CALGARY,
AB, Nov. 2, 2023 /CNW/ - Surge Energy Inc.
("Surge" or the "Company") (TSX: SGY) is pleased to announce the
Company's financial and operating results for the quarter ended
September 30, 2023, together with an
update on Surge's latest drilling results.
Select financial and operating information is outlined below and
should be read in conjunction with the Company's unaudited
consolidated interim financial statements and management's
discussion and analysis for the three and nine months ended
September 30, 2023, available at
www.sedarplus.ca and on Surge's website at www.surgeenergy.ca.
Q3 2023 FINANCIAL AND OPERATING HIGHLIGHTS
Surge's Board and Management continue to be optimistic regarding
the outlook for crude oil prices based on a historically tight
physical market, ongoing geopolitical issues, as well as the
significant underinvestment in the energy industry over the past
several years. During Q3/23, crude oil prices averaged
approximately US$82 WTI per bbl, up
from an average of approximately US$74 WTI per bbl in Q2/23.
During the third quarter of 2023,
Surge delivered cash flow from operating
activities of $71.3 million, an increase of 18
percent compared to Q2/23 cash flow from operating activities of
$60.6 million. Additionally, the
Company delivered adjusted funds flow[1] ("AFF") of
$86.9 million in Q3/23, an increase
of 35 percent compared to Q2/23 AFF of $64.6
million. Free cash flow1 (before dividends) of $40.0 million represented 46 percent of AFF
generated during the quarter.
In Q3/23 Surge returned $11.9
million to its shareholders in the form of cash dividends
pursuant to the Company's annual base cash dividend of $0.48 per share (paid monthly) – currently a 5.1%
yield[2]. Surge's base cash dividend payments in Q3/23 represent 17
percent of cash flow from operating activities, and 14 percent of
AFF, generated during the quarter.
During Q3/23, Surge also reduced net debt1 by a further
$25.5 million, primarily as a result
of the significant free cash flow generated during the quarter.
Over the first three quarters of 2023 Surge has now methodically
reduced the Company's net debt by $65.9
million.
Highlights from the Company's
Q3 2023 financial and operating
results include:
- Achieved average daily production of 24,108 boepd (86 percent
liquids) during Q3/23, an increase of 13 percent over Q3/22
production of 21,380 boepd (86 percent liquids);
- Drilled 19 gross (16.3 net) wells, with activity focused on the
Company's Sparky and SE
Saskatchewan core areas;
- Reduced net debt by $25.5 million
as compared to June 30, 2023, while
concurrently completing Surge's successful Q3/23 capital program
for $43.9 million, and returning
$11.9 million of cash dividends to
shareholders; and
- Subsequent to Q3/23, on October 19,
2023, Surge closed an oversubscribed $48.3 million bought deal financing (the
"Offering") of 8.5 percent convertible debentures with a syndicate
of underwriters. Net proceeds from the Offering will be used to
fund the redemption of the Company's 6.75% convertible unsecured
subordinated debentures due June 30,
2024, as well as for general corporate purposes.
FINANCIAL AND OPERATING HIGHLIGHTS
FINANCIAL AND
OPERATING HIGHLIGHTS
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
($000s except per
share amounts)
|
2023
|
2022
|
%
Change
|
2023
|
2022
|
%
Change
|
Financial
highlights
|
|
|
|
|
|
|
Oil sales
|
177,440
|
166,487
|
7 %
|
479,634
|
520,397
|
(8) %
|
NGL sales
|
3,173
|
3,920
|
(19) %
|
9,433
|
12,912
|
(27) %
|
Natural gas
sales
|
3,862
|
8,890
|
(57) %
|
12,855
|
28,111
|
(54) %
|
Total oil, natural gas,
and NGL revenue
|
184,475
|
179,297
|
3 %
|
501,922
|
561,420
|
(11) %
|
Cash flow from
operating activities
|
71,315
|
69,170
|
3 %
|
186,429
|
197,150
|
(5) %
|
Per share - basic
($)
|
0.72
|
0.83
|
(13) %
|
1.90
|
2.36
|
(19) %
|
Per share diluted
($)
|
0.71
|
0.80
|
(11) %
|
1.85
|
2.29
|
(19) %
|
Adjusted funds
flowa
|
86,874
|
80,294
|
8 %
|
214,845
|
221,748
|
(3) %
|
Per share - basic
($)a
|
0.87
|
0.96
|
(9) %
|
2.19
|
2.66
|
(18) %
|
Per share diluted
($)
|
0.86
|
0.93
|
(8) %
|
2.13
|
2.58
|
(17) %
|
Net
income
|
16,583
|
78,057
|
(79) %
|
45,427
|
128,216
|
(65) %
|
Per share basic
($)
|
0.17
|
0.93
|
(82) %
|
0.46
|
1.54
|
(70) %
|
Per share diluted
($)
|
0.16
|
0.91
|
(82) %
|
0.45
|
1.49
|
(70) %
|
Expenditures on
property, plant and equipment
|
43,945
|
42,358
|
4 %
|
120,267
|
122,216
|
(2) %
|
Net acquisitions and
dispositions
|
231
|
—
|
nmb
|
(2,143)
|
(32)
|
nm
|
Net capital
expenditures
|
44,176
|
42,358
|
4 %
|
118,124
|
122,184
|
(3) %
|
Net
debta, end of
period
|
286,295
|
264,261
|
8 %
|
286,295
|
264,261
|
8 %
|
|
|
|
|
|
|
|
Operating
highlights
|
|
|
|
|
|
|
Production:
|
|
|
|
|
|
|
Oil (bbls per
day)
|
20,188
|
17,639
|
14 %
|
20,330
|
17,173
|
18 %
|
NGLs (bbls per
day)
|
659
|
647
|
2 %
|
669
|
712
|
(6) %
|
Natural gas (mcf per
day)
|
19,564
|
18,561
|
5 %
|
19,396
|
18,573
|
4 %
|
Total (boe per day)
(6:1)
|
24,108
|
21,380
|
13 %
|
24,232
|
20,981
|
15 %
|
Average realized price
(excluding hedges):
|
|
|
|
|
|
|
Oil ($ per
bbl)
|
95.53
|
102.59
|
(7) %
|
86.42
|
111.00
|
(22) %
|
NGL ($ per
bbl)
|
52.34
|
65.91
|
(21) %
|
51.63
|
66.44
|
(22) %
|
Natural gas ($ per
mcf)
|
2.15
|
5.21
|
(59) %
|
2.43
|
5.54
|
(56) %
|
|
|
|
|
|
|
|
Netback ($ per
boe)
|
|
|
|
|
|
|
Petroleum and natural
gas revenue
|
83.17
|
91.16
|
(9) %
|
75.87
|
98.02
|
(23) %
|
Realized loss on
commodity and FX contracts
|
(0.69)
|
(7.01)
|
(90) %
|
(0.83)
|
(15.46)
|
(95) %
|
Royalties
|
(15.05)
|
(17.27)
|
(13) %
|
(13.34)
|
(17.48)
|
(24) %
|
Net operating
expensesa
|
(20.82)
|
(19.31)
|
8 %
|
(21.56)
|
(19.25)
|
12 %
|
Transportation
expenses
|
(1.31)
|
(1.30)
|
1 %
|
(1.56)
|
(1.47)
|
6 %
|
Operating
netbacka
|
45.30
|
46.27
|
(2) %
|
38.58
|
44.36
|
(13) %
|
G&A
expense
|
(2.13)
|
(2.14)
|
— %
|
(2.13)
|
(2.17)
|
(2) %
|
Interest
expense
|
(4.01)
|
(3.30)
|
22 %
|
(3.96)
|
(3.47)
|
14 %
|
Adjusted funds
flowa
|
39.16
|
40.83
|
(4) %
|
32.49
|
38.72
|
(16) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares
outstanding, end of period
|
100,314
|
83,977
|
19 %
|
100,314
|
83,977
|
19 %
|
Weighted average basic
shares outstanding
|
99,384
|
83,626
|
19 %
|
98,277
|
83,448
|
18 %
|
Stock based
compensation dilution
|
1,589
|
2,414
|
(34) %
|
2,459
|
2,559
|
(4) %
|
Weighted average
diluted shares outstanding
|
100,973
|
86,040
|
17 %
|
100,736
|
86,007
|
17 %
|
|
|
|
|
|
|
|
a
This is a non-GAAP and other financial
measure which is defined in the Non-GAAP and Other Financial
Measures section of this document.
|
b
The Company views this change calculation
as not meaningful, or "nm".
|
OPERATIONS UPDATE: CONTINUED DRILLING SUCCESS IN SPARKY AND
SE SASKATCHEWAN CORE AREAS
SPARKY (MANNVILLE)
During Q3/23, Surge continued its core area Sparky development
program, drilling a total of 6 gross (6.0 net) wells in the
area.
For the first time in the Company's history, Surge's Sparky core
area Mannville production averaged
11,000 boepd (>85% liquids; 23° API average crude oil gravity)
during the quarter. The Company has continued to systematically
grow its Sparky core area production from 0 boepd in 2010 to more
than 11,500 boepd currently (see chart below), and Surge has
assembled an internally estimated 12 year development drilling
inventory[3] of more than 450 locations.
Surge's internal estimates now indicate that the Company owns
and controls more than 1 billion barrels of net original oil in
place ("OOIP")[4] in its Sparky Mannville core area play trend.
In addition to consistent production growth, over the last three
years Surge has drilled 17 multi-lateral wells in the Sparky and
other Mannville formations.
These multi-lateral wells are currently producing a combined 920
boepd, representing 8 percent of Surge's current Sparky core area
production.
During Q3/23, the Company drilled and brought on production two
multi-lateral wells at Betty Lake and Hope Valley, producing at a
combined 30 day initial production rate of 315 bopd. The
multi-lateral well at Hope Valley is the Company's first 12 leg
multi-lateral open hole well, and Management is encouraged by the
initial rates from this strategic step out well, as the well
continues to clean up. Based off the success of the first two
multi-lateral wells at Hope Valley, Surge is currently shooting a
46 square kilometer 3-D seismic program. Following a technical
interpretation of the 3-D seismic program, the Company anticipates
drilling follow-up multi-lateral development locations at Hope
Valley in 2024.
Four additional multi-lateral Sparky wells are in Surge's
drilling plan for Q4/23 and early Q1/24. The Company has now
identified over 125 multi-lateral locations within its Sparky
(Mannville) core area3.
SE SASKATCHEWAN
During Q3/23, Surge continued its core area SE Saskatchewan development program, drilling
a total of 13 gross (10.3 net) wells in the area.
In SE Saskatchewan, Surge
continues to drill some of the highest rate, light oil Frobisher wells of any operator in the
Province. The following chart illustrates the Company's peer
leading 184 bopd initial 90 day production rates ("IP90") from 42
wells targeting the Frobisher
formation over the last 18 months:
On average, Surge's Frobisher
wells pay out in 12 weeks (at US$80
WTI[5] per bbl pricing), demonstrating the top-tier economics
associated with the Company's SE
Saskatchewan drilling inventory3. In Q4/23, Surge
plans to drill 12 gross (10.5 net) wells in SE Saskatchewan, all targeting the
Frobisher formation.
In just over two years, Surge has grown its SE Saskatchewan core area to more than 400
million bbls of net internally estimated OOIP[6], while growing
production to more than 8,000 boepd (90 percent light oil) of high
netback, light crude oil. Surge has now assembled an internally
estimated 7 year drilling inventory of more than 275 net drilling
locations in the Frobisher and
Midale formations3.
OUTLOOK: PREMIUM
ASSET QUALITY DRIVES SUPERIOR RETURNS
Surge is a publicly traded intermediate oil company focused on
enhancing shareholder returns through free cash flow generation.
The Company's defined operating strategy is based on owning and
developing high quality, large OOIP, conventional light and medium
gravity crude oil reservoirs, and using proven technology to
enhance ultimate oil recoveries.
Surge has now assembled dominant operational positions in two of
the top four crude oil plays in Canada in its Sparky (>11,000 boepd; 85%
medium gravity oil) and SE
Saskatchewan (~8,000 boepd; 90% light oil) core areas, as
independently evaluated by a leading brokerage firm[7].
In Q4/23, Surge will continue to execute its active drilling
program in both the Sparky and SE
Saskatchewan core areas. Surge remains on track to
meet the Company's 2023 production exit rate target of 25,000 boe
per day.
Surge is well positioned to continue delivering attractive
shareholder returns in 2023 and beyond, based on the following key
corporate fundamentals:
- Ownership of more than 3.0 billion of net (internally
estimated) OOIP8; with a 7.7 percent recovery
factor9;
- Ownership of more than 120 million boe of proved plus probable
reserves[10]; long P+P reserve life index of >13
years4;
- Estimated 25,000 boepd 2023 exit production (87 percent
liquids);
- 23 percent annual corporate decline11;
- $335 million of annualized cash
flow12;
- $42 per boe operating netbacks
(at US$80 WTI
pricing12);
- $48 million annual cash dividend
($0.48 per share annual dividend,
paid monthly);
- More than 1,000 (net) internally estimated drilling locations
providing a 13-year drilling inventory3;
- $1.4 billion in tax pools
(approximate 4 year tax horizon at US$80 WTI pricing); and
- Total Proved plus Probable net asset value ("NAV") of
$22.37 per share and Total Proved NAV
of $13.72 per share4.
With cash flow strategically allocated between high rate of
return capital expenditures, and the achievement of the Company's
previously announced net debt targets, Management currently
forecasts that the Company will achieve its previously announced
Phase 2 return of capital net debt target in late Q1/24 or early
Q2/24, based on current pricing.
Forward-Looking Statements
This press release contains forward-looking statements. The use
of any of the words "anticipate", "continue", "estimate", "expect",
"may", "will", "project", "should", "believe" and similar
expressions are intended to identify forward-looking
statements. These statements involve known and unknown risks, uncertainties and other factors
that may cause actual results or events to
differ materially from those anticipated in such forward-looking
statements.
More particularly, this press release contains statements
concerning: Surge's expectations regarding crude oil prices; its
defined operating strategy; Surge's planned drilling program;
Surge's drilling inventory; estimated 2023 exit production; and its
forecast for achievement of its Phase 2 return to capital net debt
target.
The forward-looking statements are based on certain key
expectations and assumptions made by Surge, including expectations
and assumptions around the performance of existing wells and
success obtained in drilling new wells; anticipated expenses, cash
flow and capital expenditures; the application of regulatory and
royalty regimes; prevailing commodity prices and economic
conditions; development and completion activities; the performance
of new wells; the successful implementation of waterflood programs;
the availability of and performance of facilities and pipelines;
the geological characteristics of Surge's properties; the
successful application of drilling, completion and seismic
technology; the determination of decommissioning liabilities;
prevailing weather conditions; exchange rates; licensing
requirements; the impact of completed facilities on operating
costs; the availability and costs of capital, labour and services;
and the creditworthiness of industry partners.
Although Surge believes that the expectations and assumptions on
which the forward-looking statements are based are reasonable,
undue reliance should not be placed on the forward-looking
statements because Surge can give no assurance that they will prove
to be correct. Since forward-looking statements address future
events and conditions, by their very nature they involve inherent
risks and uncertainties. Actual results could differ materially
from those currently anticipated due to a number of
factors and risks. These include, but are not
limited to, risks associated with the condition
of the global economy, including trade, public health
(including the impact of COVID-19) and other geopolitical risks;
risks associated
with the oil and gas industry in general (e.g.,
operational risks in development, exploration and production; delays
or changes in plans with respect to exploration or development
projects or capital expenditures; the uncertainty of reserve
estimates;
the uncertainty of estimates and projections relating
to production, costs and expenses, and health, safety and environmental
risks); commodity price and exchange rate fluctuations and
constraint in the availability of services, adverse weather or
break-up conditions; uncertainties resulting from potential delays
or changes in plans with respect to exploration or
development projects
or capital expenditures; and failure to obtain the continued support
of the lenders under Surge's bank line.
Certain
of these risks are set out in more detail in Surge's AIF dated
March 8, 2023 and in Surge's MD&A
for the period ended December 31,
2022, both of which have been filed on SEDAR+ and can be
accessed at www.sedarplus.ca.
The forward-looking statements contained in this press release
are made as of the date hereof and Surge undertakes no obligation
to update publicly or revise any forward-looking statements or
information, whether as a result of new information, future events
or otherwise, unless so required by applicable securities laws.
Oil and Gas Advisories
The term "boe" means barrel of oil equivalent on the basis of 1 boe to 6,000 cubic feet of natural gas. Boe may be misleading,
particularly if used in isolation. A boe conversion ratio of 1 boe
for 6,000 cubic feet of natural gas is based on an energy
equivalency conversion method primarily applicable at the burner
tip and does not represent a value equivalency at the
wellhead. "Boe/d"
and "boepd" mean barrel of oil equivalent per day. Bbl means barrel of oil and "bopd" means barrels
of oil per day. NGLs means natural gas liquids.
This press release contains certain oil and gas metrics and
defined terms which do not have standardized meanings or
standard methods of calculation and therefore such measures may not be comparable to similar metrics/terms presented by
other issuers and may differ by definition and application.
Reserves data set forth in this press release is based upon an
evaluation of the Company's reserves prepared by Sproule as set
forth in the Sproule Report. The reserves referenced in this press
release are gross reserves. The estimates of reserves contained in
the Sproule Report and referenced in this press release are
estimates only and there is no guarantee that the estimated
reserves will be recovered. Actual reserves may be greater than or
less than the estimates contained in the Sproule Report and
referenced in this press release. The estimates of reserves for
individual properties may not reflect the same confidence level as
estimates of reserves for all properties, due to the effects of
aggregation. Readers should refer to the Surge's AIF for the year
ended December 31, 2022, which is
available on SEDAR+ at www.sedar.com or on Surge's website at
www.surgeenergy.ca, for a complete description of the Sproule
Report (including reserves by the specific product types) and the
material assumptions, limitations and risk factors pertaining
thereto.
As of January 1, 2023, Surge's
internally estimated OOIP of the Sparky Core area is 1.1 billion
barrels of oil, with a total estimate of 127 million barrels of oil
produced.
Reserve Life Index is calculated as Surge's total share of Total
Proved plus Probable reserves (122,670 mboe) as set forth in the
Sproule Report divided by Surge's estimated production of 25,000
boe/d.
Surge's 2022 year-end Proved Developed Producing reserves have a
decline of 25.8 percent and a Proved plus Probable Developed
Producing decline of 23.6 percent. Declines are based off
March-to-March monthly data to flush out impacts of December
drilling.
Surge's Net Asset Value is calculated as reserve value
discounted at 10% on a before tax basis (Total Proved plus
Probable: $2,511 MM; Total Proved:
$1,676 MM) (each as set forth in the
Sproule Report), less Surge's net debt at December 31, 2022 of $352.2 million, and divided by 96.5 million basic
shares outstanding as at December 31,
2022.
Drilling Inventory
This press release discloses drilling locations in two
categories: (i) booked locations; and (ii) unbooked locations.
Booked locations are proved locations and probable locations
derived from an internal evaluation using standard practices as
prescribed in COGEH and account
for drilling locations
that have associated proved and/or probable
reserves, as applicable.
Unbooked locations are internal estimates
based on prospective acreage and assumptions 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 or resources.
Unbooked locations have been identified by Surge's internal
certified Engineers and Geologists (who are also Qualified Reserve
Evaluators) as an estimation of our 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 any or 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
actually drills wells will ultimately depend upon the
availability of capital, regulatory approvals, seasonal
restrictions, oil and natural gas prices, costs, actual drilling
results, additional reservoir information that is obtained and
other factors. While certain of the unbooked drilling locations
have been de-risked 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.
Assuming a January 1, 2023
reference date, the Company will have over >1,150 gross
(>1,050 net) drilling locations identified herein; of these
>625 gross (>575 net) are unbooked locations. Of the 488.5
net booked locations identified herein, 366.1 net are Proved
locations and 122.4 net are Probable locations based on Sproule's
2022 year-end reserves. Assuming an average number of wells drilled
per year of 80, Surge's >1,050 net locations provide 13 years of
drilling.
Surge's internally used type curves were constructed using a
representative, factual and balanced analog data set, as of
January 1, 2022. All locations were
risked appropriately, and estimated ultimate recoverable ("EUR")
reserves were measured against OOIP estimates to ensure a
reasonable recovery factor was being achieved based on the
respective spacing assumption. Other assumptions, such as capital,
operating expenses, wellhead offsets, land encumbrances, working
interests and NGL yields were all reviewed, updated and accounted
for on a well by well basis by Surge's Qualified
Reserve Evaluators. All type curves fully comply with
Part 5.8 of the Companion Policy 51 – 101CP.
Surge's internal average Sparky type curve profile of 107 bbl/d
(IP30), 84 bbl/d (IP90) and 120 mboe (108 mbbl Oil + 3 mbbl NGL's)
EUR reserves per well, with assumed ~$1.5 MM per well capital, has a payout of 9
months @ US$80/bbl WTI (C$88/bbl WCS).
Surge's internal average Frobisher type curve profile of 240 boe/d
(IP30), 185 boe/d (IP90) and 89 mboe (69 mbbl Oil + 10 mbbl NGL's)
EUR reserves per well, with assumed $1.36 MM per well capital, has a payout of ~12
weeks @ US$80/bbl WTI (C$105/bbl LSB).
Assuming a January 1, 2023
reference date, the Company will have over >480 gross (>480
net) Sparky Core area drilling locations identified herein; of
these >300 gross (>300 net) are unbooked locations. Of the
182 net booked locations identified herein, 126 net are Proved
locations and 56 net are Probable locations based on Sproule's 2022
year-end reserves. Assuming an average number of wells drilled per
year of 40, Surge's >480 net locations provide >12 years of
drilling.
Assuming a January 1, 2023
reference date, the Company will have over >325 gross (>275
net) SE Saskatchewan drilling
locations identified herein; of these >140 gross (>120 net)
are unbooked locations. Of the 154 net booked locations identified
herein, 105 net are Proved locations and 49 net are Probable
locations based on Sproule's 2022 year-end reserves. Assuming
an average number of wells drilled per year of 40, Surge's >275
net locations provide ~7 years of drilling.
Assuming subset of SE
Saskatchewan inventory, and a January
1, 2023 reference date, the Company will have over >190
gross (>160 net) SE Saskatchewan Frobisher drilling locations
identified herein; of these >80 gross (>75 net) are unbooked
locations. Of the 89 net booked locations identified herein, 56 net
are Proved locations and 33 net are Probable locations based on
Sproule's 2022 year-end reserves.
Non-GAAP and Other Financial Measures
This press release includes references to non-GAAP and other
financial measures used by the Company to evaluate its financial
performance, financial position or cash flow. These specified
financial measures include non-GAAP financial measures and non-GAAP
ratios, are not defined by IFRS and therefore are referred to as
non-GAAP and other financial measures. Certain secondary
financial measures in this press release
– namely "adjusted funds flow", "adjusted
funds flow per share", "free cash flow", "net
debt", "net operating expenses", "net operating expenses per boe",
"operating netback", "operating netback per boe",
and "adjusted funds flow per boe" are not prescribed
by GAAP. These non-GAAP and other financial measures are included
because management uses the information to analyze
business performance, cash flow generated from the business, leverage and liquidity, resulting from
the Company's principal business activities and it may be useful to investors on the same basis. None of these measures are
used to enhance the Company's reported financial performance or
position. The non-GAAP and other financial measures do not have a
standardized meaning prescribed by IFRS and therefore are unlikely
to be comparable to similar measures
presented by other issuers.
They are common
in the reports of other companies but may differ
by definition and application. All non-GAAP and
other financial measures used in this document are defined
below.
Adjusted Funds Flow & Adjusted Funds Flow Per Share
Adjusted funds flow is a non-GAAP financial measure. The Company
adjusts cash flow from operating activities in calculating adjusted
funds flow for changes in non-cash working capital, decommissioning
expenditures and cashed settled transaction and other costs.
Management believes the timing of collection, payment or incurrence
of these items involves a high degree of discretion and as such may
not be useful for evaluating Surge's cash flows.
Changes in non-cash working capital are a result of the timing
of cash flows related to accounts receivable and accounts payable,
which management believes reduces comparability between periods.
Management views decommissioning expenditures predominately as a
discretionary allocation of capital, with flexibility to determine
the size and timing of decommissioning programs to achieve greater
capital efficiencies and as such, costs may vary between periods.
Transaction and other costs represent expenditures associated with
property acquisitions and dispositions, debt restructuring and
employee severance costs, which management believes do not reflect
the ongoing cash flows of the business, and as such reduces
comparability. Each of these expenditures, due to their nature, are
not considered principal business activities and vary between
periods, which management believes reduces comparability.
Adjusted funds flow per share is a non-GAAP ratio, calculated
using the same weighted average basic and diluted shares used in
calculating income per share.
The following table reconciles cash flow from operating
activities to adjusted funds flow and adjusted funds flow per
share:
Free Cash Flow
Free cash flow is a non-GAAP financial measure, calculated as
cash flow from operating activities, before changes in non-cash
working capital, less expenditures on
property, plant, equipment, and dividends paid.
Management uses free cash flow to determine the amount of funds available
to the Company for future capital allocation decisions.
Net Debt
Net debt is a non-GAAP financial measure, calculated as bank
debt, term debt, plus the liability component of the convertible
debentures plus current assets, less current liabilities, however,
excluding the fair value of financial contracts, decommissioning
obligations, and lease and other obligations. There is no
comparable measure in accordance with IFRS for net debt. This
metric is used by management to analyze the level of debt in the
Company including the impact of working capital, which varies with
timing of settlement of these balances.
($000s)
|
As at Sep 30,
2023
|
As at June 30,
2023
|
As at Sep 30,
2022
|
Accounts
receivable
|
74,624
|
50,839
|
62,984
|
Prepaid expenses and
deposits
|
3,050
|
5,814
|
3,055
|
Accounts payable and
accrued liabilities
|
(83,978)
|
(76,038)
|
(82,298)
|
Dividends
payable
|
(4,013)
|
(3,933)
|
(2,939)
|
Bank debt
|
(11,900)
|
(15,675)
|
(9,758)
|
Term debt
|
(230,624)
|
(239,716)
|
(159,108)
|
Convertible
debentures
|
(33,454)
|
(33,124)
|
(76,197)
|
Net Debt
|
(286,295)
|
(311,833)
|
(264,261)
|
Net Operating Expenses & Net Operating Expenses
per boe
Net operating expenses is a non-GAAP financial measure,
determined by deducting processing income primarily generated by
processing third party volumes at processing facilities where the
Company has an ownership interest. It is common in the industry to
earn third party processing revenue on facilities where the entity
has a working interest in the infrastructure asset. Under IFRS this
source of funds is required to be reported as revenue. However, the
Company's principal business is not that of a midstream entity
whose activities are dedicated to earning processing and other
infrastructure payments. Where the Company has excess capacity at
one of its facilities, it will look to process third party volumes
as a means to reduce the cost of operating/owning the facility. As
such, third party processing revenue is netted against operating
costs in the MD&A.
Net operating expenses per boe is a non-GAAP ratio, calculated
as net operating expenses divided by total barrels of oil
equivalent produced during a specific period of time.
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
($000s)
|
2023
|
2022
|
2023
|
2022
|
Operating
expenses
|
47,988
|
39,920
|
148,654
|
115,563
|
Less: processing
income
|
(1,812)
|
(1,941)
|
(6,046)
|
(5,316)
|
Net operating
expenses
|
46,176
|
37,979
|
142,608
|
110,247
|
Net operating expenses
($ per boe)
|
$20.82
|
$19.31
|
$21.56
|
$19.25
|
Operating Netback, Operating Netback per boe &
Adjusted Funds Flow per boe
Operating netback is a non-GAAP financial measure, calculated as
petroleum and natural gas revenue and processing and other income,
less royalties, realized gain (loss) on commodity and FX contracts,
operating expenses, and transportation expenses. Operating netback
per boe is a non-GAAP ratio, calculated as operating netback
divided by total barrels of oil equivalent produced during a
specific period of time. There is no comparable measure in
accordance with IFRS. This metric is used by management to evaluate
the Company's ability to generate cash margin on a unit of
production basis.
Adjusted funds flow per boe is a non-GAAP ratio, calculated as
adjusted funds flow divided by total barrels of oil equivalent
produced during a specific period of time.
Operating netback & adjusted funds flow are calculated on a
per unit basis as follows:
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
($000s)
|
2023
|
2022
|
2023
|
2022
|
Petroleum and natural
gas revenue
|
184,475
|
179,297
|
501,922
|
561,420
|
Processing and other
income
|
1,812
|
1,941
|
6,046
|
5,316
|
Royalties
|
(33,384)
|
(33,964)
|
(88,278)
|
(100,099)
|
Realized loss on
commodity and FX contracts
|
(1,535)
|
(13,790)
|
(5,515)
|
(88,565)
|
Operating
expenses
|
(47,988)
|
(39,920)
|
(148,654)
|
(115,563)
|
Transportation
expenses
|
(2,902)
|
(2,554)
|
(10,344)
|
(8,426)
|
Operating
netback
|
100,478
|
91,010
|
255,177
|
254,083
|
G&A
expense
|
(4,716)
|
(4,218)
|
(14,117)
|
(12,436)
|
Interest
expense
|
(8,888)
|
(6,498)
|
(26,215)
|
(19,899)
|
Adjusted funds
flow
|
86,874
|
80,294
|
214,845
|
221,748
|
Barrels of oil
equivalent (boe)
|
2,217,941
|
1,966,876
|
6,615,403
|
5,727,563
|
Operating netback ($
per boe)
|
$45.30
|
$46.27
|
$38.58
|
$44.36
|
Adjusted funds flow ($
per boe)
|
$39.16
|
$40.83
|
$32.49
|
$38.72
|
Neither the TSX nor its Regulation Services Provider (as that term is defined
in the policies of the TSX) accepts
responsibility of the accuracy of this release.
_____________________________
|
1 This is a
non-GAAP and other financial measure which is defined under
Non-GAAP and Other Financial Measures.
|
2 Calculated based on a $0.48 per
share annual dividend divided by a Surge share price of $9.50 per
share.
|
3 See
Drilling Inventory.
|
4 See
Oil and Gas Advisories.
|
5 Average WTI from September 9 to
October 21 (when these wells produced for their first 30 days) was
US$85/bbl (C$108/bbl LSB).
|
6 Internally estimated by Surge's
Qualified Reserve Evaluators.
|
7 Source: Peters & Co. Limited
(January 9, 2023 North American Oil and Natural Gas
Plays).
|
8 See
Oil and Gas Advisories.
|
9 Internally estimated (>3 Billion
net bbls) with a Working Interest Cum to Date of 230 million bbls
as of January 1, 2023.
|
10 All
reserves are working interest reserves based upon an independent
engineering report (the "Sproule Report") with a preparation date
of February 15, 2023 and effective December 31, 2022 prepared by
and containing the evaluation by Sproule Associates Limited
("Sproule") of the oil, NGLs and natural gas reserves attributable
to Surge's properties. See Oil and Gas Advisories
section.
|
11 Surge's internally estimated
decline. See Oil and Gas Advisories section.
|
12 Based on the following pricing
assumptions: US$80.00WTI/bbl; CAD$110.34WTI/bbl; EDM
CAD$104.83/bbl; WCS CAD$83.45/bbl; AECO $2.95/mcf.
|
SOURCE Surge Energy Inc.