CALGARY, ALBERTA--(Marketwired - Feb 15, 2017) - Gear Energy Ltd. ("Gear" or the "Company") (TSX:GXE) is pleased to provide the following fourth quarter and year-end operating update to shareholders. For more information in conjunction with this release, please refer to Gear's Annual Audited Financial Statements, Management's Discussion and Analysis ("MD&A") for the years ended December 31, 2016 and 2015, and 2016 Reserves Press Release titled "Gear Energy Ltd. Announces Year-End Reserves", all of which are available for review on Gear's website at www.gearenergy.com and on www.sedar.com.
Financial Summary
Three months ended | Twelve months ended | ||||||||||
(Cdn$ thousands, except per share, share and per boe amounts) | Dec 31, 2016 |
Dec 31, 2015 |
Sep 30, 2016 |
Dec 31, 2016 |
Dec 31, 2015 |
||||||
FINANCIAL | |||||||||||
Cash flow from operations (1) | 9,407 | 4,682 | 6,864 | 28,591 | 39,208 | ||||||
Per weighted average diluted share | 0.05 | 0.06 | 0.04 | 0.21 | 0.54 | ||||||
Cash flow from operating activities | 6,888 | 3,801 | 9,793 | 25,306 | 40,545 | ||||||
Per weighted average diluted share | 0.04 | 0.05 | 0.06 | 0.19 | 0.56 | ||||||
Net loss | (12,191 | ) | (26,501 | ) | (2,470 | ) | (23,686 | ) | (96,519 | ) | |
Per weighted average diluted share | (0.07 | ) | (0.35 | ) | (0.01 | ) | (0.18 | ) | (1.34 | ) | |
Capital expenditures | 6,067 | 3,993 | 7,034 | 14,368 | 14,883 | ||||||
Net acquisitions (2) | (74 | ) | - | 58,141 | 57,612 | (686 | ) | ||||
Net debt outstanding (1) | 36,967 | 65,972 | 41,791 | 36,967 | 65,972 | ||||||
Weighted average shares, basic and diluted (thousands) | 191,134 | 75,918 | 168,926 | 133,172 | 72,103 | ||||||
Shares outstanding, end of period (thousands) | 192,568 | 85,484 | 190,472 | 192,568 | 85,484 | ||||||
OPERATING | |||||||||||
Production | |||||||||||
Heavy Oil (bbl/d) | 3,997 | 4,819 | 3,854 | 4,099 | 5,513 | ||||||
Light and Medium Oil (bbl/d) | 989 | - | 716 | 428 | - | ||||||
Natural gas liquids (bbl/d) | 308 | - | 145 | 114 | - | ||||||
Natural gas (mcf/d) | 5,456 | 1,176 | 4,232 | 3,064 | 942 | ||||||
Total (boe/d) | 6,203 | 5,015 | 5,420 | 5,152 | 5,670 | ||||||
Average prices | |||||||||||
Heavy oil ($/bbl) | 41.21 | 31.68 | 37.74 | 34.74 | 39.47 | ||||||
Light oil ($/bbl) | 57.98 | - | 51.60 | 55.30 | - | ||||||
Natural gas liquids ($/bbl) | 24.16 | - | 20.04 | 22.89 | - | ||||||
Natural gas ($/mcf) | 3.07 | 2.10 | 2.43 | 2.50 | 1.61 | ||||||
Netback ($/boe) | |||||||||||
Commodity and other sales | 39.70 | 30.93 | 36.08 | 34.15 | 38.84 | ||||||
Royalties | (3.76 | ) | (4.72 | ) | (3.97 | ) | (3.19 | ) | (5.52 | ) | |
Operating costs | (16.25 | ) | (16.63 | ) | (16.33 | ) | (15.46 | ) | (17.72 | ) | |
Operating netback (1) | 19.69 | 9.58 | 15.78 | 15.50 | 15.60 | ||||||
Realized risk management gains | 0.24 | 3.86 | 3.03 | 4.67 | 7.34 | ||||||
General and administrative | (2.59 | ) | (2.00 | ) | (2.13 | ) | (2.85 | ) | (2.84 | ) | |
Transaction costs | - | - | (1.97 | ) | (0.79 | ) | - | ||||
Interest | (0.85 | ) | (1.28 | ) | (0.94 | ) | (1.17 | ) | (1.36 | ) | |
Other | - | (0.06 | ) | - | (0.25 | ) | 0.20 | ||||
Corporate netback (1) | 16.49 | 10.10 | 13.77 | 15.11 | 18.94 | ||||||
TRADING STATISTICS ($ based on intra-day trading) | |||||||||||
High | 1.18 | 1.10 | 0.78 | 1.18 | 2.62 | ||||||
Low | 0.68 | 0.40 | 0.54 | 0.25 | 0.40 | ||||||
Close | 1.18 | 0.53 | 0.75 | 1.18 | 0.53 | ||||||
Average daily volume (thousands) | 647 | 157 | 492 | 389 | 172 |
(1) | Cash flow from operations, net debt, operating netback and corporate netback are non-GAAP measures and additional information with respect to these measures can be found under the heading "Non-GAAP Measures" in Gear's MD&A. |
(2) | Net acquisitions exclude non-cash items for decommissioning liability and deferred taxes and is net of post-closing adjustments. |
QUARTERLY HIGHLIGHTS
ANNUAL HIGHLIGHTS
Wilson Creek Basal Belly River
OUTLOOK
GEAR ENERGY LTD. | |||||||
BALANCE SHEETS (unaudited) | |||||||
As at December 31 | |||||||
(Cdn$ thousands) |
2016 | 2015 | |||||
ASSETS | |||||||
Current assets | |||||||
Accounts receivable | $ | 9,526 | $ | 5,872 | |||
Prepaid expenses | 2,774 | 2,101 | |||||
Inventory | 5,723 | 3,440 | |||||
Risk management contracts | - | 9,173 | |||||
18,023 | 20,586 | ||||||
Deferred income tax asset | 20,589 | 26,243 | |||||
Property, plant and equipment | 242,837 | 178,905 | |||||
Total assets | $ | 281,449 | $ | 225,734 | |||
LIABILITIES | |||||||
Current liabilities | |||||||
Accounts payable and accrued liabilities | $ | 9,827 | $ | 6,860 | |||
Risk management contracts | 7,305 | - | |||||
Conversion approval option | - | 1,800 | |||||
Debt | - | 55,725 | |||||
Flow-through share liability | 135 | - | |||||
17,267 | 64,385 | ||||||
Debt | 31,163 | - | |||||
Convertible debentures | 11,973 | 12,230 | |||||
Decommissioning liability | 78,814 | 54,959 | |||||
Total liabilities | 139,217 | 131,574 | |||||
SHAREHOLDERS' EQUITY | |||||||
Share capital | 308,900 | 241,535 | |||||
Warrants | 335 | - | |||||
Equity component of convertible debentures | 2,649 | - | |||||
Contributed surplus | 13,786 | 12,377 | |||||
Deficit | (183,438 | ) | (159,752 | ) | |||
Total shareholders' equity | 142,232 | 94,160 | |||||
Total liabilities and shareholders' equity | $ | 281,449 | $ | 225,734 |
GEAR ENERGY LTD. |
STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited) |
For the years ended December 31 |
(Cdn$ thousands) | ||||||||||||||||||
Share Capital | Warrants | Equity Component of Convertible Debentures | Contributed Surplus | Deficit | Total Equity | |||||||||||||
Balance, December 31, 2014 | $ | 231,067 | $ | - | $ | - | $ | 10,183 | $ | (63,233 | ) | $ | 178,017 | |||||
Issued on offering of common shares | 11,000 | - | - | - | - | 11,000 | ||||||||||||
Share issue costs, net of deferred tax of $197 | (532 | ) | - | - | - | - | (532 | ) | ||||||||||
Share-based compensation | - | - | - | 2,194 | - | 2,194 | ||||||||||||
Net loss for the year | - | - | - | - | (96,519 | ) | (96,519 | ) | ||||||||||
Balance at December 31, 2015 | $ | 241,535 | $ | - | $ | - | $ | 12,377 | $ | (159,752 | ) | $ | 94,160 | |||||
Issued on offering of common shares | 20,125 | - | - | - | - | 20,125 | ||||||||||||
Issued as consideration on corporate acquisition | 46,506 | 335 | - | - | - | 46,841 | ||||||||||||
Issued on flow-through share Offering | 859 | - | - | - | - | 859 | ||||||||||||
Share issue costs, net of deferred tax of $357 | (979 | ) | - | - | - | - | (979 | ) | ||||||||||
Approval of conversion feature | - | - | 2,800 | - | - | 2,800 | ||||||||||||
Issued on conversion of convertible debentures | 854 | - | (151 | ) | - | - | 703 | |||||||||||
Share-based compensation | - | - | - | 1,409 | - | 1,409 | ||||||||||||
Net loss for the year | - | - | - | - | (23,686 | ) | (23,686 | ) | ||||||||||
Balance at December 31, 2016 | $ | 308,900 | 335 | $ | 2,649 | $ | 13,786 | $ | (183,438 | ) | $ | 142,232 | ||||||
GEAR ENERGY LTD. | |||||||||||||
STATEMENTS OF LOSS AND COMPREHENSIVE LOSS (unaudited) | |||||||||||||
Three Months Ended December 31 |
Twelve Months Ended December 31 |
||||||||||||
(Cdn$ thousands, except per share amounts) | 2016 | 2015 | 2016 | 2015 | |||||||||
REVENUE | |||||||||||||
Sales of crude oil, natural gas and natural gas liquids | $ | 22,654 | $ | 14,274 | $ | 64,400 | $ | 80,374 | |||||
Royalties | (2,144 | ) | (2,178 | ) | (6,006 | ) | (11,415 | ) | |||||
20,510 | 12,096 | 58,394 | 68,959 | ||||||||||
(Loss) gain on risk management contracts | (5,447 | ) | 7,761 | (7,677 | ) | 10,662 | |||||||
15,063 | 19,857 | 50,717 | 79,621 | ||||||||||
EXPENSES | |||||||||||||
Operating | 9,275 | 7,672 | 29,156 | 36,671 | |||||||||
General and administrative | 1,479 | 923 | 5,378 | 5,882 | |||||||||
Transaction costs | - | - | 1,485 | - | |||||||||
Share-based compensation | 497 | 518 | 1,409 | 2,194 | |||||||||
Interest and financing charges | 484 | 592 | 2,209 | 2,815 | |||||||||
Depletion, depreciation and amortization | 9,052 | 8,564 | 26,917 | 40,399 | |||||||||
Accretion | 461 | 325 | 1,660 | 1,508 | |||||||||
Impairment | - | 10,840 | - | 96,660 | |||||||||
Drilling commitments | - | - | 480 | - | |||||||||
Loss on conversion approval option | - | - | 1,000 | - | |||||||||
Gain on asset disposition | - | (15 | ) | (1,300 | ) | (15 | ) | ||||||
Loss (gain) on foreign exchange | 1 | 28 | 4 | (429 | ) | ||||||||
21,249 | 29,447 | 68,398 | 185,685 | ||||||||||
Deferred tax (expense) recovery | (6,005 | ) | (16,911 | ) | (6,005 | ) | 9,545 | ||||||
Net loss and comprehensive loss | $ | (12,191 | ) | $ | (26,501 | ) | $ | (23,686 | ) | $ | (96,519 | ) | |
Net loss per share, basic and diluted | $ | (0.07 | ) | $ | (0.35 | ) | $ | (0.18 | ) | $ | (1.34 | ) | |
GEAR ENERGY LTD. | |||||||||||||
STATEMENTS OF CASH FLOWS (unaudited) | |||||||||||||
Three Months Ended December 31 |
Twelve Months Ended December 31 |
||||||||||||
(Cdn$ thousands) | 2016 | 2015 | 2016 | 2015 | |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||||||||
Net loss | $ | (12,191 | ) | $ | (26,501 | ) | $ | (23,686 | ) | $ | (96,519 | ) | |
Add items not involving cash: | |||||||||||||
Unrealized loss (gain) on risk management contracts | 5,584 | (5,980 | ) | 16,478 | 4,517 | ||||||||
Share-based compensation | 497 | 518 | 1,409 | 2,194 | |||||||||
Bad debt (recovery) expense | (1 | ) | 20 | 108 | 9 | ||||||||
Accretion | 461 | 325 | 1,660 | 1,508 | |||||||||
Depletion, depreciation and amortization | 9,052 | 8,564 | 26,917 | 40,399 | |||||||||
Impairment | - | 10,840 | - | 96,660 | |||||||||
Gain on asset disposition | - | (15 | ) | (1,300 | ) | (15 | ) | ||||||
Loss on conversion approval option | - | - | 1,000 | - | |||||||||
Deferred tax expense (recovery) | 6,005 | 16,911 | 6,005 | (9,545 | ) | ||||||||
Decommissioning liabilities settled | (210 | ) | (650 | ) | (1,853 | ) | (1,383 | ) | |||||
Change in non-cash working capital | (2,309 | ) | (231 | ) | (1,432 | ) | 2,720 | ||||||
6,888 | 3,801 | 25,306 | 40,545 | ||||||||||
CASH FLOW FROM FINANCING ACTIVITIES | |||||||||||||
Repayments of debt under credit facility | (2,372 | ) | (23,830 | ) | (24,562 | ) | (43,175 | ) | |||||
Repayment of debt assumed on corporate acquisition | - | - | (8,393 | ) | - | ||||||||
Issuance of debentures, net of issue costs | - | 13,990 | 5 | 13,990 | |||||||||
Issuance of share capital, net of share issue costs | 981 | 10,271 | 19,789 | 10,271 | |||||||||
1,391 | 431 | (13,161 | ) | (18,914 | ) | ||||||||
CASH FLOW USED IN INVESTING ACTIVITIES | |||||||||||||
Property, plant and equipment expenditures | (6,067 | ) | (3,993 | ) | (14,368 | ) | (14,883 | ) | |||||
Acquisition of petroleum and natural gas properties | (103 | ) | - | (220 | ) | 458 | |||||||
Disposition of petroleum and natural gas properties | 285 | 14 | 1,087 | 241 | |||||||||
Change in non-cash working capital | 388 | (253 | ) | 1,356 | (7,447 | ) | |||||||
(5,497 | ) | (4,232 | ) | (12,145 | ) | (21,631 | ) | ||||||
INCREASE IN CASH AND CASH EQUIVALENTS | - | - | - | - | |||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | - | - | - | - | |||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | - | $ | - | $ | - | $ | - |
Forward-looking Information and Statements
This press release contains certain forward-looking information and statements within the meaning of applicable securities laws. The use of any of the words "expect", "anticipate", "continue", "estimate", "objective", "ongoing", "may", "will", "project", "should", "believe", "plans", "intends", "strategy" and similar expressions are intended to identify forward-looking information or statements. In particular, but without limiting the foregoing, this press release contains forward-looking information and statements pertaining to the following: drilling, completion and optimization plans for Gear's Wilson Creek assets; 2017 capital expenditure plans; the expectation that the 2017 capital expenditure program will be funded solely from cash flow from operations; and the expected 2017 net debt to cash flow ratio.
The forward-looking information and statements contained in this press release reflect several material factors and expectations and assumptions of Gear including, without limitation: that Gear will continue to conduct its operations in a manner consistent with past operations; the general continuance of current industry conditions; the continuance of existing (and in certain circumstances, the implementation of proposed) tax, royalty and regulatory regimes; the accuracy of the estimates of Gear's reserves and resource volumes; certain commodity price and other cost assumptions; and the continued availability of adequate debt and equity financing and cash flow from operations to fund its planned expenditures. Gear believes the material factors, expectations and assumptions reflected in the forward-looking information and statements are reasonable but no assurance can be given that these factors, expectations and assumptions will prove to be correct.
To the extent that any forward-looking information contained herein may be considered a financial outlook, such information has been included to provide readers with an understanding of management's assumptions used for budgeting and developing future plans and readers are cautioned that the information may not be appropriate for other purposes. The forward-looking information and statements included in this press release are not guarantees of future performance and should not be unduly relied upon. Such information and 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 information or statements including, without limitation: changes in commodity prices; changes in the demand for or supply of Gear's products; unanticipated operating results or production declines; changes in tax or environmental laws, royalty rates or other regulatory matters; changes in development plans of Gear or by third party operators of Gear's properties, increased debt levels or debt service requirements; inaccurate estimation of Gear's oil and gas reserve and resource volumes; limited, unfavorable or a lack of access to capital markets; increased costs; a lack of adequate insurance coverage; the impact of competitors; and certain other risks detailed from time to time in Gear's public documents including in Gear's most current annual information form which is available on SEDAR at www.sedar.com.
The forward-looking information and statements contained in this press release speak only as of the date of this press release, and Gear does not assume any obligation to publicly update or revise them to reflect new events or circumstances, except as may be required pursuant to applicable laws.
NON-GAAP Measures
This press release contains the terms cash flow from operations, net debt, operating netback and corporate netback, which do not have standardized meanings under Canadian generally accepted accounting principles ("GAAP") and therefore may not be comparable with the calculation of similar measures by other companies. Management believes that these key performance indicators and benchmarks are key measures of financial performance for Gear and provide investors with information that is commonly used by other oil and gas companies. Cash flow from operations is calculated as cash flow from operating activities before changes in noncash operating working capital and decommissioning liabilities settled. Net debt is calculated as debt less current working capital items, excluding risk management contracts. Operating netbacks are presented both before and after taking into account the effects of hedging and are calculated based on the amount of revenues received on a per unit of production basis after royalties and operating costs. Corporate netbacks are presented after taking into account the effects of hedging and are calculated based on the amount of revenues received on a per unit of production basis after royalties, operating costs, general and administrative expenses, interest and foreign exchange gain or loss. Additional information relating to certain of these non-GAAP measures, including the reconciliation between cash flow from operations and cash flow from operating activities, can be found in the MD&A.
Barrels of Oil Equivalent
Disclosure provided herein in respect of BOEs may be misleading, particularly if used in isolation. A BOE conversion ratio of six Mcf to one Bbl is based on an energy equivalency conversion method primarily applicable at the burner tip and do 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.
Initial Production Rates
Any references in this document to initial production rates are useful in confirming the presence of hydrocarbons, however, such rates are not determinative of the rates at which such wells will continue production and decline thereafter. Additionally, such rates may also include recovered "load oil" fluids used in well completion stimulation. Readers are cautioned not to place reliance on such rates in calculating the aggregate production for Gear.
Drilling Locations
This press release discloses drilling locations in three categories: (i) proved locations; (ii) probable locations; and (iii) unbooked locations. Proved locations and probable locations are derived from the independent reserves report prepared by GLJ Petroleum Consultants Ltd. effective as at December 31, 2016 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 an assumption as to the number of wells that can be drilled per section based on industry practice and internal review. Of the approximate 480 drilling locations identified herein, 74 are proved locations, 79 are probable locations and the remainder are unbooked locations. Unbooked locations have been identified by management of Gear as an estimation of multi-year drilling activities based on evaluation of applicable geologic, seismic, engineering, production, pricing assumptions and reserves information. There is no certainty that Gear 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 Gear actually drill 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 the majority of unbooked locations are extensions or infills of the drilling patterns already recognized by the independent evaluator, other unbooked drilling locations are farther away from existing wells where management of Gear 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.
Gear Energy Ltd.
Ingram Gillmore
President & CEO
403-538-8463
[email protected]
Gear Energy Ltd.
David Hwang
Vice President Finance & CFO
403-538-8437
[email protected]
www.gearenergy.com
We use cookies to tailor your experience, measure site performance and present relevant offers and advertisements. By clicking ‘Accept’ or any content on this site, you agree that cookies can be placed on your browser. You can view our privacy policy to learn more.
If you would like to get more data, alerts and access to Real Vision videos, join us as an Insider Tracking Advantage Ultra member