CALGARY, Feb. 4, 2014 /CNW/ - (TSX:PMT) - Perpetual Energy Inc. ("Perpetual", the "Corporation" or the "Company")
is pleased to release a summary of the Company's year-end 2013 reserves
as reported by the independent engineering firm McDaniel and Associates
Consultants Ltd. ("McDaniel").
Overall, the results of Perpetual's capital investment program in 2013
were extremely positive, with reserve additions replacing production by
close to 2.5 times. The majority of the 2013 reserve additions
resulted from capital spending focused on Perpetual's two key
diversifying strategies; liquids-rich natural gas in the Wilrich
formation in the Greater Edson area and heavy oil reserves in the
Mannville area of eastern Alberta. Year-over-year reserves for these
plays grew by 51 percent and now represent 59 percent of the Company's
total proved and probable reserves. With the continued successful
execution of the Company's asset base transformation and commodity
diversification strategies, the net present value of Perpetual's
reserves, discounted at eight percent, increased by close to 25 percent
from McDaniel's estimate at year-end 2012, despite lower commodity
price forecasts and the related negative economic reserve revisions,
and the material asset disposition at Elmworth in March of 2013.
Realized finding and development costs of $9.29 per boe reflect strong
capital efficiencies in the Company's key focus areas of investment.
Perpetual is also pleased to provide an operational update regarding the
winter capital spending program as well as guidance for full year 2014
capital budget and forecast funds flow. In addition, Perpetual's
current commodity price risk management positions are summarized
herein.
YEAR-END 2013 RESERVES
2013 Year-End Reserve Highlights
-
Perpetual's exploration and development capital spending program
resulted in the addition of 16.4 MMboe of proved and probable reserves
in 2013. Reserve additions and net positive technical revisions due to
performance replaced 2013 production of 6.8 MMboe by 240 percent.
-
Total proved and probable reserves of 62.4 MMboe at December 31, 2013
were 17 percent lower than year-end 2012 (75.0 MMboe), reflecting net
dispositions of 13.1 MMboe, production of 6.8 MMboe and negative
economic revisions due to lower forecast natural gas prices of 9.1
MMboe. Proved reserves also decreased 6 percent to 34.1 MMboe at
year-end 2013 from 36.3 MMboe at December 31, 2012.
-
Negative economic revisions due to lower commodity prices of 1.0 MMboe
of proved reserves and 8.1 MMboe of probable undeveloped reserves were
recorded at year end, consisting almost exclusively of shallow natural
gas reserves in the Viking formation in eastern Alberta. These negative
reserve revisions also included a reduction of $97.9 million to future
development capital ("FDC").
-
Asset dispositions in 2013 resulted in a reduction of 13.1 MMboe of
proved and probable reserves (6.8 MMboe proved) along with a $122.8
million reduction in FDC, primarily in the Elmworth area.
-
At year-end 2013, reserves from Perpetual's key diversifying growth
plays, liquids-rich gas in the Greater Edson area and Mannville heavy
oil in eastern Alberta, represented 59 percent of Perpetual's total
proved and probable reserves, up from 32 percent at year end 2012. On
a commodity basis, oil and natural gas liquids ("NGL") represented 13
percent of Perpetual's total proved and probable reserves (13 percent
of proved).
-
McDaniel's estimate of net present value (discounted at eight percent)
of Perpetual's reserves at year end 2013 increased 24 percent ($131.1
million) from year end 2012 to $677 million. This increase in net
present value was recorded despite lower commodity price assumptions
and the overall reduction in reserves at year end 2013 resulting from
asset dispositions, production and negative reserve revisions in the
Viking formation.
-
Perpetual's reserve-based net asset value ("NAV") (discounted at eight
percent) at year-end 2013 is estimated at $3.07 per share, up 67
percent from $1.84 per share calculated at year-end 2012.
-
Including changes in FDC, Perpetual realized finding and development
costs ("F&D") of $9.29 per boe on a proved and probable reserve basis
in 2013.
Reserves Disclosure
Company interest reserves included herein are before royalty burdens and
including royalty interests. Reserves information is based on an
independent reserves evaluation report prepared by McDaniel with an
effective date of December 31, 2013 (the "McDaniel Report"), and has
been prepared in accordance with National Instrument 51-101 ("NI
51-101") using McDaniel's forecast prices and costs. Complete NI 51-101
reserves disclosure including after-tax reserve values, reserves by
major property and abandonment costs will be included in Perpetual's
Annual Information Form ("AIF"), which will be filed in March 2014. Perpetual's reserves at year-end 2013 are summarized below.
Company Interest Reserves at December 31, 2013(1)
|
|
Light and
Medium
Crude Oil
(Mbbl)
|
Heavy
Oil
(Mbbl)
|
Natural Gas
(MMcf)
|
Natural
Gas Liquids
(Mbbl)
|
Oil
Equivalent
(Mboe)
|
Proved Producing
|
55
|
1,801
|
111,013
|
895
|
21,254
|
Proved Non-Producing
|
-
|
93
|
12,284
|
48
|
2,188
|
Proved Undeveloped
|
-
|
537
|
54,217
|
1,071
|
10,644
|
Total Proved
|
55
|
2,431
|
177,514
|
2,014
|
34,086
|
Probable Producing
|
26
|
1,087
|
41,472
|
355
|
8,380
|
Probable Non-Producing, excluding
Gas Over Bitumen ("GOB")
|
-
|
102
|
25,384
|
48
|
4,381
|
Probable Undeveloped
|
-
|
637
|
61,582
|
1,374
|
12,275
|
Probable Shut-in Gas over Bitumen
|
-
|
-
|
19,871
|
-
|
3,312
|
Total Probable
|
26
|
1,826
|
148,309
|
1,778
|
28,348
|
Total Proved and Probable
|
80
|
4,257
|
325,823
|
3,792
|
62,433
|
(1) May not add due to rounding
|
Proved producing reserves of 21.3 MMboe comprise 62 percent (2012 - 62
percent) of the total proved reserves. Proved and probable developed
reserves of 39.5 MMboe represent 63 percent (2012 - 54 percent) of the
total proved and probable reserves. Total proved reserves account for
55 percent (2012 - 48 percent) of the total proved and probable
reserves.
McDaniel estimates the FDC required to convert proved and probable
non-producing and undeveloped reserves to proved producing reserves at
$ 230.0 million. The table below summarizes the FDC estimated by
McDaniel by play type to bring non-producing and undeveloped reserves
to production.
Future Development Capital(1)
|
($ millions)
|
2014
|
2015
|
2016
|
2017
|
2018
|
Remainder
|
Total
|
Eastern Alberta Shallow Gas
|
1.0
|
4.8
|
5.6
|
0.3
|
0.5
|
1.3
|
13.5
|
Mannville Heavy Oil
|
16.4
|
6.1
|
-
|
-
|
-
|
-
|
22.5
|
Greater Edson Wilrich
|
39.7
|
40.6
|
50.4
|
51.8
|
10.6
|
-
|
192.9
|
Deep Basin Other
|
-
|
1.1
|
-
|
-
|
-
|
-
|
1.1
|
Total
|
57.1
|
52.6
|
56.0
|
52.1
|
11.1
|
1.3
|
230.0
|
(1) May not add due to rounding
|
Reserves Reconciliation
Company Interest(1)
|
|
|
|
Barrels of Oil Equivalent (Mboe)
|
Proved
|
Probable
|
Proved
and Probable
|
Opening Balance December 31, 2012
|
36,278
|
38,770
|
75,048
|
Discoveries and Extensions
|
7,109
|
6,200
|
13,308
|
Technical Revisions
|
5,272
|
(2,196)
|
3,076
|
Dispositions, net of Acquisitions
|
(6,773)
|
(6,298)
|
(13,071)
|
Production
|
(6,824)
|
-
|
(6,824)
|
Economic Factors
|
(976)
|
(8,127)
|
(9,103)
|
Closing Balance December 31, 2013
|
34,086
|
28,348
|
62,433
|
(1) May not add due to rounding
|
In 2013, Perpetual closed several asset dispositions which resulted in
net proceeds of $77.8 million. The sale of the Company's undeveloped
non-producing reserves in the Montney Formation at Elmworth represented
the vast majority of the 13.1 MMboe of proved and probable reserve
reductions related to dispositions, with a corresponding reduction in
FDC of $122.8 million. Proceeds from dispositions were offset by asset
acquisition costs of $6.9 million, representing the purchase of
primarily undeveloped land in West Central Alberta.
Discoveries and extensions accounted for 13.3 MMboe of reserve additions
and were related to capital investment activities focused on the two
key diversifying strategies, Mannville heavy oil and liquids-rich gas
in the Wilrich formation in the greater Edson area in west Central
Alberta. At year-end 2013, reserves from the Wilrich play in the
Greater Edson area and Mannville heavy oil in eastern Alberta represent
59 percent of Perpetual's total proved and probable reserves, up from
32 percent at year end 2012. On a commodity basis, oil and NGL
represent 13 percent of Perpetual's total proved and probable reserves
(13 percent of proved), compared to 13 percent (14 percent of proved)
at year-end 2012.
Year over year, McDaniel recorded net positive technical revisions
related to performance totaling 3.1 MMboe on a proved and probable
basis. These net positive technical revisions were due to improved well
performance. In addition, at West Edson, the construction of a gas
plant and sales pipeline and tie in of the facility to the Alliance
pipeline drove a reduction in operating costs at the facility to an
estimated $0.40 per Mcf. This operating cost reduction contributed
significantly to the increase in future value of producing as well as
undeveloped reserves recorded at West Edson. With the installation of
the refrigeration plant at West Edson and the corresponding change in
processing and marketing arrangements in 2013, NGL that was previously
recognized as reserves now remains in the higher heat content natural
gas sales stream. The McDaniel report accurately reflects the value of
natural gas and NGL, however the Company estimates total net natural
gas and NGL volumes recorded are close to 1 MMboe lower as a result of
the change in processing and marketing.
A reduced natural gas price forecast at year-end 2013 relative to
year-end 2012 resulted in net negative revisions due to economic
factors of 9.1 MMboe. Included in the downward price revisions are
those future projects whose return on investment is negative at the
current price forecast. This included approximately 8.3 MMboe of proved
and probable undeveloped reserves that were no longer viewed as
economic to develop, almost exclusively representing probable
undeveloped reserves in the Viking formation in eastern Alberta. The
proved undeveloped Viking reserve drop also resulted in a corresponding
reduction to FDC of $97.9 million. The negative economic revisions also
included a 0.8 MMboe reduction in producing and non-producing reserves
where existing wells are now expected by McDaniel to reach the economic
limits near their end of productive life earlier due to lower future
commodity price assumptions.
Estimated FDC decreased $151.8 million to $230.0 million at year-end
2013, from $381.8 million at year-end 2012. Relative to year-end 2012,
additional FDC of $80.1 million is estimated to be required to develop
the increased liquids-rich gas reserves in the Wilrich in the greater
Edson area. This increase was offset by reductions in FDC totaling
$231.9 million, primarily related to downward reserve revisions due to
lower commodity prices associated with the Eastern Alberta Viking play
and the Elmworth disposition. The decrease in FDC related to the
Eastern Alberta Viking Play is the result of projects being deemed to
be uneconomic under the current McDaniel price forecast. Perpetual
believes that the underlying resource is still present and those
previously identified reserves will be recognized and classified as
future reserve additions if natural gas prices increase in the future
and investment activities resume on these plays.
RESERVE LIFE INDEX ("RLI")
Perpetual's proved and probable reserves to production ratio, also
referred to as reserve life index, was 8.6 years at year-end 2013 while
the proved RLI was 5.2 years, based upon the 2014 production estimates
in the McDaniel Report. The following table summarizes Perpetual's
historical calculated RLI.
Reserve Life Index(1)
|
|
2013
|
2012
|
2011
|
2010
|
2009
|
Total Proved
|
5.2
|
6.1
|
5.3
|
4.9
|
4.8
|
Proved and Probable
|
8.6
|
11.0
|
9.7
|
8.7
|
8.8
|
(2) Calculated as year-end reserves divided by year one production
estimate from the McDaniel Report.
|
NET PRESENT VALUE ("NPV") OF RESERVES SUMMARY
Perpetual's oil, natural gas and NGL reserves were evaluated by McDaniel
using McDaniel's product price forecasts effective January 1, 2014
prior to provision for financial natural gas price hedges, income
taxes, interest, debt service charges and general and administrative
expenses. The following table summarizes the NPV of funds flows from
recognized reserves at January 1, 2014, assuming various discount
rates. It should not be assumed that the discounted future net funds flows estimated by McDaniel represent the fair market value of the
potential future production revenue of the company.
NPV of Reserves(1)(2)
|
|
|
Discounted at
|
($ thousands)
|
Undiscounted
|
5%
|
8%
|
10%
|
Proved Producing
|
$311,189
|
$272,998
|
$255,399
|
$245,252
|
Proved Non-Producing
|
28,866
|
24,329
|
22,230
|
21,022
|
Proved Undeveloped
|
161,603
|
117,134
|
97,952
|
87,344
|
Total Proved
|
501,658
|
414,462
|
375,582
|
353,616
|
Probable Producing
|
144,247
|
106,075
|
91,252
|
83,439
|
Probable Non-Producing (excl GOB)
|
46,646
|
37,875
|
34,060
|
31,908
|
Probable Undeveloped
|
288,556
|
185,755
|
148,306
|
129,346
|
Probable Shut-in Gas over Bitumen
|
56,561
|
35,859
|
27,775
|
23,583
|
Total Probable
|
536,010
|
365,563
|
301,392
|
268,275
|
Total Proved and Probable
|
$1,037,668
|
$780,024
|
$676,974
|
$621,892
|
(1) January 1, 2014 McDaniel Forecast Prices and Costs
|
(2) May not add due to rounding
|
At an eight percent discount factor, proved producing reserves comprise
38 percent (2012 - 41 percent) of the total proved and probable value,
while proved and probable producing reserves represent 51 percent (2012
- 56 percent) of the total proved and probable value. Total proved
reserves account for 55 percent (2012 - 52 percent) of the proved and
probable value.
FAIR MARKET VALUE OF UNDEVELOPED LAND
Perpetual's independent third party estimate of the fair market value of
its undeveloped acreage by region for purposes of the net asset value
calculation is based on recent Crown land sale activity adjusted for
tenure and other considerations and is as follows:
Fair Market Value of Undeveloped Land
|
|
Net Acres
|
Value ($ millions)
|
$/Acre
|
North
|
658,314
|
$17.1
|
$26.01
|
South
|
367,575
|
$50.0
|
$135.95
|
West Central
|
115,093
|
$51.4
|
$446.69
|
Oil Sands
|
327,979
|
$57.8
|
$176.25
|
New Ventures
|
10,880
|
$3.6
|
$331.35
|
Totals
|
1,479,841
|
$179.9
|
$121.58
|
The fair market value of Perpetual's undeveloped land at year-end 2013
is estimated by an external land consultant at $179.9 million, an
increase of $19.2 million relative to year-end 2012. This was primarily
a result of increased land values in West Central Alberta, as estimated
utilizing the results of Crown land sale activity in 2013.
ABANDONMENT AND RECLAMATION COSTS
In addition to the abandonment cost estimates provided by McDaniel
inclusive in their reserve assessment, Perpetual compiles annually a
detailed internal estimate of the Corporation's total future asset
retirement obligation based on net ownership interest in all wells,
facilities and pipelines, including estimated costs to abandon the
wells, facilities and pipelines and reclaim the sites, and the
estimated timing of the costs to be incurred in future periods.
Pursuant to this evaluation, the estimated cost of future asset
retirement obligations related to Perpetual's proved and probable
reserves and other liabilities, net of the estimated salvage value of
facilities and equipment and discounted at eight percent is $60 million
as at December 31, 2013.
The McDaniel Report includes an undiscounted amount of $45 million ($25
million, discounted at eight percent), with respect to expected future
well abandonment costs related specifically to proved and probable
reserves and such amount is included in the values captioned "Total
Proved and Probable Reserves" in the NPV of Reserves table (see "NPV OF
RESERVES SUMMARY").
The following table presents the estimated future asset retirement
obligations and estimated net salvage values at various discount rates:
Abandonment and Reclamation Costs
|
|
|
|
|
|
|
Discounted at
|
($ millions, net to Perpetual)
|
Undiscounted
|
5%
|
8%
|
10%
|
Total estimated future abandonment and
reclamation costs(1)
|
237
|
151
|
119
|
103
|
Salvage value
|
(104)
|
(66)
|
(52)
|
(45)
|
Abandonment and reclamation costs, net of
salvage
|
133
|
85
|
67
|
58
|
Well abandonment costs for developed
reserves included in McDaniel Report
|
(43)
|
(28)
|
(22)
|
(19)
|
Estimate of additional future abandonment
and reclamation costs, net of salvage(1)
|
90
|
57
|
45
|
39
|
(1) Estimated internally in accordance with NI 51-101
|
(2) Future abandonment and reclamation costs not included in the
McDaniel Report, net of salvage value.
|
NET ASSET VALUE ("NAV")
The following net asset value table shows what is normally referred to
as a "produce-out" NAV calculation under which the Corporation's
reserves would be produced at forecast future prices and costs. The
value is a snapshot in time and is based on various assumptions
including commodity prices and foreign exchange rates that vary over
time. It should not be assumed that the NAV represents the fair market
value of Perpetual's shares. The calculations below do not reflect the
value of the Corporation's prospect inventory to the extent that the
prospects are not recognized within the NI 51-101 compliant reserve
assessment.
Pre-tax NAV at December 31, 2013(1)
|
|
|
|
|
|
Discounted at
|
($ millions, except as noted)
|
Undiscounted
|
5%
|
8%
|
10%
|
Total Proved and Probable Reserves(2)
|
$1,038
|
$780
|
$677
|
$622
|
Fair Market Value of Undeveloped Land(3)
|
134
|
134
|
134
|
134
|
Bitumen Land(3)
|
45
|
45
|
45
|
45
|
Warwick Gas Storage(4)
|
28
|
28
|
28
|
28
|
Net Bank Debt(1,5,7)
|
(66)
|
(66)
|
(66)
|
(66)
|
Convertible Debentures
|
(160)
|
(160)
|
(160)
|
(160)
|
Senior Notes
|
(150)
|
(150)
|
(150)
|
(150)
|
Estimate of Additional Future Abandonment
and Reclamation Costs(6)
|
(90)
|
(57)
|
(45)
|
(39)
|
Hedge Book(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
NAV
|
$770
|
$545
|
$454
|
$405
|
Shares Outstanding (million) - basic
|
148
|
148
|
148
|
148
|
NAV per Share ($/Share)
|
$5.20
|
$3.68
|
$3.07
|
$2.74
|
(1)
|
Financial information is per Perpetual's 2013 preliminary unaudited
consolidated financial statements.
|
(2)
|
Reserve values per McDaniel Report as at December 31, 2013, including
Gas over Bitumen financial solution.
|
(3)
|
Independent third party estimate.
|
(4)
|
Reflects 30% interest in Warwick Gas Storage valued at proportionate
acquisition value at April 29, 2013.
|
(5)
|
Includes bank debt, net of working capital.
|
(6)
|
Amounts are in addition to amounts in the McDaniel report for future
well abandonment costs, net of salvage value, related to developed
reserves. See "ABANDONMENT AND RECLAMATION COSTS".
|
(7)
|
Includes $10.5 million of gas over bitumen royalty credits not yet
received.
|
(8)
|
Hedging adjustments as at December 31, 2013 relative to McDaniel price
forecast.
|
The above evaluation includes future capital expenditure expectations
required to bring undeveloped reserves recognized by McDaniel that meet
the criteria for booking under NI 51-101 on production. The fair market
value of undeveloped land does not reflect the value of the Company's
extensive prospect inventory which is anticipated to be converted into
reserves and production over time through future capital investment.
FINDING AND DEVELOPMENT COSTS
Under NI 51-101, the methodology to be used to calculate F&D costs
includes incorporating changes in FDC required to bring the proved
undeveloped and probable reserves to production. Changes in forecast
FDC occur annually as a result of development activities, acquisitions
and disposition activities, undeveloped reserve revisions and capital
cost estimates that reflect the independent evaluator's best estimate
of what it will cost to bring the proved and probable undeveloped
reserves on production.
The following table summarizes Perpetual's F&D cost after the inclusion
of changes in FDC. F&D costs, including changes in FDC were $9.29 per
boe on a proved and probable basis ($14.84 per boe proved) in 2013.
Since net proceeds on dispositions and the reduction in future
development capital exceeded exploration and development capital
expenditures the calculated FD&A costs are not meaningful and therefore
not presented in the table below.
2013 F&D Costs(1)
|
|
|
($ millions except as noted)
|
Proved
|
Proved &
Probable
|
F&D Costs, including FDC
|
|
|
Exploration and Development Capital Expenditures
|
$96.7
|
$96.7
|
Total Change in FDC
|
$72.5
|
($29.1)
|
Total F&D Capital, Including Change in FDC
|
$169.2
|
$67.6
|
Reserve Additions, Including Revisions - MMboe
|
11.4
|
7.3
|
F&D Costs, including FDC - $/boe
|
$14.84
|
$9.29
|
(1) Financial information is per Perpetual's 2013 preliminary unaudited
consolidated financial statements.
|
OPERATIONS
Edson Wilrich Liquids-rich Gas
In the fourth quarter of 2013, Perpetual executed a single rig drilling
program in West Central Alberta. Four wells (2.0 net) were rig released
at West Edson and a fifth well (1.0 net) was spud at East Edson. The
four West Edson wells are now completed and tied in through the West
Edson facility and are performing on average at or above the type curve
as recently revised by McDaniel. Operations are on track for two gross
(1.0 net) additional wells to be drilled, completed and tied in prior
to break up. Perpetual estimates capital of $15 million was spent in
the fourth quarter of 2013 and spending in the greater Edson area in
the first quarter will be $16 to $18 million.
Based on the strong performance of existing wells in the area, positive
reserve revisions were recorded by McDaniel at West Edson for both
existing producing wells as well as future wells to be developed.
McDaniel now estimates the type curve well in the West Edson area will
recovery 5.6 Bcfe per well on a proved and probable basis and forecasts
a net present value discounted at 10 percent for future wells at $10.7
million per well. McDaniel has recorded reserves under NI 51-101
parameters for 14.1 net locations. Perpetual has an additional 11 net
prospective sections for the Wilrich at West Edson with no reserves yet
recognized by McDaniel. In 2014, the Company will focus on technical
analysis to further quantify the gas in place in the Wilrich formation
at West Edson to define the optimal development scenario and well
spacing.
Production at West Edson has exceeded the stated plant capacity of 30
MMcf/d gross (50% working interest), averaging approximately 37 MMcf/d
gross (18.5 MMcf/d net) in December and January. Peak daily
deliverability thus far of 71.0 MMcf/d gross (35.5 MMcf/d net) has been
achieved, as recent new high pressure wells bypass compression and flow
directly to sales as they are brought onstream.
Beyond the first quarter, plans are in place to execute a continuous
single rig drilling program after break up and install additional plant
and compression equipment at West Edson to bring plant capacity to 60
MMcf/d plus associated C5+ liquids (50% working interest). This level
of drilling activity is expected to keep the West Edson plant at full
capacity and ramp up exit production to match the expanded facility
capability prior to year-end 2014. Total second through fourth quarter
capital spending in the Greater Edson area is budgeted at $22 to $26
million.
Mannville Heavy Oil
Activities are ongoing in a continuous one rig winter drilling program
of 15 (13.7 net) heavy oil wells, 5 (5.0 net) of which were drilled in
December 2013. Planned capital expenditures in the first quarter of
2014 are estimated at $11 million, with production from new wells
ramping up late in the quarter. While the program is primarily a
continuation of downspacing in existing pools, three exploratory wells
are targeting to further delineate future drilling inventory. To date,
positive results on the first (1.0 net) exploratory well, currently
flowing at 140 bbl/d of oil with 20% water cut, has confirmed economic
rates from a new pool and identified seven new locations for future
development.
A waterflood pilot in the Mannville I2I pool (67% working interest) was
successfully started up in December 2013. Reservoir modeling suggests
positive impacts to decline rates in producing wells offsetting the
pilot injectors could be seen within 6 months. Additional infill
drilling in the I2I pool is included in the first quarter 2014 drilling
program in order to prepare to expand waterflood operations in the pool
prior to year-end 2014.
Capital expenditures for the remainder of 2014 for Mannville heavy oil
are estimated at $12 to $15 million, targeting up to 13 (9.3 net) wells
to be drilled, completed and tied in after break up.
Shallow Gas
Capital program activities are underway in Perpetual's legacy
conventional shallow gas pools to maximize value and mitigate base
production declines. Capital expenditures of $5 million are planned for
the first quarter, primarily targeting high return facility
optimization projects, well workovers and uphole recompletions in
winter-only access areas in northeast Alberta. Depending on the outlook
for natural gas prices, up to an additional $5 million has been
budgeted to optimize shallow gas properties for the remainder of 2014.
Also, capital activities could include a small pilot project evaluating
drilling and completion techniques to define the technical and economic
potential of the Colorado shallow shale gas resource in east central
Alberta.
COMMODITY PRICE RISK MANAGEMENT
With recent strength in natural gas prices following the depletion of
storage levels caused by cold winter weather throughout much of North
America, Perpetual has entered into a number of forward sale
transactions to help manage commodity price risk and protect a base
level of 2014 cash flow. Financial and physical forward natural gas
sales arrangements at the AECO trading hub as at February 3, 2014 are
now as follows:
Natural Gas Transactions
|
Type of
Contract
|
Term
|
Volumes
at AECO
(GJ/d)
|
Price
($/GJ)(1)
|
Futures Market
($/GJ)(2)
|
% of
2014E Gas
Production(3)
|
Financial - AECO
|
April - Dec 2014
|
10,000
|
3.71
|
4.43
|
9%
|
Financial - AECO
|
April - June 2014
|
20,000
|
4.01
|
4.41
|
18%
|
Financial - AECO
|
April - Oct 2014
|
30,520
|
4.02
|
4.38
|
27%
|
Financial - AECO
|
July - Dec 2014
|
17,500
|
4.22
|
4.39
|
16%
|
Call - AECO(4)
|
Jan - Dec 2014
|
10,000
|
4.25
|
4.48
|
9%
|
(1) Average price calculated using weighted average price for net open
sell contracts.
|
(2) Futures market reflects AECO settled and forward market prices as
at February 4, 2014.
|
(3) Calculated using 2014 estimated gas production of 106 MMcf/d,
including gas over bitumen deemed production.
|
(4) Settles monthly, expires December 2014.
|
Perpetual also has in place the following oil sales arrangements, to
reduce exposure to fluctuations in the WTI index:
Oil Transactions
|
|
|
|
|
|
|
Type of
Contract
|
Term
|
Volumes
at WTI (bbl/d)
|
Floor Price
($US/bbl)(1)
|
Ceiling
Price
($US/bbl)(1)
|
Futures
Market
($US/bbl)(2)
|
% of 2014E
Oil & NGL
Production(3)
|
WTI Collar
|
Jan - Dec 2014
|
1,500
|
86.67
|
95.15
|
94.08
|
44%
|
WTI Fixed
|
Jan - June 2014
|
1,000
|
90.00
|
-
|
96.30
|
29%
|
WTI Fixed
|
July - Dec 2014
|
250
|
90.00
|
-
|
91.87
|
7%
|
WTI-WCS
Differential
Fixed
|
Feb - Dec 2014
|
1,500
|
22.44
|
-
|
20.51
|
44%
|
WTI-WCS
Differential
Fixed
|
April - Dec 2014
|
500
|
19.25
|
-
|
20.80
|
15%
|
Collar
|
Jan - Dec 2015
|
1,000
|
CDN$87.50
|
CDN$95.50
|
CDN$95.75
|
29%
|
(1) Average price calculated using weighted average price for net open
contracts.
|
(2) Futures market reflects WTI forward prices at February 4, 2014.
|
(3) Calculated using 2014 estimated oil and NGL production of 3,400
bbl/d
|
In addition, the Corporation has sold oil call options exercisable and
expiring as follows:
|
|
|
|
|
|
Type of
Contract
|
Term
|
Expiry
|
Volumes at
WTI (bbl/d)
|
Strike Price
($US WTI)
|
Futures Market
($US/bbl)(1)
|
Call
|
Jan - Dec 2014
|
Monthly 2014
|
2,000
|
105.00
|
94.08
|
(1) Futures market reflects WTI forward prices at February 4, 2014.
|
OUTLOOK
Perpetual's strategic priorities for 2014 are as follows:
-
Reduce debt and manage downside risks;
-
Grow Edson liquids-rich gas production, reserves, cash flow, inventory
and value;
-
Maximize value of Mannville heavy oil;
-
Maximize cash flow from shallow gas; and
-
Advance and broaden portfolio of high impact opportunities with
risk-managed investment.
Perpetual is targeting capital spending in 2014 to be fully funded by
2014 funds flow. The Company's Board of Directors has approved a $70 to
$80 million capital budget for full calendar year 2014. First quarter
spending is on track to be approximately $32 to $34 million. The table
below summarizes the capital plans in accordance with Perpetual's 2014
Strategic Priorities.
2014 Capital Budget
|
|
|
|
|
($ millions, except as noted)
|
Q1 2014
|
# Wells
|
Q2 - Q4 2014
|
# Wells
|
West Central Liquids-rich gas
|
$16-$18
|
3 (2.0 net)
|
$22-$26
|
up to 7 (3.5 net)
|
Mannville Heavy Oil
|
$11
|
10 (8.7 net)
|
$12-$15
|
up to 13 (9.3 net)
|
Shallow Gas
|
$5
|
-
|
$4-$5
|
-
|
Total
|
$32-$34
|
13 (10.7 net)
|
$38-$46
|
20 (12.8 net)
|
Sensitivities
Perpetual estimates that 2014 funds flow will total $75 to $85 million
based on current forward commodity prices with oil and liquids
production averaging close to 3,400 bbl/d and natural gas sales
averaging approximately 90 to 95 MMcf/d. The table below describes the
sensitivity of Perpetual's 2014 forecasted funds flow to operational
changes and changes in the business environment:
2014 Funds Flow Sensitivity Analysis
|
($ millions, except as noted)
|
Change
|
Estimated Impact on
2014 Funds Flow
|
Business Environment
|
|
|
Natural gas price at AECO
|
$0.25/Mcf
|
$9.1
|
Oil price at WTI
|
$5.00/bbl
|
$2.6
|
Interest rate on bank debt
|
1%
|
$0.7
|
Operational
|
|
|
Natural gas production
|
5 MMcf/d
|
$6.6
|
Oil and NGL production
|
100 bbl/d
|
$2.6
|
Operating expenses
|
$0.50/boe
|
$3.5
|
Additional Information
Perpetual will release its 2013 annual audited financial statements and
management's discussion and analysis ("MD&A") on or about March 5,
2014.
Uncertainties in Estimating Reserves
There are numerous uncertainties inherent in estimating quantities of
crude oil, natural gas and NGL reserves and the future funds flows
attributed to such reserves. The reserve and associated funds 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 funds 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 those 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.
Unaudited financial information
Certain financial and operating information included in this press
release for the quarter and year-ended December 31, 2013, such as
capital expenditures, FD&A costs, funds flow and net debt are based on
estimated unaudited financial results for the quarter and year then
ended, and are subject to the same limitations as discussed under
"Forward-Looking Information". These estimated amounts may change upon
the completion of audited financial statements for the year-ended
December 31, 2013 and changes could be material.
BOE Equivalents
Perpetual's aggregate proved and probable reserves are reported in
barrels of oil equivalent (Boe). Boe may be misleading, particularly if
used in isolation. In accordance with NI 51-101 a Boe conversion ratio
for natural gas of 6 Mcf: 1 Boe has been used, which is based on an
energy equivalency conversion method primarily applicable at the burner
tip and does not necessarily represent a value equivalency at the
wellhead. As the value ratio between natural gas and crude oil based on
the current prices of natural gas and crude oil is significantly
different from the energy equivalency of 6:1, utilizing a conversion on
a 6:1 basis may be misleading as an indication of value.
Forward-Looking Information
Certain information regarding Perpetual in this news release including
management's assessment of future plans and operations may constitute
forward-looking statements under applicable securities laws. The
forward looking information includes, without limitation, anticipated
amounts and allocation of capital spending; statements regarding
estimated production and timing thereof; prospective drilling, forecast
average production; completions and development activities;
infrastructure expansion and construction; estimated FDC required to
convert proved and probable non-producing and undeveloped reserves to
proved producing reserves; anticipated effect of commodity prices on
reserves; estimates of gross recoverable gas sales; estimated net asset
value; prospective oil and natural gas liquids production capability;
projected realized natural gas prices and funds flow; projected ending
2013 net debt; estimated asset retirement obligations; anticipated
effect of commodity prices on future development capital and reserves;
commodity prices and foreign exchange rates; and gas price management.
Various assumptions were used in drawing the conclusions or making the
forecasts and projections contained in the forward-looking information
contained in this press release, which assumptions are based on
management analysis of historical trends, experience, current
conditions and expected future developments pertaining to Perpetual and
the industry in which it operates as well as certain assumptions
regarding the matters outlined above. Forward-looking information is
based on current expectations, estimates and projections that involve a
number of risks, which could cause actual results to vary and in some
instances to differ materially from those anticipated by Perpetual and
described in the forward-looking information contained in this press
release. Undue reliance should not be placed on forward-looking
information, which is not a guarantee of performance and is subject to
a number of risks or uncertainties, including without limitation those
described under "Risk Factors" in Perpetual's MD&A for the year-ended
December 31, 2012 and those included in other reports on file with
Canadian securities regulatory authorities which may be accessed
through the SEDAR website (www.sedar.com and at Perpetual's website www.perpetualenergyinc.com). Readers are cautioned that the foregoing list of risk factors is not
exhaustive. Forward-looking information is based on the estimates and
opinions of Perpetual's management at the time the information is
released and Perpetual disclaims any intent or obligation to update
publicly any such forward-looking information, whether as a result of
new information, future events or otherwise, other than as expressly
required by applicable securities law.
SOURCE Perpetual Energy Inc.
Susan L. Riddell Rose
President and Chief Executive Officer
Cameron R. Sebastian
Vice President, Finance and Chief Financial Officer