Crescent Point 4th Quarter & 2011 Year End Report
posted on
Mar 15, 2012 10:01AM
Edit this title from the Fast Facts Section
Press release from CNW Group
Thursday, March 15, 2012
CALGARY, March 15, 2012 /CNW/ - Crescent Point Energy Corp. ("Crescent Point" or the "Company") (TSX: CPG) is pleased to announce its operating and financial results for the year ended December 31, 2011. The Company also announces that its audited financial statements and management's discussion and analysis for the year ended December 31, 2011, will be available on the System for Electronic Document Analysis and Retrieval ("SEDAR") at www.sedar.com and on Crescent Point's website at www.crescentpointenergy.com.
FINANCIAL AND OPERATING HIGHLIGHTS
Three months ended December 31 | Year ended December 31 | |||||
(Cdn$000s except shares, per share and per boe amounts) | 2011 | 2010 | % Change | 2011 | 2010 | % Change |
Financial | ||||||
Funds flow from operations (1) | 381,922 | 263,221 | 45 | 1,293,257 | 882,862 | 46 |
Per share (1) (2) | 1.32 | 0.98 | 35 | 4.65 | 3.70 | 26 |
Net income (loss) (3) | (86,197) | (50,905) | 69 | 201,134 | 50,921 | 295 |
Per share (2) (3) | (0.30) | (0.19) | 58 | 0.72 | 0.21 | 243 |
Dividends paid or declared | 199,869 | 184,688 | 8 | 771,362 | 657,520 | 17 |
Per share (2) | 0.69 | 0.69 | - | 2.76 | 2.76 | - |
Payout ratio (%) (1) (4) | 52 | 70 | (18) | 60 | 74 | (14) |
Per share (%) (1) (2) (4) | 52 | 70 | (18) | 59 | 75 | (16) |
Net debt (1) (5) | 1,220,144 | 1,116,463 | 9 | 1,220,144 | 1,116,463 | 9 |
Capital acquisitions (net) (6) | 2,765 | 81,456 | (97) | 201,313 | 2,077,733 | (90) |
Development capital expenditures | 458,874 | 246,548 | 86 | 1,238,795 | 958,606 | 29 |
Weighted average shares outstanding (mm) | ||||||
Basic | 286.6 | 263.4 | 9 | 275.4 | 234.9 | 17 |
Diluted | 289.3 | 267.4 | 8 | 278.2 | 238.7 | 17 |
Operating | ||||||
Average daily production | ||||||
Crude oil and NGLs (bbls/d) | 73,667 | 62,640 | 18 | 66,604 | 55,070 | 21 |
Natural gas (mcf/d) | 45,257 | 42,831 | 6 | 43,172 | 39,318 | 10 |
Total (boe/d) | 81,210 | 69,779 | 16 | 73,799 | 61,623 | 20 |
Average selling prices(7) | ||||||
Crude oil and NGLs ($/bbl) | 90.88 | 76.01 | 20 | 87.62 | 73.46 | 19 |
Natural gas ($/mcf) | 3.48 | 3.88 | (10) | 3.87 | 4.12 | (6) |
Total ($/boe) | 84.37 | 70.61 | 19 | 81.35 | 68.28 | 19 |
Netback ($/boe) | ||||||
Oil and gas sales | 84.37 | 70.61 | 19 | 81.35 | 68.28 | 19 |
Royalties | (14.42) | (12.00) | 20 | (13.95) | (12.56) | 11 |
Operating expenses | (11.17) | (11.37) | (2) | (11.16) | (11.03) | 1 |
Transportation | (2.01) | (1.68) | 20 | (1.91) | (1.65) | 16 |
Netback prior to realized derivatives | 56.77 | 45.56 | 25 | 54.33 | 43.04 | 26 |
Realized gain (loss) on derivatives | (3.37) | (0.80) | 321 | (2.97) | 0.25 | (1,288) |
Netback (1) | 53.40 | 44.76 | 19 | 51.36 | 43.29 | 19 |
(1) | Funds flow from operations, payout ratio, net debt and netback as presented do not have any standardized meaning prescribed by International Financial Reporting Standards ("IFRS") and, therefore, may not be comparable with the calculation of similar measures presented by other entities. Please refer to the Non-GAAP Financial Measures section of this press release. Comparative amounts have been restated to comply with IFRS. |
(2) | The per share amounts (with the exception of per share dividends) are the per share - diluted amounts. |
(3) | Net income for the three months and year ended December 31, 2011, includes unrealized derivative losses of $271.4 million and $6.2 million, respectively. Net income for the three months and year ended December 31, 2010, includes unrealized derivative losses of $104.5 million and unrealized derivative gains of $96.3 million, respectively. |
(4) | Payout ratio is calculated as dividends paid or declared (including the value of dividends issued pursuant to the Company's dividend reinvestment plan) divided by funds flow from operations. |
(5) | Net debt includes long-term debt, working capital and long-term investments, but excludes derivative asset, derivative liability and unrealized foreign exchange on translation of US dollar senior guaranteed notes. |
(6) | Capital acquisitions represent total consideration for the transactions, including long-term debt and working capital assumed, and exclude transaction costs. |
(7) | The average selling prices reported are before realized derivatives and transportation charges. |
FOURTH QUARTER 2011 HIGHLIGHTS
In fourth quarter 2011, Crescent Point continued to execute its integrated business strategy of acquiring, exploiting and developing high-quality, long-life light and medium oil and natural gas properties.
2011 HIGHLIGHTS
Per boe, except Recycle Ratios | Total Proved |
Total Proved plus Probable |
F&D | ||
5-year weighted average cost, excluding change in FDC(1) | $18.45 | $14.30 |
2011 cost, excluding change in FDC | $23.06 | $18.52 |
2011 average recycle ratio(2) | 2.4 | 2.9 |
2011 cost, including change in FDC | $33.35 | $28.67 |
Finding, Development & Acquisition ("FD&A") | ||
5-year weighted average cost, excluding change in FDC | $28.73 | $20.78 |
2011 cost, excluding change in FDC | $25.20 | $19.95 |
2011 average recycle ratio(2) | 2.2 | 2.7 |
2011 cost, including change in FDC | $34.87 | $29.35 |
(1) | Future Development Capital. |
(2) | Based on 2011 netback (prior to realized derivatives) of $54.33 per boe. |
OPERATIONS REVIEW
Fourth Quarter Operations Summary
During fourth quarter 2011, Crescent Point continued to aggressively implement management's business strategy of creating sustainable, value-added growth in reserves, production and cash flow through acquiring, exploiting and developing high-quality, long-life light and medium oil and natural gas properties.
Crescent Point achieved a new production record in the fourth quarter and averaged 81,210 boe/d, which represents an overall 16 percent increase and an organic growth rate of greater than 15 percent over fourth quarter 2010.
During fourth quarter, the Company spent a record $378.4 million on drilling and development, drilling 178 (132.3 net) oil wells and 1 (1.0 net) service well with a 100 percent success rate. Crescent Point also spent $80.5 million on land, seismic and facilities, for total capital expenditures of $458.9 million during the quarter.
Drilling Results
The following tables summarize our drilling results for the three and 12 months ended December 31, 2011:
Three months ended December 31, 2011 | Gas | Oil | D&A | Service | Standing | Total | Net | % Success |
Southeast Saskatchewan and Manitoba | - | 87 | - | - | - | 87 | 71.4 | 100 |
Southwest Saskatchewan | - | 47 | - | 1 | - | 48 | 42.6 | 100 |
South/Central Alberta | - | 33 | - | - | - | 33 | 15.6 | 100 |
Northeast BC and Peace River Arch, Alberta | - | 1 | - | - | - | 1 | 0.6 | 100 |
United States (1) | - | 10 | - | - | - | 10 | 3.1 | 100 |
Total | - | 178 | - | 1 | - | 179 | 133.3 | 100 |
Twelve months ended December 31, 2011 | Gas | Oil | D&A | Service | Standing | Total | Net | % Success |
Southeast Saskatchewan and Manitoba | - | 246 | - | 2 | - | 248 | 198.5 | 100 |
Southwest Saskatchewan | - | 173 | - | 1 | - | 174 | 132.2 | 100 |
South/Central Alberta | - | 63 | - | - | - | 63 | 32.5 | 100 |
Northeast BC and Peace River Arch, Alberta | - | 5 | - | - | - | 5 | 3.3 | 100 |
United States (1) | - | 26 | - | - | - | 26 | 6.5 | 100 |
Total | - | 513 | - | 3 | - | 516 | 373.0 | 100 |
(1) | The net well count is subject to final working interest determination. |
Southeast Saskatchewan and Manitoba
In fourth quarter 2011, Crescent Point participated in the drilling of 87 (71.4 net) oil wells in southeast Saskatchewan and Manitoba, achieving a 100 percent success rate. Of the wells drilled, 67 (57.5 net) were horizontal wells in the Bakken light oil resource play. In total, during 2011, the Company drilled 193 (166.8 net) Bakken horizontal oil wells, achieving a 100 percent success rate. The Company plans to drill up to 154 net wells in the Viewfield Bakken play during 2012 and to spend approximately $425 million, including approximately $50 million for land, seismic and facilities.
Production performance from water injection patterns in the Viewfield Bakken resource play continues to exceed the Company's expectations and has demonstrated the applicability of waterflood to the play. During the quarter, the Company began injecting water into four additional wells. By year-end 2011, the Company had converted a total of 24 producing wells to injection wells in the play. Including wells converted to date in 2012, Crescent Point has 32 water injection wells in the play and expects to have approximately 60 by year-end 2012. With the recently announced agreement to acquire PetroBakken Energy Ltd.'s ("PetroBakken") interests in the proposed Viewfield Bakken waterflood area, the Company plans to accelerate plans to implement unit-wide waterfloods.
During the quarter, Crescent Point completed the construction of approximately 100 kilometres of pipeline-gathering systems in the Viewfield area. The Company also completed lease preparation in the Stoughton area for oil-loading rail facilities and ordered trans-loaders to fill rail cars with trucked-in oil. Rail transport will allow the Company to diversify its markets for Bakken crude oil and to more effectively manage pipeline disruptions. The facility became operational in first quarter 2012. More than 2,500 bbl/d of Bakken production was delivered through the facility in February and the Company expects March deliveries through the facility to be approximately 6,000 bbl/d.
Also during the quarter, 20 (13.9 net) horizontal oil wells were drilled in the Glen Ewen, Manor, Innes and Wapella areas, targeting the Midale, Frobisher and Spearfish formations, achieving a 100 percent success rate.
Southwest Saskatchewan
During fourth quarter, the Company participated in the drilling of 47 (41.6 net) oil wells and 1 (1.0 net) service well in southwest Saskatchewan, achieving a 100 percent success rate. In 2011, the Company drilled a total of 127 (106.5 net) oil wells in the Shaunavon area. The Company plans to drill up to 91 net wells in the Shaunavon area in 2012 and to spend approximately $260 million on drilling, seismic, facility construction and land acquisition activities.
The Company is currently injecting water into six horizontal injection wells in four pressure maintenance programs in the Lower Shaunavon zone. Crescent Point is encouraged by results to date. Plans to convert up to four wells in the Upper Shaunavon zone to water injection wells in 2012 are also underway and are expected to bring the total number of injection wells into the play to 10 by year-end 2012.
During fourth quarter, the Company completed construction of a 6 mmcf/d gas plant, which is designed to be expandable to 12 mmcf/d. The plant is expected to be operational during second quarter 2012. Also during fourth quarter, approximately 70 kilometres of pipeline were constructed to tie-in recently drilled wells. Plans to design and construct three additional batteries in 2012 to accommodate increased production have commenced and construction is expected to begin during the second and third quarters of 2012, with commissioning anticipated by fourth quarter 2012.
Also during the quarter, 3 (1.5 net) wells were drilled in the Viking area and 5 (2.7 net) wells were drilled and completed in Cantuar, achieving a 100 percent success rate. The Cantuar wells are currently being tied in and will be tested during first quarter 2012.
Alberta
During fourth quarter, 34 (16.2 net) oil wells were drilled, including 20 (8.0 net) wells in the Beaverhill Lake light oil resource play. In 2011, the Company participated in a total of 39 (15.1 net) successful wells in the Beaverhill Lake play.
As announced in first quarter 2012, Crescent Point has expanded its land position in the Beaverhill Lake light oil resource play by more than 85 net sections through a series of Crown land sales and acquisitions and another 15 net sections through an arrangement agreement with Wild Stream Exploration Inc. ("Wild Stream"). In total, the Company has more than 280 net sections in the area. There are currently seven non-operated drilling rigs and one operated drilling rig running on working interest lands. Under the terms of the joint venture and farm-in agreement with Second Wave Petroleum Inc. in respect of certain lands in the Swan Hills and Judy Creek areas, Crescent Point expects to take over full operatorship on these lands in the second quarter of 2012.
Due to the Company's positive results to date in the Beaverhill Lake light oil resource play, Crescent Point plans to spend approximately $170 million in the area in 2012, drilling up to 27 net wells and investing up to $22 million in infrastructure projects, land and seismic. As of the end of fourth quarter, 29 (11.0 net) wells had been placed on stream in the Swan Hills area, with 27 (10.2 net) of those wells on stream for more than 30 days. The average initial 30-day rate for those wells exceeded 630 boe/d.
Crescent Point has access to a significant land base in southern Alberta and has been pursuing several exploration projects in the area. During fourth quarter, the Company participated in the drilling of 6 (6.0 net) oil wells, of which 2 (2.0 net) were to follow up on previously drilled unconventional exploration wells in the Alberta Bakken play, for a total of 3.0 net unconventional exploration wells in 2011. Plans for 2012 include drilling up to 19 net wells on these lands.
United States
During fourth quarter, the Company participated in the drilling of 10 (3.1 net) oil wells, of which 3 (2.2 net) were operated, achieving a 100 percent success rate. The two operated wells drilled in third quarter and the three drilled in fourth quarter are expected to be completed by early 2012, as part of Crescent Point's two-year service agreement with a leading U.S. fracture stimulation company. In total, the Company participated in drilling 26 (6.5 net) wells in 2011, including 5 gross operated wells.
Crescent Point has amassed more than 140 net sections of land in North Dakota. The Company expects to allocate approximately $130 million of the 2012 budget to the state, including drilling up to 14 net wells targeting the Bakken and Three Forks zones.
Acquisitions
During first quarter 2012, Crescent Point announced that it entered into an arrangement agreement with Wild Stream to acquire approximately 5,400 boe/d of Wild Stream's production, 91 percent of which is contiguous with Crescent Point's assets in the Shaunavon and Battrum/Cantuar areas of southwest Saskatchewan. Upon successful closing of the arrangement agreement, the Company expects to acquire more than 200 net sections of land in the Shaunavon resource play, 15 net sections of land in the emerging Beaverhill Lake light oil resource play in the Swan Hills area and 37 net sections of land in the Battrum/Cantuar area of southwest Saskatchewan. The arrangement is expected to close on or about March 15, 2012.
Also during first quarter 2012, the Company announced that it entered into an agreement with PetroBakken to acquire more than 2,900 boe/d of production and more than 25 net sections of land in the core of the Viewfield Bakken resource play, primarily within the boundaries of the Company's proposed waterflood units. The agreement is expected to close on or about March 16, 2012.
On February 16, 2012, Crescent Point announced that it closed an agreement to acquire approximately 940 boe/d of production in southwest Manitoba. The Company believes this property has significant upside potential through infill drilling and waterflood optimization.
During first quarter 2012, Crescent Point acquired approximately 3 net sections of land in the Viewfield Bakken resource play, the majority of which is undeveloped, for cash consideration of $28.5 million. The assets are within Crescent Point's proposed Viewfield Bakken waterflood area and are adjacent to and contiguous with the Company's existing assets. The acquisition is expected to accelerate and simplify the Company's waterflood plans. The Company has internally identified 23.4 net low-risk drilling locations on the lands.
Also during first quarter 2012, the Company acquired an approximate 0.8 percent interest in the Weyburn unit in southeast Saskatchewan, increasing its total unit interest to 3.2 percent. The assets acquired include more than 200 boe/d of production and independently assigned proved plus probable reserves of 1.7 mmboe, as of February 29, 2012. Total consideration paid was approximately $38.0 million.
RESERVES
In 2011, Crescent Point replaced 248 percent of production on a proved plus probable basis, excluding reserves added through acquisitions. Including acquisitions, the Company replaced 268 percent of production and increased its year-end proved plus probable reserves by 12 percent to 424.8 mmboe and its proved reserves by 12 percent to 281.0 mmboe. Year-end 2010 reserves were 379.5 mmboe proved plus probable and 250.8 mmboe proved.
The Company's reserves were independently evaluated by GLJ Petroleum Consultants Ltd. ("GLJ") and Sproule Associates Ltd. ("Sproule") as at December 31, 2011, and the following highlights are based on such evaluations.
The following reserves information does not include the impact of the pending or completed transactions referenced under the heading "Acquisitions" above.
Summary of Reserves
(Escalated Pricing)
As at December 31, 2011 (1)
RESERVES(2) | ||||||||
Oil (Mbbl) | Gas (MMscf) | NGL (Mbbl) | Total (Mboe) | |||||
Description | Gross | Net | Gross | Net | Gross | Net | Gross | Net |
Proved producing | 130,750 | 114,644 | 72,411 | 66,823 | 4,523 | 4,157 | 147,342 | 129,938 |
Proved non- producing | 117,587 | 107,791 | 61,499 | 56,834 | 5,852 | 5,438 | 133,688 | 122,701 |
Total proved | 248,337 | 222,435 | 133,910 | 123,657 | 10,375 | 9,595 | 281,031 | 252,639 |
Probable | 127,615 | 113,311 | 67,112 | 61,463 | 4,946 | 4,551 | 143,747 | 128,106 |
Total proved plus probable (3) | 375,954 | 335,746 | 201,021 | 185,120 | 15,321 | 14,146 | 424,778 | 380,745 |
(1) | Based on GLJ's January 1, 2012, escalated price forecast. |
(2) | "Gross Reserves" are the total Company's interest share before the deduction of any royalties and without including any royalty interest of the Company. "Net Reserves" are the total Company's interest share after deducting royalties and including any royalty interest. |
(3) | Numbers may not add due to rounding. |
Summary of Before and After Tax Net Present Values
(Escalated Pricing)
As at December 31, 2011 (1)
BEFORE TAX NET PRESENT VALUE ($MM) | |||||
Discount Rate | |||||
Description | Undiscounted | 5% | 10% | 15% | 20% |
Proved producing | 7,452 | 5,588 | 4,604 | 3,978 | 3,536 |
Proved non-producing | 5,331 | 3,829 | 2,884 | 2,249 | 1,800 |
Total proved(2) | 12,783 | 9,416 | 7,488 | 6,227 | 5,336 |
Probable | 7,733 | 4,790 | 3,386 | 2,576 | 2,055 |
Total proved plus probable(2) | 20,516 | 14,207 | 10,874 | 8,803 | 7,391 |
AFTER TAX NET PRESENT VALUE ($MM) | |||||
Discount Rate | |||||
Description | Undiscounted | 5% | 10% | 15% | 20% |
Proved producing | 6,733 | 5,090 | 4,209 | 3,644 | 3,243 |
Proved non-producing | 3,917 | 2,740 | 2,005 | 1,514 | 1,171 |
Total proved(2) | 10,649 | 7,830 | 6,214 | 5,158 | 4,414 |
Probable | 5,681 | 3,501 | 2,457 | 1,854 | 1,465 |
Total proved plus probable(2) | 16,330 | 11,331 | 8,670 | 7,012 | 5,880 |
(1) | Based on GLJ's January 1, 2012, escalated price forecast. |
(2) | Numbers may not add due to rounding. |
Before Tax Net Asset Value Per Share, Fully Diluted, Utilizing Independent Engineering Escalated Pricing
2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
PV 0% | $71.39 | $71.38 | $72.01 | $80.66 | $61.03 | $34.08 | $21.99 | $16.19 |
PV 5% | $49.81 | $47.65 | $46.91 | $49.30 | $40.21 | $21.61 | $15.12 | $11.22 |
PV 10% | $38.42 | $36.02 | $35.08 | $34.97 | $30.05 | $15.70 | $11.45 | $8.56 |
PV 15% | $31.35 | $29.10 | $28.27 | $26.85 | $24.04 | $12.27 | $9.10 | $6.85 |
Reserves Reconciliation
(Escalated Pricing)
Gross Reserves (1)
For the year ended December 31, 2011
CRUDE OIL AND NGL (Mbbl) | NATURAL GAS (MMscf) | BOE (Mboe) | |||||||
Proved | Probable | Total | Proved | Probable | Total | Proved | Probable | Total | |
Opening Balance January 1, 2011 | 230,537 | 119,602 | 350,139 | 121,638 | 54,771 | 176,408 | 250,810 | 128,731 | 379,540 |
Acquired | 3,141 | 1,745 | 4,886 | 1,743 | 980 | 2,723 | 3,432 | 1,909 | 5,340 |
Disposed | - | (39) | (39) | - | - | - | - | (39) | (39) |
Production | (24,310) | - | (24,310) | (15,758) | - | (15,758) | (26,937) | - | (26,937) |
Development | 38,867 | 24,922 | 63,789 | 18,384 | 12,154 | 30,538 | 41,931 | 26,947 | 68,879 |
Technical revisions | 10,478 | (13,668) | (3,191) | 7,903 | (793) | 7,110 | 11,795 | (13,800) | (2,006) |
Closing Balance December 31, 2011 (2) | 258,713 | 132,562 | 391,274 | 133,910 | 67,112 | 201,021 | 281,031 | 143,747 | 424,778 |
(1) | Based on GLJ's January 1, 2012, escalated price forecast. "Gross reserves" are the Company's working-interest share before deduction of any royalties and without including any royalty interests of the Company. |
(2) | Numbers may not add due to rounding. |
Finding, Development and Acquisition Costs
(Excluding future development capital)
For the year ended December 31, 2011
CAPITAL EXPENDITURES(1)(4) |
RESERVES (3) | FINDING, DEVELOPMENT AND ACQUISITION COSTS(1)(2) |
||||||
Total Proved |
Proved Plus Probable |
Proved | Proved Plus Probable |
|||||
$000 | % | Mboe | % | Mboe | % | $/boe | $/boe | |
Exploration development and revisions | 1,238,795 | 86 | 53,726 | 94 | 66,873 | 93 | 23.06 | 18.52 |
Acquisitions, net of dispositions | 201,313 | 14 | 3,432 | 6 | 5,301 | 7 | 58.66 | 37.98 |
Total | 1,440,108 | 100 | 57,158 | 100 | 72,174 | 100 | 25.20 | 19.95 |
(1) | Exploration, Development and Revisions exclude the change in estimated FDC during 2011. These costs would add $552.9 million and $678.3 million to the proved and proved plus probable reserves categories, respectively. Including these changes, the proved and proved plus probable F&D costs are $33.35 and $28.67 per boe, respectively. |
(2) | Including change in FDC, FD&A costs are $34.87 per proved boe and $29.35 per proved plus probable boe. |
(3) | Gross Company interest reserves are used in this calculation (working interest reserves, before deduction of any royalties and without including any royalty interests of the Company). |
(4) | The capital expenditures exclude capitalized administration costs and transaction costs. |
F&D and FD&A Costs, $/boe (1)
2011 | 2010 |
3 Years Ended Dec. 31, 2011 Weighted Average |
|
F&D | |||
Total Proved Cost, excluding change in FDC | $23.06 | $21.07 | $20.98 |
Total Proved Cost, including change in FDC | $33.35 | $32.45 | $30.18 |
Total Proved plus Probable Cost, excluding change in FDC | $18.52 | $17.23 | $16.67 |
Total Proved plus Probable Cost, including change in FDC | $28.67 | $28.89 | $25.71 |
FD&A | |||
Total Proved Cost, excluding change in FDC | $25.20 | $35.94 | $32.31 |
Total Proved Cost, including change in FDC | $34.87 | $41.85 | $37.49 |
Total Proved plus Probable Cost, excluding change in FDC | $19.95 | $26.15 | $23.15 |
Total Proved plus Probable Cost, including change in FDC | $29.35 | $31.54 | $27.74 |
(1) | The aggregate of the exploration and 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. |
The following reserves information includes, in addition to Crescent Point's year-end evaluations of reserves sourced from GLJ and Sproule as of December 31, 2011, the impact of the pending and completed transactions referenced under the heading "Acquisitions" above.
Summary of Reserves, Including First Quarter 2012 Acquisitions and Dispositions
(Escalated Pricing)
As at March 15, 2012 (1) (2)
RESERVES (3) | ||||||||
Oil (Mbbls) | Gas (MMscf) | NGL (Mbbls) | Total (Mboe) | |||||
Description | Gross | Net | Gross | Net | Gross | Net | Gross | Net |
Proved producing | 150,689 | 132,121 | 77,604 | 71,567 | 4,905 | 4,493 | 168,528 | 148,542 |
Proved non-producing | 128,992 | 117,957 | 63,944 | 59,028 | 6,211 | 5,760 | 145,861 | 133,554 |
Total proved | 279,681 | 250,078 | 141,548 | 130,595 | 11,116 | 10,253 | 314,389 | 282,096 |
Probable | 144,007 | 127,580 | 72,338 | 66,386 | 5,302 | 4,870 | 161,364 | 143,516 |
Total proved plus probable(4) | 423,688 | 377,658 | 213,886 | 196,981 | 16,418 | 15,122 | 475,753 | 425,612 |
(1) | Includes independent engineers' evaluations of both Crescent Point's 2011 year end and all acquisitions that are expected to close in first quarter 2012. Acquired reserves were evaluated as of January 31, 2012, and February 29, 2012. |
(2) | Based on GLJ's January 1, 2012, escalated price forecast. |
(3) | "Gross Reserves" are the total Company's interest share before the deduction of any royalties and without including any royalty interests of the Company. "Net Reserves" are the total Company interest share after deducting royalties and including any royalty interests. |
(4) | Numbers may not add due to rounding. |
Summary of Before Tax Net Present Values, Including First Quarter 2012 Acquisitions and Dispositions
(Escalated Pricing)
As at March 15, 2012 (1) (2)
BEFORE TAX NET PRESENT VALUE ($MM) | |||||
Discount Rate | |||||
Description | Undiscounted | 5% | 10% | 15% | 20% |
Proved producing | 8,561 | 6,348 | 5,200 | 4,477 | 3,971 |
Proved non-producing | 5,792 | 4,156 | 3,130 | 2,440 | 1,952 |
Total proved | 14,353 | 10,504 | 8,330 | 6,917 | 5,923 |
Probable | 8,767 | 5,366 | 3,771 | 2,859 | 2,275 |
Total proved plus probable (3) | 23,120 | 15,869 | 12,100 | 9,776 | 8,198 |
(1) | Includes independent engineers' evaluations of both Crescent Point's 2011 year end and all acquisitions that are expected to close in first quarter 2012. Acquired reserves were evaluated as of January 31, 2012, and February 29, 2012. |
(2) | Based on GLJ's January 1, 2012, escalated price forecast. |
(3) | Numbers may not add due to rounding. |
STRATEGIC CONSOLIDATION ACQUISITION OF RELIABLE ENERGY LTD.
Crescent Point is pleased to announce that it has entered into an arrangement agreement (the "Reliable Arrangement") with Reliable Energy Ltd. ("Reliable"), a publicly traded company in which Crescent Point owns a 12.8 percent equity interest. Reliable has production of approximately 1,000 boe/d from the Bakken light oil play in the Kirkella/Manson area and a land base of more than 135 net sections in southern Saskatchewan and southwestern Manitoba. The assets of Reliable include internally assigned proved plus probable reserves of 4.1 mmboe, as of December 31, 2011, and an internally identified drilling inventory of 36 net locations.
The completion of the Reliable Arrangement will allow Crescent Point to consolidate the assets currently held through a joint venture with Reliable in the Bakken light oil play in southwest Manitoba and is complementary to the Company's previously announced Manitoba asset acquisition. The Bakken light oil play in southwest Manitoba is a low-cost, high-netback play that the Company believes has upside potential through both infill and step-out drilling, as well as waterflooding.
Under the terms of the Reliable Arrangement, Crescent Point has agreed to acquire all of the issued and outstanding shares of Reliable at an exchange ratio of 0.00794 of a Crescent Point share for each Reliable share. In addition, Crescent Point expects to assume approximately $20.0 million of Reliable net debt, including deal costs and after taking into account proceeds from Reliable stock options and warrants expected to be exercised prior to the completion of the Reliable Arrangement. Total consideration for the 87.2 percent of Reliable not currently owned by Crescent Point is approximately $99.1 million, including net debt. Including Crescent Point's existing 12.8 percent equity interest in Reliable, total value is approximately $103.9 million, based on a five-day weighted average trading price of $45.61 per Crescent Point share.
The Reliable Board of Directors has concluded that the Reliable Arrangement is fair to Reliable shareholders and has resolved to recommend that the Reliable shareholders vote their Reliable shares in favour of the Reliable Arrangement. All of the officers and directors of Reliable exercising control or direction of approximately 10.4 percent of Reliable's fully diluted shares have agreed to vote their Reliable shares in favour of the Reliable Arrangement.
The Reliable Arrangement is expected to close on or about May 1, 2012, allowing Reliable shareholders to receive Crescent Point's anticipated May dividend, which is expected to be paid on or about June 15, 2012.
Peters & Co. Limited acted as advisor to Crescent Point with regards to the Reliable Arrangement.
OUTLOOK AND UPWARDLY REVISED GUIDANCE
Crescent Point continues to execute its business plan of creating sustainable value-added growth in reserves, production and cash flow through management's integrated strategy of acquiring, exploiting and developing high-quality, long-life light and medium oil and natural gas properties in United States and Canada.
2011 was another successful year in which Crescent Point achieved record production, reserves and cash flow. The Company continued to develop and exploit the Viewfield Bakken and Shaunavon resource plays, while also acquiring significant positions in two emerging plays, the Beaverhill Lake light oil resource play in Alberta and the North Dakota Bakken/Three Forks play along the U.S./Canada border.
Crescent Point now has more than 7,150 net low-risk drilling locations in inventory, representing more than 550,000 boe/d of risked potential production additions. This depth of drilling inventory positions the Company well for long-term sustainable growth in production, reserves and NAV and also provides support for long-term dividends.
As a result of the Reliable Arrangement, the Company is upwardly revising its guidance for the year. Crescent Point's average daily production is expected to increase to more than 86,500 boe/d from 86,000 boe/d and its 2012 exit production rate is expected to increase to more than 94,000 boe/d from 93,000 boe/d. The Company's capital expenditures budget for 2012 remains unchanged at $1.2 billion.
The 2012 capital program will focus on several organic growth projects across the Company's asset base, as well as on advancing the Company's emerging resource plays in Beaverhill Lake and North Dakota Bakken/Three Forks. Crescent Point will continue to apply and refine new techniques and concepts in each of its core resource plays, which will provide the Company with a competitive advantage in developing new prospects.
Crescent Point expects to spend approximately 36 percent of its 2012 budget in the Viewfield Bakken and Flat Lake areas of southeast Saskatchewan, 22 percent in the Shaunavon area of southwest Saskatchewan, 14 percent in the Beaverhill Lake light oil resource play and 11 percent in the Bakken/Three Forks resource play in North Dakota. The remainder of the budget will be allocated to the Company's other core conventional properties and to the exploration and development projects in southern Alberta. In total, Crescent Point expects to drill approximately 389 net wells in 2012 and to spend approximately $150 million on facilities infrastructure, primarily in the Bakken and Lower Shaunavon resource plays.
The Company will continue to expand and develop its waterflood programs in the Viewfield Bakken and Shaunavon resource plays. By year-end 2012, the Company expects to have approximately 60 and 10 injection wells in the Bakken play and Shaunavon play, respectively.
Funds flow from operations for 2012 is expected to increase to $1.5 billion ($4.74 per share - diluted), based on forecast pricing of US$100.00 per barrel WTI, Cdn$2.75 per mcf AECO gas and a US$/Cdn$0.98 exchange rate.
The Company's guidance for funds flow from operations includes wider corporate oil differentials for the first half of 2012 to reflect factors impacting the PADD II refining region. The Company expects differentials to improve in the second half of the year. However, to offset these price risks, Crescent Point has begun delivering crude oil through its Stoughton rail terminal, which will provide access to new markets outside of the PADD II region.
The Company's balance sheet remains strong, with projected average net debt to 12-month cash flow of less than 1.0 times and approximately $1.0 billion unutilized on its bank lines as at December 31, 2011.
Crescent Point continues to implement its balanced 3½-year price risk management program, using a combination of swaps, collars and purchased put options with investment grade counterparties. As at March 7, 2012, the Company had hedged 59 percent, 49 percent, 32 percent and 16 percent of its expected oil production, net of royalty interest, for 2012, 2013, 2014 and the first half of 2015, respectively. Average quarterly hedge prices range from Cdn$94 per bbl to Cdn$100 per bbl.
Crescent Point's management believes that with the Company's high-quality reserve base and development drilling inventory, excellent balance sheet and solid risk management program, the Company is well-positioned to continue generating strong operating and financial results through 2012 and beyond.
2012 GUIDANCE
Crescent Point's upwardly revised 2012 guidance is as follows:
Production | Prior | Revised |
Oil and NGL (bbls/d) | 78,000 | 78,500 |
Natural gas (mcf/d) | 48,000 | 48,000 |
Total (boe/d) | 86,000 | 86,500 |
Exit (boe/d) | 93,000 | 94,000 |
Funds flow from operations ($000) | 1,490,000 | 1,500,000 |
Funds flow per share - diluted ($) | 4.72 | 4.74 |
Cash dividends per share ($) | 2.76 | 2.76 |
Capital expenditures ($000) (1) | 1,200,000 | 1,200,000 |
Wells drilled, net | 389 | 389 |
Pricing | ||
Crude oil - WTI (US$/bbl) | 95.00 | 100.00 |
Crude oil - WTI (Cdn$/bbl) | 98.96 | 102.04 |
Natural gas - Corporate (Cdn$/mcf) | 3.25 | 2.75 |
Exchange rate (US$/Cdn$) | 0.96 | 0.98 |
(1) | The projection of capital expenditures excludes acquisitions, which are separately considered and evaluated. |
ON BEHALF OF THE BOARD OF DIRECTORS
(signed)
Scott Saxberg
President and Chief Executive Officer
March 15, 2012
Non-GAAP Financial Measures
Throughout this press release, the Company uses the terms "funds flow from operations", "funds flow from operations per share - diluted", "net debt", "netback", "payout ratio" and "payout ratio per share - diluted." These terms do not have any standardized meaning as prescribed by IFRS and, therefore, may not be comparable with the calculation of similar measures presented by other issuers.
Funds flow from operations is calculated based on cash flow from operating activities before changes in non-cash working capital, transaction costs and decommissioning expenditures. Funds flow from operations per share and funds flow from operations per share - diluted are calculated as funds flow from operations divided by the number of weighted average diluted shares outstanding. Management utilizes funds flow from operations as a key measure to assess the ability of the Company to finance dividends, operating activities, capital expenditures and debt repayments. Funds flow from operations as presented is not intended to represent cash flow from operating activities, net earnings or other measures of financial performance calculated in accordance with IFRS.
The following table reconciles the cash flow from operating activities to funds flow from operations:
($000s) | 2011 | 2010 | % Change | |||
Cash flow from operating activities | 1,322,971 | 816,454 | 62 | |||
Changes in non-cash working capital | (36,078) | 54,349 | (166) | |||
Transaction costs | 2,679 | 9,311 | (71) | |||
Decommissioning expenditures | 3,685 | 2,748 | 34 | |||
Funds flow from operations | 1,293,257 | 882,862 | 46 |
Net debt is calculated as current liabilities plus long-term debt less current assets and long-term investments, but excludes derivative asset, derivative liability and unrealized foreign exchange on translation of US dollar senior guaranteed notes. Management utilizes net debt as a key measure to assess the liquidity of the Company.
The following table reconciles long-term debt to net debt:
($000s) | 2011 | 2010 | % Change | |
Long-term debt | 1,099,028 | 1,006,451 | 9 | |
Current liabilities | 681,279 | 449,931 | 51 | |
Current assets | (308,515) | (212,670) | 45 | |
Long-term investments | (151,917) | (62,164) | 144 | |
Excludes: | ||||
Derivative asset | 10,216 | 7,087 | 44 | |
Derivative liability | (101,997) | (78,707) | 30 | |
Unrealized foreign exchange on translation of US dollar senior guaranteed notes | (7,950) | 6,535 | (222) | |
Net debt | 1,220,144 | 1,116,463 | 9 |
Netback is calculated on a per boe basis as oil and gas sales, less royalties, operating and transportation expenses and realized derivative gains and losses. Netback is used by management to measure operating results on a per boe basis to better analyze performance against prior periods on a comparable basis.
Payout ratio and payout ratio per share - diluted are calculated on a percentage basis as dividends paid or declared (including the value of dividends issued pursuant to the Company's dividend reinvestment plan) divided by funds flow from operations. Payout ratio is used by management to monitor the dividend policy and the amount of funds flow from operations retained by the Company for capital reinvestment.
Reserves Data
There are numerous uncertainties inherent in estimating quantities of crude oil, natural gas and NGL reserves and the future cash flows attributed to such reserves. The reserve and associated cash flow information set forth above are estimates only. In general, estimates of economically recoverable crude oil, natural gas and NGL reserves and the future net cash flows therefrom are based upon a number of variable factors and assumptions, such as historical production from the properties, production rates, ultimate reserve recovery, timing and amount of capital expenditures, marketability of oil and natural gas, royalty rates, the assumed effects of regulation by governmental agencies and future operating costs, all of which may vary materially. For these reasons, estimates of the economically recoverable crude oil, NGL and natural gas reserves attributable to any particular group of properties, classification of such reserves based on risk of recovery and estimates of future net revenues associated with reserves prepared by different engineers, or by the same engineers at different times, may vary. The Company's actual production, revenues, taxes and development and operating expenditures with respect to its reserves will vary from estimates thereof and such variations could be material.
The reserve data provided in this news release presents only a portion of the disclosure required under National Instrument 51-101. All of the required information will be contained in the Company's Annual Information Form for the year ended December 31, 2011, which will be filed on SEDAR (accessible at www.sedar.com) on or before March 30, 2012.
http://www.theglobeandmail.com/globe-investor/news-sources/?date=+20120315&archive=cnw&slug=C4335