CALGARY,
AB, July 30, 2024 /CNW/ - Surge Energy
Inc. ("Surge" or the "Company") (TSX: SGY) is pleased to announce
the Company's financial and operating results for the quarter ended
June 30, 2024, as well as an update
on Surge's latest operational achievements.
MESSAGE TO SHAREHOLDERS
Surge has a high quality, conventional light and medium gravity
crude oil asset and opportunity base, with more than 85 percent of
the Company's production strategically focused in two of the top
four crude oil plays in Canada (as
independently evaluated)1.
Crude oil prices in Q2/24 averaged US$80.57 per bbl West Texas Intermediate ("WTI"),
and combined with the US/CAD exchange rate, averaged C$110.38 WTI pricing per barrel in the
quarter.
In Q2/24, the Company's adjusted funds flow
("AFF")2 increased by more than 32 percent to
$82.8 million, up from $62.5 million in Q1/24. After Q2/24 expenditures
on property, plant, and equipment of $36.1
million, Surge generated free AFF2 of
$46.7 million in Q2/24, representing
more than 56 percent of Q2/24 AFF.
Cash flow from operating activities increased by 10 percent as
compared to Q1/24, up to $73.6
million in the second quarter of 2024 from the $66.8 million realized during the first quarter
of 2024.
Strong cash flow from operating activities, combined with
proceeds from the Company's previously announced non-core asset
sales, contributed to Surge realizing a substantial $61.2 million reduction in net debt2
during Q2/24.
The Company also distributed $12.1
million to shareholders in Q2/24 by way of Surge's base cash
dividend, representing just 14.6 percent of AFF generated in the
quarter.
Additionally, the Company was able to further enhance
shareholder returns by repurchasing approximately $1.0 million of Surge common shares during the
last two weeks of June under the Company's recently approved Normal
Course Issuer Bid ("NCIB").
With the $61.2 million reduction
in net debt in Q2/24, Surge met the Company's previously stated
$250 million net debt target and
reached Phase 2 of its Return of Capital Framework. With the
commencement of Phase 2, and after giving effect to the recent 8
percent increase in the base dividend from $0.48 to $0.52 per
share per year (paid monthly), the Company now forecasts having
$48 million of excess free cash flow
("FCF")2 to allocate annually, based on US$75 WTI pricing per barrel oil
pricing3.
Surge's Board and Management are strategically allocating this
$48 million of excess FCF to share
buybacks pursuant to the Company's NCIB, and to further reductions
of Surge's net debt.
During Q2/24, Surge also announced a significant,
new Sparky oil discovery at Hope Valley, and identified the
potential for up to 100 multi-lateral drilling
locations4 on the large, 32.5 net section contiguous
land base that the Company now owns on the play. Furthermore,
Surge's technical interpretation of its recent 46 square kilometer
3-D seismic program has allowed the Company to de-risk future
drilling locations in Hope Valley. The Company has now drilled and
brought on production three multi-lateral oil wells at Hope
Valley.
The latest Hope Valley well brought on production (the first
well drilled utilizing the Company's new 3-D seismic data), has
exceeded Management's type curve expectations, with an IP90
production rate of 236 bopd4.
FINANCIAL AND OPERATING HIGHLIGHTS
FINANCIAL AND
OPERATING HIGHLIGHTS
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
($000s except per
share and per boe)
|
2024
|
2023
|
%
Change
|
2024
|
2023
|
%
Change
|
Financial
highlights
|
|
|
|
|
|
|
Oil sales
|
168,034
|
149,530
|
12 %
|
318,750
|
302,194
|
5 %
|
NGL sales
|
3,572
|
2,642
|
35 %
|
7,507
|
6,260
|
20 %
|
Natural gas
sales
|
1,567
|
3,305
|
(53) %
|
5,083
|
8,993
|
(43) %
|
Total oil, natural gas,
and NGL revenue
|
173,173
|
155,477
|
11 %
|
331,340
|
317,447
|
4 %
|
Cash flow from
operating activities
|
73,604
|
60,608
|
21 %
|
140,389
|
115,114
|
22 %
|
Per share - basic
($)
|
0.73
|
0.62
|
18 %
|
1.40
|
1.18
|
19 %
|
Per share diluted
($)
|
0.73
|
0.60
|
22 %
|
1.40
|
1.15
|
22 %
|
Adjusted funds
flowa
|
82,805
|
64,640
|
28 %
|
145,292
|
127,971
|
14 %
|
Per share - basic
($)a
|
0.82
|
0.66
|
24 %
|
1.44
|
1.31
|
10 %
|
Per share diluted
($)
|
0.82
|
0.64
|
28 %
|
1.44
|
1.27
|
13 %
|
Net income
(loss)c
|
(64,693)
|
14,055
|
(560) %
|
(68,323)
|
28,844
|
(337) %
|
Per share basic
($)
|
(0.64)
|
0.14
|
(557) %
|
(0.68)
|
0.30
|
(327) %
|
Per share diluted
($)
|
(0.64)
|
0.14
|
(557) %
|
(0.68)
|
0.29
|
(334) %
|
Expenditures on
property, plant and equipment
|
36,065
|
30,589
|
18 %
|
85,465
|
76,322
|
12 %
|
Net acquisitions and
dispositions
|
(33,493)
|
(1,696)
|
nmb
|
(33,501)
|
(2,374)
|
nm
|
Net capital
expenditures
|
2,572
|
28,893
|
(91) %
|
51,964
|
73,948
|
(30) %
|
Net debta,
end of period
|
234,707
|
311,833
|
(25) %
|
234,707
|
311,833
|
(25) %
|
|
|
|
|
|
|
|
Operating
highlights
|
|
|
|
|
|
|
Production:
|
|
|
|
|
|
|
Oil (bbls per
day)
|
19,628
|
19,758
|
(1) %
|
20,124
|
20,403
|
(1) %
|
NGLs (bbls per
day)
|
856
|
629
|
36 %
|
858
|
674
|
27 %
|
Natural gas (mcf per
day)
|
18,805
|
18,458
|
2 %
|
19,672
|
19,310
|
2 %
|
Total (boe per day)
(6:1)
|
23,618
|
23,463
|
1 %
|
24,261
|
24,295
|
— %
|
Average realized price
(excluding hedges):
|
|
|
|
|
|
|
Oil ($ per
bbl)
|
94.07
|
83.17
|
13 %
|
87.03
|
81.83
|
6 %
|
NGL ($ per
bbl)
|
45.85
|
46.16
|
(1) %
|
48.06
|
51.31
|
(6) %
|
Natural gas ($ per
mcf)
|
0.92
|
1.97
|
(53) %
|
1.42
|
2.57
|
(45) %
|
|
|
|
|
|
|
|
Netback ($ per
boe)
|
|
|
|
|
|
|
Petroleum and natural
gas revenue
|
80.57
|
72.82
|
11 %
|
75.04
|
72.19
|
4 %
|
Realized loss on
commodity and FX contracts
|
(1.47)
|
(0.93)
|
58 %
|
(0.68)
|
(0.91)
|
(25) %
|
Royalties
|
(12.80)
|
(12.11)
|
6 %
|
(13.06)
|
(12.48)
|
5 %
|
Net operating
expensesa
|
(20.31)
|
(21.58)
|
(6) %
|
(21.08)
|
(21.93)
|
(4) %
|
Transportation
expenses
|
(1.22)
|
(1.59)
|
(23) %
|
(1.20)
|
(1.69)
|
(29) %
|
Operating
netbacka
|
44.77
|
36.61
|
22 %
|
39.02
|
35.18
|
11 %
|
G&A
expense
|
(2.40)
|
(2.24)
|
7 %
|
(2.33)
|
(2.14)
|
9 %
|
Interest
expense
|
(3.86)
|
(4.09)
|
(6) %
|
(3.79)
|
(3.94)
|
(4) %
|
Adjusted funds
flowa
|
38.51
|
30.28
|
27 %
|
32.90
|
29.10
|
13 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares
outstanding, end of period
|
100,460
|
98,334
|
2 %
|
100,460
|
98,334
|
2 %
|
Weighted average basic
shares outstanding
|
100,582
|
98,334
|
2 %
|
100,556
|
97,714
|
3 %
|
Stock based
compensation dilution
|
—
|
2,853
|
(100) %
|
—
|
2,706
|
(100) %
|
Weighted average
diluted shares outstanding
|
100,582
|
101,187
|
(1) %
|
100,556
|
100,420
|
— %
|
|
|
|
|
|
|
|
a This is a
non-GAAP and other financial measure which is defined in the
Non-GAAP and Other Financial Measures section of this
document.
|
b The
Company views this change calculation as not meaningful, or
"nm".
|
c The three
and six months ended June 30, 2024 include a non-cash
impairment charge of $96.5 million related to the Company's
non-core properties.
|
Q2/24 HIGHLIGHTS
During the second quarter of 2024, Surge:
- Increased AFF by more than 32 percent from $62.5 million in Q1/24 to $82.8 million in Q2/24;
- Increased cash flow from operating activities by 10 percent to
$73.6 million, as compared to
$66.8 million in Q1/24;
- Reduced net debt by $61.2 million
while also spending $36.1 million on
property, plant, and equipment, and distributing $12.1 million in cash dividends to
shareholders;
- Repurchased more than 143,000 shares in the last two weeks of
Q2/24 for approximately $1.0 million
following the recent approval and implementation of the Company's
NCIB;
- Increased the Company's First Lien Credit Facility by 40
percent, from $150 million to
$210 million;
- Drawn only $33 million, or 16
percent, on the Company's $210
million First Lien Credit Facility as at June 30, 2024;
- Strategically acquired a 50 percent working interest and
operatorship of the 6-8 gas plant in Surge's core Betty Lake (Sparky) area for $3.5 million;
- Reduced net operating expenses by 7 percent, down to
$20.31/boe in Q2/24 from $21.81/boe in Q1/24;
- Spud 11 gross (11.0 net) wells and rig released 9 gross (9.0
net) wells, with all wells expected to be completed and brought on
stream in mid-Q3/24; and
- Safely completed three oil battery turnarounds, positioning
Surge to maximize operational runtime during the second half of
2024.
OPERATIONS UPDATE: CONTINUED DRILLING SUCCESS IN SPARKY AND
SE SASKATCHEWAN CORE AREAS
Surge began the Company's post-breakup 2024 drilling program in
May, with two rigs drilling in the Sparky core area and one rig in
the SE Saskatchewan core area.
Surge remains on track to meet the Company's 2024 production exit
rate target of 24,000 boepd.
Surge's post-breakup 2024 drilling program consists of a total
of 51 gross (50.0 net) wells, with 32 gross (32.0 net) wells
planned in the Sparky core area and 19 gross (18.0 net) in the
SE Saskatchewan core area. Two
drilling rigs will be utilized in the Sparky core area, one of
which will be drilling 8 gross (8.0 net) multi-lateral wells. Six
of these multi-lateral wells will be drilled on Surge's large, new
Sparky crude oil discovery at Hope Valley.
The second quarter is traditionally a slow drilling activity
quarter for Canadian oil and gas companies as counties impose
annual spring road bans for moving heavy trucks and drilling
equipment. Accordingly, after a successful and active Q1/24
drilling program, Surge focused a significant portion of its Q2/24
capital expenditures on facility, pipeline, and well maintenance
work, as well as further land consolidation in SE Saskatchewan. Subsequent to road bans being
lifted in late May/early June, Surge resumed drilling activity in
both the SE Saskatchewan and
Sparky core areas, with three rigs currently running.
During Q2/24, Surge safely executed three operated oil battery
turnarounds in the Sparky and SE
Saskatchewan core areas. In addition, the Company
experienced several unplanned turnarounds, outages, and
restrictions at facilities operated by third parties, the impact of
the unscheduled turnarounds reduced production in the quarter by
approximately 400 boepd.
OUTLOOK: THE PATH TO VALUE MAXIMIZATION
Surge's strong cash flow from operating activities, excellent
production efficiencies, and 24 percent corporate production
decline, together with an annual capital budget of $190 million, combine to generate a forecasted
$100 million of FCF2 based
on the Company's 2024 budget pricing estimate of US$75 WTI pricing per barrel3. On this
basis, FCF represents 34 percent of the Company's estimated cash
flow from operating activities for 2024.
Surge is well positioned to continue delivering attractive
shareholder returns in 2024 and beyond, based on the following key
corporate fundamentals (at US$75 WTI
pricing)3:
- Estimated 2024 exit production of 24,000 boepd (87 percent
liquids);
- Estimated 24 percent annual corporate production decline;
- Estimated 2024 cash flow from operating activities of
$290 million;
- Estimated 2024 FCF of $100
million;
- $52 million annual base dividend
($0.52 per share annual cash
dividend, paid monthly);
- More than 900 (net) internally estimated drilling locations
providing a 12 year drilling inventory; and
- $1.4 billion in tax pools
(providing an estimated 4 year tax horizon).
Given the early achievement of Surge's Phase 2 net debt target,
the Company now forecasts having $48
million of excess FCF annually to allocate after paying its
current base dividend of $0.52 per
share per annum to shareholders, at US$75 WTI pricing. The Company has allocated the
full $48 million of this excess FCF
to share buybacks and continued net debt reduction.
As Surge reaches its Phase 3 "terminal" net debt target of
$170 million, the Company's
Management and Board will consider adding an annual production per
share growth target (3 to 5 percent per year), as well as assess
the efficacy of additional share buybacks and/or special dividends
to further enhance shareholder returns.
FORWARD LOOKING STATEMENTS
This press release contains forward-looking statements. The use
of any of the words "anticipate", "continue", "estimate", "expect",
"may", "will", "project", "should", "believe", "potential" and
similar expressions are intended to identify forward-looking
statements. These statements involve known and unknown risks,
uncertainties and other factors that may cause actual results or
events to differ materially from those anticipated in such
forward-looking statements.
More particularly, this press release contains statements
concerning: Surge's focus and defined operating
strategy; the Company's forecast that it will have $48 million of excess FCF (after the payment of
the dividend) to allocate annually; the estimated use of the
Company's excess FCF to fund share buybacks and continued net debt
reduction; management's expectations and beliefs regarding the
impact of crude oil prices and WCS differentials on its guidance in
respect of cash flow from operating activities and forecasted FCF;
Surge's expectations regarding crude oil prices and WCS
differentials; management's belief that the Company is positioned
to maximize operational runtime during the second half of 2024;
Surge's identification of potential drilling locations, including
in Hope Valley; the Company's ability to de-risk future drilling
locations in Hope Valley; Surge's ability to continue to deliver
attractive shareholder returns in 2024 and beyond; Surge's
estimates regarding its 2024 exit production, annual corporate
production decline, 2024 cash flow from operating activities, 2024
FCF, amount of its annual base dividend, drilling locations and the
duration of its inventory, its tax pools and the estimated tax
horizon pools are expected to provide; declaration of the Company's
monthly dividend and the timing and amount thereof; Surge's ability
to reach its Phase 3 "terminal" net debt target and management's
subsequent consideration of an annual production per share growth
target; management's assessment of share buybacks and/or special
dividends to further enhance shareholder returns; the anticipated
timing of the completion of new wells and the onset of production
therefrom; the Company's drilling plans for the remainder of 2024;
the Company's ability to complete share buybacks including under
the Company's NCIB; and Surge's belief that it is well positioned
to continue to deliver shareholder returns.
The forward-looking statements are based on certain key
expectations and assumptions made by Surge, including expectations
and assumptions around the performance of existing wells and
success obtained in drilling new wells; current WTI pricing per
barrel oil pricing; anticipated expenses, cash flow and capital
expenditures; the application of regulatory and royalty regimes;
prevailing commodity prices and economic conditions; development
and completion activities; the performance of new wells; the
successful implementation of waterflood programs; the availability
of and performance of facilities and pipelines; the geological
characteristics of Surge's properties; the successful application
of drilling, completion and seismic technology; the determination
of decommissioning liabilities; prevailing weather conditions;
exchange rates; licensing requirements; the impact of completed
facilities on operating costs; the availability and costs of
capital, labour and services; and the creditworthiness of industry
partners.
Although Surge 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 Surge 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 condition of the global economy, including trade, public health
and other geopolitical risks; risks associated with the oil and gas
industry in general (e.g., operational risks in development,
exploration and production; 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 and constraint in the availability of services,
adverse weather or break-up conditions; uncertainties resulting
from potential delays or changes in plans with respect to
exploration or development projects or capital expenditures; and
failure to obtain the continued support of the lenders under
Surge's bank line. Certain risks are set out in more detail in
Surge's AIF dated March 6, 2024 and
in Surge's MD&A for the period ended December 31, 2023, both of which have been filed
on SEDAR+ and can be accessed at www.sedarplus.ca.
The forward-looking statements contained in this press release
are made as of the date hereof and Surge 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, unless required by applicable securities laws.
Oil and Gas Advisories
The term "boe" means barrel of oil equivalent on the basis of 1
boe to 6,000 cubic feet of natural gas. Boe may be misleading,
particularly if used in isolation. A boe conversion ratio of 1 boe
for 6,000 cubic feet of natural gas is based on an energy
equivalency conversion method primarily applicable at the burner
tip and does not represent a value equivalency at the wellhead.
"Boe/d" and "boepd" mean barrel of oil equivalent per day. Bbl
means barrel of oil and "bopd" means barrels of oil per day. NGLs
means natural gas liquids.
This press release contains certain oil and gas metrics and
defined terms which do not have standardized meanings or standard
methods of calculation and therefore such measures may not be
comparable to similar metrics/terms presented by other issuers and
may differ by definition and application.
"Internally estimated" means an estimate that is derived by
Surge's internal Qualified Reserve Evaluators ("QRE's") and
prepared in accordance with National Instrument 51-101 - Standards
of Disclosure for Oil and Gas Activities. All internal estimates
contained in this new release have been prepared effective as of
January 1, 2024.
Drilling Inventory
This press release discloses drilling locations in two
categories: (i) booked locations; and (ii) unbooked locations.
Booked locations are proved locations and probable locations
derived from an internal evaluation using standard practices as
prescribed in COGEH and account for drilling locations that have
associated proved and/or probable reserves, as applicable.
Unbooked locations are internal estimates based on prospective
acreage and assumptions as to the number of wells that can be
drilled per section based on industry practice and internal review.
Unbooked locations do not have attributed reserves or resources.
Unbooked locations have been identified by Surge's internal
certified Engineers and Geologists (who are also QRE's) as an
estimation of our multi-year drilling activities based on
evaluation of applicable geologic, seismic, engineering, production
and reserves information. There is no certainty that the Company
will drill any or all unbooked drilling locations and if drilled,
there is no certainty that such locations will result in additional
oil and gas reserves, resources or production. The drilling
locations on which the Company actually drills wells will
ultimately depend upon the availability of capital, regulatory
approvals, seasonal restrictions, oil and natural gas prices,
costs, actual drilling results, additional reservoir information
that is obtained and other factors. While certain unbooked drilling
locations have been de-risked by drilling existing wells in close
proximity to such unbooked drilling locations, the majority of
other unbooked drilling locations are farther away from existing
wells where management has less information about the
characteristics of the reservoir and therefore there is more
uncertainty whether wells will be drilled in such locations and if
drilled, there is more uncertainty that such wells will result in
additional oil and gas reserves, resources or production.
The previously announced non-core asset dispositions will result
in the removal of 145 gross (142.6 net) drilling locations, 68
gross (65.6 net) of which were booked; the associated Proved
locations were 60 gross (57.6 net).
Assuming a January 1, 2024
reference date (and net of the May 29,
2024 non-core dispositions, announced May 30, 2024), the Company will have over
>1,000 gross (>900 net) drilling locations identified herein;
of these, >530 gross (>490 net) are unbooked locations. Of
the 424 net booked locations identified herein, 339 net are Proved
locations and 85 net are Probable locations based on Sproule's 2023
year-end reserves and excluding the sold non-core properties.
Assuming an average number of net wells drilled per year of 75,
Surge's >900 net locations provide 12 years of drilling.
Surge's internally used type curves were constructed using a
representative, factual and balanced analog data set, as of
January 1, 2023. All locations were
risked appropriately, and EURs were measured against Discovered
Petroleum Initially In Place ("DPIIP") estimates to ensure a
reasonable recovery factor was being achieved based on the
respective spacing assumption. Other assumptions, such as capital,
operating expenses, wellhead offsets, land encumbrances, working
interests and NGL yields were all reviewed, updated and accounted
for on a well-by-well basis by Surge's QRE's. All type curves fully
comply with Part 5.8 of the Companion Policy 51 – 101CP.
Assuming a May 29, 2024 reference
date, the Company will have over >85 gross (>85 net) Hope
Valley area drilling locations identified herein; of these, >75
gross (>75 net) are unbooked locations. Of the 9 net booked
locations identified herein, 6 net are Proved locations and 3 net
are Probable locations based on Sproule's 2023 year-end
reserves.
Surge's internal Hope Valley type curve profile of 172 bopd
(IP30), 168 bopd (IP90) and 175 mbbl (175 mboe) EUR reserves per
well, with assumed $2.8 MM per well
capital, has a payout of ~10 months at US$80/bbl WTI pricing (C$105/bbl LSB) and a ~190% IRR.
Non-GAAP and Other Financial Measures
This press release includes references to non-GAAP and other
financial measures used by the Company to evaluate its financial
performance, financial position or cash flow. These specified
financial measures include non-GAAP financial measures and non-GAAP
ratios and are not defined by IFRS, and therefore are referred to
as non-GAAP and other financial measures. Certain secondary
financial measures in this press release – namely "adjusted funds
flow", "free adjusted funds flow", "adjusted funds flow per share",
"adjusted funds flow per boe", "net debt", "FCF", "excess FCF",
"net operating expenses", "net operating expenses per boe",
"operating netback", and "operating netback per boe" are not
prescribed by GAAP. These non-GAAP and other financial measures are
included because management uses the information to analyze
business performance, cash flow generated from the business,
leverage and liquidity, resulting from the Company's principal
business activities and it may be useful to investors on the same
basis. None of these measures are used to enhance the Company's
reported financial performance or position. The non-GAAP and other
financial measures do not have a standardized meaning prescribed by
IFRS and therefore are unlikely to be comparable to similar
measures presented by other issuers. They are common in the reports
of other companies but may differ by definition and application.
All non-GAAP and other financial measures used in this document are
defined below, and as applicable, reconciliations to the most
directly comparable GAAP measure for the period ended June 30, 2024, have been provided to demonstrate
the calculation of these measures:
Adjusted Funds Flow, Free Adjusted Funds Flow &
Adjusted Funds Flow Per Share
Adjusted funds flow and free adjusted funds flow are non-GAAP
financial measures. The Company adjusts cash flow from operating
activities in calculating adjusted funds flow for changes in
non-cash working capital, decommissioning expenditures, and cash
settled transaction and other costs. Management believes the timing
of collection, payment or incurrence of these items involves a high
degree of discretion and as such, may not be useful for evaluating
Surge's cash flows.
Free adjusted funds flow is calculated as cash flow from
operating activities adjusted for changes in non-cash working
capital, decommissioning expenditures, and cash settled transaction
and other costs, less expenditures on property, plant and
equipment.
Changes in non-cash working capital are a result of the timing
of cash flows related to accounts receivable and accounts payable,
which management believes reduces comparability between periods.
Management views decommissioning expenditures predominately as a
discretionary allocation of capital, with flexibility to determine
the size and timing of decommissioning programs to achieve greater
capital efficiencies and as such, costs may vary between periods.
Transaction and other costs represent expenditures associated with
property acquisitions and dispositions, debt restructuring and
employee severance costs, which management believes do not reflect
the ongoing cash flows of the business, and as such, reduces
comparability. Each of these expenditures, due to their nature, are
not considered principal business activities and vary between
periods, which management believes reduces comparability.
Adjusted funds flow per share is a non-GAAP ratio, calculated
using the same weighted average basic and diluted shares used in
calculating income per share.
The following table reconciles cash flow from operating
activities to adjusted funds flow and adjusted funds flow per
share:
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
($000s except per
share)
|
2024
|
2023
|
2024
|
2023
|
Cash flow from
operating activities
|
73,604
|
60,608
|
140,389
|
115,114
|
Change in non-cash
working capital
|
6,816
|
2,522
|
(2,137)
|
7,967
|
Decommissioning
expenditures
|
1,696
|
1,361
|
5,624
|
4,610
|
Cash settled
transaction and other costs
|
689
|
149
|
1,416
|
280
|
Adjusted funds
flow
|
82,805
|
64,640
|
145,292
|
127,971
|
Per share - basic
($)
|
0.82
|
0.66
|
1.44
|
1.31
|
Free Cash Flow & Excess Free Cash Flow
FCF and excess FCF are non-GAAP financial measures. FCF is
calculated as cash flow from operating activities, before changes
in non-cash working capital, less expenditures on property, plant
and equipment. Excess FCF is calculated as cash flow from operating
activities, before changes in non-cash working capital, less
expenditures on property, plant and equipment, and dividends paid.
Management uses FCF and excess FCF to determine the amount of funds
available to the Company for future capital allocation
decisions.
Net Debt
Net debt is a non-GAAP financial measure, calculated as bank
debt, term debt, plus the liability component of the convertible
debentures plus current assets, less current liabilities, however,
excluding the fair value of financial contracts, decommissioning
obligations, and lease and other obligations. There is no
comparable measure in accordance with IFRS for net debt. This
metric is used by management to analyze the level of debt in the
Company including the impact of working capital, which varies with
the timing of settlement of these balances.
($000s)
|
As at June 30,
2024
|
As at March 31,
2024
|
As at June 30,
2023
|
Accounts
receivable
|
56,960
|
62,676
|
50,839
|
Prepaid expenses and
deposits
|
5,803
|
5,525
|
5,814
|
Accounts payable and
accrued liabilities
|
(90,791)
|
(98,715)
|
(76,038)
|
Dividends
payable
|
(4,018)
|
(4,023)
|
(3,933)
|
Bank debt
|
(33,010)
|
(52,501)
|
(15,675)
|
Term debt
|
(131,044)
|
(170,675)
|
(239,716)
|
Convertible
debentures
|
(38,607)
|
(38,211)
|
(33,124)
|
Net Debt
|
(234,707)
|
(295,924)
|
(311,833)
|
Net Operating Expenses & Net Operating Expenses
per boe
Net operating expenses is a non-GAAP financial measure,
determined by deducting processing income, primarily generated by
processing third party volumes at processing facilities where the
Company has an ownership interest. It is common in the industry to
earn third party processing revenue on facilities where the entity
has a working interest in the infrastructure asset. Under IFRS,
this source of funds is required to be reported as revenue.
However, the Company's principal business is not that of a
midstream entity whose activities are dedicated to earning
processing and other infrastructure payments. Where the Company has
excess capacity at one of its facilities, it will look to process
third party volumes as a means to reduce the cost of
operating/owning the facility. As such, third party processing
revenue is netted against operating costs when analyzed by
management. Net operating expenses per boe is a non-GAAP ratio,
calculated as net operating expenses divided by total barrels of
oil equivalent produced during a specific period of time.
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
($000s)
|
2024
|
2023
|
2024
|
2023
|
Operating
expenses
|
45,896
|
47,774
|
97,833
|
100,666
|
Less: processing
income
|
(2,254)
|
(1,700)
|
(4,758)
|
(4,234)
|
Net operating
expenses
|
43,642
|
46,074
|
93,075
|
96,432
|
Net operating expenses
($ per boe)
|
20.31
|
21.58
|
21.08
|
21.93
|
Operating Netback, Operating Netback per boe &
Adjusted Funds Flow per boe
Operating netback is a non-GAAP financial measure, calculated as
petroleum and natural gas revenue and processing and other income,
less royalties, realized gain (loss) on commodity and FX contracts,
operating expenses, and transportation expenses. Operating netback
per boe is a non-GAAP ratio, calculated as operating netback
divided by total barrels of oil equivalent produced during a
specific period of time. There is no comparable measure in
accordance with IFRS. This metric is used by management to evaluate
the Company's ability to generate cash margin on a unit of
production basis.
Adjusted funds flow per boe is a non-GAAP ratio, calculated as
adjusted funds flow divided by total barrels of oil equivalent
produced during a specific period of time.
Operating netback & adjusted funds flow are
calculated on a per unit basis as follows:
|
Three Months Ended
June 30,
|
Six Months Ended
June 30,
|
($000s)
|
2024
|
2023
|
2024
|
2023
|
Petroleum and natural
gas revenue
|
173,173
|
155,477
|
331,340
|
317,447
|
Processing and other
income
|
2,254
|
1,700
|
4,758
|
4,234
|
Royalties
|
(27,501)
|
(25,852)
|
(57,645)
|
(54,894)
|
Realized loss on
commodity and FX contracts
|
(3,149)
|
(1,985)
|
(3,012)
|
(3,980)
|
Operating
expenses
|
(45,896)
|
(47,774)
|
(97,833)
|
(100,666)
|
Transportation
expenses
|
(2,630)
|
(3,395)
|
(5,293)
|
(7,442)
|
Operating
netback
|
96,251
|
78,171
|
172,315
|
154,699
|
G&A
expense
|
(5,157)
|
(4,791)
|
(10,283)
|
(9,401)
|
Interest
expense
|
(8,289)
|
(8,740)
|
(16,740)
|
(17,327)
|
Adjusted funds
flow
|
82,805
|
64,640
|
145,292
|
127,971
|
Barrels of oil
equivalent (boe)
|
2,149,307
|
2,135,101
|
4,415,528
|
4,397,462
|
Operating netback ($
per boe)
|
44.77
|
36.61
|
39.02
|
35.18
|
Adjusted funds flow ($
per boe)
|
38.51
|
30.28
|
32.90
|
29.10
|
For more information about Surge, please visit our website at
www.surgeenergy.ca:
Neither the TSX nor its Regulation Services Provider (as that
term is defined in the policies of the TSX) accepts responsibility
of the accuracy of this release.
____________________________
|
1
|
As per Peters Oil &
Gas Plays Update from January 16, 2024: North American Oil and
Natural Gas Plays – Half Cycle Payout Period. Note: Sparky is
represented as "Conventional Heavy Oil Hz" by Peters.
|
2
|
This is a non-GAAP and
other financial measure which is defined in Non-GAAP and Other
Financial Measures.
|
3
|
Pricing assumptions:
US$75 WTI pricing, US$16 WCS differential, US$3.50 EDM
differential, $0.725 CAD/USD FX and $2.95 AECO.
|
4
|
See Drilling
Inventory.
|
SOURCE Surge Energy Inc.