FCF calculations for perspective.Not including increased production through 2021 or 2022...on top of better 2022 hedges!
Feel free to double check my math based on current prices including hedges
BTE presentation
>$250m 2021
Assumptions
WTI $60
WCS $48
NYMEX - $2.80
FX - $0.80
If you annualized current prices take original $250m and add
WTI $71 (add $143m)
WCS $56.5 (add $26m)
NYMEX - $3.30 (add $ 10m)
FX - $0.82 (add $10m)
Total annualized at these prices $439m
If you annualized say near $80 current prices take original $250m and add
WTI $80 (add $260m)
WCS $65 (add $54m)
NYMEX - $3.30 (add $ 10m)
FX - $0.83 (add $15m)
Total annualized at these prices $590m