves per
diluted share(2) increasing by 8%, and the associated PDP NPV10 per
diluted share(2) increasing by 34%.
- Cardinal’s Proved Developed
Producing ("PDP") reserves increased to 78 mmboe, representing a 4%
increase year over year, through the addition of 11 mmboe,
replacing 1.4x 2022 annual production.
- PDP reserves were added at Finding,
Development and Acquisition ("FD&A") costs(1) of $12.03/boe,
resulting in a recycle ratio(1) of 4.1 times. PDP Finding and
Development ("F&D") costs(1) were $11.73/boe, resulting in a
recycle ratio(1) of 4.2 times.
- The before tax Net Present Value
("NPV"), discounted at 10% ("NPV10") of our reserves increased 29%
to $1,353 million, and 29% to $1,574 million for our PDP and Proved
Plus Probable Producing ("P+PDP") reserves respectively.
- The debt adjusted, NPV10 of the
Company's PDP reserves was $8.25 per basic share(3)(4), a 51%
increase over 2021 and PDP reserves increased 22% on a debt
adjusted basic per share basis(3)(4).
- On a Proved plus Probable ("TPP")
basis, Cardinal’s reserves increased to 113 mmboe, a 2% increase
year over year, an addition of 10.5 mmboe at a FD&A cost(1) of
$11.40/boe.
- NPV10 of TPP reserves increased 30%
to $1,784 million, a 25% increase on an NPV10 per basic share
basis(2) and a 52% change on a debt adjusted basic per share
basis(3)(4).
- Cardinal maintains a high
percentage of reserves as producing with the P+PDP reserves
accounting for 88% of the Company's TPP reserves.
- 91% of Cardinal's TPP reserves are
associated with oil and natural gas liquids.
Notes: |
(1) |
FD&A costs, F&D costs and recycle ratios are non-GAAP
financial ratios. Operating netback, development costs and net
acquisition costs are non-GAAP financial measures and are used as
components of the non-GAAP financial ratio. See "Oil and Gas
Metrics" and "Non-GAAP and Other Financial Measures" in this news
release for information relating to these non-GAAP financial ratios
and measures. |
(2) |
Company interest reserves were utilized in the calculation of
FD&A and F&D costs. This included the consideration of
royalty interest volumes produced of 20 mboe (3 mbbl of heavy oil;
15 mbbl of light and medium crude oil and 11 mmcf of natural
gas). |
(3) |
At year-end 2022 there were 155.8 million basic outstanding shares
and 159.4 million diluted shares outstanding. |
(4) |
Debt adjusted basic outstanding shares of 164.0 million were
calculated by dividing the unaudited year-end net debt of
approximately $63 million by the closing price of our common shares
on the Toronto Stock Exchange at December 31, 2022 of $7.62/share
and adding this to the basic outstanding shares. |
(5) |
Debt adjusted basic reserves per share is a non-GAAP financial
ratio that is not a standardized financial measure under IFRS and
may not be comparable to similar financial measures disclosed by
other issuers. Net debt, a non-GAAP financial measure, is used as a
component of this non-GAAP financial ratio. See "Non-GAAP and Other
Financial Measures" in this news release for information relating
to this non-GAAP financial ratio. |
(6) |
See also "Note Regarding Forward Looking Statements", "Reserves
Advisories" and "Reserve Definitions". |
|
|
CARDINAL’S TOP TIER RESERVE LIFE
ASSETS
- Cardinal
continues to maintain a long producing reserve life index
("RLI")(1) of 10 years PDP and 12.7 years P+PDP based on fourth
quarter 2022 production of 21,281 boe/d(2) which reflects the low
decline, low risk, predictable nature of our asset base.
- We effect a
measured approach to developing and booking our reserves. There are
66 gross undeveloped drilling locations booked(3) which represents
approximately four years of forecast drilling plans. These
locations only represent a small percentage of our overall economic
drilling inventory of more than 600 net locations, leaving
substantial room for future reserve additions within our existing
asset base.
Notes: |
(1) |
See "Oil and Gas Metrics". |
(2) |
See "Supplemental Information Regarding Product Types". |
(3) |
See "Drilling Locations". |
(4) |
See also "Note Regarding Forward Looking Statements", "Reserves
Advisories" and "Reserve Definitions". |
|
|
OIL AND GAS RESERVES
The 2022 Reserve Report encompasses 100% of
Cardinal's oil and gas properties and was prepared in accordance
with definitions, standards and procedures contained in the
Canadian Oil and Gas Evaluation Handbook ("COGEH") and National
Instrument 51-101 - Standards of Disclosure for Oil and Gas
Activities ("NI 51-101"). Please also refer to "Note Regarding
Forward Looking Statements", "Reserves Advisories" and "Reserve
Definitions" in this news release.
Reserves Detail
Our 2022 Reserve Report uses the price forecast
of the three consultant's average (GLJ, McDaniel & Associates
Consultants Ltd. and Sproule Associates Ltd. (collectively, the
"Consultants")) used by GLJ. The forecast
crude oil reference prices are higher as compared to the 2021
Reserve Report forecast. Improvement in pricing along with
our 2022 successful drilling program and continued optimization of
our enhanced recovery schemes have added 11.5 million boe of P+PDP
reserves.
In the 2022 Reserve Report, Cardinal has
included all abandonment, decommissioning and reclamation ("ADR")
costs for active and inactive wells, pipelines and facilities. The
ADR costs for the active assets are considered in the PDP reserves
category. Full inclusion of all ADR costs is recommended by COGEH.
Cardinal's full inclusion of costs exceeds the NI 51-101 minimum
requirement of ADR for only those assets assigned reserves.
Consistent with prior years and in accordance
with COGEH recommendations, Cardinal has included all operating
costs for active and inactive assets. The Company also includes the
consideration of future maintenance costs which is included as part
of the operating costs or as future development capital
("FDC").
Summary of Oil and Gas Reserves
(1)(3)
The following tables summarize certain
information contained in the 2022 Reserve Report. Reserves included
below are the Company's estimated gross reserves as at December 31,
2022, as evaluated in the 2022 Reserve Report.
Reserves Category |
|
Light and Medium Oil (Mbbl) |
Heavy Oil (Mbbl) |
Natural Gas Liquids (Mbbl) |
ConventionalNatural
Gas(2)
(MMcf) |
Total BOE (Mboe) |
Proved Developed Producing |
|
43,715 |
24,579 |
2,703 |
39,421 |
77,566 |
Proved Developed Non-Producing |
|
838 |
194 |
61 |
1,859 |
1,403 |
Proved Undeveloped |
|
4,650 |
1,178 |
191 |
1,795 |
6,319 |
Total Proved |
|
49,203 |
25,951 |
2,955 |
43,075 |
85,288 |
Probable |
|
16,027 |
7,976 |
1,019 |
16,324 |
27,742 |
Total Proved Plus Probable |
|
65,230 |
33,927 |
3,974 |
59,399 |
113,031 |
Notes: |
(1) |
Total values may not add due to rounding. |
(2) |
Includes non-associated gas, associated gas and solution gas. |
(3) |
In addition to the gross reserves indicated in the above table, the
Company has 186 Mboe TPP royalty interest reserves comprised of 155
Mbbl light and medium crude oil, 10 Mbbl of heavy crude oil, 2 Mbbl
of natural gas liquids and 111 MMcf of conventional natural
gas. |
|
|
Summary of Net Present Values of Future
Net Revenue (Before Tax)(Based on forecast price and
costs)
As at December 31,
2022(1)(2)(3)
|
Discounted at: |
Reserves Category |
0.0% (MM$) |
5.0% (MM$) |
10.0% (MM$) |
15.0% (MM$) |
20.0% (MM$) |
Proved Developed Producing |
2,577 |
|
1,784 |
|
1,353 |
|
1,101 |
|
937 |
|
Proved Developed Non-Producing(4) |
(114 |
) |
(51 |
) |
(31 |
) |
(22 |
) |
(18 |
) |
Proved Undeveloped |
246 |
|
156 |
|
111 |
|
83 |
|
64 |
|
Total Proved |
2,709 |
|
1,890 |
|
1,434 |
|
1,162 |
|
983 |
|
Probable |
1,250 |
|
581 |
|
351 |
|
244 |
|
184 |
|
Total Proved Plus Probable |
3,959 |
|
2,471 |
|
1,784 |
|
1,406 |
|
1,167 |
|
Notes: |
(1) |
Total values may not add due to rounding. |
(2) |
Based on three Consultant's average, as defined below, December 31,
2022 forecast prices and costs. See below for "Price
Forecast". |
(3) |
Future net revenue has been reduced for future abandonment costs
and estimated capital for future development associated with the
reserves. |
(4) |
The Proved Developed Non-Producing NPV includes the consideration
of the inactive ADR costs of the Company. Excluding these costs the
NPV10 of these reserves would be $22.1 million. Full ADR costs are
included in the Total Proved reserves case. |
|
|
Reconciliation of Changes in
Reserves
The following table sets out a reconciliation of
the changes in the Corporation's gross reserves as at December 31,
2022 against such reserves at December 31, 2021 based on forecast
prices and cost assumptions in effect at the applicable reserve
evaluation date.
|
Total Proved |
|
Light and Medium Crude
Oil(Mbbl) |
Heavy Crude Oil(Mbbl) |
ConventionalNatural
Gas(MMcf) |
Natural Gas Liquids (Mbbl) |
MBOE(Mboe) |
December 31, 2021 |
47,080 |
|
25,427 |
|
46,120 |
|
3,178 |
|
83,372 |
|
Extensions and Infill Drilling |
2,210 |
|
1,046 |
|
2,545 |
|
43 |
|
3,724 |
|
Dispositions |
- |
|
(322 |
) |
(27 |
) |
- |
|
(327 |
) |
Acquisitions |
213 |
|
- |
|
6 |
|
2 |
|
217 |
|
Technical Revisions (1) |
1,764 |
|
1,296 |
|
(3,577 |
) |
(32 |
) |
2,432 |
|
Economic Factors (2) |
1,823 |
|
1,216 |
|
3,443 |
|
79 |
|
3,692 |
|
Production |
(3,888 |
) |
(2,711 |
) |
(5,434 |
) |
(317 |
) |
(7,821 |
) |
December 31, 2022 |
49,203 |
|
25,951 |
|
43,075 |
|
2,955 |
|
85,288 |
|
|
Total Proved Plus Probable |
|
Light and Medium Crude
Oil(Mbbl) |
Heavy Crude Oil(Mbbl) |
ConventionalNatural
Gas(MMcf) |
Natural Gas Liquids (Mbbl) |
MBOE(Mboe) |
December 31, 2021 |
63,563 |
|
32,117 |
|
62,785 |
|
4,246 |
|
110,391 |
|
Extensions and Infill Drilling |
2,702 |
|
1,944 |
|
2,606 |
|
45 |
|
5,125 |
|
Dispositions |
- |
|
(393 |
) |
(33 |
) |
- |
|
(399 |
) |
Acquisitions |
248 |
|
- |
|
8 |
|
3 |
|
253 |
|
Technical Revisions (1) |
480 |
|
1,444 |
|
(4,636 |
) |
(111 |
) |
1,040 |
|
Economic Factors (2) |
2,125 |
|
1,526 |
|
4,103 |
|
107 |
|
4,442 |
|
Production |
(3,888 |
) |
(2,711 |
) |
(5,434 |
) |
(317 |
) |
(7,821 |
) |
December 31, 2022 |
65,230 |
|
33,927 |
|
59,399 |
|
3,974 |
|
113,031 |
|
Notes: |
(1) |
Positive or negative revisions are due to variations in performance
versus previous forecasts. |
(2) |
Economic factors have been calculated as the difference in reserves
using the 2022 Reserve Report price forecast with the 2021 reserve
report price forecasts. There is no consideration of changes in
operating costs or price offset changes that occurred in 2022. |
|
|
Price Forecast
The following table summarizes Consultant's
average commodity price forecast and foreign exchange rate
assumptions as at December 31, 2022, as applied in the 2022 Reserve
Report, for the next five years.
Consultants Average Price
Forecast(1) |
|
Exchange Rate |
WTI @ Cushing |
Canadian Light Sweet 40° API |
Western Canada Select 20.5° API |
Medium at Cromer 29° API |
Natural gas AECO – C spot |
Year |
($US/$C) |
($US/bbl) |
($C/bbl) |
$C/bbl) |
($C/bbl) |
($C/MMbtu) |
2023 |
0.7450 |
80.33 |
103.77 |
76.54 |
99.97 |
4.23 |
2024 |
0.7650 |
78.50 |
97.74 |
77.75 |
94.17 |
4.40 |
2025 |
0.7683 |
76.95 |
95.27 |
77.54 |
91.78 |
4.21 |
2026 |
0.7717 |
77.61 |
95.58 |
80.07 |
92.10 |
4.27 |
2027 |
0.7750 |
79.16 |
97.07 |
81.89 |
93.53 |
4.34 |
Note: |
(1) |
Inflation is accounted for at 0% for 2023, 2.3% for 2024, and 2%
thereafter. |
|
|
Future Development Costs
Cardinal has conservatively booked undeveloped
locations, reflecting our current drilling plans for the next three
to four years. Significant potential drilling inventory
exists beyond those locations and the associated reserves currently
booked. Cardinal has identified over 600 net unbooked
potential locations(1) which provide long term confidence in the
sustainability of our production base and the potential to deliver
future organic growth.
Note: |
(1) |
See "Drilling Locations". |
|
|
FDC reflects the best estimate of the capital
costs required to produce the Company’s reserves. The
FDC associated with the TPP reserves at year-end 2022 is $225
million undiscounted ($150 million discounted at 10%).
millions $ |
PDP |
Total Proved |
Total Proved plus Probable |
Total FDC, Undiscounted |
82 |
181 |
225 |
Total FDC, Discounted at 10% |
42 |
122 |
150 |
FDC included at year-end 2022 for CO2 purchases,
maintenance and facility capital in PDP, TP and TPP were $82
million, $89 million and $101 million, respectively. This
represents 45% of Cardinal's TPP FDC of $225 million.
Note Regarding Forward Looking
Statements
This news release contains forward-looking
statements and forward-looking information (collectively
"forward-looking information") within the meaning of applicable
securities laws relating to the Cardinal's plans and other aspects
of Cardinal's anticipated future operations, management focus,
objectives, strategies, financial, operating and production
results. Forward-looking information typically uses words such as
"anticipate", "believe", "project", "expect", "goal", "plan",
"intend", " may", "would", "could" or "will" or similar words
suggesting future outcomes, events or performance. The
forward-looking statements contained in this news release speak
only as of the date thereof and are expressly qualified by this
cautionary statement.
Specifically, this news release contains
forward-looking statements relating to: our business strategies,
plans and objectives; production decline rates; future drilling
locations and plans; the predictability and sustainability of our
production base and the potential to deliver future organic growth;
our asset base and its future potential and opportunities; the
booking of undeveloped locations which reflect our current drilling
plans for the next three to four years, our views that significant
potential drilling inventory exists beyond those currently booked,
our view on the confidence in the sustainability of our production
base and the potential to deliver future organic growth and our
plans to continually improve our environmental, safety and
governance mandate and operate our assets in a responsible and
environmentally sensitive manner.
In addition, information and statements relating
to reserves are deemed to be forward-looking statements, as they
involve implied assessment, based on certain estimates and
assumptions, that the reserves described exist in quantities
predicted or estimated, and that the reserves can be profitably
produced in the future.
Forward-looking statements regarding Cardinal
are based on certain key expectations and assumptions of Cardinal
concerning anticipated financial performance, business prospects,
strategies, regulatory developments, current and future commodity
prices and exchange rates, applicable royalty rates, tax laws,
future well production rates and reserve volumes, future operating
costs, inflation, the performance of existing and future wells, the
success of its exploration and development activities, the
sufficiency and timing of budgeted capital expenditures in carrying
out planned activities, the availability and cost of labor and
services, the impact of competition, conditions in general economic
and financial markets, access to markets, availability of drilling
and related equipment, effects of regulation by governmental
agencies, the ability to obtain financing on acceptable terms which
are subject to change based on commodity prices, market conditions
and potential timing delays.
These forward-looking statements are subject to
numerous risks and uncertainties, certain of which are beyond
Cardinal's control. Such risks and uncertainties include, without
limitation: the impact of general economic conditions; volatility
in market prices for crude oil and natural gas; industry
conditions; currency fluctuations; imprecision of reserve
estimates; liabilities inherent in crude oil and natural gas
operations; environmental risks; incorrect assessments of the value
of acquisitions and exploration and development programs;
competition from other producers; the lack of availability of
qualified personnel, drilling rigs or other services; changes in
income tax laws or changes in royalty rates and incentive programs
relating to the oil and gas industry; hazards such as fire,
explosion, blowouts, and spills, each of which could result in
substantial damage to wells, production facilities, other property
and the environment or in personal injury; and ability to access
sufficient capital from internal and external sources.
Management has included the forward-looking
statements above and a summary of assumptions and risks related to
forward-looking statements provided in this news release in order
to provide readers with a more complete perspective on Cardinal's
future operations and such information may not be appropriate for
other purposes. Cardinal's actual results, performance or
achievement could differ materially from those expressed in, or
implied by, these forward-looking statements and, accordingly, no
assurance can be given that any of the events anticipated by the
forward-looking statements will transpire or occur, or if any of
them do so, what benefits that Cardinal will derive there from.
Readers are cautioned that the foregoing lists of factors are not
exhaustive. These forward-looking statements are made as of the
date of this news release and Cardinal disclaims any intent or
obligation to update publicly any forward-looking statements,
whether as a result of new information, future events or results or
otherwise, other than as required by applicable securities
laws.
Oil and Gas Metrics
The term "boe" or barrels of oil equivalent may
be misleading, particularly if used in isolation. A boe conversion
ratio of six thousand cubic feet of natural gas to one barrel of
oil equivalent (6 Mcf: 1 bbl) is based on an energy equivalency
conversion method primarily applicable at the burner tip and does
not represent a value equivalency at the wellhead. Additionally,
given that the value ratio based on the current price of crude oil,
as compared to natural gas, is significantly different from the
energy equivalency of 6:1; utilizing a conversion ratio of 6:1 may
be misleading as an indication of value.
This news release contains metrics commonly used
in the oil and natural gas industry which have been prepared by
management, such as "capital efficiency", "development costs", "net
acquisition costs", "F&D costs", "FD&A costs", "operating
netback", "recycle ratio" and "reserve life index". These terms do
not have a standardized meaning and may not be comparable to
similar measures presented by other companies, and therefore should
not be used to make such comparisons.
"Capital efficiency" means the development cost
divided by the production added over a defined period of time.
"Development costs" means the aggregate
exploration and development costs including land and seismic
incurred in the financial year on reserves that are characterized
as development but exclude capitalized general and administration
costs. The aggregate of the development costs incurred in the most
recent financial year and the change during that year in estimated
future development costs generally will not reflect total finding
and development costs related to reserves additions for that year.
See "Non-GAAP Financial Measures".
"Net acquisition costs" means the total
consideration paid for corporate acquisitions plus net debt
acquired in the acquisition plus property acquisitions less the
proceeds from property dispositions. See "Non-GAAP Financial
Measures".
"F&D costs" are calculated as the sum of
development costs plus the change in FDC for the period when
appropriate, divided by the change in reserves within the
applicable reserves category, excluding those reserves acquired or
disposed.
"FD&A costs" are calculated as the sum of
development costs plus net acquisition costs plus the change in FDC
for the period when appropriate, divided by the change in reserves
within the applicable reserves category, inclusive of changes due
to acquisitions and dispositions.
"Operating netback" is a non-GAAP financial
measure. See "Non-GAAP Financial Measures".
"Recycle ratio" is calculated by dividing an
unaudited operating netback for 2022 of $49.30/boe by F&D costs
per boe or FD&A costs per boe for the year.
"Reserve life index" or "RLI" is calculated by
dividing the applicable reserves by 2022 fourth quarter production
of 21,281 boe/d.
Management uses these oil and gas metrics for
its own performance measurements and to provide shareholders with
measures to compare our operations over time. Readers are cautioned
that the information provided by these metrics, or that can be
derived from the metrics presented in this news release, should not
be relied upon for investment or other purposes.
Unaudited Financial
Information
Certain financial and operating information
included in this news release for the year ended December 31, 2022
are based on estimated unaudited financial results for the year
then ended, and are subject to the same limitations as discussed
under "Note Regarding Forward Looking Statements". These
estimated amounts may change upon the completion of audited
financial statements for the year ended December 31,
2022 and changes could be material.
Supplemental Information Regarding
Product Types
This news release includes references to 2022
production. The following table is intended to provide the product
type composition as defined by NI 51-101.
|
Light/medium Crude Oil |
Heavy Oil |
NGL |
Conventional Natural Gas |
Total (boe/d) |
|
|
|
|
|
|
Q4 2022 |
49% |
35% |
4% |
12% |
21,281 |
Reserves Advisories
Unless otherwise indicated, all reserves
reported in this news release are Company share gross reserves
which represent Cardinal's total working interest reserves prior to
the deduction of royalties payable.
Future net revenue is a forecast of revenue,
estimated using forecast prices and costs arising from the
anticipated development and production of resources, net of
associated royalties, operating costs, development costs and all
corporate abandonment and reclamation costs for all active and
inactive wells, pipelines and facilities. It should not be assumed
that the future net revenues undiscounted and discounted at 10%
included in this news release represent the fair market value of
the reserves.
Reserve Definitions
"Proved" reserves are those reserves that can be
estimated with a high degree of certainty to be recoverable. It is
likely that the actual remaining quantities recovered will exceed
the estimated proved reserves.
"Probable" reserves are those additional
reserves that are less certain to be recovered than proved
reserves. It is equally likely that the actual remaining quantities
recovered will be greater or less than the sum of the estimated
proved plus probable reserves.
"Developed" reserves are those reserves that are
expected to be recovered from existing wells and installed
facilities or, if facilities have not been installed, that would
involve a low expenditure (e.g. when compared to the cost of
drilling a well) to put the reserves on production.
"Developed Producing" reserves are those
reserves that are expected to be recovered from completion
intervals open at the time of the estimate. These reserves may be
currently producing or, if shut-in, they must have previously been
on production, and the date of resumption of production must be
known with reasonable certainty.
"Developed Non-Producing" reserves are those
reserves that either have not been on production, or have
previously been on production, but are shut in, and the date of
resumption of production is unknown.
"Undeveloped" reserves are those reserves
expected to be recovered from known accumulations where a
significant expenditure (for example, when compared to the cost of
drilling a well) is required to render them capable of production.
They must fully meet the requirements of the reserves
classification (proved, probable, possible) to which they are
assigned.
Drilling Locations
This news release discloses Cardinal's inventory
of approximately 660 net drilling locations, of which 42 net
locations are booked proved undeveloped, 18 net are booked probable
undeveloped locations and 600 net are unbooked. The booked
locations are derived from the 2022 Reserve Report and account for
drilling locations that have associated proved and/or probable
reserves, as applicable. Unbooked locations are internal estimates
based on the Company's prospective acreage and an assumption as to
the number of wells that can be drilled per section based on
industry practice and internal review. Unbooked locations do not
have attributed reserves. Unbooked locations have been identified
by management as an estimation of the Company's multi-year drilling
activities based on evaluation of applicable geologic, seismic,
engineering, production and reserves information. There is no
certainty that the Company will drill all unbooked drilling
locations and if drilled there is no certainty that such locations
will result in additional oil and gas reserves, resources or
production. The drilling locations on which the Company will
actually drill wells, including the number and timing thereof is
ultimately dependent upon the availability of funding, regulatory
approvals, seasonal restrictions, oil and natural gas prices,
costs, actual drilling results, additional reservoir information
that is obtained and other factors. While a certain number of the
unbooked drilling locations have been derisked by drilling existing
wells in relative close proximity to such unbooked drilling
locations, the majority of other unbooked drilling locations are
farther away from existing wells where management has less
information about the characteristics of the reservoir and
therefore there is more uncertainty whether wells will be drilled
in such locations and if drilled there is more uncertainty that
such wells will result in additional oil and gas reserves,
resources or production.
Non-GAAP and Other Financial
Measures
Throughout this news release and in other
materials disclosed by the Company, Cardinal employs certain
measures to analyze its financial performance, financial position,
and cash flow. These non-GAAP and other financial measures are not
standardized financial measures under International Financial
Reporting Standards ("IFRS" or, alternatively, "GAAP") and may not
be comparable to similar financial measures disclosed by other
issuers. The non-GAAP and other financial measures should not be
considered to be more meaningful than generally accepted accounting
principles ("GAAP") measures which are determined in accordance
with IFRS, such as net income (loss) and cash flow from operating
activities as indicators of Cardinal's performance.
Non-GAAP Financial Measures
"Development costs" means the aggregate
property, property plant and equipment expenditures including land
and seismic incurred in the financial year on reserves that are
characterized as development but exclude capitalized general and
administration costs.
"Net acquisition costs" means the total
consideration paid for corporate acquisitions plus net debt
acquired in the acquisition plus property acquisitions less the
proceeds from property dispositions.
"Operating netback" is determined by deducting
royalties, net operating expenses, and transportation expenses from
petroleum and natural gas revenue. Operating netback is a per boed
measure utilized by Cardinal to better analyze the operating
performance of its petroleum and natural gas assets against prior
periods.
The following table sets forth a reconciliation
of petroleum and natural gas revenues to operating netback on a per
boe basis (all figures unaudited):
$/boe |
|
2022 |
|
Petroleum and natural gas revenue |
$ |
94.12 |
|
Royalties |
|
(19.14 |
) |
Net operating expenses |
|
(24.88 |
) |
Transportation expenses |
|
(0.80 |
) |
Netback |
$ |
49.30 |
|
"Net debt" is calculated as bank debt and
adjusted working capital deficiency which is current liabilities
less current assets (adjusted for the fair value of financial
instruments, the current portion of lease liabilities and the
current portion of the decommissioning obligation). Net debt is
used by management to analyze the financial position, liquidity and
leverage of Cardinal.
Non-GAAP Financial Ratios
"Development capital", "F&D costs",
"FD&A costs", "Recycle ratio", "debt adjusted reserves per
share" are non-GAAP financial ratios. See "Oil and Gas Advisories".
Management uses F&D costs as a measure of capital efficiency
for organic reserves development. Management uses FD&A costs as
a measure of capital efficiency for organic and acquired reserves
development. Management uses recycle ratio to relate the cost of
adding reserves to the expected cash flows to be generated.
Management uses debt adjusted reserves per share as a metric to
compare reserve valuation when taking into account changes in share
price, outstanding shares and ending net debt levels.
About Cardinal Energy Ltd.
Cardinal works to continually improve its
Environmental, Social and Governance profile and operates its
assets in a responsible and environmentally sensitive manner. As
part of this mandate, Cardinal injects and conserves more carbon
than it directly emits making us one of the few Canadian energy
companies to have a negative carbon footprint.
Cardinal is a Canadian oil and natural gas
company with operations focused on low decline oil in Western
Canada.
For further information: M.
Scott Ratushny, CEO or Shawn Van Spankeren, CFO or Laurence Broos,
VP Finance Email: info@cardinalenergy.caPhone: (403) 234-8681
Website: www.cardinalenergy.ca
Cardinal Energy (TSX:CJ)
Historical Stock Chart
From Oct 2024 to Nov 2024
Cardinal Energy (TSX:CJ)
Historical Stock Chart
From Nov 2023 to Nov 2024