VANCOUVER, BRITISH COLUMBIA--(Marketwired - Nov. 15, 2016) - ShaMaran Petroleum Corp. ("ShaMaran" or the
"Company") (TSX VENTURE:SNM)(OMX:SNM) is pleased to announce its financial and operating results for the nine months ended
September 30, 2016. Unless otherwise stated all currency amounts indicated as "$" in this news release are expressed in thousands
of United States dollars.
On November 7, 2016 the Assignment, Novation and Fourth Amendment Agreement to the PSC (the "4th PSC Amendment") and Atrush
Facilitation Agreement were concluded between TAQA Atrush B.V. ("TAQA" and the Operator of the Atrush Block), General Exploration
Partners. Inc. ("GEP" and a wholly owned subsidiary of ShaMaran), Marathon Oil KDV ("MOKDV")(together, the "Non-Government
Contractors") and the Kurdistan Regional Government ("KRG") resulting in participating interests in the Atrush Block PSC of TAQA
at 39.9%, the KRG at 25%, GEP at 20.1% and MOKDV at 15%. In addition these agreements include the terms for repayment to the
Non-Government Contractors for costs which they have agreed to pay for on behalf of the KRG, including those relating to the
Feeder Pipeline.
Construction of the 30,000 bopd Atrush Phase 1 Production Facility ("Production Facility") is complete and commissioning is in
progress. The Atrush-2 ("AT-2") and Atrush-4 ("AT-4") wells were successfully completed in the second and third quarters of this
year. All four wells intended for production are now completed, connected to the Production Facility and ready for start-up. Work
on the pipeline being constructed between the Production Facility and the block boundary (the "Spur Pipeline") is expected to be
completed in the fourth quarter of 2016.
Work has now commenced on the final 35km section of pipeline which will run from the Atrush block boundary to the tie-in point
on the main export pipeline (the "Feeder Pipeline") and is subject to the terms of an Engineering, Procurement and Construction
("EPC") contract between TAQA and KAR Company ("KAR") which became effective on November 7, 2016. The length and complexity of
the commercial discussions associated with the EPC contract, the 4th PSC Amendment, and the Atrush Facilitation Agreement have
brought the commencement of the Atrush Feeder Pipeline closer to the winter season which means there is an increased risk to the
schedule. While completion in the first quarter of 2017 is still the target and a possibility, it is probable that first
production from Atrush will be further delayed to the second quarter of 2017. As a result the Company estimates that it will
require approximately $20 million of additional funding which the Company expects will be made available by increasing GEP's
Super Senior Bond through facilities provided for in GEP's April 2016 financing arrangement.
FINANCIAL AND OPERATING RESULTS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016
During the reporting period the Company continued its appraisal and development campaign in respect of the Atrush petroleum
property located in the Kurdistan Region of Iraq which constitutes the continuing operations of the Company. Atrush
currently generates no revenues.
Financial Results
The Company reports a net loss of $7.4 million in the first three quarters of 2016 which was primarily driven by general and
administrative expenses, share based payments expense and finance cost, the substantial portion of which were expensed borrowing
costs on the Company's Senior Bonds and Super Senior Bonds. These expenses have been slightly offset by interest income on
interest bearing funds as well as service fees.
| Condensed Interim Statement of Comprehensive Income |
|
| (Unaudited, expressed in thousands of United States Dollars) |
|
| |
|
| |
Three months
ended September 30, |
|
Nine months
ended September 30, |
|
| |
2016 |
|
2015 |
|
2016 |
|
2015 |
|
| |
|
|
|
|
|
|
|
|
| Continuing Operations |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Income |
|
|
|
|
|
|
|
|
| Service fees |
90 |
|
- |
|
120 |
|
- |
|
| |
|
|
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
|
|
|
| Depreciation and amortisation expense |
(12 |
) |
(13 |
) |
(34 |
) |
(45 |
) |
| Share based payments expense |
(58 |
) |
(186 |
) |
(192 |
) |
(1,038 |
) |
| General and administrative expense |
(695 |
) |
(384 |
) |
(3,006 |
) |
(1,899 |
) |
| Loss before finance items and income tax expense |
(765 |
) |
(583 |
) |
(3,232 |
) |
(2,982 |
) |
| |
|
|
|
|
|
|
|
|
| Finance income |
16 |
|
88 |
|
39 |
|
634 |
|
| Finance cost |
(1,393 |
) |
(1,331 |
) |
(4,228 |
) |
(3,993 |
) |
| Net finance cost |
(1,377 |
) |
(1,243 |
) |
(4,189 |
) |
(3,359 |
) |
| |
|
|
|
|
|
|
|
|
| Loss before income tax expense |
(2,052 |
) |
(1,826 |
) |
(7,301 |
) |
(6,341 |
) |
| |
|
|
|
|
|
|
|
|
| Income tax expense |
(14 |
) |
(23 |
) |
(55 |
) |
(84 |
) |
| |
|
|
|
|
|
|
|
|
| Loss from continuing operations |
(2,066 |
) |
(1,849 |
) |
(7,356 |
) |
(6,425 |
) |
| |
|
|
|
|
|
|
|
|
| Discontinued operations |
|
|
|
|
|
|
|
|
| Net gain from discontinued operations |
- |
|
46 |
|
- |
|
32 |
|
| |
|
|
|
|
|
|
|
|
| Loss for the period |
(2,066 |
) |
(1,803 |
) |
(7,356 |
) |
(6,393 |
) |
| |
|
|
|
|
|
|
|
|
| Other comprehensive income |
|
|
|
|
|
|
|
|
| Items that may be reclassified to profit or loss: |
|
|
|
|
|
|
|
|
| Currency translation differences |
(11 |
) |
(48 |
) |
53 |
|
5 |
|
| Actuarial loss on defined pension plan |
- |
|
- |
|
(505 |
) |
- |
|
| Total other comprehensive (loss) / income |
(11 |
) |
(48 |
) |
(452 |
) |
5 |
|
| |
|
|
|
|
|
|
|
|
| Total comprehensive loss for the period |
(2,077 |
) |
(1,851 |
) |
(7,808 |
) |
(6,388 |
) |
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
| Condensed Interim Consolidated Balance Sheet |
|
| (Unaudited, expressed in thousands of United States Dollars) |
|
| |
|
| |
At September 30, 2016 |
|
At December 31, 2015 |
|
| |
|
|
|
|
| Assets |
|
|
|
|
| |
|
|
|
|
| Non-current assets |
|
|
|
|
| Property, plant and equipment |
214,210 |
|
177,044 |
|
| Intangible assets |
89,256 |
|
88,645 |
|
| |
303,466 |
|
265,689 |
|
| |
|
|
|
|
| Current assets |
|
|
|
|
| Cash and cash equivalents, restricted |
8,715 |
|
1,512 |
|
| Cash and cash equivalents, unrestricted |
6,198 |
|
30,409 |
|
| Other current assets |
284 |
|
200 |
|
| |
15,197 |
|
32,121 |
|
| |
|
|
|
|
| Total assets |
318,663 |
|
297,810 |
|
| |
|
|
|
|
| Liabilities and equity |
|
|
|
|
| |
|
|
|
|
| Current liabilities |
|
|
|
|
| Accrued interest expense on bonds |
6,950 |
|
2,252 |
|
| Accounts payable and accrued expenses |
4,587 |
|
9,560 |
|
| Current tax liabilities |
- |
|
31 |
|
| |
11,537 |
|
11,843 |
|
| |
|
|
|
|
| Non-current liabilities |
|
|
|
|
| Borrowings |
155,804 |
|
148,263 |
|
| Provisions |
10,795 |
|
8,080 |
|
| Pension liability |
2,207 |
|
- |
|
| |
168,806 |
|
156,343 |
|
| Total liabilities |
180,343 |
|
168,186 |
|
| |
|
|
|
|
| Equity |
|
|
|
|
| Share capital |
611,179 |
|
593,179 |
|
| Share based payments reserve |
6,427 |
|
6,235 |
|
| Cumulative translation adjustment |
(30 |
) |
(83 |
) |
| Accumulated deficit |
(479,256 |
) |
(469,707 |
) |
| |
|
|
|
|
| Total equity |
138,320 |
|
129,624 |
|
| |
|
|
|
|
| Total liabilities and equity |
318,663 |
|
297,810 |
|
| |
|
|
|
|
Total assets increased during the first nine months of 2016 by $20.9 million which corresponds to increases in share capital
and equity reserves by $18.3 million, borrowings by $7.5 million and other non-current liabilities by $4.9 million which were
offset by an increase in the accumulated deficit by $9.5 million, principally due to the net loss recorded in the period, and a
decrease in current liabilities by $0.3 million.
Property, plant & equipment assets increased by $37.2 million during the three quarters of 2016 due to $27.6 million of Atrush
development costs and capitalised borrowing costs of $9.6 million incurred during the period. The increase in intangible
assets by $0.6 million during the first nine months of 2016 is due to $0.3 million of Atrush exploration costs and capitalised
borrowing costs of $0.3 million incurred in the period.
| Condensed Interim Consolidated Cash Flow Statement |
|
| (Unaudited, expressed in thousands of United States Dollars) |
|
| |
|
| |
Three months
ended September 30, |
|
Nine months
ended September 30, |
|
| |
2016 |
|
2015 |
|
2016 |
|
2015 |
|
| |
|
|
|
|
|
|
|
|
| Operating activities |
|
|
|
|
|
|
|
|
| Net loss from continuing operations |
(2,066 |
) |
(1,849 |
) |
(7,356 |
) |
(6,425 |
) |
| Adjustments for: |
|
|
|
|
|
|
|
|
| |
Interest expense on senior secured bonds - net |
1,375 |
|
1,321 |
|
4,103 |
|
3,964 |
|
| |
Share based payments expense |
58 |
|
186 |
|
192 |
|
1,038 |
|
| |
Unwinding discount on decommissioning provision |
19 |
|
- |
|
62 |
|
- |
|
| |
Depreciation and amortisation expense |
12 |
|
13 |
|
34 |
|
45 |
|
| |
Pension expense |
- |
|
- |
|
14 |
|
- |
|
| |
Interest income |
(6 |
) |
(43 |
) |
(39 |
) |
(164 |
) |
| |
Foreign exchange (gain) / loss |
(10 |
) |
(45 |
) |
64 |
|
(470 |
) |
| |
Changes in provisions |
- |
|
711 |
|
- |
|
444 |
|
| |
Changes in current tax liabilities |
(8 |
) |
2 |
|
(31 |
) |
(7 |
) |
| |
Changes in other current assets |
(41 |
) |
(11 |
) |
(84 |
) |
1,340 |
|
| |
Changes in accounts payable and accrued expenses |
(4,317 |
) |
1,848 |
|
(4,970 |
) |
(3,429 |
) |
| Cash used in discontinued operations |
- |
|
(8 |
) |
- |
|
(16 |
) |
| Net cash inflows from / (outflows to) operating activities |
(4,984 |
) |
2,125 |
|
(8,011 |
) |
(3,680 |
) |
| |
|
|
|
|
|
|
|
|
| Investing activities |
|
|
|
|
|
|
|
|
| Interest received on cash deposits |
6 |
|
43 |
|
39 |
|
164 |
|
| Purchases of intangible assets |
(58 |
) |
(13,404 |
) |
(56 |
) |
(46,771 |
) |
| Purchase of property, plant and equipment |
(8,641 |
) |
(1 |
) |
(25,186 |
) |
(3 |
) |
| Net cash outflows to investing activities |
(8,693 |
) |
(13,362 |
) |
(25,203 |
) |
(46,610 |
) |
| |
|
|
|
|
|
|
|
|
| Financing activities |
|
|
|
|
|
|
|
|
| Proceeds on bond issue |
- |
|
- |
|
17,000 |
|
- |
|
| Bond transaction costs |
- |
|
- |
|
(780 |
) |
- |
|
| Transaction costs on Rights Offering |
- |
|
- |
|
- |
|
60,462 |
|
| Shares issued on Rights Offering |
- |
|
- |
|
- |
|
(1,351 |
) |
| Interest payments to bondholders |
- |
|
- |
|
- |
|
(8,625 |
) |
| Net cash inflows from financing activities |
- |
|
- |
|
16,220 |
|
50,486 |
|
| |
|
|
|
|
|
|
|
|
| Effect of exchange rate changes on cash and cash equivalents |
(3 |
) |
(1 |
) |
(14 |
) |
471 |
|
| |
|
|
|
|
|
|
|
|
| Change in cash and cash equivalents |
(13,680 |
) |
(11,238 |
) |
(17,008 |
) |
667 |
|
| |
|
|
|
|
|
|
|
|
| Cash and cash equivalents, beginning of the period |
28,593 |
|
69,109 |
|
31,921 |
|
57,204 |
|
| |
|
|
|
|
|
|
|
|
| Cash and cash equivalents, end of the period* |
14,913 |
|
57,871 |
|
14,913 |
|
57,871 |
|
The decrease by $17 million in the cash position of the Company during the first nine months of 2016 was due to cash outflows
of $25.2 million on Atrush Block development activities, $2.9 million of cash out on G&A and other cash expenses and $5.1
million of negative cash adjustments from changes in working capital items which were offset by $16.2 million of net proceeds on
the issue of Super Senior Bonds.
Operating Results
Atrush Contract
- On November 7, 2016 the Assignment, Novation and Fourth Amendment Agreement to the PSC (the "4th PSC Amendment") and Atrush
Facilitation Agreement were concluded between TAQA Atrush B.V. ("TAQA" and the Operator of the Atrush Block), General
Exploration Partners. Inc. ("GEP" and a wholly owned subsidiary of ShaMaran), Marathon Oil KDV ("MOKDV")(together, the
"Non-Government Contractors") and the Kurdistan Regional Government ("KRG") resulting in participating interests in the Atrush
Block PSC of TAQA at 39.9%, the KRG at 25%, GEP at 20.1% and MOKDV at 15%.
- The above agreements include the terms for repayment to the Non-Government Contractors for costs which they have agreed to
pay for on behalf of the KRG, including those relating to the Feeder Pipeline.
Production Facility, Export Pipeline and Wells
- Construction of the 30,000 bopd Atrush Phase 1 Production Facility ("Production Facility") is complete and commissioning is
in progress.
- The Atrush-2 ("AT-2") and Atrush-4 ("AT-4") wells were successfully completed in the second and third quarters of this
year. All four wells intended for production are now completed, connected to the Production Facility and ready for start-up.
- Work on the pipeline being constructed between the Production Facility and the block boundary (the "Spur Pipeline") is
substantially complete. Construction of the pump station and the intermediate pigging and pressure reduction station ("IPPR")
is nearing completion and is expected to be finalised by the end of this year.
- Work has now commenced on the final 35km section of pipeline which will run from the Atrush Block boundary to the tie-in
point on the main export pipeline (the "Feeder Pipeline") and is subject to the terms of an Engineering, Procurement and
Construction ("EPC") contract between TAQA and KAR Company ("KAR") which became effective on November 7, 2016. The length and
complexity of the commercial discussions associated with the EPC contract, the 4th PSC Amendment, and the Atrush Facilitation
Agreement have brought the commencement of the Atrush Feeder Pipeline closer to the winter season which means there is an
increased risk to the schedule. While completion in the first quarter of 2017 is still the target and a possibility, it is
probable that first production from Atrush will be further delayed to the second quarter of 2017.
Corporate
- As a result of the increased risk of delay in the schedule the Company estimates that it will require approximately $20
million of additional funding which the Company expects will be made available by increasing GEP's Super Senior Bond through
facilities provided for in GEP's April 2016 financing arrangement.
- The Company completed a financing arrangement in early May 2016 (the "Financing Arrangement") with holders of the $140.6
million bonds (the "Senior Bonds") of GEP, a wholly owned subsidiary of ShaMaran. The Financing Arrangement provides the
Company with additional liquidity in 2016 of approximately $33 million based on the issuance of $17 million ($16.2 million
proceeds net of transaction costs) of additional super senior bonds ("Super Senior Bonds") and provides terms for the Company
to pay bond coupon interest in kind by issuing additional bonds, including approximately $17.9 million of 2016 coupon interest.
Also under the Financing Arrangement the Company issued 218,863,000 common shares at a deemed price of CAD 0.105 per share to
holders of the Senior Bonds who elected to convert Senior Bonds into ShaMaran common shares which represented $18 million of
Senior Bonds at face value. PIK Bonds of $8.1 million and $1.0 million were issued under the Senior Bonds and Super Senior
Bonds agreements, respectively, to satisfy coupon interest for the six months ended November 13, 2016.
- On February 15, 2016 the Company reported updates to estimated reserves and contingent resources for the Atrush block as of
December 31, 2015. Total oil in place is estimated at 1.5 to 2.8 billion barrels, with Total Field Proven plus Probable ("2P")
Reserves on a property gross basis increasing from 61.5 million barrels ("MMbbl") to 85.1 MMbbl, an increase of 38
percent. Total Field Unrisked Best Estimate Discovered Recoverable Resources ("2P + 2C")1 on a property gross basis
increased from 372 million barrels oil equivalent (MMboe)2 to 389 MMboe.
1 This estimate of remaining recoverable resources (unrisked) includes contingent resources that have not been
adjusted for risk based on the chance of development. It is not an estimate of volumes that may be recovered.
2 Boe may be misleading, particularly if used in isolation. A boe conversion ratio of 6 million cubic feet ("Mcf")
per one barrel is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent
a value equivalency at the wellhead.
ATRUSH OUTLOOK
Production Facility
The construction of the 30,000 bopd Atrush Phase 1 Production Facility is complete. Commissioning is in progress and is
expected to be complete in advance of the Feeder Pipeline.
Engineering and design of water injection facilities has commenced and will continue in 2017.
Oil Export Pipeline
TAQA, as operator of the Atrush PSC, is responsible for the construction of the Spur Pipeline to the block boundary. The
construction of the Spur Pipeline is substantially complete. Construction of the pump station and the IPPR is nearing completion
and is expected to be finalised by the end of this year.
Work has commenced on the Feeder Pipeline which will ultimately be owned by the KRG. The complexity of commercial and legal
discussions has led to delays in the start of construction of the Feeder Pipeline. Completion is targeted for the first quarter
of 2017 but due to onset of winter conditions it is probable that it will slip to the second quarter of 2017. Production start is
planned to begin after the Feeder Pipeline is commissioned.
Wells
AT-2, the final of four initial producing wells, all equipped with electric submersible pumps, was completed in the third
quarter of this year. The four initial producing wells are all connected to the Production Facility and now ready for start
up.
Plans in 2017 are to drill and test CK-7, an appraisal and development well located in the central area of the Atrush Block,
and CK-9, a dedicated water disposal well.
This information in this release is subject to the disclosure requirements of ShaMaran Petroleum Corp. under the EU Market
Abuse Regulation and/or the Swedish Securities Market Act. This information was publicly communicated on November 15, 2016 at
23h30 Central European Time.
ABOUT SHAMARAN
ShaMaran Petroleum Corp. is a Kurdistan focused oil development and exploration company with a 20.1% direct interest in the
Atrush oil discovery. The Atrush Block is currently undergoing an appraisal and development campaign.
ShaMaran is a Canadian oil and gas company listed on the TSX Venture Exchange and the NASDAQ OMX First North Exchange
(Stockholm) under the symbol "SNM". Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is
defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release. Pareto
Securities AB is the Company's Certified Advisor on NASDAQ OMX First North.
The Company's condensed interim consolidated financial statements, notes to the financial statements and management's
discussion and analysis have been filed on SEDAR (www.sedar.com) and are also
available on the Company's website (www.shamaranpetroleum.com).
FORWARD LOOKING STATEMENTS
This news release contains statements and information about expected or anticipated future events and financial
results that are forward-looking in nature and, as a result, are subject to certain risks and uncertainties, such as legal and
political risk, civil unrest, general economic, market and business conditions, the regulatory process and actions, technical
issues, new legislation, competitive and general economic factors and conditions, the uncertainties resulting from potential
delays or changes in plans, the occurrence of unexpected events and management's capacity to execute and implement its future
plans. Any statements that are contained in this news release that are not statements of historical fact may be deemed to be
forward-looking information. Forward-looking information typically contains statements with words such as "may", "will",
"should", "expect", "intend", "plan", "anticipate", "believe", "estimate", "projects", "potential", "scheduled", "forecast",
"outlook", "budget" or the negative of those terms or similar words suggesting future outcomes. The Company cautions readers
regarding the reliance placed by them on forward‐looking information as by its nature, it is based on current expectations
regarding future events that involve a number of assumptions, inherent risks and uncertainties, which could cause actual results
to differ materially from those anticipated by the Company.
Actual results may differ materially from those projected by management. Further, any forward-looking information is made
only as of a certain date and the Company undertakes no obligation to update any forward-looking information or statements to
reflect events or circumstances after the date on which such statement is made or reflect the occurrence of unanticipated events,
except as may be required by applicable securities laws. New factors emerge from time to time, and it is not possible for
management of the Company to predict all of these factors and to assess in advance the impact of each such factor on the
Company's business or the extent to which any factor, or combination of factors, may cause actual results to differ materially
from those contained in any forward-looking information.