CALGARY,
AB, Feb. 13, 2025 /CNW/ - Keyera Corp. (TSX:
KEY) ("Keyera") announced its fourth quarter and year-end 2024
financial results today, the highlights of which are included in
this news release. To view Management's Discussion and Analysis
(the "MD&A") and financial statements, visit either Keyera's
website or its filings on SEDAR+ at www.sedarplus.ca.
"Keyera had an outstanding 2024, achieving record results across
all three business segments" said Dean
Setoguchi, President and CEO. "We continued to execute our
strategy and deliver value to our customers by leveraging the
strength of our integrated value chain. Looking ahead, we have a
clear pathway to continued margin growth by filling available
capacity and advancing capital-efficient growth projects. Our
financial strength positions us well to allocate capital to the
highest-value opportunities."
Fourth Quarter and Year-End Highlights
- Financial Results
- Adjusted earnings before interest, taxes, depreciation, and
amortization1 ("adjusted EBITDA") were $313 million for the quarter (Q4 2023 –
$339 million) and a record
$1.28 billion for the full year (2023
– $1.21 billion). These strong
results were driven by record quarterly realized margin
contributions from the Liquids Infrastructure segment and record
annual realized margin contributions from all three business
segments.
- Distributable cash flow1 ("DCF") was $168 million or $0.73 per share for the quarter (Q4 2023 –
$234 million or $1.02 per share) and $771
million or $3.36 per share for
the full year (2023 – $855 million or
$3.73 per share). The decrease in
both figures compared to the prior year periods is mostly due to
higher cash taxes.
- Net earnings were $89 million for
the fourth quarter (Q4 2023 – $49
million) and a record $487
million for the full year (2023 – $424 million).
- Record Fee-for-Service Realized Margin1 Driven by
the Continued Filling of Available Capacity
- Fee-for-service realized margin1 hit a new annual
record of $970 million (2023 –
$891 million), achieving a
year-over-year growth rate of 9%.
- The Gathering and Processing ("G&P") segment delivered
quarterly realized margin1 of $107 million (Q4 2023 – $116 million), and an annual record of
$413 million (2023 – $395 million). The annual increase is mostly due
to the cost and downtime associated with the 2023 Alberta
wildfires, and higher contributions from the Simonette gas plant.
These results also include record annual throughput at the Wapiti
and Pipestone gas plants even with
a planned turnaround at the Wapiti gas plant.
- The Liquids Infrastructure segment achieved record quarterly
realized margin1 of $153
million (Q4 2023 – $130
million), and an annual record of $558 million (2023 – $496
million). The main contributors of this performance were the
continued steady ramp up of KAPS, record quarterly and annual
margin contributions from fractionation and storage services at
KFS, and record quarterly and annual deliveries from Keyera's
industry leading condensate system.
- Marketing Segment Delivers Record Year – The Marketing
segment delivered quarterly realized margin1 of
$99 million (Q4 2023 – $129 million) and a record annual realized
margin1 of $485 million
(2023 – $479 million), above the
previously guided range of $450
million to $480 million. These
results were largely driven by strong contributions from iso-octane
sales and propane exports off the west coast of Canada.
- Strong Financial Position – The company ended the year
with net debt to adjusted EBITDA2 of 2.0 times, below
the targeted range of 2.5 to 3.0 times. The company remains well
positioned to pursue and equity self-fund growth opportunities that
will enhance shareholder value.
2024 Guidance Results
- Marketing segment realized margin1 delivered an
annual record of $485 million, above
the latest guidance range of $450
million to $480 million.
- Annual growth capital spending excluding capitalized interest
was $116 million, above the latest
guidance range of $80 million to
$100 million. The additional capital
includes optimization work at the Brazeau River gas plant and
tie-ins to support new customer volumes at the Wapiti gas
plant.
- Maintenance capital spending was $136
million, within the latest guidance range of $120 million to $140
million.
- Cash taxes were $105 million,
slightly above the latest guidance of $90
million to $100 million, due
to stronger financial performance.
Advancing Capital-Efficient Growth Projects
- The company has formally sanctioned the debottleneck of KFS
Fractionation Unit II ("KFS Frac II"), which will add approximately
8,000 barrels per day of capacity for about $85 million. The project is expected to generate
strong returns on a standalone basis. The additional capacity is
now anticipated to come online earlier than originally planned,
with an expected in-service date of mid-2026 (previously late
2026).
- The 47,000 barrel per day KFS Fractionation Unit III project
("KFS Frac III") continues to receive strong contractual support
from customers. A formal sanction decision is expected later this
year, and the project is expected to be in service in 2028.
Combined, the KFS Frac II debottleneck and the KFS Frac III project
will increase Keyera's total fractionation capacity by about
60%.
- The company has completed front-end engineering and design for
KAPS Zone 4 and continues to progress toward securing sufficient
contractual backing.
- The company continues to progress other potential opportunities
which include the expansion of North Region G&P capacity,
expanding rail and logistics capabilities as fractionation volumes
continue to grow, and further liquids extraction projects.
Long-Term Propane Export and Fractionation Agreements with
AltaGas
As previously announced, Keyera has secured long-term propane
sales agreements with AltaGas' Canadian west coast terminals. These
agreements enhance Keyera and customer access to international
pricing, diversifying sales opportunities. Additionally, AltaGas
has committed to moving incremental NGL mix volumes, which includes
volumes produced from AltaGas' Pipestone II plant (currently under
construction), through Keyera's integrated system, further
supporting ongoing fractionation expansions and future rail and
logistics projects.
AEF Outage
AEF will be taken offline for approximately 6 weeks in the
spring of 2025 to conduct maintenance activities addressing an
unexpected operational issue. These activities are required to
ensure continued safe and reliable operations. The outage is
expected to reduce 2025 realized margin1 for the
Marketing segment by approximately $40
million, with no increase to maintenance capital. The
company still expects to be within its stated base Marketing
realized margin1 guidance of $310
million to $350 million for
2025. Consistent with prior years, Marketing segment realized
margin1 guidance will be provided with first quarter
results in mid-May, after the conclusion of the NGL contracting
season.
2025 Guidance Unchanged
- This past December, the company announced a new 7-8% annual
growth target for fee-based adjusted EBITDA1 over the
2024-2027 period.
- Base Marketing realized margin1 guidance remains
between $310 million to $350 million. Consistent with prior years,
Marketing segment realized margin1 guidance will be
provided with first quarter results in mid-May, after the
conclusion of the NGL contracting season.
- Growth capital expenditures are expected to range between
$300 million and $330 million. This includes capital investments
to advance the KFS Frac II debottleneck, KFS Frac III, KAPS Zone 4,
enhancements at AEF, and optimization work across the
portfolio.
- Maintenance capital expenditures are expected to range between
$70 million and $90 million.
- Cash taxes are expected to range between $100 million and $110
million.
Summary of Key Measures
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
(Thousands of
Canadian dollars, except where noted)
|
2024
|
2023
|
2024
|
2023
|
Net earnings
|
88,906
|
49,192
|
486,628
|
424,032
|
Per share
($/share) – basic
|
0.39
|
0.21
|
2.12
|
1.85
|
Cash flow from
operating activities
|
316,431
|
230,739
|
1,265,788
|
975,486
|
Funds from
operations1
|
227,274
|
290,643
|
962,438
|
1,027,493
|
Distributable cash
flow1
|
168,301
|
233,563
|
770,914
|
854,622
|
Per share
($/share)1
|
0.73
|
1.02
|
3.36
|
3.73
|
Dividends
declared
|
119,160
|
114,577
|
467,473
|
449,141
|
Per share
($/share)
|
0.52
|
0.50
|
2.04
|
1.96
|
Payout
ratio %1
|
71 %
|
49 %
|
61 %
|
53 %
|
Adjusted
EBITDA1
|
312,732
|
339,244
|
1,275,275
|
1,211,774
|
Operating
margin
|
307,295
|
445,786
|
1,385,601
|
1,432,938
|
Realized
margin1
|
359,189
|
374,701
|
1,454,867
|
1,369,401
|
Gathering and Processing
|
|
|
|
|
Operating
margin
|
107,834
|
114,851
|
412,600
|
392,430
|
Realized
margin1
|
107,303
|
115,983
|
412,718
|
394,530
|
Gross processing
throughput3 (MMcf/d)
|
1,532
|
1,625
|
1,492
|
1,588
|
Net processing
throughput3 (MMcf/d)
|
1,380
|
1,393
|
1,324
|
1,358
|
Liquids Infrastructure
|
|
|
|
|
Operating
margin
|
154,295
|
128,133
|
557,021
|
486,467
|
Realized
margin1
|
152,576
|
130,170
|
557,590
|
496,114
|
Gross processing
throughput4 (Mbbl/d)
|
187
|
206
|
176
|
185
|
Net processing
throughput4 (Mbbl/d)
|
102
|
116
|
97
|
101
|
AEF iso-octane
production volumes (Mbbl/d)
|
15
|
15
|
13
|
15
|
Marketing
|
|
|
|
|
Operating
margin
|
45,264
|
202,851
|
416,129
|
554,251
|
Realized
margin1
|
99,408
|
128,597
|
484,708
|
478,967
|
Inventory
value
|
270,225
|
225,790
|
270,225
|
225,790
|
Sales volumes
(Bbl/d)
|
243,500
|
253,900
|
207,500
|
200,700
|
Acquisitions
|
—
|
—
|
—
|
366,537
|
Growth capital
expenditures
|
48,580
|
34,121
|
115,985
|
216,177
|
Maintenance capital
expenditures
|
44,435
|
40,221
|
136,340
|
119,973
|
Total capital expenditures
|
93,015
|
74,342
|
252,325
|
702,687
|
Weighted average number
of shares outstanding – basic and diluted
|
229,153
|
229,153
|
229,153
|
229,153
|
As at December 31,
|
|
|
2024
|
2023
|
Long-term
debt5
|
|
|
3,379,498
|
3,426,994
|
Credit
facility
|
|
|
—
|
470,000
|
Working capital deficit
(surplus) (current assets less current
liabilities)
|
60,930
|
(272,793)
|
Net debt
|
|
|
3,440,428
|
3,624,201
|
Common shares
outstanding – end of period
|
|
|
229,153
|
229,153
|
CEO's Message to Shareholders
Another year of solid strategy execution. I am very
proud of the Keyera team for delivering value for our customers and
record financial results in 2024. For the second consecutive year,
we had a Lost Time Incident Frequency (LTIF) of zero, underscoring
our continued commitment to safety. We set numerous new volume
records across our integrated system. We achieved record realized
margins across all three business units, leading to record annual
EBITDA and ended the year in a very strong financial position. I am
confident in our team's ability to keep this momentum going as we
continue to grow.
Constructive long-term volume growth outlook for Western Canada. The growth outlook for the
Western Canadian Sedimentary Basin remains strong. Western Canada has one of the largest, most
cost-competitive hydrocarbon resources in the world. Years of low
commodity prices and constrained egress options have made Canadian
producers very cost-efficient and resilient. These producers have
proven they can continue to grow through changing market
conditions. With expanded export capabilities, producers can now
access high-value overseas markets to support their growth plans.
Additionally, demand within the basin is increasing, driven by a
growing petrochemical industry, and rising power needs. Keyera's
assets are strategically positioned to benefit from and enable this
growth.
Clear pathway to continued growth of high-quality, fee-based
cash flow. We have set a target to reach a 7-8% CAGR for
fee-based adjusted EBITDA from 2024 to 2027. Most of this growth
will come from the continued filling of available capacity which
exists in the Gathering and Processing (G&P) segment, KAPS, and
our condensate handling systems, all of which contributed to
numerous new throughput records this quarter. Capital-efficient
growth projects like the KFS Frac II debottleneck and KAPS Zone 4
will also drive growth over this timeframe, while KFS Frac III is
expected to be in service in 2028.
Marketing segment cash flow accelerates fee-based
growth. Our Marketing segment delivered record realized
margin this year, driven by increased volumes flowing through
Keyera's integrated system and continued strong iso-octane sales.
By leveraging our physical assets and logistics expertise, we
connect customers to the highest value markets. Cash flow from this
segment is re-invested into growing stable, fee-based cash flows,
further enhancing our value, and giving Keyera a distinct
competitive advantage.
Allocating capital to maximize value for
shareholders. Our strong balance sheet provides us with
the flexibility to allocate capital to the highest value option. In
2024, we increased our dividend once again, supported by the
continued growth in our fee-based business. In November, we
implemented our inaugural Normal Course Issuer Bid (NCIB). The use
of the NCIB will be weighed carefully against other capital
allocation opportunities. We have a rich inventory of organic
growth investments and see many other potential opportunities given
the expected growth in the basin. Keyera will continue to leverage
our asset base and exercise financial discipline to deliver on our
strategy and create value for our customers and shareholders.
On behalf of Keyera's board of directors and management team I
want to thank our employees, customers, shareholders, Indigenous
rights holders, and other stakeholders for their continued
support.
Dean Setoguchi
President and CEO
Keyera Corp.
Notes:
|
|
|
1
|
Keyera uses certain
non-Generally Accepted Accounting Principles ("GAAP") and other
financial measures such as EBITDA, adjusted EBITDA, funds from
operations, distributable cash flow, distributable cash flow per
share, payout ratio, realized margin, fee-for-service realized
margin, return on invested capital ("ROIC") and compound annual
growth rate ("CAGR") for fee-based adjusted EBITDA. Since these
measures are not standard measures under GAAP, they may not be
comparable to similar measures reported by other entities. For
additional information, and where applicable, for a reconciliation
of the historical non-GAAP financial measures to the most directly
comparable GAAP measure, refer to the section of this news release
titled "Non-GAAP and Other Financial Measures". For the assumptions
associated with the base realized margin guidance for the Marketing
segment, refer to the sections titled "Segmented Results of
Operations: Marketing" and "Forward-Looking Statements" of
Management's Discussion and Analysis for the period ended December
31, 2024.
|
|
|
2
|
Ratio is calculated in
accordance with the covenant test calculations related to the
company's credit facility and senior note agreements and excludes
hybrid notes.
|
|
|
3
|
Includes gas volumes
and the conversion of liquids volumes handled through the
processing facilities to a gas volume equivalent. Net processing
throughput refers to Keyera's share of raw gas processed at its
processing facilities.
|
|
|
4
|
Fractionation
throughput in the Liquids Infrastructure segment is the aggregation
of volumes processed through the fractionators and the
de-ethanizers at the Keyera and Dow Fort Saskatchewan
facilities.
|
|
|
5
|
Long-term debt includes
the total value of Keyera's hybrid notes which receive 50% equity
treatment by Keyera's rating agencies. The hybrid notes are also
excluded from Keyera's covenant test calculations related to the
company's credit facility and senior note agreements.
|
Fourth Quarter and Year-End 2024 Results Conference Call and
Webcast
Keyera will be conducting a conference call and webcast for
investors, analysts, brokers and media representatives to discuss
the financial results for the fourth quarter and year-end of 2024
at 8:00 a.m. Mountain Time
(10:00 a.m. Eastern Time) on
Thursday, February 13, 2025. Callers
may participate by dialing 1-888-510-2154 or 1-437-900-0527. A
recording of the conference call will be available for replay until
10:00 PM Mountain Time on Thursday,
February 27, 2025 (12:00 AM Eastern Time on
Friday, February 28, 2025), by dialing 1-888-660-6345 or
1-289-819-1450 and entering passcode 08660.
To join the conference call without operator assistance, you may
register and enter your phone number here to receive an
instant automated call back. This link will be active on
Thursday, February 13, 2025,
at 7:00 AM Mountain Time (9:00 AM
Eastern Time).
A live webcast of the conference call can be accessed here or
through Keyera's website at http://www.keyera.com/news/events.
Shortly after the call, an audio archive will be posted on the
website for 90 days.
Additional Information
For more information about Keyera Corp., please visit our
website at www.keyera.com or contact:
Dan Cuthbertson, General Manager,
Investor Relations
Rahul Pandey, Senior Advisor,
Investor Relations
Katie Shea, Senior Advisor, Investor
Relations
Email: ir@keyera.com
Telephone: 1-403-205-7670
Toll free: 1-888-699-4853
For media inquiries, please contact:
Amanda Condie, Manager, Corporate
Communications
Email: media@keyera.com
Telephone: 1-855-797-0036
About Keyera Corp.
Keyera Corp. (TSX: KEY) operates an integrated Canadian-based
energy infrastructure business with extensive interconnected assets
and depth of expertise in delivering energy solutions. Its
predominantly fee-for-service based business consists of natural
gas gathering and processing; natural gas liquids processing,
transportation, storage, and marketing; iso-octane production and
sales; and an industry-leading condensate system in the
Edmonton/Fort Saskatchewan area of Alberta. Keyera strives to provide high
quality, value-added services to its customers across North America and is committed to conducting
its business ethically, safely and in an environmentally and
financially responsible manner.
Non-GAAP and Other Financial Measures
This news release refers to certain financial and other measures
that are not determined in accordance with Generally Accepted
Accounting Principles ("GAAP"). Measures such as funds from
operations, distributable cash flow, distributable cash flow per
share, payout ratio, realized margin, fee-for-service realized
margin, EBITDA, adjusted EBITDA, and compound annual growth rate
("CAGR") for fee-based adjusted EBITDA are not standard measures
under GAAP or are supplementary financial measures, and as a
result, may not be comparable to similar measures reported by other
entities. Management believes that these non-GAAP and other
financial measures facilitate the understanding of Keyera's results
of operations, leverage, liquidity and financial position. These
measures do not have any standardized meaning under GAAP and
therefore, should not be considered in isolation, or used in
substitution for measures of performance prepared in accordance
with GAAP. For additional information on these non-GAAP and other
financial measures, including reconciliations to the most directly
comparable GAAP measures for Keyera's historical non-GAAP financial
measures, refer below and to Management's Discussion and Analysis
("MD&A") for the period ended December
31, 2024, which is available on SEDAR+ at www.sedarplus.ca
and Keyera's website at www.keyera.com. Specifically, refer to the
sections of the MD&A titled, "Non-GAAP and Other Financial
Measures", "Forward-Looking Statements", "Segmented Results of
Operations", "Dividends: Funds from Operations, Distributable Cash
Flow and Payout Ratio", "EBITDA and Adjusted EBITDA" and "Adjusted
Cash Flow from Operating Activities and Return on Invested
Capital".
Funds from Operations and Distributable Cash Flow
("DCF")
Funds from operations is defined as cash flow from operating
activities adjusted for changes in non-cash working capital. This
measure is used to assess the level of cash flow generated from
operating activities excluding the effect of changes in non-cash
working capital, as they are primarily the result of seasonal
fluctuations in product inventories or other temporary changes.
Funds from operations is also a valuable measure that allows
investors to compare Keyera with other infrastructure companies
within the oil and gas industry.
Distributable cash flow is defined as cash flow from operating
activities adjusted for changes in non-cash working capital,
inventory write-downs, maintenance capital expenditures and lease
payments, including the periodic costs related to prepaid leases.
Distributable cash flow per share is defined as distributable cash
flow divided by weighted average number of shares outstanding –
basic. Distributable cash flow is used to assess the level of cash
flow generated from ongoing operations and to evaluate the adequacy
of internally generated cash flow to fund dividends.
The following is a reconciliation of funds from operations and
distributable cash flow to the most directly comparable GAAP
measure, cash flow from operating activities:
Funds from Operations and Distributable Cash
Flow
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
(Thousands of
Canadian dollars)
|
2024
|
2023
|
2024
|
2023
|
Cash flow from operating
activities
|
316,431
|
230,739
|
1,265,788
|
975,486
|
Add
(deduct):
|
|
|
|
|
Changes in
non-cash working capital
|
(89,157)
|
59,904
|
(303,350)
|
52,007
|
Funds from operations
|
227,274
|
290,643
|
962,438
|
1,027,493
|
Maintenance
capital
|
(44,435)
|
(40,221)
|
(136,340)
|
(119,973)
|
Leases
|
(13,943)
|
(13,007)
|
(52,804)
|
(47,261)
|
Prepaid lease
asset
|
(595)
|
(595)
|
(2,380)
|
(2,380)
|
Inventory
write-down
|
—
|
(3,257)
|
—
|
(3,257)
|
Distributable cash flow
|
168,301
|
233,563
|
770,914
|
854,622
|
Payout Ratio
Payout ratio is calculated as dividends declared to shareholders
divided by distributable cash flow. This ratio is used to assess
the sustainability of the company's dividend payment program.
Payout Ratio
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
(Thousands of
Canadian dollars, except %)
|
2024
|
2023
|
2024
|
2023
|
Distributable cash
flow1
|
168,301
|
233,563
|
770,914
|
854,622
|
Dividends declared to
shareholders
|
119,160
|
114,577
|
467,473
|
449,141
|
Payout ratio
|
71 %
|
49 %
|
61 %
|
53 %
|
1
Non-GAAP measure as defined above.
|
Realized Margin
Realized margin is defined as operating margin excluding
unrealized gains and losses on commodity-related risk management
contracts. Management believes that this supplemental measure
facilitates the understanding of the financial results for the
operating segments in the period without the effect of
mark-to-market changes from risk management contracts related to
future periods.
Fee-for-service realized margin includes realized margin for the
Gathering and Processing and Liquids Infrastructure segments.
The following is a reconciliation of realized margin to the most
directly comparable GAAP measure, operating margin:
Operating Margin and Realized
Margin
Three months ended
December 31, 2024
|
(Thousands of
Canadian dollars)
|
Gathering &
Processing
|
Liquids
Infrastructure
|
Marketing
|
Corporate
and Other
|
Total
|
Operating margin
(loss)
|
107,834
|
154,295
|
45,264
|
(98)
|
307,295
|
Unrealized (gain) loss
on risk management contracts
|
(531)
|
(1,719)
|
54,144
|
—
|
51,894
|
Realized margin
(loss)
|
107,303
|
152,576
|
99,408
|
(98)
|
359,189
|
Operating Margin and Realized
Margin
Three months ended
December 31, 2023
|
(Thousands of
Canadian dollars)
|
Gathering &
Processing
|
Liquids
Infrastructure
|
Marketing
|
Corporate
and Other
|
Total
|
Operating margin
(loss)
|
114,851
|
128,133
|
202,851
|
(49)
|
445,786
|
Unrealized loss (gain)
on risk management contracts
|
1,132
|
2,037
|
(74,254)
|
—
|
(71,085)
|
Realized margin
(loss)
|
115,983
|
130,170
|
128,597
|
(49)
|
374,701
|
Operating Margin and Realized
Margin
Twelve months ended
December 31, 2024
|
(Thousands of
Canadian dollars)
|
Gathering &
Processing
|
Liquids
Infrastructure
|
Marketing
|
Corporate
and Other
|
Total
|
Operating margin
(loss)
|
412,600
|
557,021
|
416,129
|
(149)
|
1,385,601
|
Unrealized loss on risk
management contracts
|
118
|
569
|
68,579
|
—
|
69,266
|
Realized margin
(loss)
|
412,718
|
557,590
|
484,708
|
(149)
|
1,454,867
|
Operating Margin and Realized
Margin
Twelve months ended
December 31, 2023
|
(Thousands of
Canadian dollars)
|
Gathering &
Processing
|
Liquids
Infrastructure
|
Marketing
|
Corporate
and Other
|
Total
|
Operating margin
(loss)
|
392,430
|
486,467
|
554,251
|
(210)
|
1,432,938
|
Unrealized loss (gain)
on risk management contracts
|
2,100
|
9,647
|
(75,284)
|
—
|
(63,537)
|
Realized margin
(loss)
|
394,530
|
496,114
|
478,967
|
(210)
|
1,369,401
|
EBITDA and Adjusted EBITDA
EBITDA is a measure showing earnings before finance costs,
taxes, depreciation and amortization. Adjusted EBITDA is calculated
as EBITDA before costs associated with non-cash items, including
unrealized gains and losses on commodity-related contracts, net
foreign currency gains and losses on U.S. debt and other,
impairment expenses and any other non-cash items such as gains and
losses on the disposal of property, plant and equipment. Management
believes that these supplemental measures facilitate the
understanding of Keyera's results from operations. In particular
these measures are used as an indication of earnings generated from
operations after consideration of administrative and overhead
costs.
The following is a reconciliation of EBITDA and adjusted EBITDA
to the most directly comparable GAAP measure, net earnings:
EBITDA and Adjusted EBITDA
|
Three months ended
December 31,
|
Twelve months ended
December 31,
|
(Thousands of
Canadian dollars)
|
2024
|
2023
|
2024
|
2023
|
Net earnings
|
88,906
|
49,192
|
486,628
|
424,032
|
Add
(deduct):
|
|
|
|
|
Finance
costs
|
52,929
|
57,235
|
217,521
|
204,084
|
Depreciation,
depletion and amortization expenses
|
89,862
|
89,568
|
352,392
|
322,514
|
Income tax
expense
|
28,992
|
10,359
|
148,490
|
122,645
|
EBITDA
|
260,689
|
206,354
|
1,205,031
|
1,073,275
|
Unrealized loss (gain)
on commodity-related contracts
|
51,894
|
(71,085)
|
69,266
|
(63,537)
|
Net foreign currency
loss (gain) on U.S. debt and other
|
10,949
|
(6,192)
|
9,258
|
(11,472)
|
Impairment
expense
|
706
|
210,167
|
3,397
|
213,508
|
Net gain on disposal of
property, plant and equipment
|
(11,506)
|
—
|
(11,677)
|
—
|
Adjusted EBITDA
|
312,732
|
339,244
|
1,275,275
|
1,211,774
|
Compound Annual Growth Rate ("CAGR") for Fee-Based Adjusted
EBITDA
(previously CAGR for adjusted EBITDA holding
Marketing constant)
CAGR is calculated as follows:
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
Number of
Years
|
|
|
|
|
CAGR
|
=
|
|
|
End of the
period*
|
|
|
|
|
|
|
-1
|
|
|
|
|
|
Beginning of the
period*
|
|
|
|
|
|
|
|
|
* Utilizes beginning
and end of period fee-based adjusted EBITDA as defined
below.
|
CAGR for fee-based adjusted EBITDA is intended to provide
information on a forward-looking basis (initiating a 7% to 8%
fee-based adjusted EBITDA CAGR target from 2024 to 2027). This
calculation utilizes beginning and end of period fee-based adjusted
EBITDA, which includes the following components and assumptions: i)
forecasted fee-for-service realized margin (realized margin for the
Gathering and Processing and Liquids Infrastructure segments), and
ii) adjustments for total forecasted general and administrative,
and long-term incentive plan expense.
The following includes the equivalent historical measure for
fee-based adjusted EBITDA, which is the non-GAAP measure component
of the related forward-looking CAGR calculation.
Fee-Based Adjusted EBITDA
For the Year Ended
December 31,
|
(Thousands of
Canadian dollars)
|
2024
|
2023
|
2022
|
2021
|
Realized Margin –
Fee-for-Service
|
970,308
|
890,644
|
752,684
|
731,930
|
Less:
|
|
|
|
|
General and
administrative expenses
|
(117,142)
|
(106,494)
|
(82,843)
|
(80,697)
|
Long-term
incentive plan expense
|
(62,450)
|
(50,909)
|
(33,284)
|
(27,029)
|
Fee-Based Adjusted EBITDA
|
790,716
|
733,241
|
636,557
|
624,204
|
This measure replaces CAGR for adjusted EBITDA holding Marketing
constant. In addition to the components of CAGR for fee-based
adjusted EBITDA, CAGR for adjusted EBITDA holding Marketing
constant included realized margin for the Marketing segment, which
was held at a value within the expected base realized margin
(between $310 million and
$350 million). Keyera expects to
reach the upper end of its CAGR target for adjusted EBITDA holding
marketing constant of 6% to 7% over the 2022 to 2025 timeframe.
By adjusting the composition of the measure to exclude the
Marketing segment entirely, Keyera believes the revised fee-based
adjusted EBITDA CAGR calculation improves clarity and enhances peer
comparability.
Forward-Looking Statements
In order to provide readers with information regarding Keyera,
including its assessment of future plans and operations, its
financial outlook and future prospects overall, this news release
contains certain statements that constitute "forward-looking
information" within the meaning of applicable Canadian securities
legislation (collectively, "forward-looking information").
Forward-looking information is typically identified by words such
as "anticipate", "continue", "estimate", "expect", "may", "will",
"can", "project", "should", "would", "plan", "intend", "believe",
"plan", "target", "outlook", "scheduled", "positioned", and similar
words or expressions, including the negatives or variations
thereof. All statements other than statements of historical fact
contained in this document are forward-looking information,
including, without limitation, statements regarding:
- industry, market and economic conditions and any anticipated
effects on Keyera;
- Keyera's future financial position and operational performance
and future financial contributions and margins from its business
segments including, but not limited to, Keyera's Marketing guidance
for 2025 annual base realized margin of between $310 million and $350
million;
- estimates for 2025 regarding Keyera's growth capital
expenditures, maintenance capital expenditures and cash taxes;
- the expectation that demand for Keyera's liquid infrastructure
service offerings, including fractionation capacity and storage
capacity, will remain strong;
- projected volume growth in the basin and expectations around
filling available capacity across Keyera's integrated system;
- plans around the expansion of Keyera's fractionation capacity,
including the cost and timing for the KFS Frac II debottleneck and
sanction and timing for the construction of KFS Frac III;
- plans for deployment of capital, including with respect to use
of the NCIB versus other capital allocation opportunities;
- the impact of current and future growth projects on Keyera's
CAGR;
- plans around future dividends;
- business strategy, anticipated growth and plans of management
including, but not limited, to KAPS Zone 4, expansion of North
Region G&P capacity, expansion of rail and logistics
capabilities, and liquid extraction projects;
- budgets, including future growth capital, operating and other
expenditures and projected costs;
- timing of anticipated maintenance activities during 2025 and
the impact on 2025 realized margin;
- the impact of certain long-term propane sale agreements on
access to international pricing and diversified sales
opportunities;
- anticipated timing for future revenue streams and optimization
plans; and
- expectations regarding Keyera's ability to maintain its
competitive position, raise capital and add to its assets through
acquisitions or internal growth opportunities, and the ability to
equity self-fund future growth opportunities when ready for
sanction.
All forward-looking information reflects Keyera's beliefs and
assumptions based on information available at the time the
applicable forward-looking information is made and in light of
Keyera's current expectations with respect to such things as the
outlook for general economic trends, industry trends, commodity
prices, oil and gas industry exploration and development activity
levels and the geographic region of such activity, Keyera's access
to the capital markets and the cost of raising capital, the
integrity and reliability of Keyera's assets, the governmental,
regulatory and legal environment, general compliance with Keyera's
plans, strategies, programs, and goals across its reporting and
monitoring systems among employees, stakeholders and service
providers. Keyera's expectation as to the "base realized margin" to
be contributed by its Marketing segment assumes: i) a crude oil
price of between US$65 and
US$75 per barrel; ii) butane
feedstock costs comparable to the 10-year average; and iii) AEF
utilization at nameplate capacity. In some instances, this press
release may also contain forward-looking information attributed to
third parties. Forward-looking information does not guarantee
future performance. Management believes that its assumptions and
expectations reflected in the forward-looking information contained
herein are reasonable based on the information available on the
date such information is provided and the process used to prepare
the information. However, it cannot assure readers that these
expectations will prove to be correct.
All forward-looking information is subject to known and unknown
risks, uncertainties and other factors that may cause actual
results, events, levels of activity and achievements to differ
materially from those anticipated in the forward-looking
information. Such risks, uncertainties and other factors include,
without limitation, the following:
- Keyera's ability to implement its strategic priorities and
business plan and achieve the expected benefits;
- general industry, market and economic conditions;
- activities of customers, producers and other facility
owners;
- operational hazards and performance;
- the effectiveness of Keyera's risk management programs;
- competition;
- changes in commodity composition and prices, inventory levels,
supply/demand trends and other market conditions and factors;
- disruptions to global supply chains and labour shortages;
- trade restrictions, trade barriers, or the imposition of
tariffs or other changes to international trade arrangements;
- processing and marketing margins;
- climate change risks, including the effects of unusual weather
and natural catastrophes;
- climate change effects and regulatory and market compliance and
other costs associated with climate change;
- variables associated with capital projects, including the
potential for increased costs, including inflationary pressures,
timing, delays, cooperation of partners, and access to capital on
favourable terms;
- fluctuations in interest, tax and foreign currency exchange
rates;
- hedging strategy risks;
- counterparty performance and credit risk;
- changes in operating and capital costs;
- cost and availability of financing;
- ability to expand, update and adapt infrastructure on a timely
and effective basis;
- decommissioning, abandonment and reclamation costs;
- reliance on key personnel and third parties;
- actions by joint venture partners or other partners which hold
interests in certain of Keyera's assets;
- relationships with external stakeholders, including Indigenous
stakeholders;
- technology, security and cybersecurity risks;
- potential litigation and disputes;
- uninsured and underinsured losses;
- ability to service debt and pay dividends;
- changes in credit ratings;
- reputational risks;
- risks related to a breach of confidentiality;
- changes in environmental and other laws and regulations;
- the ability to obtain regulatory, stakeholder and third-party
approvals;
- actions by governmental authorities;
- global health crisis, such as pandemics and epidemics and the
unexpected impacts related thereto;
- the effectiveness of Keyera's existing and planned ESG and risk
management programs; and
- the ability of Keyera to achieve specific targets that are part
of its ESG initiatives, including those relating to emissions
intensity reduction targets, as well as other climate-change
related initiatives;
and other risks, uncertainties and other factors, many of which
are beyond the control of Keyera. Further information about the
factors affecting forward-looking information and management's
assumptions and analysis thereof, is available in Keyera's
Management's Discussion and Analysis for the year ended
December 31, 2024 and in Keyera's
Annual Information Form available on Keyera's profile on SEDAR+ at
www.sedarplus.ca.
Readers are cautioned that the foregoing list of important
factors is not exhaustive, and they should not unduly rely on the
forward-looking information included in this press release.
Further, readers are cautioned that the forward-looking information
contained herein is made as of the date of this press release.
Unless required by law, Keyera does not intend and does not assume
any obligation to update any forward-looking information. All
forward-looking information contained in this press release is
expressly qualified by this cautionary statement.
SOURCE Keyera Corp.