CALGARY,
AB, March 7, 2023 /CNW/ - Paramount
Resources Ltd. ("Paramount" or the "Company") (TSX: POU) is pleased
to report 2022 annual financial and operating results highlighted
by record production, adjusted funds flow and free cash flow and
substantial reserves additions.
HIGHLIGHTS
- The Company achieved record annual sales volumes of 88,672
Boe/d (45% liquids) in 2022. Fourth quarter sales volumes averaged
97,370 Boe/d (45% liquids), of which 64,434 Boe/d (51% liquids) was
produced in the Grande Prairie Region. (1)
- Cash from operating activities was a record $1,050 million ($7.45 per basic share) in 2022 and $307 million ($2.17
per basic share) in the fourth quarter. (2)
- Adjusted funds flow in 2022 was $1,171
million ($8.32 per basic
share) and $341 million ($2.40 per basic share) in the fourth quarter,
representing annual and quarterly records for the Company.
(2)
- Capital expenditures in 2022, which included the pre-ordering
of approximately $25 million in
materials for future development, totaled $655 million versus the $640 million upper range of prior guidance.
- The Company generated record annual free cash flow in 2022 of
$471 million ($3.35 per basic share) compared to prior guidance
of $500 million. Fourth quarter free
cash flow was $162 million
($1.14 per basic share), also a
quarterly record. (2)
- Total proved ("TP") reserves increased 31% to 445 MMBoe with an
NPV10 of approximately $5.8
billion ($41.18 per basic
share). Proved plus probable ("P+P") reserves increased 15% to 759
MMBoe with an NPV10 of approximately $9.1 billion ($64.52 per basic share). (3)
- Three-year average finding and development ("F&D") costs
were $7.72/Boe for TP reserves and
$4.24/Boe for P+P reserves.
(4)
____________________________________
|
(1)
|
In this press release,
"liquids" refers to NGLs (including condensate) and oil combined,
"natural gas" refers to conventional natural gas and shale gas
combined, "condensate and oil" refers to condensate, light and
medium crude oil and tight oil combined and "other NGLs" refers to
ethane, propane and butane. See the "Product Type Information"
section for a complete breakdown of sales volumes for applicable
periods by the specific product types of shale gas, conventional
natural gas, NGLs, light and medium crude oil and tight oil. See
also "Oil and Gas Measures and Definitions" in the Advisories
section.
|
(2)
|
Adjusted funds flow and
free cash flow are capital management measures used by Paramount.
Cash from operating activities per basic share, adjusted funds flow
per basic share and free cash flow per basic share are
supplementary financial measures. Refer to the "Specified Financial
Measures" section for more information on these
measures.
|
(3)
|
All reserves are gross
reserves based upon an evaluation prepared by McDaniel &
Associates Consultants Ltd. ("McDaniel") dated March 6, 2023 and
effective December 31, 2022 (the "McDaniel Report").
"NPV10" refers to the net present value of future net
revenue of the applicable reserves, discounted at 10 percent, as
estimated in the McDaniel Report. Such value does not represent
fair market value. Readers are referred to the advisories
concerning "Reserves Data".
|
(4)
|
F&D costs are a
non-GAAP ratio. Refer to the "Specified Financial Measures" section
and "Oil and Gas Measures and Definitions" in the Advisories
section for more information on this measure and on the related
non-GAAP financial measure of F&D capital. The three-year
average F&D costs were calculated by dividing total F&D
capital over the period by the aggregate reserves additions in the
period.
|
|
|
- Paramount continued to successfully execute its strategy of
accretive acquisitions and divestitures in 2022 and early 2023. The
Company more than tripled its Willesden Green Duvernay land
position in two acquisitions at a total cost of $98 million and realized compelling value for its
Kaybob Smoky and Kaybob South Duvernay properties and a portion of
its road infrastructure in dispositions that generated aggregate
proceeds of $434 million.
- Paramount continues to deliver on its free cash flow
priorities:
-
- The Company achieved its net debt target of $300 million in October
2022 and then further reduced net debt to $161 million at year end, representing a
$296 million year-over-year
reduction. (1)
- Paramount more than doubled its regular monthly dividend in
2022 to $0.125 per class A common
share ("Common Share").
- In January 2023, the Company paid
a special cash dividend of $1.00 per
Common Share and repaid all remaining drawings under its
$1.0 billion revolving credit
facility. At January 31, 2023,
Paramount had a cash balance of approximately $110 million.
- The carrying value of the Company's investments in securities
at December 31, 2022 was $557 million.
2022 RESERVES
- Proved developed producing ("PDP") reserves increased 28%
year-over-year to 160 MMBoe. TP reserves were up 31% to 445 MMBoe.
P+P reserves increased 15% to 759 MMBoe.
-
- In the Grande Prairie Region, where the majority of 2022
development activity occurred, PDP reserves were up 33%
year-over-year, TP reserves were up 35% and P+P reserves were up
10%.
- With the significant reserves additions in 2022, the Company's
reserves replacement ratios were 1.9x for PDP reserves, 4.0x for TP
reserves and 3.7x for P+P reserves. (2)
- Compared to 2021, the NPV10 of the Company's:
-
- PDP reserves increased 75% to $2.5
billion ($17.82 per basic
share);
- TP reserves increased 62% to $5.8
billion ($41.18 per basic
share); and
- P+P reserves increased 46% to $9.1
billion ($64.52 per basic
share).
- 2022 F&D costs were: (3)
-
- $9.58/Boe for PDP reserves (4.5x
recycle ratio);
- $14.11/Boe for TP reserves (3.0x
recycle ratio); and
- $14.87/Boe for P+P reserves (2.9x
recycle ratio).
- Three-year average F&D costs were: (4)
-
- $8.13/Boe for PDP reserves (3.4x
recycle ratio);
- $7.72/Boe for TP reserves (3.5x
recycle ratio); and
- $4.24/Boe for P+P reserves (6.5x
recycle ratio).
_________________________________________
|
(1)
|
Net debt is a capital
management measure used by Paramount. Refer to the "Specified
Financial Measures" section for more information on this
measure.
|
(2)
|
See "Oil and Gas
Measures and Definitions" in the Advisories section of this
document for a description of the calculation and use of reserves
replacement ratio.
|
(3)
|
F&D costs and
recycle ratio are non-GAAP ratios. Refer to the "Specified
Financial Measures" section and "Oil and Gas Measures and
Definitions" in the Advisories section for more information on
these measures and on the related non-GAAP financial measure of
F&D capital.
|
(4)
|
The three-year average
F&D costs were calculated by dividing total F&D capital
over the period by the aggregate reserves additions in the period.
The associated recycle ratios were calculated by dividing the
weighted average netback, a non-GAAP measure, per Boe over the
period by the three-year average F&D costs.
|
|
|
REVISED GUIDANCE
Paramount is reaffirming its 2023 and preliminary 2024 sales
volumes guidance, as well as its five-year outlook for sales
volumes. Paramount is increasing its 2023 guidance for capital
expenditures by $50 million as a
result of anticipated inflationary cost pressures. The Company is
reaffirming its preliminary 2024 guidance and five-year outlook for
capital expenditures. Capital expenditures in 2023 and 2024 are
expected to be evenly split between: (i) sustaining and maintenance
capital; and (ii) growth. Paramount is revising its free cash flow
expectations to reflect lower natural gas prices, updated capital
expenditures in 2023 and revised foreign exchange rates and other
assumptions.
2023
Guidance
|
Annual average sales
volumes (Boe/d)
|
100,000 to 105,000 (46%
liquids)
|
First half
average sales volumes (Boe/d)
|
96,000 to
101,000 (45% liquids)
|
Second
half average sales volumes (Boe/d)
|
104,000 to 109,000 (47%
liquids)
|
Capital
expenditures
|
$700 to $750 million
(~50% to growth)
($650 to $700 million
prior guidance)
|
Abandonment and
reclamation expenditures
|
$55 million
|
Free cash flow
(1)
|
$375 million ($630
million prior guidance)
|
The Company's midpoint 2023 sustaining and maintenance capital
program and regular monthly dividend would remain fully funded down
to an average WTI price of about US$55/Bbl in 2023. The Company's total midpoint
2023 capital program and regular monthly dividend would remain
fully funded down to an average WTI price of about US$71/Bbl in 2023. (2) Paramount
remains committed to prudently managing its capital resources and
has the flexibility to adjust its capital expenditure plans
depending on commodity prices, inflationary cost pressures and
other factors.
Preliminary 2024
Guidance (3)
|
Annual average sales
volumes (Boe/d)
|
110,000 to 120,000 (48%
liquids)
|
Capital
expenditures
|
$700 to $800 million
(~50% to growth)
|
Free cash flow
(4)
|
$465 million ($620
million prior guidance)
|
Five-Year Outlook
(5)
|
2027 annual average
sales volumes (Boe/d)
|
135,000 to
145,000
|
Annual capital
expenditures
|
$700 to $800
million
|
Midpoint cumulative
free cash flow (6)
|
$3.1 billion ($3.9
billion previously)
|
_______________________________________
|
(1)
|
Free cash flow is a
capital management measure used by Paramount. Refer to "Advisories
- Specified Financial Measures" for more information on this
measure. The stated free cash flow forecast is based on the
following assumptions for 2023: (i) the midpoint of stated capital
expenditures and sales volumes, (ii) $55 million in abandonment and
reclamation costs, (iii) $7 million in geological and geophysical
expenses, (iv) realized pricing of $55.20/Boe (US$80.00/Bbl WTI,
US$3.50/MMBtu NYMEX, $3.08/GJ AECO), (v) a $US/$CAD exchange rate
of $0.755, (vi) royalties of $8.30/Boe, (vii) operating costs of
$11.40/Boe and (vii) transportation and processing costs of
$3.55/Boe.
|
(2)
|
Assuming no changes to
the other forecast assumptions for 2023.
|
(3)
|
All 2024 guidance is
based on preliminary planning and current market conditions and is
subject to change.
|
(4)
|
The stated free cash
flow estimate is based on the following assumptions for 2024: (i)
the midpoint of stated capital expenditures and sales volumes, (ii)
$40 million in abandonment and reclamation costs, (iii) $7 million
in geological and geophysical expenses, (iv) realized pricing of
$53.50/Boe (US$75.00/Bbl WTI, US$3.50/MMBtu NYMEX, $3.08/GJ AECO),
(v) a $US/$CAD exchange rate of $0.755, (vi) royalties of
$8.30/Boe, (vii) operating costs of $10.55/Boe and (vii)
transportation and processing costs of $3.60/Boe.
|
(5)
|
The five-year outlook
is based on preliminary planning and current market conditions and
is subject to change. The five-year outlook is for the period from
2023 through to the end of 2027.
|
(6)
|
The stated cumulative
free cash flow estimate is based on the following assumptions: (i)
the stated annual capital expenditures and management assumptions
as to annual sales volume growth; (ii) $55 million in abandonment
and reclamation costs in 2023 and approximately $40 million
annually thereafter, (iii) approximately $7 million in annual
geological and geophysical expenses, (iv) 2023 realized pricing of
$55.20/Boe (US$80.00/Bbl WTI, US$3.50/MMBtu NYMEX, $3.08/GJ AECO)
and thereafter commodity prices of US$75.00/Bbl WTI, US$3.50/MMBtu
NYMEX and $3.08/GJ AECO, (v) a $US/$CAD exchange rate of $0.755 and
(vi) internal management estimates of future royalties, operating
costs, transportation and processing costs and, beginning in 2027,
cash taxes.
|
|
|
MARCH DIVIDEND
Paramount's Board of Directors has declared a cash dividend of
$0.125 per Common Share that will be
payable on March 31, 2023 to
shareholders of record on March 15,
2023. The dividend will be designated as an "eligible
dividend" for Canadian income tax purposes.
HEDGING
The Company's current commodity and foreign currency exchange
contracts are summarized below:
|
|
Q1
2023
|
Q2
2023
|
Q3
2023
|
Q4
2023
|
2024
|
Average Price (1)
|
Oil
|
|
|
|
|
|
|
|
Condensate –
Basis (Physical Sale) (Bbl/d)
|
|
5,244
|
–
|
–
|
–
|
–
|
WTI +
US$0.50/Bbl
|
Sweet Crude Oil –
Basis (Physical Sale) (Bbl/d)
|
|
3,146
|
3,112
|
3,078
|
3,078
|
–
|
WTI –
US$3.73/Bbl
|
Natural
Gas
|
|
|
|
|
|
|
|
NYMEX Collars
(MMBtu/d)
|
|
20,000
|
–
|
–
|
–
|
–
|
US$7.50/MMBtu
(Floor)
|
|
|
|
|
|
|
|
US$12.13/MMBtu
(Ceiling)
|
AECO Collars
(GJ/d)
|
|
20,000
|
–
|
–
|
–
|
–
|
CAD$7.25/GJ
(Floor)
|
|
|
|
|
|
|
|
CAD$9.60/GJ
(Ceiling)
|
Chicago Index Swap
(Sale) (MMBtu/d) (2)
|
|
5,000
|
–
|
–
|
–
|
–
|
Daily –
US$0.09/MMBtu
|
AECO – Basis (Physical
Sale) (MMBtu/d)
|
|
–
|
20,000
|
20,000
|
6,739
|
–
|
NYMEX –
US$0.94/MMBtu
|
Dawn – Basis (Physical
Sale) (MMBtu/d)
|
|
–
|
10,000
|
10,000
|
3,370
|
–
|
NYMEX –
US$0.19/MMBtu
|
Foreign Currency
Exchange
|
|
|
|
|
|
|
|
Forward Sales / Swaps
(US$MM/Month)
|
|
$60
|
–
|
–
|
–
|
–
|
1.3105 CAD$ /
US$
|
Swaps
(US$MM/Month)
|
|
–
|
$60
|
–
|
–
|
–
|
1.3293 CAD$ /
US$
|
Swaps
(US$MM/Month)
|
|
–
|
–
|
$40
|
$40
|
–
|
1.3427 CAD$ /
US$
|
Swaps
(US$MM/Month)
|
|
–
|
–
|
–
|
–
|
$20
|
1.3425 CAD$ /
US$
|
|
|
|
|
|
|
|
|
(1)
|
Average price is
calculated on a volume weighted average basis.
|
(2)
|
"Chicago Index" refers
to Chicago Index pricing. These contracts convert price exposure of
Chicago monthly index to daily index.
|
COMPLETE ANNUAL RESULTS
Paramount's: (i) complete annual results, including a review of
operations, the Company's audited consolidated financial statements
as at and for the year ended December 31,
2022 (the "Consolidated Financial Statements") and the
accompanying management's discussion and analysis (the "MD&A");
and (ii) 2022 annual information form, which contains additional
important information concerning the Company's reserves, properties
and operations, can be obtained on SEDAR at www.sedar.com or
on Paramount's website at
www.paramountres.com/investors/financial-shareholder-reports. A
summary of historical financial and operating results is also
available on Paramount's website at
www.paramountres.com/investors/financial-shareholder-reports.
ANNUAL GENERAL MEETING
Paramount will hold its annual general meeting of shareholders
on Wednesday, May 3, 2023 at
10:30 a.m. (Calgary time) in the McMurray Room of the
Calgary Petroleum Club, located at 319 – 5th Avenue
S.W., Calgary Alberta.
FINANCIAL AND OPERATING RESULTS (1)
($ millions, except
as noted)
|
|
Three months ended
December 31
|
Year ended December
31
|
|
|
2022
|
|
2021
|
2022
|
2021
|
Net
income
|
|
259.9
|
|
101.0
|
|
680.6
|
236.9
|
per share – basic
($/share)
|
|
1.83
|
|
0.75
|
|
4.83
|
1.77
|
per share – diluted
($/share)
|
|
1.76
|
|
0.70
|
|
4.63
|
1.67
|
Cash from operating
activities
|
|
306.9
|
|
191.8
|
|
1,049.6
|
482.1
|
per share – basic
($/share)
|
|
2.17
|
|
1.42
|
|
7.45
|
3.61
|
per share – diluted
($/share)
|
|
2.08
|
|
1.33
|
|
7.14
|
3.39
|
Adjusted funds
flow
|
|
340.7
|
|
174.6
|
|
1,171.0
|
499.8
|
per share – basic
($/share)
|
|
2.40
|
|
1.29
|
|
8.32
|
3.74
|
per share – diluted
($/share)
|
|
2.31
|
|
1.21
|
|
7.97
|
3.51
|
Free cash
flow
|
|
162.0
|
|
99.0
|
|
471.1
|
191.8
|
per share – basic
($/share)
|
|
1.14
|
|
0.73
|
|
3.35
|
1.44
|
per share – diluted
($/share)
|
|
1.10
|
|
0.69
|
|
3.20
|
1.36
|
Total
assets
|
|
|
|
|
|
4,337.3
|
3,885.1
|
Investments in
securities
|
|
|
|
|
|
557.1
|
372.1
|
Long-term
debt
|
|
|
|
|
|
159.4
|
386.3
|
Net
debt
|
|
|
|
|
|
161.2
|
456.7
|
Common shares
outstanding (millions) (2)
|
|
|
|
|
|
142.0
|
139.2
|
|
|
|
|
|
|
|
|
Sales volumes
(3)
|
|
|
|
|
|
|
Natural gas
(MMcf/d)
|
|
321.9
|
|
284.8
|
294.7
|
275.2
|
Condensate and oil
(Bbl/d)
|
|
37,580
|
|
32,342
|
33,908
|
30,989
|
Other NGLs
(Bbl/d)
|
|
6,143
|
|
5,462
|
5,650
|
5,147
|
Total (Boe/d)
|
|
97,370
|
|
85,265
|
88,672
|
82,001
|
%
liquids
|
|
45 %
|
|
44 %
|
45 %
|
44 %
|
Grande Prairie Region
(Boe/d)
|
|
64,434
|
|
56,035
|
58,519
|
51,869
|
Kaybob Region
(Boe/d)
|
|
24,477
|
|
21,725
|
22,730
|
22,588
|
Central Alberta &
Other Region (Boe/d)
|
|
8,459
|
|
7,505
|
7,423
|
7,544
|
Total (Boe/d)
|
|
97,370
|
|
85,265
|
88,672
|
82,001
|
|
|
|
|
|
|
|
|
|
|
|
Netback
|
|
|
$/Boe (4)
|
|
$/Boe (4)
|
|
|
$/Boe (4)
|
|
$/Boe (4)
|
Natural gas
revenue
|
194.2
|
|
6.56
|
124.7
|
|
4.76
|
671.1
|
6.24
|
373.3
|
3.72
|
Condensate and oil
revenue
|
375.1
|
|
108.50
|
281.1
|
|
94.46
|
1,448.9
|
117.07
|
926.5
|
81.91
|
Other NGLs
revenue
|
27.3
|
|
48.25
|
27.4
|
|
54.61
|
114.2
|
55.37
|
78.6
|
41.84
|
Royalty and other
revenue
|
1.1
|
|
─
|
1.3
|
|
─
|
18.2
|
─
|
5.2
|
─
|
Petroleum and
natural gas sales
|
597.7
|
|
66.72
|
434.5
|
|
55.40
|
2,252.4
|
69.60
|
1,383.6
|
46.23
|
Royalties
|
(84.4)
|
|
(9.43)
|
(52.5)
|
|
(6.69)
|
(335.3)
|
(10.36)
|
(127.0)
|
(4.24)
|
Operating
expense
|
(119.2)
|
|
(13.31)
|
(91.0)
|
|
(11.61)
|
(407.1)
|
(12.58)
|
(340.4)
|
(11.37)
|
Transportation and NGLs
processing
|
(27.2)
|
|
(3.03)
|
(26.1)
|
|
(3.33)
|
(123.7)
|
(3.82)
|
(114.5)
|
(3.83)
|
Sales of commodities
purchased (5)
|
102.7
|
|
11.47
|
22.1
|
|
2.82
|
272.0
|
8.41
|
75.5
|
2.52
|
Commodities purchased
(5)
|
(100.4)
|
|
(11.21)
|
(22.3)
|
|
(2.85)
|
(267.0)
|
(8.25)
|
(76.1)
|
(2.54)
|
Netback
|
369.2
|
|
41.21
|
264.7
|
|
33.74
|
1,391.3
|
43.00
|
801.1
|
26.77
|
Risk management
contract settlements
|
(23.0)
|
|
(2.57)
|
(72.4)
|
|
(9.23)
|
(179.0)
|
(5.53)
|
(218.3)
|
(7.29)
|
Netback including
risk management
contract settlements
|
364.2
|
|
38.64
|
192.3
|
|
24.51
|
1,212.3
|
37.47
|
582.8
|
19.48
|
|
|
|
|
|
|
|
|
Capital
expenditures
|
|
|
|
|
|
|
Grande Prairie
Region
|
|
135.8
|
|
57.7
|
453.3
|
228.6
|
Kaybob
Region
|
|
11.4
|
|
3.8
|
131.2
|
14.5
|
Central Alberta &
Other Region
|
|
1.0
|
|
2.6
|
2.1
|
25.2
|
Fox Drilling and
Cavalier Energy
|
|
12.1
|
|
1.0
|
27.7
|
5.0
|
Corporate
|
|
9.3
|
|
0.6
|
40.7
|
1.3
|
Total
|
|
169.6
|
|
65.7
|
655.0
|
274.6
|
|
|
|
|
|
|
|
Asset retirement
obligations settled
|
|
7.0
|
|
7.0
|
36.1
|
25.4
|
(1)
|
Adjusted funds flow,
free cash flow and net debt are capital management measures used by
Paramount. Netback and netback including risk management
contract settlements are non-GAAP financial measures. Netback and
Netback including risk management contract settlements presented on
a $/Boe or $/Mcf basis are non-GAAP ratios. Each measure, other
than net income, that is presented on a per share, $/Mcf or $/Boe
basis is a supplementary financial measure. Refer to the
"Specified Financial Measures" section for more information on
these measures. Prior period free cash flow has been reclassified
to conform with the current year's presentation.
|
(2)
|
Common shares are
presented net of shares held in trust under the Company's
restricted share unit plan: 2022: 0.8 million, 2021: 1.5
million
|
(3)
|
Refer to the Product
Type Information section of this document for a complete breakdown
of sales volumes for applicable periods by specific product
type.
|
(4)
|
Natural gas revenue
presented as $/Mcf.
|
(5)
|
Sales of commodities
purchased and commodities purchased are treated as corporate items
and not allocated to individual regions or properties.
|
ABOUT PARAMOUNT
Paramount is an independent, publicly traded, liquids-rich
natural gas focused Canadian energy company that explores for and
develops both conventional and unconventional petroleum and natural
gas, including longer-term strategic exploration and
pre-development plays, and holds a portfolio of investments in
other entities. The Company's principal properties are
located in Alberta and British
Columbia. Paramount's Common Shares are listed on the Toronto
Stock Exchange under the symbol "POU".
PRODUCT TYPE INFORMATION
This press release includes references to sales
volumes of "natural gas", "condensate and oil", "NGLs", "Other
NGLs" and "liquids". "Natural gas" refers to conventional
natural gas and shale gas combined. "Condensate and oil"
refers to condensate, light and medium crude oil and tight oil
combined. "NGLs" refers to condensate and Other NGLs
combined. "Other NGLs" refers to ethane, propane and
butane. "Liquids" refers to condensate and oil and
Other NGLs combined. Below is a complete breakdown of sales
volumes for applicable periods by the specific product types of
shale gas, conventional natural gas, NGLs, tight oil and light and
medium crude oil. Numbers may not add due to rounding.
|
Annual
|
|
Total
|
Grande Prairie
Region
|
Kaybob
Region
|
Central Alberta and
Other Region
|
|
2022
|
2021
|
2022
|
2021
|
2022
|
2021
|
2022
|
2021
|
Shale gas
(MMcf/d)
|
232.9
|
207.9
|
166.9
|
138.8
|
38.5
|
38.6
|
27.5
|
30.5
|
Conventional natural
gas (MMcf/d)
|
61.8
|
67.3
|
1.3
|
2.2
|
55.0
|
58.6
|
5.5
|
6.5
|
Natural gas (MMcf/d)
|
294.7
|
275.2
|
168.2
|
141.0
|
93.5
|
97.2
|
33.0
|
37.0
|
Condensate
(Bbl/d)
|
31,228
|
28,328
|
27,095
|
25,253
|
3,192
|
2,295
|
941
|
781
|
Other NGLs
(Bbl/d)
|
5,650
|
5,147
|
3,394
|
3,103
|
1,620
|
1,612
|
636
|
432
|
NGLs (Bbl/d)
|
36,878
|
33,475
|
30,489
|
28,356
|
4,812
|
3,907
|
1,577
|
1,213
|
Tight oil
(Bbl/d)
|
480
|
487
|
–
|
–
|
261
|
355
|
219
|
131
|
Light and medium crude
oil (Bbl/d)
|
2,200
|
2,174
|
4
|
5
|
2,066
|
2,129
|
130
|
40
|
Crude oil (Bbl/d)
|
2,680
|
2,661
|
4
|
5
|
2,327
|
2,484
|
349
|
171
|
Total (Boe/d)
|
88,672
|
82,001
|
58,519
|
51,869
|
22,730
|
22,588
|
7,423
|
7,544
|
|
Q4
|
|
Total
|
Grande
Prairie
Region
|
Kaybob
Region
|
Central Alberta
and
Other Region
|
|
2022
|
2021
|
2022
|
2021
|
2022
|
2021
|
2022
|
2021
|
Shale gas
(MMcf/d)
|
260.0
|
220.4
|
188.4
|
156.5
|
41.9
|
35.6
|
29.7
|
28.2
|
Conventional natural
gas (MMcf/d)
|
61.9
|
64.4
|
1.5
|
2.4
|
55.0
|
56.8
|
5.4
|
5.3
|
Natural gas
(MMcf/d)
|
321.9
|
284.8
|
189.9
|
158.9
|
96.9
|
92.4
|
35.1
|
33.5
|
Condensate
(Bbl/d)
|
34,616
|
29,797
|
29,146
|
26,272
|
4,354
|
2,184
|
1,116
|
1,341
|
Other NGLs
(Bbl/d)
|
6,143
|
5,462
|
3,631
|
3,276
|
1,671
|
1,788
|
841
|
398
|
NGLs
(Bbl/d)
|
40,759
|
35,259
|
32,777
|
29,548
|
6,025
|
3,972
|
1,957
|
1,739
|
Tight oil
(Bbl/d)
|
629
|
497
|
–
|
–
|
262
|
355
|
367
|
142
|
Light and medium crude
oil (Bbl/d)
|
2,335
|
2,048
|
–
|
6
|
2,045
|
2,000
|
290
|
42
|
Crude oil
(Bbl/d)
|
2,964
|
2,545
|
–
|
6
|
2,307
|
2,355
|
657
|
184
|
Total
(Boe/d)
|
97,370
|
85,265
|
64,434
|
56,035
|
24,477
|
21,725
|
8,459
|
7,505
|
The Company forecasts that 2023 annual sales volumes will
average between 100,000 Boe/d and 105,000 Boe/d (54% shale gas and
conventional natural gas combined, 40% light and medium crude oil,
tight oil and condensate combined and 6% other NGLs). First half
2023 sales volumes are expected to average between 96,000 Boe/d and
101,000 Boe/d (55% shale gas and conventional natural gas combined,
38% light and medium crude oil, tight oil and condensate combined
and 7% other NGLs). Second half 2023 sales volumes are expected to
average between 104,000 Boe/d and 109,000 Boe/d (53% shale gas and
conventional natural gas combined, 41% light and medium crude oil,
tight oil and condensate combined and 6% other NGLs). The Company's
preliminary 2024 guidance provides for annual sales volumes that
will average between 110,000 Boe/d and 120,000 Boe/d (52% shale gas
and conventional natural gas combined, 41% light and medium crude
oil, tight oil and condensate combined and 7% other
NGLs).
SPECIFIED FINANCIAL MEASURES
Non-GAAP Financial Measures
Netback, netback including risk management contract settlements
and F&D capital are non-GAAP financial measures. These measures
are not standardized measures under IFRS and might not be
comparable to similar financial measures presented by other
issuers. These measures should not be considered in isolation or
construed as alternatives to their most directly comparable measure
disclosed in the Company's primary financial statements or other
measures of financial performance calculated in accordance with
IFRS.
Netback equals petroleum and natural gas sales (the most
directly comparable measure disclosed in the Company's primary
financial statements) plus sales of commodities purchased less
royalties, operating expense, transportation and NGLs processing
expense and commodities purchased. Sales of commodities purchased
and commodities purchased are treated as corporate items and not
allocated to individual regions or properties. Netback is used by
investors and management to compare the performance of the
Company's producing assets between periods.
Netback including risk management contract settlements equals
netback after including (or deducting) risk management contract
settlements received (paid). Netback including risk management
contract settlements is used by investors and management to assess
the performance of the producing assets after incorporating
management's risk management strategies.
Refer to the table under the heading "Financial and Operating
Results" in this press release for the calculation of netback and
netback including risk management contract settlements for the
years ended December 31, 2022 and
2021 and for the three months ended December
31, 2022 and 2021.
F&D capital is a measure used in determining F&D costs
and is comprised of capital expenditures (the most directly
comparable measure disclosed in the Company's primary financial
statements) for the year, excluding expenditures related to Fox
Drilling and Cavalier Energy and corporate capital expenditures,
plus the change from the prior year in estimated future development
capital included in the applicable reserves evaluation prepared by
McDaniel. F&D capital is used by management and
investors, in calculating F&D costs, to represent the amount of
capital invested in oil and gas exploration and development
projects to generate reserves additions. Set out below is the
calculation of F&D capital for the years ended December 31, 2022, 2021 and 2020. Columns
may not add due to rounding.
($
millions)
|
Total
Company
|
Proved Developed
Producing
|
2022
|
2021
|
2020
|
3-year Total
|
Capital
expenditures
|
655
|
275
|
221
|
1,151
|
Fox Drilling, Cavalier
Energy and corporate
|
(69)
|
(6)
|
(2)
|
(77)
|
Change in estimated
future development capital
|
(10)
|
(11)
|
54
|
34
|
F&D Capital –
PDP
|
577
|
257
|
273
|
1,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Proved
|
2022
|
2021
|
2020
|
3-year Total
|
Capital
expenditures
|
655
|
275
|
221
|
1,151
|
Fox Drilling, Cavalier
Energy and corporate
|
(69)
|
(6)
|
(2)
|
(77)
|
Change in estimated
future development capital
|
1,249
|
221
|
(962)
|
509
|
F&D Capital –
TP
|
1,835
|
490
|
(743)
|
1,582
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved Plus
Probable
|
2022
|
2021
|
2020
|
3-year Total
|
Capital
expenditures
|
655
|
275
|
221
|
1,151
|
Fox Drilling, Cavalier
Energy and corporate
|
(69)
|
(6)
|
(2)
|
(77)
|
Change in estimated
future development capital
|
1,176
|
(93)
|
(1,196)
|
(112)
|
F&D Capital –
P+P
|
1,762
|
176
|
(977)
|
961
|
Non-GAAP Ratios
F&D costs, recycle ratio and netback and netback including
risk management contract settlements presented on a $/Boe or $/Mcf
basis are non-GAAP ratios as they each have a non-GAAP financial
measure as a component. These measures are not standardized
measures under IFRS and might not be comparable to similar
financial measures presented by other issuers. These measures
should not be considered in isolation or construed as alternatives
to their most directly comparable measure disclosed in the
Company's primary financial statements or other measures of
financial performance calculated in accordance with IFRS.
F&D costs are calculated by dividing: (i) F&D capital (a
non-GAAP financial measure) for the applicable reserves category
and period; by (ii) the net changes to reserves in such reserves
category from the prior period from extensions/improved recovery,
technical revisions and economic factors, expressed in Boe. F&D
costs are a measure commonly used by management and investors to
assess the relationship between capital invested in oil and gas
exploration and development projects and reserve additions. Readers
should refer to the information under the heading "Reserves and
Other Oil and Gas Information – Reserves Reconciliation" in the
Company's annual information forms for the years ended December 31, 2022, 2021 and 2020, which are
available on www.sedar.com or at www.paramountres.com, for a
description of the net changes to reserves in each reserves
category from the prior year. See "Advisories – Oil and Gas
Definitions and Measures" below for more information about this
measure.
Recycle ratio is calculated by dividing the netback (a non-GAAP
financial measure) per Boe for the period by the F&D costs for
the period. Recycle ratio is used by investors and management to
compare the cost of adding reserves to the netback realized from
production. See "Advisories – Oil and Gas Definitions and Measures"
for more information about this measure.
Set out below are the applicable F&D costs and recycle
ratios for 2022, 2021 and 2020.
|
F&D
($/Boe)
|
Recycle Ratio
*
|
|
2022
|
2021
|
2020
|
2022
|
2021
|
2020
|
Proved Developed
Producing
|
$9.58
|
$6.22
|
$7.90
|
4.5x
|
4.3x
|
1.0x
|
Total
Proved
|
$14.11
|
$6.72
|
na
|
3.0x
|
4.0x
|
na
|
Proved plus
Probable
|
$14.87
|
$2.12
|
na
|
2.9x
|
12.6x
|
na
|
Netback on a $/Boe or $/Mcf basis is calculated by dividing netback
(a non-GAAP financial measure) for the applicable period by the
total production during the period in Boe or Mcf. Netback including
risk management contract settlements on a $/Boe or $/Mcf basis is
calculated by dividing netback including risk management contract
settlements for the applicable period by the total production
during the period in Boe or Mcf. These measures are used by
investors and management to assess netback and netback including
risk management contract settlements on a unit of production
basis.
Capital Management Measures
Adjusted funds flow, free cash flow and net debt are capital
management measures that Paramount utilizes in managing its capital
structure. These measures are not standardized measures and
therefore may not be comparable with the calculation of similar
measures by other entities. Refer to Note 18 – Capital Structure in
the Consolidated Financial Statements for: (i) a description of the
composition and use of these measures, (ii) reconciliations of
adjusted funds flow and free cash flow to cash from operating
activities, the most directly comparable measure disclosed in the
Company's primary financial statements, for the years ended
December 31, 2022 and 2021 and
(iii) a calculation of net debt as at December 31, 2022 and 2021.
The following is a reconciliation of adjusted funds flow to cash
from operating activities, the most directly comparable measure
disclosed in the Company's primary financial statements, for the
three months ended December 31, 2022
and 2021:
Three months ended
December 31 ($millions)
|
2022
|
2021
|
Cash from operating
activities
|
306.9
|
191.8
|
Change in non-cash
working capital
|
48.7
|
(20.1)
|
Geological and
geophysical expense
|
2.1
|
2.9
|
Asset retirement
obligations settled
|
7.0
|
7.0
|
Closure
costs
|
–
|
–
|
Provisions
|
(24.0)
|
–
|
Settlements
|
–
|
(7.0)
|
Transaction and
reorganization costs
|
–
|
–
|
Adjusted funds
flow
|
340.7
|
174.6
|
The following is a reconciliation of free cash flow to cash from
operating activities, the most directly comparable measure
disclosed in the Company's primary financial statements, for the
three months ended December 31, 2022
and 2021:
Three months ended
December 31 ($ millions)
|
2022
|
2021
|
Cash from operating
activities
|
306.9
|
191.8
|
Change in non-cash
working capital
|
48.7
|
(20.1)
|
Geological and
geophysical expense
|
2.1
|
2.9
|
Asset retirement
obligations settled
|
7.0
|
7.0
|
Closure
costs
|
–
|
–
|
Provisions
|
(24.0)
|
–
|
Settlements
|
–
|
(7.0)
|
Transaction and
reorganization costs
|
–
|
–
|
Adjusted funds
flow
|
340.7
|
174.6
|
Capital
expenditures
|
(169.6)
|
(65.7)
|
Geological and
geophysical expense
|
(2.1)
|
(2.9)
|
Asset retirement
obligation settled
|
(7.0)
|
(7.0)
|
Free cash
flow
|
162.0
|
99.0
|
Supplementary Financial Measures
This press release contains supplementary financial measures
expressed as: (i) cash from operating activities, adjusted funds
flow and free cash flow on a per share – basic and per share –
diluted basis and (ii) revenue, petroleum and natural gas sales,
royalties, operating expenses, transportation and NGLs processing
expenses, sales of commodities purchased and commodities purchased
on a $/Bbl, $/Mcf or $/Boe basis.
Cash from operating activities, adjusted funds flow and free
cash flow on a per share – basic basis are calculated by dividing
cash from operating activities, adjusted funds flow or free cash
flow, as applicable, over the referenced period by the weighted
average basic shares outstanding during the period determined under
IFRS. Cash from operating activities, adjusted funds flow and free
cash flow on a per share – diluted basis are calculated by dividing
cash from operating activities, adjusted funds flow or free cash
flow, as applicable, over the referenced period by the weighted
average diluted shares outstanding during the period determined
under IFRS.
Revenue, petroleum and natural gas sales, royalties, operating
expenses, transportation and NGLs processing expenses, sales of
commodities purchased and commodities purchased on a $/Bbl, $/Mcf
or $/Boe basis are calculated by dividing the revenue, petroleum
and natural gas sales, royalties, operating expenses,
transportation and NGLs processing expenses, sales of commodities
purchased and commodities purchased, as applicable, over the
referenced period by the aggregate applicable units of production
(Bbl, Mcf or Boe) during such period.
ADVISORIES
Forward-looking Information
Certain statements in this press release constitute
forward-looking information under applicable securities
legislation. Forward-looking information typically contains
statements with words such as "anticipate", "believe", "estimate",
"will", "expect", "plan", "schedule", "intend", "propose", or
similar words suggesting future outcomes or an outlook.
Forward-looking information in this press release includes, but is
not limited to:
- forecast sales volumes for 2023 and certain periods
therein;
- planned capital expenditures in 2023;
- planned abandonment and reclamation expenditures in 2023;
- forecast free cash flow in 2023;
- preliminary 2024 sales volumes, capital expenditure and free
cash flow guidance;
- the Company's five-year outlook for 2027 average annual sales
volumes, capital expenditures and cumulative free cash flow;
- the expectation that capital expenditures in 2023 and 2024 will
be evenly split between sustaining and maintenance capital and
growth; and
- the payment of future dividends under the Company's monthly
dividend program.
Statements relating to reserves are also deemed to be forward
looking information, as they involve the implied assessment, based
on certain estimates and assumptions, that the reserves described
exist in the quantities predicted or estimated and that the
reserves can be profitably produced in the future.
Such forward-looking information is based on a number of
assumptions which may prove to be incorrect. Assumptions have been
made with respect to the following matters, in addition to any
other assumptions identified in this press release:
- future commodity prices;
- the impact of the Russian invasion of the Ukraine;
- royalty rates, taxes and capital, operating, general &
administrative and other costs;
- foreign currency exchange rates, interest rates and the rate
and impacts of inflation;
- general business, economic and market conditions;
- the performance of wells and facilities;
- the availability to Paramount of the required capital to fund
its exploration, development and other operations and meet its
commitments and financial obligations;
- the ability of Paramount to obtain equipment, materials,
services and personnel in a timely manner and at expected and
acceptable costs to carry out its activities;
- the ability of Paramount to secure adequate processing,
transportation, fractionation and storage capacity on acceptable
terms and the capacity and reliability of facilities;
- the ability of Paramount to market its production
successfully;
- the ability of Paramount and its industry partners to obtain
drilling success (including in respect of anticipated production
volumes, reserves additions, product yields and resource
recoveries) and operational improvements, efficiencies and results
consistent with expectations;
- the timely receipt of required governmental and regulatory
approvals;
- the application of regulatory requirements respecting
abandonment and reclamation; and
- anticipated timelines and budgets being met in respect of
drilling programs and other operations (including well completions
and tie-ins, the construction, commissioning and start-up of new
and expanded facilities, including third-party facilities, and
facility turnarounds and maintenance).
Although Paramount believes that the expectations reflected in
such forward-looking information are reasonable based on the
information available at the time of this press release, undue
reliance should not be placed on the forward-looking information as
Paramount can give no assurance that such expectations will prove
to be correct. Forward-looking information is based on
expectations, estimates and projections that involve a number of
risks and uncertainties which could cause actual results to differ
materially from those anticipated by Paramount and described in the
forward-looking information. The material risks and
uncertainties include, but are not limited to:
- fluctuations in commodity prices;
- changes in capital spending plans and planned exploration and
development activities;
- the potential for changes to preliminary 2024 sales volumes,
capital expenditure and free cash flow guidance prior to
finalization;
- the potential for changes to the Company's five-year outlook
for 2027 average annual sales volumes, capital expenditures and
cumulative free cash flow;
- changes in foreign currency exchange rates, interest rates and
the rate of inflation;
- the uncertainty of estimates and projections relating to
production, future revenue, free cash flow, reserve additions,
product yields (including condensate to natural gas ratios),
resource recoveries, royalty rates, taxes and costs and
expenses;
- the ability to secure adequate processing, transportation,
fractionation, and storage capacity on acceptable terms;
- operational risks in exploring for, developing, producing and
transporting natural gas and liquids, including the risk of spills,
leaks or blowouts;
- the ability to obtain equipment, materials, services and
personnel in a timely manner and at expected and acceptable costs,
including the potential effects of inflation and supply chain
disruptions;
- potential disruptions, delays or unexpected technical or other
difficulties in designing, developing, expanding or operating new,
expanded or existing facilities (including third-party
facilities);
- processing, pipeline, and fractionation infrastructure outages,
disruptions and constraints;
- risks and uncertainties involving the geology of oil and gas
deposits;
- the uncertainty of reserves estimates;
- general business, economic and market conditions;
- the ability to generate sufficient cash from operating
activities to fund, or to otherwise finance, planned exploration,
development and operational activities and meet current and future
commitments and obligations (including processing, transportation,
fractionation and similar commitments and obligations);
- changes in, or in the interpretation of, laws, regulations or
policies (including environmental laws);
- the ability to obtain required governmental or regulatory
approvals in a timely manner, and to obtain and maintain leases and
licenses;
- the effects of weather and other factors including wildlife and
environmental restrictions which affect field operations and
access;
- uncertainties as to the timing and cost of future abandonment
and reclamation obligations and potential liabilities for
environmental damage and contamination;
- uncertainties regarding Indigenous claims and in maintaining
relationships with local populations and other stakeholders;
- the outcome of existing and potential lawsuits, insurance
claims, regulatory actions, audits and assessments; and
- other risks and uncertainties described elsewhere in this
document and in Paramount's other filings with Canadian securities
authorities.
There are risks that may result in the Company changing,
suspending or discontinuing its monthly dividend program, including
changes to free cash flow, operating results, capital requirements,
financial position, market conditions or corporate strategy and the
need to comply with requirements under debt agreements and
applicable laws respecting the declaration and payment of
dividends. There are no assurances as to the continuing declaration
and payment of future dividends by the Company or the amount or
timing of any such dividends.
The foregoing list of risks is not exhaustive. For more
information relating to risks, see the section titled "Risk
Factors" in Paramount's annual information form for the year
ended December 31, 2022, which is
available on SEDAR at www.sedar.com or on the Company's website at
www.paramountres.com. The forward-looking information contained in
this press release is made as of the date hereof and, except as
required by applicable securities law, Paramount undertakes no
obligation to update publicly or revise any forward-looking
statements or information, whether as a result of new information,
future events or otherwise.
Certain forward-looking information in this press release,
including forecast free cash flow in 2023 and future periods, may
also constitute a "financial outlook" within the meaning of
applicable securities laws. A financial outlook involves statements
about Paramount's prospective financial performance or position and
is based on and subject to the assumptions and risk factors
described above in respect of forward-looking information generally
as well as any other specific assumptions and risk factors in
relation to such financial outlook noted in this press release.
Such assumptions are based on management's assessment of the
relevant information currently available and any financial outlook
included in this press release is provided for the purpose of
helping readers understand Paramount's current expectations and
plans for the future. Readers are cautioned that reliance on any
financial outlook may not be appropriate for other purposes or in
other circumstances and that the risk factors described above or
other factors may cause actual results to differ materially from
any financial outlook.
Reserves Data
Reserves data set forth in this press release is based upon an
evaluation of the Company's reserves prepared by McDaniel &
Associates Consultants Ltd. ("McDaniel") dated March 6, 2023 and effective December 31, 2022 (the "McDaniel Report"). The
reserves referenced in this press release are gross reserves. The
price forecast used in the McDaniel Report is an average of the
January 1, 2023 price forecasts for
McDaniel and GLJ Petroleum Consultants Ltd. and the December 31, 2022 price forecast of Sproule
Associates Ltd. The estimates of reserves contained in the McDaniel
Report and referenced in this press release are estimates only and
there is no guarantee that the estimated reserves will be
recovered. Actual reserves may be greater than or less than the
estimates contained in the McDaniel Report and referenced in this
press release. There is no assurance that the forecast prices and
costs assumptions used in the McDaniel Report will be attained, and
variances could be material. Estimated future net revenue does not
represent fair market value. The estimates of reserves for
individual properties may not reflect the same confidence level as
estimates of reserves for all properties, due to the effects of
aggregation. The reserves referenced in this press release include
reserves associated with the Kaybob Smoky and Kaybob South Duvernay
properties that were subsequently disposed of in January 2023. Readers should refer to the
Company's annual information form for the year ended December 31, 2022, which is available on SEDAR at
www.sedar.com or on Paramount's website at www.paramountres.com,
for a complete description of the McDaniel Report (including
reserves by the specific product types of shale gas, conventional
natural gas, NGLs, tight oil and light and medium crude oil) and
the material assumptions, limitations and risk factors pertaining
thereto. The annual information form also contains a description of
the reserves associated with the Kaybob Smoky and Kaybob South
Duvernay properties in the section titled "Reserves and Other
Oil and Gas Information - Impact of Kaybob
Disposition".
Oil and Gas Measures and Definitions
Liquids
|
|
Natural
Gas
|
Bbl
|
Barrels
|
|
GJ
|
Gigajoules
|
Bbl/d
|
Barrels per
day
|
|
GJ/d
|
Gigajoules per
day
|
MBbl
|
Thousands of
barrels
|
|
MMBtu
|
Millions of British
Thermal Units
|
NGLs
|
Natural gas
liquids
|
|
MMBtu/d
|
Millions of British
Thermal Units per day
|
Condensate
|
Pentane and heavier
hydrocarbons
|
Mcf
|
Thousands of cubic
feet
|
|
|
|
MMcf
|
Millions of cubic
feet
|
Oil
Equivalent
|
|
MMcf/d
|
Millions of cubic feet
per day
|
Boe
|
Barrels of oil
equivalent
|
|
AECO
|
AECO-C reference
price
|
MBoe
|
Thousands of barrels of
oil equivalent
|
|
WTI
|
West Texas
Intermediate
|
MMBoe
|
Millions of barrels of
oil equivalent
|
|
Boe/d
|
Barrels of oil
equivalent per day
|
|
|
|
|
|
|
|
|
This press release contains disclosures expressed as "Boe",
"$/Boe", "MMBoe" and "Boe/d". Natural gas equivalency volumes have
been derived using the ratio of six thousand cubic feet of natural
gas to one barrel of oil when converting natural gas to Boe.
Equivalency measures may be misleading, particularly if used in
isolation. A conversion ratio of six thousand cubic feet of natural
gas to one barrel of oil is based on an energy equivalency
conversion method primarily applicable at the burner tip and does
not represent a value equivalency at the well head. For the year
ended December 31, 2022, the value
ratio between crude oil and natural gas was approximately 23:1.
This value ratio is significantly different from the energy
equivalency ratio of 6:1. Using a 6:1 ratio would be misleading as
an indication of value.
This press release contains metrics commonly used in the oil and
natural gas industry. Each of these metrics is determined by the
Company as set out below or elsewhere in this press release. The
metrics are F&D costs, recycle ratio and reserves replacement
ratio. These metrics do not have standardized meanings and may not
be comparable to similar measures presented by other companies. As
such, they should not be used to make comparisons. Management uses
these oil and gas metrics for its own performance measurements and
to provide shareholders with measures to compare the Company's
performance over time; however, such measures are not reliable
indicators of the Company's future performance and future
performance may not compare to the performance in previous periods
and therefore should not be unduly relied upon.
Refer to the "Specified Financial Measures" section of this
press release for a description of the calculation and use of
F&D costs and recycle ratio. Reserves replacement ratio is
calculated by dividing: (i) the net changes in reserves from the
prior year in the applicable category from technical revisions,
economic factors and extensions/improved recovery, by (ii) the
aggregate production during the year. Reserves replacement ratio is
a measure commonly used by management and investors to assess the
rate at which reserves depleted by production are being
replaced.
Additional information respecting the Company's oil and gas
properties and operations is provided in the Company's annual
information form for the year ended December
31, 2022 which is available on SEDAR at www.sedar.com or on
Paramount's website at www.paramountres.com.
SOURCE Paramount Resources Ltd.