CALGARY,
AB, July 25, 2024 /CNW/ - Headwater
Exploration Inc. (the "Company" or
"Headwater") (TSX: HWX) is pleased to announce its
operating and financial results for the three and six months
ended June 30, 2024 and declaration
of quarterly dividend. Selected financial and operational
information is outlined below and should be read in conjunction
with the unaudited condensed interim financial statements and the
related management's discussion and analysis
("MD&A"). These filings will be available at
www.sedarplus.ca and the Company's website at
www.headwaterexp.com.
Financial and Operating
Highlights
|
Three months
ended
June 30,
|
Percent
Change
|
Six months
ended
June 30,
|
Percent
Change
|
|
2024
|
2023
|
2024
|
2023
|
Financial
(thousands of dollars except share data)
|
|
|
|
|
|
|
Sales, net of blending
(1) (4)
|
157,057
|
112,560
|
40
|
284,423
|
207,130
|
37
|
Adjusted funds flow
from operations (2)
|
88,023
|
66,235
|
33
|
164,469
|
125,392
|
31
|
Per share - basic
(3)
|
0.37
|
0.28
|
32
|
0.70
|
0.53
|
32
|
- diluted (3)
|
0.37
|
0.28
|
32
|
0.69
|
0.53
|
30
|
Cash flows provided by
operating activities
|
90,402
|
66,857
|
35
|
145,449
|
127,058
|
14
|
Per share - basic
|
0.38
|
0.28
|
36
|
0.62
|
0.54
|
15
|
- diluted
|
0.38
|
0.28
|
36
|
0.61
|
0.54
|
13
|
Net income
|
53,868
|
30,947
|
74
|
91,487
|
60,926
|
50
|
Per share - basic
|
0.23
|
0.13
|
77
|
0.39
|
0.26
|
50
|
- diluted
|
0.22
|
0.13
|
69
|
0.38
|
0.26
|
46
|
Capital expenditures
(1)
|
50,717
|
64,094
|
(21)
|
115,984
|
133,588
|
(13)
|
Adjusted working
capital (2)
|
|
|
|
62,381
|
48,968
|
27
|
Shareholders'
equity
|
|
|
|
658,448
|
559,779
|
18
|
Dividends
declared
|
23,765
|
23,586
|
1
|
47,494
|
47,125
|
1
|
Per share
|
0.10
|
0.10
|
-
|
0.20
|
0.20
|
-
|
Weighted average shares
(thousands)
|
|
|
|
|
|
|
Basic
|
237,275
|
235,631
|
1
|
236,096
|
234,854
|
1
|
Diluted
|
239,452
|
237,913
|
1
|
238,026
|
236,925
|
-
|
Shares outstanding, end
of period (thousands)
|
|
|
|
|
|
|
Basic
|
|
|
|
237,654
|
235,864
|
1
|
Diluted
(5)
|
|
|
|
241,075
|
241,240
|
-
|
Operating
(6:1 boe conversion)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average daily
production
|
|
|
|
|
|
|
Heavy crude oil
(bbls/d)
|
18,825
|
15,624
|
20
|
18,168
|
15,203
|
20
|
Natural gas
(mmcf/d)
|
5.5
|
8.5
|
(35)
|
8.5
|
10.7
|
(21)
|
Natural gas
liquids (bbl/d)
|
67
|
107
|
(37)
|
77
|
99
|
(22)
|
Barrels of oil
equivalent (9) (boe/d)
|
19,805
|
17,152
|
15
|
19,661
|
17,078
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average daily sales
(6) (boe/d)
|
19,754
|
17,154
|
15
|
19,607
|
17,061
|
15
|
|
|
|
|
|
|
|
Netbacks ($/boe)
(3) (7)
|
|
|
|
|
|
|
Operating
|
|
|
|
|
|
|
Sales, net of blending
(4)
|
87.37
|
72.11
|
21
|
79.70
|
67.07
|
19
|
Royalties
|
(16.49)
|
(12.63)
|
31
|
(14.43)
|
(11.35)
|
27
|
Transportation
|
(5.54)
|
(5.48)
|
1
|
(5.44)
|
(5.49)
|
(1)
|
Production
expenses
|
(7.24)
|
(7.33)
|
(1)
|
(7.14)
|
(6.93)
|
3
|
|
|
|
|
|
|
|
|
Operating netback
(3)
|
58.10
|
46.67
|
24
|
52.69
|
43.30
|
22
|
Realized gains (losses) on
financial derivatives
|
(0.44)
|
0.21
|
(310)
|
1.49
|
2.45
|
(39)
|
Operating netback,
including financial derivatives (3)
|
57.66
|
46.88
|
23
|
54.18
|
45.75
|
18
|
General and administrative
expense
|
(1.50)
|
(1.49)
|
1
|
(1.49)
|
(1.42)
|
5
|
Interest income and other
expense (8)
|
0.81
|
0.96
|
(16)
|
0.89
|
1.03
|
(14)
|
Current tax
expense
|
(8.01)
|
(3.91)
|
105
|
(7.46)
|
(4.75)
|
57
|
Settlement of
decommissioning liability
|
-
|
-
|
-
|
(0.03)
|
-
|
100
|
Adjusted funds
flow netback (3)
|
48.96
|
42.44
|
15
|
46.09
|
40.61
|
13
|
(1)
|
Non-GAAP financial
measure. Refer to "Non-GAAP and Other Financial Measures" within
this press release.
|
(2)
|
Capital management
measure. Refer to "Non-GAAP and Other Financial Measures" within
this press release.
|
(3)
|
Non-GAAP ratio.
Refer to "Non-GAAP and Other Financial Measures" within this press
release.
|
(4)
|
Heavy oil sales are
netted with blending expense to compare the realized price to
benchmark pricing while transportation expense is shown separately.
In the interim financial statements blending expense is recorded
within blending and transportation expense.
|
(5)
|
In-the-money
dilutive instruments as at June 30, 2024 includes 0.5 million stock
options with a weighted average exercise price of $4.42 and 3.0
million performance share units. The number of outstanding PSUs has
been adjusted for dividends. RSUs have been excluded as the Company
intends to cash settle these awards.
|
(6)
|
Includes sales of
unblended heavy crude oil, natural gas and natural gas liquids. The
Company's heavy crude oil sales volumes and production volumes
differ due to changes in inventory.
|
(7)
|
Netbacks are
calculated using average sales volumes. For the three months ended
June 30, 2024, sales volumes comprised of 18,774 bbs/d of heavy
oil, 5.5 mmcf/d of natural gas and 67 bbls/d of natural gas liquids
(2023- 15,625 bbls/d, 8.5 mmcf/d and 107 bbls/d). For the six
months ended June 30, 2024, sales volumes comprised of 18,114
bbls/d of heavy oil, 8.5 mmcf/d of natural gas and 77 bbls/d of
natural gas liquids (2023- 15,186 bbls/d, 10.7 mmcf/d and 99
bbls/d).
|
(8)
|
Excludes unrealized
foreign exchange gains/losses, accretion on decommissioning
liabilities, interest on lease liability and interest on repayable
contribution.
|
(9)
|
See "Barrels of Oil
Equivalent".
|
SECOND QUARTER 2024 HIGHLIGHTS
- Production averaged 19,805 boe/d (consisting of 18,825 bbls/d
of heavy oil, 5.5 mmcf/d of natural gas and 67 bbls/d of natural
gas liquids) representing an increase of 15% from the second
quarter of 2023.
- Realized adjusted funds flow from operations (1) of
$88.0 million ($0.37 per share basic (2)) and cash
flows from operations of $90.4
million ($0.38 per share
basic).
- Achieved an operating netback inclusive of financial
derivatives (2) of $57.66/boe and an adjusted funds flow netback
(2) of $48.96/boe.
- Achieved net income of $53.9
million ($0.23 per share
basic).
- Executed a $50.7 million capital
expenditure (3) program including 18 net crude oil wells
in Marten Hills West and 5 net crude
oil wells in Seal.
- Declared a cash dividend of $23.8
million, or $0.10 per common
share.
- As at June 30, 2024, Headwater
had adjusted working capital (1) of $62.4 million, working capital of $72.4 million, and no outstanding bank debt.
(1)
|
Capital management
measure. Refer to "Non-GAAP and Other Financial Measures" within
this press release.
|
(2)
|
Non-GAAP ratio that
does not have any standardized meaning under IFRS and therefore may
not be comparable with the calculation of similar measures of other
entities. Refer to "Non-GAAP and Other Financial Measures" within
this press release.
|
(3)
|
Non-GAAP financial
measure that does not have any standardized meaning under IFRS and
therefore may not be comparable with the calculation of similar
measures of other entities. Refer to "Non-GAAP and Other Financial
Measures" within this press release.
|
OPERATIONS UPDATE
Marten Hills West
Headwater continued extending pool boundaries from multiple
zones in Marten Hills
West. A total of 18 wells were drilled including
successful pool extensions in the Clearwater E, G and main
sandstone reservoir.
The southern Clearwater E exploration well at 00/11-20-075-01W5
achieved a 30-day initial production rate of 195 bbls/d of 23 API
oil. This test, in conjunction with the northern exploration test
at 04-35-076-02W5 which had an initial 15-day producing rate of 155
bbls/d oil, has validated the regional extent of the Clearwater E
which is now estimated to be more than 25 sections in size.
Reservoir characteristics and oil quality provide positive
indications that the Clearwater E will respond favorably to
secondary recovery. An additional southern extension
well was recently drilled and placed on production at
02/16-07-075-01W5 and is recovering load fluid. This well is
designed to be our inaugural Clearwater E secondary recovery pilot.
An injection well at the same location is currently drilling, which
will allow us to commence water injection early in the fourth
quarter of 2024.
Headwater also drilled two follow up Clearwater G wells in the
second quarter of 2024. The 03/12-26-075-02W5 well drilled north of
the initial discovery well achieved a 45-day initial production
rate of 176 bbls/d of 17 API oil and continues to produce at strong
rates. The 02/16-19-075-01W5 drilled south of the initial discovery
well encountered a segregated pool and resulting high gas oil
ratios achieving a 12-day initial production rate of 35 bbls/d
oil.
Expansion of the Clearwater
sandstone pool continued in the second quarter with a successful
southeastern extension well at 00/16-07-075-01W5 achieving a 30-day
initial production rate of 225 bbls/d of 21 API oil. The test is a
1 mile southeastern extension of the Clearwater sandstone pool boundary.
Headwater's first full section secondary recovery in 07-076-02W5
continues to show highly encouraging results with strong
injectivity and continued decline in gas oil ratios setting up
significant secondary recovery expansion opportunity in the
Clearwater sandstone pool.
Stabilized rates from this pattern, which was commissioned in the
first quarter of 2024, have already exceeded 260 bbls/d. With
the continued success of secondary recovery in Marten Hills West, we are evaluating an expanded
waterflood program for 2025.
Marten Hills Core
Headwater is excited to report oil production volumes from the
entire core area have been flat at 7,000 bbls/d for more than eight
months due to the exceptional results from our secondary recovery
efforts. Two additional sections will be converted to injection in
the third quarter of 2024, at which point 90% of the core area will
be supported by secondary recovery. Given the positive response,
Headwater now has approximately 35% of corporate oil production
stabilized.
Seal and Greater Nipisi
Headwater has been active exploiting the multi-zone potential
from the Seal area executing a successful six-well program in the
first half of 2024 targeting the Falher B, Falher D and the
Bluesky formations.
The Company is excited to report a 30-day initial production
rate of 153 bbls/d of 10.5 API oil from our second Bluesky 12-leg multi-lateral test drilled at
03/12-06-083-15W5. The second test was a follow up to our
Bluesky discovery well drilled at
04/13-06-083-15W5 which has now achieved a 60-day initial
production rate of 171 bbls/d. Headwater has validated a commercial
Bluesky pool estimated to be 15
sections in size and will continue to exploit the vast regional
potential of the Bluesky formation
with an exploration test on our 49-section block at Little Horse
planned for the fourth quarter of 2024.
During the second quarter two StingWray well configurations and
one 12-leg multilateral were drilled in the Falher B. The
02/07-07-083-15W5 StingWray achieved a 60-day initial production
rate of 146 bbls/d of 12 API oil while the second StingWray test
drilled at 03/08-08-083-15W5 achieved a 30-day initial production
rate of 198 bbls/d of 12 API oil. The 12-leg multilateral at
00/12-06-083-15W5 achieved a 30-day initial production rate of 150
bbls/d of 15 API oil. Production from the Falher B formation in the
Seal area has now exceeded 400 bbls/d and continues to deliver
excellent results from the development pool now estimated to be 10
sections in size.
A StingWray Falher D well was drilled at 00/08-08-083-15W5. The
well experienced high sand cuts during load recovery which
indicates blockage on part of the producing lateral. The blockage
has resulted in the well producing below type curve with a 30-day
initial production rate of 82 bbls/d of 13 API oil. We are
continuing to produce this well and assess remediation options to
attempt to improve productivity. The original Falher D StingWray
test at 00/07-07-083-15W5 continues to deliver strong results
achieving a 120-day initial production rate of 100 bbls/d with
cumulative oil production now exceeding 20,000 bbls.
Successful results from the multiple horizons at Seal have
established a strong depth of inventory and the ability to show
significant growth over the coming years.
Handel Saskatchewan
The 01/01-30-035-18W3, a single lateral open hole well, drilled
in the Lloyd formation continues to produce above expectations with
June oil rates at 84 bbls/d and a 120-day initial production rate
of 74 bbls/d. A 3D seismic shoot is planned for late in the third
quarter of 2024, setting up the next multi-lateral drilling program
anticipated to start in Q1 2025.
Clay
At Clay, in the greater Bonnyville area, Headwater has been successful
in acquiring 16 sections of land prospective for Mannville oil. The Company plans to test
the acreage with a multi-lateral well late in the third quarter of
2024.
Exploration and Land Update
During the second quarter of 2024, Headwater added 3 net
sections of Clearwater land and
now has 531 sections in the Clearwater fairway. In addition, we added 15
net sections of land in oil prospective fairways outside of the
Clearwater where we now have a
total of 192 sections of land.
Exploration will remain a focus for the remainder of 2024 with
planned locations in two to three untested prospects plus follow up
locations in Heart River and the Clearwater E in West Marten
Hills.
THIRD QUARTER DIVIDEND
The Board of Directors of Headwater has declared a quarterly
cash dividend to shareholders of $0.10 per common share payable on October 15, 2024, to shareholders of record at
the close of business on September 27,
2024. This dividend is an eligible dividend for the purposes
of the Income Tax Act (Canada).
OUTLOOK
Positive working capital in conjunction with our credit facility
allows Headwater to be opportunistic in future accretive
acquisitions, land expansion and exploration in and beyond the
boundaries of the Clearwater.
Headwater remains committed to delivering long term top quartile
returns through growth and return of capital. Additional corporate
information can be found in the Company's corporate presentation
and on Headwater's website at www.headwaterexp.com.
FORWARD LOOKING STATEMENTS: This press release contains
forward-looking statements. The use of any of the words "guidance",
"initial", "anticipate", "scheduled", "can", "will", "prior to",
"estimate", "believe", "potential", "should", "unaudited",
"forecast", "future", "continue", "may", "expect", "project", and
similar expressions are intended to identify forward-looking
statements. The forward-looking statements contained herein,
include, without limitation: the timing and expectations around
future exploration tests and drilling programs; the estimated size
of certain of the Company's pools; the expectation the Clearwater E
will respond favorably to secondary recovery and that water
injection will be initiated early in the fourth quarter of 2024;
the expectation there is a significant secondary recovery expansion
opportunity in the Clearwater
sandstone pool in Marten Hills West
which may result in an expanded waterflood program for 2025; the
expectation to convert two additional sections in the Marten Hills
Core in the third quarter of 2024 resulting in 90% of the core area
being supported via secondary recovery; the estimated size and
potential of the Bluesky pool and
the expectation to test Little Horse in the fourth quarter of 2024;
the expectation that Seal has a strong depth of inventory and will
show significant growth over the coming years; the expectation to
complete a 3D seismic shoot in Handel
Saskatchewan in the third quarter of 2024 to set up the next
multi-lateral drilling program and its anticipated start date; the
expectation to complete an exploration test at Clay in the third
quarter of 2024; the expectation exploration will remain a focus
for the remainder of 2024 and the planned locations of such
exploration; the anticipated terms of the Company's quarterly
dividend, including its expectation that it will be designated as
an "eligible dividend"; and the expectation that Headwater is
committed to delivering long term top quartile returns through
growth and return of capital. The forward-looking statements
contained herein are based on certain key expectations and
assumptions made by the Company, including but not limited to
expectations and assumptions concerning the success of optimization
and efficiency improvement projects, the availability of capital,
current legislation, receipt of required regulatory approvals, the
success of future drilling, development and waterflooding
activities, the performance of existing wells, the performance of
new wells, Headwater's growth strategy, general economic
conditions, availability of required equipment and services,
prevailing equipment and services costs, prevailing commodity
prices. Although the Company believes that the expectations and
assumptions on which the forward-looking statements are based are
reasonable, undue reliance should not be placed on the
forward-looking statements because the Company can give no
assurance that they will prove to be correct. Since forward-looking
statements address future events and conditions, by their very
nature they involve inherent risks and uncertainties. Actual
results could differ materially from those currently anticipated
due to a number of factors and risks. These include, but are not
limited to, risks associated with the oil and gas industry in
general (e.g., operational risks in development, exploration and
production; risks associated with wildfires in areas in which the
Company operates including safety of personnel, asset integrity and
potential disruption of operations which could affect the Company's
results, business, financial conditions or liquidity; disruptions
to the Canadian and global economy resulting from major public
health events, the Russian-Ukrainian war and the Israel-Palestine war and the impact on the
global economy and commodity prices; the impacts of inflation and
supply chain issues and steps taken by central banks to curb
inflation; pandemics, war, terrorist events, political upheavals
and other similar events; events impacting the supply and demand
for oil and gas including actions taken by the OPEC + group; delays
or changes in plans with respect to exploration or development
projects or capital expenditures; the uncertainty of reserve
estimates; the uncertainty of estimates and projections relating to
production, costs and expenses, and health, safety and
environmental risks); commodity price and exchange rate
fluctuations; changes in legislation affecting the oil and gas
industry; uncertainties resulting from potential delays or changes
in plans with respect to exploration or development projects or
capital expenditures; the risk that Headwater's 2024 operating and
financial results may not be consistent with its expectations; the
risk that Headwater may not be opportunistic in future accretive
acquisitions, land expansion and exploration; the risk that
Headwater may not deliver long term top quartile returns through
growth and return of capital; and the risk that the Company's pools
may be smaller than anticipated. Refer to Headwater's most recent
Annual Information Form dated March 7,
2024, on SEDAR+ at www.sedarplus.ca, and the risk factors
contained therein.
FUTURE ORIENTED FINANCIAL INFORMATION: This press release
contains information that may be considered a financial outlook or
future-oriented financial information under applicable securities
laws including the anticipated terms of the Company's
quarterly dividend and its expectation that it will be designated
as an "eligible dividend". Any financial outlook or
future oriented financial information in this press release, as
defined by applicable securities legislation, has been approved by
management of the Company as of the date hereof. Readers are
cautioned that any such future-oriented financial information
contained herein should not be used for purposes other than those
for which it is disclosed herein. The Company and its management
believe that the prospective financial information as to the
anticipated results of its proposed business activities for 2024
has been prepared on a reasonable basis, reflecting management's
best estimates and judgments, and represent, to the best of
management's knowledge and opinion, the Company's expected course
of action. However, because this information is highly subjective,
it should not be relied on as necessarily indicative of future
results.
DIVIDEND POLICY: The amount of future cash dividends paid by
the Company, if any, will be subject to the discretion of the board
of directors of the Company and may vary depending on a variety of
factors and conditions existing from time to time, including, among
other things, adjusted funds flow from operations, fluctuations in
commodity prices, production levels, capital expenditure
requirements, acquisitions, debt service requirements and debt
levels, operating costs, royalty burdens, foreign exchange rates
and the satisfaction of the liquidity and solvency tests imposed by
applicable corporate law for the declaration and payment of
dividends. Depending on these and various other factors, many of
which will be beyond the control of the Company, the Board will
adjust the Company's dividend policy from time to time and, as a
result, future cash dividends could be reduced or suspended
entirely.
BARRELS OF OIL AND CUBIC FEET OF NATURAL GAS EQUIVALENT: The
term "boe" (or barrels of oil equivalent) and "Mcf" (or thousand
cubic feet of natural gas equivalent) may be misleading,
particularly if used in isolation. A boe and Mcf conversion ratio
of six thousand cubic feet of natural gas to one barrel of oil
equivalent (6 Mcf: 1 bbl) is based on an energy equivalency
conversion method primarily applicable at the burner tip and does
not represent a value equivalency at the wellhead. Additionally,
given that the value ratio based on the current price of crude oil,
as compared to natural gas, is significantly different from the
energy equivalency of 6:1; utilizing a conversion ratio of 6:1 may
be misleading as an indication of value.
INITIAL PRODUCTION RATES: References in this press
release to IP rates, other short-term production rates or initial
performance measures relating to new wells are useful in confirming
the presence of hydrocarbons; however, such rates are not
determinative of the rates at which such wells will commence
production and decline thereafter and are not indicative of
long-term performance or of ultimate recovery. All IP rates
presented herein represent the results from wells after all "load"
fluids (used in well completion stimulation) have been recovered.
While encouraging, readers are cautioned not to place reliance on
such rates in calculating the aggregate production for the Company.
Accordingly, the Company cautions that the test results should be
considered to be preliminary.
NON-GAAP AND OTHER FINANCIAL MEASURES
In this press release, we use various non-GAAP and other
financial measures to analyze operating performance and financial
position. These non-GAAP and other financial measures do not have
standardized meanings prescribed under IFRS and therefore may not
be comparable to similar measures presented by other issuers. The
term cash flow in this press release is equivalent to adjusted
funds flow from operations.
Non-GAAP Financial Measures
Total sales, net of blending
Management utilizes total sales, net of blending expense to
compare realized pricing to benchmark pricing. It is calculated by
deducting the Company's blending expense from total sales. In the
interim financial statements blending expense is recorded within
blending and transportation expense.
|
Three months
ended
June 30,
|
Six months
ended
June 30,
|
|
2024
|
2023
|
2024
|
2023
|
|
(thousands of
dollars)
|
(thousands of
dollars)
|
Total sales
|
164,281
|
118,967
|
298,315
|
223,176
|
Blending
expense
|
(7,224)
|
(6,407)
|
(13,892)
|
(16,046)
|
Total sales, net of
blending expense
|
157,057
|
112,560
|
284,423
|
207,130
|
Capital expenditures
Management utilizes capital expenditures to measure total cash
capital expenditures incurred in the period. Capital expenditures
represents capital expenditures – exploration and evaluation and
capital expenditures – property, plant and equipment in the
statement of cash flows in the Company's interim financial
statements.
|
Three months
ended
June 30,
|
Six months
ended
June 30,
|
|
2024
|
2023
|
2024
|
2023
|
|
(thousands of
dollars)
|
(thousands of
dollars)
|
Cash flows used in
investing activities
|
66,204
|
69,011
|
117,784
|
126,968
|
Proceeds from
government grant
|
177
|
-
|
354
|
-
|
Change in non-cash
working capital
|
(15,664)
|
(4,917)
|
(2,154)
|
6,620
|
Capital
expenditures
|
50,717
|
64,094
|
115,984
|
133,588
|
Capital Management Measures
Adjusted funds flow from operations
Management considers adjusted funds flow from operations to be a
key measure to assess the Company's management of capital. Adjusted
funds flow from operations is an indicator as to whether
adjustments are necessary to the level of capital expenditures. For
example, in periods where adjusted funds flow from operations is
negatively impacted by reduced commodity pricing, capital
expenditures may need to be reduced or curtailed to preserve the
Company's capital and dividend policy. Management believes that by
excluding the impact of changes in non-cash working capital and
adjusting for current income taxes in the period, adjusted funds
flow from operations provides a useful measure of Headwater's
ability to generate the funds necessary to manage the capital needs
of the Company.
|
Three months
ended
June 30,
|
Six months
ended
June 30,
|
|
2024
|
2023
|
2024
|
2023
|
|
(thousands of
dollars)
|
(thousands of
dollars)
|
Cash flows provided by
operating activities
|
90,402
|
66,857
|
145,449
|
127,058
|
Changes in non–cash
working capital
|
1,786
|
1,133
|
6,414
|
(7,281)
|
Current income
taxes
|
(14,392)
|
(6,103)
|
(26,625)
|
(14,675)
|
Current income taxes
paid
|
10,227
|
4,348
|
39,231
|
20,290
|
Adjusted funds flow
from operations
|
88,023
|
66,235
|
164,469
|
125,392
|
Adjusted working capital
Adjusted working capital is a capital management measure which
management uses to assess the Company's liquidity. Financial
derivative receivable/liability have been excluded as these
contracts are subject to a high degree of volatility prior to
settlement and relate to future production periods. Financial
derivative receivable/liability are included in adjusted funds flow
from operations when the contracts are ultimately realized.
Management has included the effects of the repayable contribution
to provide a better indication of Headwater's net financing
obligations.
|
|
|
As at
June 30,
2024
|
As at
December 31,
2023
|
|
|
|
|
|
(thousands of
dollars)
|
Working
capital
|
|
|
72,404
|
78,610
|
Repayable
contribution
|
|
|
(10,515)
|
(11,405)
|
Financial derivative
receivable
|
|
|
(644)
|
(3,758)
|
Financial derivative
liability
|
|
|
1,136
|
79
|
Adjusted working
capital
|
|
|
62,381
|
63,526
|
|
|
|
|
|
|
Non-GAAP Ratios
Adjusted funds flow netback, operating netback and operating
netback, including financial derivatives
Adjusted funds flow netback, operating netback and operating
netback, including financial derivatives are non-GAAP ratios and
are used by management to better analyze the Company's performance
against prior periods on a more comparable basis.
Adjusted funds flow netback is defined as adjusted funds flow
from operations divided by sales volumes in the period.
Operating netback is defined as sales less royalties,
transportation and blending costs and production expense divided by
sales volumes in the period. Sales volumes exclude the impact of
purchased condensate and butane. Operating netback, including
financial derivatives is defined as operating netback plus realized
gains (losses) on financial derivatives.
Adjusted funds flow from operations per share
Adjusted funds flow from operations per share is a non-GAAP
ratio and is used by management to better analyze the Company's
performance against prior periods on a more comparable basis.
Adjusted funds flow per share is calculated as adjusted funds flow
from operations divided by weighted average shares outstanding on a
basic or diluted basis.
Supplementary Financial Measures
Per boe numbers
This press release represents various results on a per boe basis
including Headwater average realized sales price, net of blending,
realized gains (losses) on financial derivatives per boe, royalty
expense per boe, transportation expense per boe, production expense
per boe, general and administrative expenses per boe, interest
income and other expense per boe, current taxes per boe and
settlement of decommissioning liability expense per boe. These
figures are calculated using sales volumes.
SOURCE Headwater Exploration Inc.