CALGARY,
AB, March 1, 2023 /CNW/ - Yangarra
Resources Ltd. ("Yangarra" or the
"Company") (TSX: YGR) announces its financial and
operating results for the year ended December 31, 2022.
2022 Highlights
- Average production of 11,022 boe/d (45% liquids), an increase
of 23% from 2021
- Oil and gas sales of $243
million, an increase of 73% from 2021
- Funds flow from operations of $177
million ($1.92 per share –
fully diluted) an increase of 95% from 2021
- Adjusted EBITDA of $187 million ($2.03 per share – fully diluted)
- Net income of $106 million
($1.16 per share – fully diluted),
resulting in an income margin of 44%
- Return on capital employed of 20.4%
- Operating costs of $7.29/boe
(including $1.21/boe of
transportation costs)
- Operating netback of $47.64/boe
- Operating margin of 79% and funds flow from operations margin
of 73%
- G&A costs of $1.01/boe
- Royalties at 8% of oil and gas revenue
- Capital expenditures of $109
million for 32 wells versus a budget of $110 million for 30 wells
- Adjusted net debt of $134
million, a decrease of $62.4
million from 2021
- Retained earnings of $265
million
- Decommissioning liabilities of $14
million (discounted)
-
- Less than $1.0 million is
required to abandon all non-producing wells
- Expenditures on abandonments and reclamations of $0.3 million for calendar 2022
Fourth Quarter Highlights
- Funds flow from operations of $42
million ($0.45 per share –
fully diluted), an increase of 29% from the same period in
2021
- $13 million of adjusted net debt
repayments
- Oil and gas sales of $60 million,
an increase of 27% from the same period in 2021
- Adjusted EBITDA of $45 million
($0.48 per share – fully diluted), an
increase of 28% from the same period in 2021
- Net income of $25 million
($0.27 per share – fully diluted), an
increase of 28% from the same period in 2021
- Average production of 11,712 boe/d (45% liquids), a 16%
increase from the same period in 2021
- Operating costs of $7.99/boe
(including $1.22/boe of
transportation costs)
- Operating netback of $42.84/boe
- Operating margin of 77% and funds flow from operations margin
of 69%
- G&A costs of $1.21/boe
- Royalties at 9% of oil and gas revenue
- All in cash costs of $17.19/boe
- Capital expenditures of $28
million
- Adjusted net debt to fourth quarter annualized funds flow from
operations of 0.80 : 1
Financial Summary
|
|
|
|
|
|
|
|
2022
|
2021
|
|
Year Ended
|
|
Q4
|
Q3
|
Q4
|
|
2022
|
2021
|
Statements of Income
and Comprehensive Income
|
|
|
|
|
|
|
Petroleum & natural
gas sales
|
$
60,292
|
$
62,791
|
$
47,405
|
|
$
243,056
|
$
140,289
|
|
|
|
|
|
|
|
Income before
tax
|
$
31,075
|
$
36,193
|
$
25,547
|
|
$
137,745
|
$
65,213
|
|
|
|
|
|
|
|
Net income
|
$
25,071
|
$
27,936
|
$
19,644
|
|
$
106,358
|
$
50,014
|
Net income per share -
basic
|
$
0.29
|
$
0.32
|
$
0.23
|
|
$
1.22
|
$
0.58
|
Net income per share -
diluted
|
$
0.27
|
$
0.30
|
$
0.22
|
|
$
1.16
|
$
0.56
|
|
|
|
|
|
|
|
Statements of Cash
Flow
|
|
|
|
|
|
|
Funds flow from
operations
|
$
41,808
|
$
45,602
|
$
32,425
|
|
$
177,194
|
$
90,921
|
Funds flow from
operations per share - basic
|
$
0.48
|
$
0.52
|
$
0.38
|
|
$
2.03
|
$
1.06
|
Funds flow from
operations per share - diluted
|
$
0.45
|
$
0.49
|
$
0.36
|
|
$
1.92
|
$
1.02
|
Cash flow from
operating activities
|
$
40,675
|
$
47,440
|
$
36,835
|
|
$
169,664
|
$
91,266
|
|
|
|
|
|
|
|
Weighted average number
of shares - basic
|
87,956
|
87,951
|
86,449
|
|
87,423
|
85,892
|
Weighted average number
of shares - diluted
|
92,742
|
92,609
|
90,636
|
|
92,054
|
89,376
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2022
|
December 31,
2021
|
Statements of
Financial Position
|
|
|
Property and
equipment
|
$
701,045
|
$
627,948
|
Total assets
|
$
768,058
|
$
683,469
|
Working capital
(deficit) surplus
|
$
(136,920)
|
$
(3,729)
|
Adjusted net
debt
|
$
134,364
|
$
196,794
|
Shareholders
equity
|
$
473,574
|
$
364,959
|
|
|
|
|
|
|
Company Netbacks ($/boe)
|
|
|
|
|
|
|
|
2022
|
2021
|
|
Year Ended
|
|
Q4
|
Q3
|
Q4
|
|
2022
|
2021
|
|
|
|
|
|
|
|
Sales price
|
$
55.95
|
$
58.09
|
$
51.22
|
|
$
60.42
|
$
43.04
|
Royalty
expense
|
(5.22)
|
(4.93)
|
(3.55)
|
|
(4.77)
|
(2.68)
|
Production
costs
|
(6.77)
|
(6.26)
|
(6.32)
|
|
(6.07)
|
(5.60)
|
Transportation costs
|
(1.22)
|
(1.15)
|
(1.09)
|
|
(1.21)
|
(1.10)
|
Field operating
netback
|
42.74
|
45.74
|
40.26
|
|
48.37
|
33.66
|
Realized gain
(loss) on commodity contract settlement
|
0.10
|
(0.30)
|
(0.94)
|
|
(0.73)
|
(1.39)
|
Operating
netback
|
42.84
|
45.44
|
39.32
|
|
47.64
|
32.27
|
G&A
|
(1.21)
|
(0.78)
|
(1.09)
|
|
(1.01)
|
(0.90)
|
Cash
finance expenses
|
(2.86)
|
(2.56)
|
(3.53)
|
|
(2.79)
|
(2.52)
|
Depletion
and depreciation
|
(9.44)
|
(9.05)
|
(9.42)
|
|
(9.36)
|
(8.34)
|
Non Cash -
finance expenses
|
(0.41)
|
(0.18)
|
1.67
|
|
(0.09)
|
(0.05)
|
Stock-based compensation
|
(0.11)
|
(0.16)
|
(0.40)
|
|
(0.16)
|
(0.41)
|
Unrealized
gain (loss) on financial instruments
|
0.03
|
0.76
|
1.04
|
|
0.01
|
(0.04)
|
Deferred
income tax
|
(5.57)
|
(7.64)
|
(6.38)
|
|
(7.80)
|
(4.66)
|
Net income
netback
|
$
23.26
|
$
25.84
|
$
21.21
|
|
$
26.44
|
$
15.34
|
|
|
|
|
|
|
|
Business Environment
|
|
|
|
|
|
|
|
2022
|
2021
|
|
Year Ended
|
|
Q4
|
Q3
|
Q4
|
|
2022
|
2021
|
Realized Pricing
(Including realized commodity contracts)
|
|
|
|
|
|
Light
Crude Oil ($/bbl)
|
$
112.53
|
$
116.44
|
$
89.49
|
|
$
116.26
|
$
78.24
|
NGL
($/bbl)
|
$
51.64
|
$
56.35
|
$
51.54
|
|
$
61.53
|
$
45.11
|
Natural
Gas ($/mcf)
|
$
5.25
|
$
4.61
|
$
4.67
|
|
$
5.53
|
$
3.75
|
|
|
|
|
|
|
|
Realized Pricing
(Excluding commodity contracts)
|
|
|
|
|
|
|
Light
Crude Oil ($/bbl)
|
$
112.53
|
$
116.44
|
$
89.49
|
|
$
117.78
|
$
82.01
|
NGL
($/bbl)
|
$
51.70
|
$
56.28
|
$
51.61
|
|
$
61.45
|
$
45.10
|
Natural
Gas ($/mcf)
|
$
5.21
|
$
4.71
|
$
4.95
|
|
$
5.64
|
$
3.87
|
|
|
|
|
|
|
|
Oil Price
Benchmarks
|
|
|
|
|
|
|
West Texas
Intermediate ("WTI") (US$/bbl)
|
$
82.79
|
$
93.18
|
$
77.45
|
|
$
94.41
|
$
67.65
|
Edmonton
Par ($/bbl)
|
$
107.43
|
$
116.64
|
$
91.70
|
|
$
119.40
|
$
79.80
|
Edmonton
Par to WTI differential (US$/bbl)
|
$
(3.68)
|
$
(3.37)
|
$
(4.67)
|
|
$
(2.47)
|
$
(3.89)
|
|
|
|
|
|
|
|
Natural Gas Price
Benchmarks
|
|
|
|
|
|
|
AECO gas
($/mcf)
|
$
4.85
|
$
3.95
|
$
4.41
|
|
$
4.99
|
$
3.49
|
|
|
|
|
|
|
|
Foreign
Exchange
|
|
|
|
|
|
|
Canadian
Dollar/U.S. Exchange
|
0.74
|
0.77
|
0.79
|
|
0.77
|
0.80
|
|
|
|
|
|
|
|
Operations Summary
Net petroleum and natural gas production and revenue are
summarized below:
|
|
|
|
|
|
|
|
2022
|
2021
|
|
Year Ended
|
|
Q4
|
Q3
|
Q4
|
|
2022
|
2021
|
|
|
|
|
|
|
|
Daily production
volumes
|
|
|
|
|
|
|
Natural
Gas (mcf/d)
|
38,971
|
37,214
|
33,774
|
|
36,702
|
29,092
|
Light
Crude Oil (bbl/d)
|
3,077
|
3,248
|
2,744
|
|
2,798
|
2,373
|
NGL's
(bbl/d)
|
2,140
|
2,300
|
1,687
|
|
2,106
|
1,709
|
Combined
(BOE/d 6:1)
|
11,712
|
11,750
|
10,060
|
|
11,022
|
8,931
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
Petroleum & natural
gas sales - Gross
|
$
60,292
|
$
62,791
|
$
47,405
|
|
$
243,056
|
$
140,289
|
Realized gain (loss) on
commodity contract settlement
|
106
|
(325)
|
(872)
|
|
(2,920)
|
(4,529)
|
Total sales
|
60,398
|
62,466
|
46,533
|
|
240,136
|
135,760
|
Royalty
expense
|
(5,627)
|
(5,333)
|
(3,287)
|
|
(19,170)
|
(8,722)
|
Total Revenue - Net of
royalties
|
$
54,771
|
$
57,133
|
$
43,246
|
|
$
220,966
|
$
127,038
|
|
|
|
|
|
|
|
Adjusted Net Debt Summary
The following table summarizes the change in adjusted net debt
during the year ended December 31,
2022 and December 31,
2021:
|
|
|
|
Year ended
|
Year ended
|
|
December 31,
2022
|
December 31,
2021
|
Adjusted net debt -
beginning of period
|
$
(196,794)
|
$
(197,414)
|
|
|
|
Funds flow from
operations
|
177,194
|
90,921
|
Additions to
property and equipment
|
(109,354)
|
(88,153)
|
Decommissioning
costs incurred
|
(291)
|
(881)
|
Additions to
E&E Assets
|
(3,888)
|
(387)
|
Issuance of
shares
|
1,077
|
1,131
|
Lease obligation
repayment
|
(2,331)
|
(2,003)
|
Other
|
23
|
(8)
|
Adjusted net debt
- end of period
|
$
(134,364)
|
$
(196,794)
|
|
|
|
|
|
|
Credit facility
limit
|
$
180,000
|
$
210,000
|
Capital Spending
Capital spending is summarized as follows:
|
|
|
|
|
|
|
|
2022
|
2021
|
|
Year Ended
|
Cash
additions
|
Q4
|
Q3
|
Q4
|
|
2022
|
2021
|
|
|
|
|
|
|
|
Land, acquisitions and
lease rentals
|
$
26
|
$
200
|
$
(89)
|
|
$
427
|
$
54
|
Drilling and
completion
|
26,009
|
28,114
|
23,994
|
|
96,271
|
77,991
|
Geological and
geophysical
|
94
|
164
|
114
|
|
571
|
547
|
Equipment
|
1,596
|
4,345
|
2,349
|
|
11,200
|
8,872
|
Other asset
additions
|
305
|
273
|
255
|
|
885
|
689
|
|
$
28,030
|
$
33,096
|
$
26,623
|
|
$
109,354
|
$
88,153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploration &
evaluation assets
|
$
-
|
$
3,506
|
$
212
|
|
$
3,888
|
$
387
|
Annual General Meeting of Shareholders
The Company's Annual General Meeting of Shareholders is
scheduled for 10:00 AM on Thursday April 27,
2023 in the Tillyard Management Conference Centre, Main
Floor, 715 5th Avenue SW, Calgary,
AB.
Year End Disclosure
The Company's December 31, 2022
audited consolidated financial statements, management's discussion
and analysis and annual information form have been filed on SEDAR
(www.sedar.com) and are available on the Company's website
(www.yangarra.ca).
Oil and Gas Advisories
Natural gas has been converted to a barrel of oil equivalent
(Boe) using 6,000 cubic feet (6 Mcf) of natural gas equal to one
barrel of oil (6:1), unless otherwise stated. The Boe conversion
ratio of 6 Mcf to 1 Bbl is based on an energy equivalency
conversion method and does not represent a value equivalency;
therefore Boe's may be misleading if used in isolation. References
to natural gas liquids ("NGLs") in this news release include
condensate, propane, butane and ethane and one barrel of NGLs is
considered to be equivalent to one barrel of crude oil equivalent
(Boe). One ("BCF") equals one billion cubic feet of natural gas.
One ("Mmcf") equals one million cubic feet of natural gas.
All reserve references in this press release are "Company
share gross reserves". Company share gross reserves are the
Company's total working interest reserves (operating or
non-operating) before the deduction of any royalty obligation s but
including royalty interests payable the Company. It should not be
assumed that the present worth of estimated future cash flow
presented in the tables above represents the fair market value of
the reserves. There is no assurance that the forecast prices and
costs assumptions will be attained, and variances could be
material. The recovery and reserve estimates of Yangarra's crude
oil, natural gas liquids and natural gas reserves provided herein
are estimates only and there is no guarantee that the estimated
reserves will be recovered. Actual crude oil, natural gas and
natural gas liquids reserves may be greater than or less than the
estimates provided herein.
This press release contains metrics commonly used in the oil
and natural gas industry which have been prepared by management,
such as "recycle ratio", "operating netback", "finding and
development costs", "reserve life index" and "net asset value".
These terms do not have a standardized meaning and may not be
comparable to similar measures presented by other companies and,
therefore, should not be used to make such comparisons.
Management uses these oil and gas metrics for its own
performance measurements and to provide shareholders with measures
to compare Yangarra's operations over time. Readers are cautioned
that the information provided by these metrics, or that can be
derived from metrics presented in this press release, should not be
relied upon for investment or other purposes.
All amounts in this news release are stated in Canadian
dollars unless otherwise specified.
Non-IFRS Financial Measures
This press release contains references to measures used in
the oil and natural gas industry such as "funds flow from
operations", "field operating netback", "operating netback", "net
income netback", " working capital surplus (deficit)", and
"adjusted net debt". These measures do not have standardized
meanings prescribed by International Financial Reporting Standards
("IFRS") and, therefore should not be considered in
isolation. These reported amounts and their underlying
calculations are not necessarily comparable or calculated in an
identical manner to a similarly titled measure of other companies
where similar terminology is used. Where these measures are
used they should be given careful consideration by the
reader. These measures have been described and presented in
this press release in order to provide shareholders and potential
investors with additional information regarding the Company's
liquidity and its ability to generate funds to finance its
operations.
Funds flow from operations should not be considered an
alternative to, or more meaningful than, cash provided by
operating, investing and financing activities or net income as
determined in accordance with IFRS, as an indicator of Yangarra's
performance or liquidity. Funds flow from operations is used
by Yangarra to evaluate operating results and Yangarra's ability to
generate cash flow to fund capital expenditures and repay
indebtedness. Funds flow from operations denotes cash flow
from operating activities as it appears on the Company's Statement
of Cash Flows before decommissioning expenditures and changes in
non-cash operating working capital. Funds flow from operations is
also derived from net income (loss) plus non-cash items including
deferred income tax expense, depletion and depreciation expense,
impairment expense, stock-based compensation expense, accretion
expense, unrealized gains or losses on financial instruments and
gains or losses on asset divestitures. Funds flow from
operations netback is calculated on a per boe basis and funds flow
from operations per share is calculated as funds flow from
operations divided by the weighted average number of basic and
diluted common shares outstanding. Operating netback denotes
petroleum and natural gas revenue and realized gains or losses on
financial instruments less royalty expenses, operating expenses and
transportation and marketing expenses calculated on a per boe
basis. Working capital surplus (deficit) includes current
assets less current liabilities. Adjusted net debt includes
current assets less current liabilities excluding the current
portion of the fair value of financial instruments and the deferred
premium on financial instruments, plus the long-term financial
obligation. Yangarra uses working capital surplus (deficit) and
adjusted net debt as a measure to assess its financial
position.
Readers should also note that adjusted earnings before
interest, taxes, depletion & depreciation, amortization
("Adjusted EBITDA") is a non-IFRS financial measure and does not
have any standardized meaning under IFRS and is therefore unlikely
to be comparable to similar measures presented by other companies.
Yangarra believes that Adjusted EBITDA is a useful supplemental
measure, which provides an indication of the results generated by
Yangarra's primary business activities prior to consideration of
how those activities are financed, amortized or taxed. Readers are
cautioned, however, that Adjusted EBITDA should not be construed as
an alternative to comprehensive income (loss) determined in
accordance with IFRS as an indicator of Yangarra's financial
performance.
Please refer to the management discussion and analysis for
the year ended December 31, 2022 for
Non- IFRS financial measure reconciliation tables.
Forward Looking Information
This press release contains forward-looking statements and
forward-looking information (collectively "forward-looking
information") within the meaning of applicable securities laws
relating to the Company's plans and other aspects of our
anticipated future operations, management focus, strategies,
financial, operating and production results and business
opportunities. Forward-looking information typically uses words
such as "anticipate", "believe", "continue", "sustain", "project",
"expect", "forecast", "budget", "goal", "guidance", "plan",
"objective", "strategy", "target", "intend" or similar words
suggesting future outcomes, statements that actions, events or
conditions "may", "would", "could" or "will" be taken or occur in
the future, including statements about our production and cashflow
guidance, expectations regarding debt repayments and return of
capital strategies as well as our, plans, objectives, priorities
and focus, growth plans; our estimations on future costs;
volatility of commodity prices, expectations on well economics,
availability and use of cash flow, well performance expectations,
availability of funding and capital plans and currency
fluctuations. Statements relating to "reserves" are also deemed to
be forward-looking statements, 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.
The forward-looking information is based on certain key
expectations and assumptions made by our management, including
expectations and assumptions concerning prevailing commodity
prices, exchange rates, interest rates, applicable royalty rates
and tax laws; future production rates and estimates of operating
costs; performance of existing and future wells; reserve volumes;
anticipated timing and results of capital expenditures; the success
obtained in drilling new wells; the sufficiency of budgeted capital
expenditures in carrying out planned activities; benefits to
shareholders of our programs and initiatives, the timing, location
and extent of future drilling operations; the state of the economy
and the exploration and production business; results of operations;
performance; business prospects and opportunities; the availability
and cost of financing, labour and services; the impact of
increasing competition; ability to efficiently integrate assets and
employees acquired through acquisitions, ability to market oil and
natural gas successfully and our ability to access capital.
Although we believe that the expectations and assumptions on
which such forward-looking information is based are reasonable,
undue reliance should not be placed on the forward-looking
information because Yangarra can give no assurance that they will
prove to be correct. Since forward-looking information addresses
future events and conditions, by its very nature they involve
inherent risks and uncertainties. Our actual results, performance
or achievement could differ materially from those expressed in, or
implied by, the forward-looking information and, accordingly, no
assurance can be given that any of the events anticipated by the
forward-looking information will transpire or occur, or if any of
them do so, what benefits that we will derive therefrom. Management
has included the above summary of assumptions and risks related to
forward-looking information provided in this press release in order
to provide security holders with a more complete perspective on our
future operations and such information may not be appropriate for
other purposes.
Readers are cautioned that the foregoing lists of factors are
not exhaustive. Additional information on these and other factors
that could affect our operations or financial results are included
in reports on file with applicable securities regulatory
authorities and may be accessed through the SEDAR website
(www.sedar.com).
These forward-looking statements are made as of the date of
this press release and we disclaim any intent or obligation to
update publicly any forward-looking information, whether as a
result of new information, future events or results or otherwise,
other than as required by applicable securities laws.
All reference to $ (funds) are in Canadian dollars.
Neither the TSX nor its Regulation Service Provider (as that
term is defined in the Policies of the TSX) accepts responsibility
for the adequacy and accuracy of this release.
SOURCE Yangarra Resources Ltd.