Cardinal Energy Ltd. ("
Cardinal" or the
"
Company") (TSX: CJ) announces its operating and
record financial results for the first quarter ended March 31,
2022.
FINANCIAL AND OPERATING HIGHLIGHTS FROM
THE FIRST QUARTER OF 2022
- First quarter 2022 total production
increased 12% over the same period in 2021 with crude oil
production increasing by 18%;
- Adjusted funds flow(1) increased to
a record $86.6 million, a 436% increase over the same period in
2021 and a 62% increase over the prior quarter;
- Adjusted funds flow per share(1)
increased by 61% over the prior quarter to $0.58/share and
$0.53/diluted share;
- First quarter 2022 free cash
flow(1) increased 46% over the prior quarter to $51.6 million;
- Net debt(1) decreased $31 million
or 17% from the balance at the end of 2021 to $147.2 million
leading to a Q1 net debt to adjusted funds flow ratio(1) of
0.4;
- Expect to achieve our phase one
debt level target of $100 million and reinstate our monthly
dividend in the second quarter of 2022;
- First quarter 2022 netback per
boe(1) increased to $50.47 while the adjusted funds flow per boe(1)
increased to $46.70;
- Successful first quarter 2022
drilling program included four Clearwater oil wells, two Dunvegan
light oil wells and four wells in our Southern Alberta area has
increased current production resulting in Cardinal expecting to
exceed production guidance for the year;(1) See non-GAAP and
other financial measures
The following table summarizes our first quarter
financial and operating highlights:
|
Three months ended March 31, |
($000's except shares, per share and operatingamounts) |
2022 |
2021 |
%Chg |
|
|
|
|
Petroleum and natural gas revenue |
174,338 |
85,547 |
104 |
Cash flow from operating activities |
50,043 |
13,275 |
277 |
Adjusted funds flow(1) |
86,551 |
16,149 |
n/m |
per share - basic |
0.58 |
0.12 |
n/m |
per share - diluted |
0.53 |
0.12 |
n/m |
Earnings / (Loss) |
57,240 |
(25,961) |
n/m |
per share - basic |
0.38 |
(0.20) |
n/m |
per share - diluted |
0.35 |
(0.20) |
n/m |
Development capital expenditures(1) |
34,947 |
5,907 |
n/m |
Other capital expenditures |
849 |
294 |
189 |
Property acquisitions, net |
- |
3,326 |
(100) |
Total capital expenditures |
35,796 |
9,527 |
276 |
|
|
|
|
Common shares, net of treasury shares (000s) |
151,891 |
144,388 |
5 |
|
|
|
|
Bank debt |
146,564 |
188,984 |
(22) |
Adjusted working capital deficiency(1) |
645 |
12,655 |
(95) |
Net bank debt(1) |
147,209 |
201,639 |
(27) |
Secured notes |
- |
16,809 |
(100) |
Net debt(1) |
147,209 |
218,448 |
(33) |
Net debt to Q1 annualized adjusted funds flow ratio(1) |
0.4 |
3.3 |
(88) |
|
|
|
|
Operating |
|
|
|
Average daily production |
|
|
|
Light oil (bbl/d) |
7,578 |
7,042 |
8 |
Medium/heavy oil (bbl/d) |
9,900 |
7,739 |
28 |
NGL (bbl/d) |
804 |
1,210 |
(34) |
Natural gas (mcf/d) |
13,888 |
14,364 |
(3) |
Total (boe/d) |
20,596 |
18,385 |
12 |
Netback ($/boe)(1) |
|
|
|
Petroleum and natural gas revenue |
94.05 |
51.70 |
82 |
Royalties |
18.61 |
7.84 |
137 |
Net operating expenses(1) |
24.35 |
21.39 |
14 |
Transportation expenses |
0.62 |
0.30 |
107 |
Netback(1) |
50.47 |
22.17 |
128 |
Realized loss on commodity contracts |
- |
8.34 |
(100) |
Interest and other |
1.12 |
2.22 |
(50) |
G&A |
2.65 |
1.85 |
43 |
Adjusted funds flow(1) |
46.70 |
9.76 |
n/m |
|
(1) See non-GAAP and other financial measures |
|
FIRST QUARTER OVERVIEW
In the first quarter of 2022, oil prices
continued to rise with the WTI benchmark oil price averaging over
US$94/bbl, an increase of approximately 22% over the average price
in the fourth quarter of 2021. Cardinal was in a position to fully
take advantage of the increased prices as we were unhedged on all
commodities in the quarter. The higher commodity prices combined
with increasing production elevated the Company's adjusted funds
flow by 62% over the fourth quarter of 2021 to a record $86.6
million ($0.58 per share - basic).
Increased adjusted funds flow combined with our
disciplined capital program enhanced our free cash flow during the
quarter to $51.6 million, a 46% increase over the fourth quarter of
2021. This allowed Cardinal to continue with its net debt reduction
strategy reducing our net debt by $31 million or 17% of the balance
at the end of 2021. The net debt reduction included the repayment
of all remaining outstanding higher interest rate secured notes. In
addition, Cardinal reduced net bank debt by $18.4 million. Cardinal
remains on track to achieve our first phase net debt target of $100
million in the second quarter of 2022.
Cardinal has negotiated the renewal of its
banking facility with its syndicate of lenders. Consistent with our
strategy of reducing our overall corporate net debt levels and to
reduce additional fees, we have reduced the size of our credit
facility from $225 million to $185 million. Export Development
Canada ("EDC") has exited our banking facility and we thank them
for their support in helping us bridge a difficult time period in
2020. All of the other members of Cardinal's banking syndicate have
continued their commitment to the Company's credit facility.
Crude oil makes up 85% of Cardinal's production
which is up from 80% in the first quarter 2021. This focus on
maximizing oil production has allowed the Company to increase our
first quarter 2022 netback to $50.47 per boe, up 128% over the same
period in 2021, while the adjusted funds flow has increased to a
record $46.70 per boe.
The Company has an estimated $1.5 billion of
high quality tax pools at March 31, 2022 to be applied against
future income for tax purposes.
During the first quarter, the Company spent a
total of $34.9 million on development capital expenditures which
included the drilling of ten (9.9 net) wells and completion of nine
(8.9 net) wells. In addition, Cardinal spent $11.7 million to
construct new facilities and upgrade existing infrastructure across
our asset base and continued with the enhanced oil recovery program
("EOR") with CO2 injection at Midale, Saskatchewan. The Company
also continued with its well reactivation program spending $3.3
million on recompletions and workovers throughout its operating
areas. In order to take advantage of available services and high
commodity prices, the Company accelerated certain capital projects
originally budgeted for later in 2022 and spent approximately 43%
of our 2022 capital budget during the first quarter. Our current
budget contemplates drilling six more wells in 2022, none of which
will be fracture stimulated resulting in minimal exposure to the
inflationary pressures that the industry is experiencing for the
remainder of the year.
In the first quarter, operational results were
excellent across all activities and have further reinforced the
Company’s conviction in the quality of its existing asset base and
development drilling inventory. Production in the quarter averaged
20,596 boe/d, approximately 500 boe/d above our internal budget
forecast. Despite the impact of extreme cold weather in early
January, production exceeding forecast amounts in the quarter was
driven primarily by lower than forecasted base declines and higher
than budgeted production from our 2021/22 drill program. March
volumes increased to over 21,500 boe/d as the first four wells from
our 2022 program began contributing production.
Cardinal has the lowest corporate base decline
rate in our peer group at less than 10% annually. Over the past
year, this has been highlighted through the results from our
Central Alberta and Southeast Saskatchewan districts where base
production (Cardinal wells pre-2021) demonstrated effectively no
decline year over year (Q1 2021 compared to Q1 2022) on the back of
successful waterflood management, CO2 flood management and ongoing
optimization efforts. Though individually the well production
increases are relatively small, these efforts provide low cost
barrels and optimize use of existing infrastructure. Cardinal will
continue to focus on prudent management of its long life assets
throughout the organization.
Initial results from our 2022 development
drilling program have been very positive and across the board have
de-risked future development activity. Highlights include:
- Two (1.9 net) wells extending our
existing Dunvegan light oil pool at Grande Prairie currently
producing over 500 boe/d combined, well above type curve after two
months of production;
- Four (4.0 net) six leg Clearwater
multilateral wells at Nipisi on stream in early April with current
combined rates over 750 bbls/d;
- Two (2.0 net) three leg Ellerslie
multilateral wells at Tide Lake on stream in March at rates up to
800 boe/d each.
Along with our position at Nipisi, and as a
result of both offsetting industry activity and success at first
quarter land sales, Cardinal increased its prospective undeveloped
land inventory on the Nipisi – Peavine Clearwater trend to 12,000
acres across three prospects. The Company will continue with its
measured development pace and currently anticipates resuming
drilling operations in these areas in early 2023.
At Tide Lake in Southern Alberta, based upon the
continued success of our Ellerslie multilateral development,
Cardinal increased our prospective land position and is assessing
longer term infrastructure requirements as the size and
productivity of the Ellerslie development continues to expand
beyond our initial expectations.
The Company has identified over 500 potential
drilling opportunities throughout our asset base. Along with our
optimization efforts, we expect these locations will provide the
ability for the Company to maintain or grow our production base
over the long term.
Our operations, both base and development, have
outperformed expectations. Though not immune, due to our low
decline rate and relatively small capital requirements, Cardinal is
in an enviable position to mitigate some of the inflationary and
executional impacts that the industry is facing with increasing
activity. We will continue with our sustainable approach to
developing our asset base for the long term.
ENVIRONMENTAL, SOCIAL AND GOVERNANCE
("ESG")
Cardinal maintained our strong corporate
emissions performance in 2022 with continued CO2 sequestration in
Saskatchewan and implementation of various emissions reduction
projects across Alberta. Through our world class Carbon Capture and
Sequestration ("CCS") EOR operation at Midale, the Company
sequestered approximately 78,000 tonnes of CO2 equivalent in the
first quarter of 2022. This amount of carbon sequestration far
exceeds the emissions directly related to the Company’s operations.
To date, the Midale CCS EOR project has sequestered over five
million tonnes of CO2 and has reduced oil production decline rates
from this project to approximately 3% to 5%.
Cardinal's safety record continues to be in the
top tier of the industry, as is our regulatory compliance approval
level.
Since 2020, Cardinal has continued to actively
participate in various government programs focused on site closure,
including abandonments, decommissioning and reclamation. To date
Cardinal has spent approximately 85% of the nearly $30 million in
allocated funding. In addition, Cardinal’s 2022 asset retirement
obligation ("ARO") budget has been increased to $19 million, four
times the required regulatory spend requirements, demonstrating
Cardinal's commitment to reducing our environmental footprint.
In 2022, Cardinal's Directors, Officers and
employees donated over $90,000 to fund the purchase of medical
supplies to assist the people of Ukraine impacted by the war. If
any shareholder would like to participate in the effort, please see
the link on Cardinal's website.
OUTLOOK
Cardinal anticipates that it will reach its
First Phase debt reduction milestone of total corporate net debt
being below $100 million by the end of May of 2022. As outlined to
shareholders since January, the board of directors of the Company
has approved a reinstatement of the Company's monthly dividend
starting at $0.05 per share per month in June. The record date for
the dividend will be June 30, 2022 and the dividend will be paid on
or about the 15th of July, 2022. This dividend will be an "eligible
dividend" for Canadian income tax purposes.
When setting the initial rate for the
reinstatement of the dividend, Cardinal’s Board of Directors took
into account the backwardation of the one year price curve for WTI
crude oil, current debt levels and the sustainability of the
dividend in the case of a significant drop in oil prices. The
Company's goal is to sustain this level of a monthly dividend with
a long-term oil price down to US$55/bbl. At this oil price level,
Cardinal expects it could fund the dividend, required ARO
expenditures and a capital program maintaining its base production.
As the Company continues with its debt reduction strategy and
interest costs are reduced, this base oil price level to fund our
outlays could also be lowered.
Cardinal will continue to focus on debt
reduction and, with current forecasted commodity prices, expects to
reach its Phase Two debt reduction target of total corporate net
debt of less than $50 million in the third quarter of 2022. At that
time, we will as outlined, revisit our monthly dividend rate.
The funds flow used to pay Cardinal’s dividend
is from oil production that is net negative for carbon emissions.
Cardinal is one of the few companies that are able to provide its
shareholders with a sustainable return based on having a negative
carbon footprint.
We are pleased to have reached this important
milestone for our company and look forward to announcing our Phase
Two debt reduction target later in the year.
Note Regarding Forward-Looking
Statements
This press release contains forward-looking
statements and forward-looking information (collectively
"forward-looking information") within the meaning of applicable
securities laws relating to Cardinal's plans and other aspects of
Cardinal's anticipated future operations, management focus,
objectives, strategies, financial, operating and production
results. Forward-looking information typically uses words such as
"anticipate", "believe", "project", "expect", "goal", "plan",
"intend", "may", "would", "could" or "will" or similar words
suggesting future outcomes, events or performance. The
forward-looking statements contained in this press release speak
only as of the date thereof and are expressly qualified by this
cautionary statement.
Specifically, this press release contains
forward-looking statements relating to: our business strategies,
plans and objectives, plans to continue with our debt reduction
strategy, our 2022 capital program and spending plans, our drilling
and completion plans, expectations with respect to ongoing new
wells and our drilling inventory, the quality of our asset base and
decline rates, our abandonment and reclamation program, our future
ESG performance, plans to upgrade our drilling inventory, dividend
plans, plans to operate our assets in a responsible and
environmentally sensitive manner, our plans to reduce risk and
return capital to shareholders and our second quarter net debt
levels.
Forward-looking statements regarding Cardinal
are based on certain key expectations and assumptions of Cardinal
concerning anticipated financial performance, business prospects,
strategies, regulatory developments, current and future commodity
prices and exchange rates, applicable royalty rates, tax laws,
industry conditions, availability of government subsidies and
abandonment and reclamation programs, future well production rates
and reserve volumes, future operating costs, the performance of
existing and future wells, the success of our exploration and
development activities, the sufficiency and timing of budgeted
capital expenditures in carrying out planned activities, the timing
and success of our cost cutting initiatives and power projects, the
availability and cost of labor and services, the impact of
competition, conditions in general economic and financial markets,
availability of drilling and related equipment, effects of
regulation by governmental agencies, the ability to obtain
financing on acceptable terms which are subject to change based on
commodity prices, market conditions and drilling success and
potential timing delays.
These forward-looking statements are subject to
numerous risks and uncertainties, certain of which are beyond
Cardinal's control. Such risks and uncertainties include, without
limitation: the impact of general economic conditions; volatility
in market prices for crude oil and natural gas; industry
conditions; currency fluctuations; imprecision of reserve
estimates; liabilities inherent in crude oil and natural gas
operations; environmental risks; incorrect assessments of the value
of acquisitions and exploration and development programs;
competition from other producers; the lack of availability of
qualified personnel, drilling rigs or other services; changes in
income tax laws or changes in royalty rates and incentive programs
relating to the oil and gas industry including abandonment and
reclamation programs; hazards such as fire, explosion, blowouts,
and spills, each of which could result in substantial damage to
wells, production facilities, other property and the environment or
in personal injury; and ability to access sufficient capital from
internal and external sources.
Management has included the forward-looking
statements above and a summary of assumptions and risks related to
forward-looking statements provided in this press release in order
to provide readers with a more complete perspective on Cardinal's
future operations and such information may not be appropriate for
other purposes. Cardinal's actual results, performance or
achievement could differ materially from those expressed in, or
implied by, these forward-looking statements and, accordingly, no
assurance can be given that any of the events anticipated by the
forward-looking statements will transpire or occur, or if any of
them do so, what benefits that Cardinal will derive there from.
Readers are cautioned that the foregoing lists of factors are not
exhaustive. These forward-looking statements are made as of the
date of this press release and Cardinal disclaims any intent or
obligation to update publicly any forward-looking statements,
whether as a result of new information, future events or results or
otherwise, other than as required by applicable securities
laws.
This press release contains future-oriented
financial information and financial outlook information
(collectively, "FOFI") about our prospective results of operations,
cash flows, payout ratios and components thereof, all of which are
subject to the same assumptions, risk factors, limitations, and
qualifications as set forth in the above paragraphs. FOFI contained
in this press release were made as of the date hereof and is
provided for the purpose of describing our anticipated future
business operations. We disclaim any intention or obligation to
update or revise any FOFI contained in this press release, whether
as a result of new information, future events or otherwise, unless
required pursuant to applicable law. Readers are cautioned that the
FOFI contained in this press release should not be used for
purposes other than for which it is disclosed herein.
Supplemental Information Regarding Product
Types
This news release includes references to 2022
and 2021 production. The Company discloses crude oil production
based on the pricing index that the oil is priced off of. The
following table is intended to provide the product type composition
as defined by NI 51-101.
|
Light/MediumCrude Oil |
Heavy Oil |
NGL |
ConventionalNatural Gas |
Total(boe/d) |
Q1/22 |
52% |
33% |
4% |
11% |
20,596 |
Q1/21 |
54% |
26% |
7% |
13% |
18,385 |
March |
52% |
33% |
4% |
11% |
21,500 |
2022 Drills Grande Prairie |
60% |
- |
19% |
21% |
500 |
2022 Drills Clearwater |
- |
100% |
- |
- |
750 |
2022 Drills Tide Lake |
- |
88% |
- |
12% |
800 |
Advisory Regarding Oil and Gas
Information
Where applicable, oil equivalent amounts have
been calculated using a conversion rate of six thousand cubic feet
of natural gas to one barrel of oil. Boes may be misleading,
particularly if used in isolation. A boe conversion ratio of six
thousand cubic feet of natural gas to one barrel of oil is based on
an energy equivalency conversion method primarily applicable at the
burner tip and does not represent a value equivalency at the
wellhead. Utilizing a conversion ratio at 6 Mcf: 1 Bbl may be
misleading as an indication of value.
Drilling Locations
This press release discloses Cardinal's
approximate 500 identified potential drilling locations, of which
53 net are booked proved undeveloped locations, 19 net are booked
probable undeveloped locations and the remaining locations are
unbooked. The booked locations are derived from the report prepared
by GLJ evaluating Cardinal's reserves as of December 31,
2021.
Unbooked locations do not have attributed
reserves. Unbooked locations have been identified by management as
an estimation of the Company's multi-year drilling activities based
on evaluation of applicable geologic, seismic, engineering,
production and reserves information. There is no certainty that the
Company will drill all unbooked drilling locations and if drilled
there is no certainty that such locations will result in additional
oil and gas reserves, resources or production. The drilling
locations on which the Company will actually drill wells, including
the number and timing thereof is ultimately dependent upon the
availability of funding, regulatory approvals, seasonal
restrictions, oil and natural gas prices, costs, actual drilling
results, additional reservoir information that is obtained and
other factors. While a certain number of the unbooked drilling
locations have been derisked by drilling existing wells in relative
close proximity to such unbooked drilling locations, the majority
of other unbooked drilling locations are farther away from existing
wells where management has less information about the
characteristics of the reservoir and therefore there is more
uncertainty whether wells will be drilled in such locations and if
drilled there is more uncertainty that such wells will result in
additional oil and gas reserves, resources or production.
Non-GAAP and Other Financial
Measures
This news release contains certain specified
measures consisting of non-GAAP financial measures, capital
management measures, non-GAAP financial ratios, and supplementary
financial measures. Since these specified financial measures may
not have a standardized meaning, they must be clearly defined and,
where required, reconciled with their nearest GAAP measure and may
not be comparable with the calculation of similar financial
measures disclosed by other entities.
Non-GAAP Measures
Net operating expenses
Net operating expenses is calculated as
operating expense less processing and other revenue primarily
generated by processing third party volumes at processing
facilities where the Company has an ownership interest, and can be
expressed on a per boe basis. As the Company’s principal business
is not that of a midstream entity, management believes this is a
useful supplemental measure to reflect the true cash outlay at its
processing facilities by utilizing spare capacity to process third
party volumes.
|
Three months ended |
|
March 31, 2022 |
March 31, 2021 |
Operating expenses |
46,136 |
36,234 |
Processing and other revenue |
(998) |
(848) |
Net operating expenses |
45,138 |
35,386 |
|
|
|
Netback
Cardinal utilizes netback, as key performance
indicator and is utilized by Cardinal to better analyze the
operating performance of its petroleum and natural gas assets
against prior periods. Netback is calculated as petroleum and
natural gas revenue deducting royalties, net operating expenses,
and transportation expenses. The following table reconciles
petroleum and natural gas revenue to netback:
|
Three months ended |
|
March 31, 2022 |
March 31, 2021 |
Petroleum and natural gas revenue |
174,338 |
85,547 |
Royalties |
(34,497) |
(12,967) |
Net operating expenses |
(45,138) |
(35,386) |
Transportation expenses |
(1,154) |
(496) |
Netback |
93,549 |
36,698 |
|
|
|
Capital expenditures and development capital
expenditures
Cardinal utilizes capital expenditures as a
measure of capital investment on property, plant and equipment
compared to the annual budgeted capital expenditure. Capital
expenditures is calculated as cash flow from investing activities
excluding change in non-cash working capital and corporate
acquisition.
Cardinal utilizes development capital
expenditures as a measure of capital investment on property, plant
and equipment excluding capitalized G&A, other assets and net
acquisitions and is compared to the annual budgeted capital
expenditures. The following table reconciles cash flow from
investing activities to total capital expenditures to total
development capital expenditures.
|
Three months ended |
|
March 31, 2022 |
March 31, 2021 |
Cash flow from investing activities |
25,486 |
6,332 |
Change in non-cash working capital |
10,310 |
3,195 |
Capital expenditures |
35,796 |
9,527 |
Less: |
|
|
Capitalized G&A |
784 |
258 |
Other assets |
65 |
36 |
Property acquisitions |
- |
3,326 |
Development capital expenditures |
34,947 |
5,907 |
|
|
|
Capital Management Measures
Adjusted working capital
Management utilizes adjusted working capital to
monitor its capital structure, liquidity, and its ability to fund
current operations. Adjusted working capital is calculated as
current liabilities less current assets (adjusted for the fair
value of financial instruments, current decommissioning obligation,
and current lease liabilities). The following table reconciles
working capital to adjusted working capital:
As at |
March 31, 2022 |
March 31, 2021 |
Working capital deficiency |
(5,586) |
(32,609) |
Lease liabilities |
1,273 |
1,634 |
Decommissioning obligation |
3,577 |
2,760 |
Fair value of financial instruments, net |
91 |
15,560 |
Adjusted working capital deficiency |
(645) |
(12,655) |
|
|
|
Net debt
Management utilizes net debt to analyze the
financial position, liquidity and leverage of Cardinal. Net debt is
calculated as bank debt plus secured notes and adjusted working
capital.
Net bank debt
Management utilizes net bank debt to analyze the
financial position, liquidity, leverage and borrowing capacity on
Cardinal’s bank line. Net bank debt is calculated as net debt less
the secured notes.
The following table reconciles bank debt to net
bank debt and net debt:
As at |
March 31, 2022 |
March 31, 2021 |
Bank debt |
146,654 |
188,984 |
Adjusted working capital deficiency |
645 |
12,655 |
Net bank debt |
147,209 |
201,639 |
Secured notes |
- |
16,809 |
Net debt |
147,209 |
218,448 |
|
|
|
Funds flow
Management utilizes funds flow as a useful
measure of Cardinal’s ability to generate cash not subject to
short-term movements in non-cash operating working capital. As
shown below, funds flow is calculated as cash flow from operating
activities excluding the change in non-cash working capital.
Adjusted funds flow
Management utilizes adjusted funds flow as a key
measure to assess the ability of the Company to generate the funds
necessary for financing activities, operating activities, and
capital expenditures. As shown below, adjusted funds flow is
calculated as funds flow excluding decommissioning expenditures
since Cardinal believes the timing of payment or incurrence of
these items involves a high degree of discretion and variability.
Expenditures on decommissioning obligations vary from period to
period depending on the maturity of the Company’s operating areas
and availability of adjusted funds flow and are viewed as part of
the Company’s capital budgeting process.
Free cash flow
Management utilizes free cash flow as a measure
to assess Cardinal’s ability to generate cash, after taking into
account the development capital expenditures, to increase returns
to shareholders, repay debt, or for other corporate purposes. As
shown below, free cash flow is calculated as adjusted funds flow
less development capital expenditures.
The following table reconciles cash flow from
operating activities, funds flow, adjusted funds flow, and free
cash flow:
|
Three months ended |
|
March 31, 2022 |
March 31, 2021 |
Cash flow from operating activities |
50,043 |
13,275 |
Change in non-cash working capital |
32,986 |
1,143 |
Funds flow |
83,029 |
14,418 |
Decommissioning expenditures |
3,522 |
1,731 |
Adjusted funds flow |
86,551 |
16,149 |
Total development capital expenditures |
(34,947) |
(5,907) |
Free cash flow |
51,604 |
10,242 |
|
|
|
Non-GAAP Financial Ratios
Netback per boe
Cardinal utilizes operating netback per boe to
assess Cardinal’s operating performance of its petroleum and
natural gas assets on a per unit of production basis. Netback per
boe is calculated as netback divided by total production for the
applicable period. The following table details the calculation of
netback per boe:
|
Three months ended |
|
March 31, 2022 |
March 31, 2021 |
Petroleum and natural gas revenue |
94.05 |
51.70 |
Royalties |
18.61 |
7.84 |
Net operating expenses |
24.35 |
21.39 |
Transportation expenses |
0.62 |
0.30 |
Netback per boe |
50.47 |
22.17 |
|
|
|
Net debt to adjusted funds flow ratio
Cardinal utilizes net debt to adjusted funds
flow to measure the Company's overall debt position and to measure
the strength of the Company's balance sheet. Cardinal monitors this
ratio and uses this as a key measure in making decisions regarding
financing, capital expenditures and shareholder returns. Net debt
to adjusted funds flow is calculated as net debt divided by
annualized adjusted funds flow for the applicable period.
Net operating expenses per boe
Cardinal utilizes net operating expenses per boe
to assess Cardinal’s operating efficiency of its petroleum and
natural gas assets on a per unit of production basis. Net operating
expense per boe is calculated as net operating expenses divided by
total production for the applicable period.
Adjusted funds flow per boe
Cardinal utilizes adjusted funds flow per boe as
a measure to assess the ability of the Company to generate the
funds necessary for financing activities, operating activities, and
capital expenditures on a per boe basis. Adjusted funds flow per
boe is calculated using adjusted funds flow divided by total
production for the applicable period.
Adjusted funds flow per basic share
Cardinal utilizes adjusted funds flow per share
as a measure to assess the ability of the Company to generate the
funds necessary for financing activities, operating activities, and
capital expenditures on a per basic share basis. Adjusted funds
flow per basic share is calculated using adjusted funds flow
divided by the weighted average basic shares outstanding.
Adjusted funds flow per diluted share
Cardinal utilizes adjusted funds flow per share
as a measure to assess the ability of the Company to generate the
funds necessary for financing activities, operating activities, and
capital expenditures on a per diluted share basis. Adjusted funds
flow per diluted share is calculated using adjusted funds flow
divided by the weighted average diluted shares outstanding.
Supplementary Financial
Measures
NI 52-112 defines a supplementary financial
measure as a financial measure that: (i) is, or is intended to be,
disclosed on a periodic basis to depict the historical or expected
future financial performance, financial position or cash flow of an
entity; (ii) is not disclosed in the financial statements of the
entity; (iii) is not a non-GAAP financial measure; and (iv) is not
a non-GAAP ratio. The supplementary financial measures used in this
news release are either a per unit disclosure of a corresponding
GAAP measure, or a component of a corresponding GAAP measure,
presented in the financial statements. Supplementary financial
measures that are disclosed on a per unit basis are calculated by
dividing the aggregate GAAP measure (or component thereof) by the
applicable unit for the period. Supplementary financial measures
that are disclosed on a component basis of a corresponding GAAP
measure are a granular representation of a financial statement line
item and are determined in accordance with GAAP.
Oil and Gas Metrics
The term "boe" or barrels of oil equivalent may
be misleading, particularly if used in isolation. A boe conversion
ratio of six thousand cubic feet of natural gas to one barrel of
oil equivalent (6 Mcf: 1 bbl) is based on an energy equivalency
conversion method primarily applicable at the burner tip and does
not represent a value equivalency at the wellhead. Additionally,
given that the value ratio based on the current price of crude oil,
as compared to natural gas, is significantly different from the
energy equivalency of 6:1; utilizing a conversion ratio of 6:1 may
be misleading as an indication of value.
About Cardinal Energy Ltd.
One of Cardinal's goals is to continually
improve our Environmental, Social and Governance profile and
operate our assets in a responsible and environmentally sensitive
manner. As part of this mandate, Cardinal injects and conserves
more carbon than it directly emits making us one of the few
Canadian energy companies to have a negative carbon footprint.
Cardinal is a Canadian oil focused company with
operations focused on low decline light, medium and heavy quality
oil in Western Canada.
For further information: M.
Scott Ratushny, CEO or Shawn Van Spankeren, CFO or Laurence Broos,
VP Finance Email: info@cardinalenergy.caPhone: (403) 234-8681
Cardinal Energy (TSX:CJ)
Gráfica de Acción Histórica
De Nov 2024 a Dic 2024
Cardinal Energy (TSX:CJ)
Gráfica de Acción Histórica
De Dic 2023 a Dic 2024