CALGARY, Feb. 23, 2017 /CNW/ - Altura Energy Inc.
("Altura" or the "Company") (TSX Venture: ATU) is pleased to
announce the results of the independent evaluation of the Company's
oil and natural gas reserves (the "McDaniel Report"), effective
December 31, 2016, as prepared by
McDaniel and Associates Consultants Ltd. ("McDaniel").
Altura's audit of its 2016 annual financial statements is not
yet complete and accordingly all financial amounts referred to in
this news release are unaudited and represent management's
estimates. Readers are advised that these financial estimates
are subject to audit and may be subject to change as a result.
Year End 2016 Reserves Highlights
- Proved developed producing ("PDP") reserves increased by 153
percent from 434 mboe to 1,099 mboe. Total proved ("1P") reserves
increased by 151 percent from 725 mboe to 1,821 mboe. Total proved
and probable ("2P") reserves increased by 135 percent from 1,362
mboe to 3,195 mboe.
- Finding, development and acquisitions ("FD&A")
costs1 were $19.99 per boe
for PDP, $17.76 per boe for 1P and
$12.32 per boe for 2P reserves,
including the changes in future development costs ("FDC"). This
includes $4.2 million (24% of capital
expenditures) to acquire undeveloped land where new reserves have
yet to be recognized.
- Recycle ratio1 of 1.3 times for PDP, 1.4 times for
1P, and 2.1 times for 2P reserves based on 2016 FD&A costs and
Altura's estimated 2016 operating netback1 of
$25.30 per boe. Using the Q4 2016
estimated operating netback of $30.02
per boe, the recycle ratio increases to 1.5 times for PDP, 1.7
times for 1P, and 2.4 times for 2P reserves.
- Replaced1 417 percent of annual production with new
PDP reserves, 622 percent of annual production with new 1P reserves
and 973 percent of annual production with new 2P reserves based on
2016 estimated production of 210 mboe.
2016 Independent Reserves Evaluation
The McDaniel Report was prepared in accordance with the
definitions, standards and procedures contained in the Canadian Oil
and Gas Evaluation Handbook ("COGE Handbook") and National
Instrument 51-101 ("NI 51-101"). The reserve evaluation was
based on McDaniel's forecast pricing and foreign exchange rates at
January 1, 2017. The Reserves
Committee of the Board and the Board of Directors of Altura have
reviewed and approved the evaluation prepared by McDaniel.
Unless noted otherwise, reserves included herein are stated on a
company gross basis, which is the Company's working interest before
deduction of government royalties and excluding any other
additional royalty interests. This news release contains several
cautionary statements under the heading "Reader Advisory" and
throughout the release. In addition to the information contained in
this news release, more detailed reserves information will be
included in Altura's Annual Information Form for the year ended
December 31, 2016, which will be
filed on SEDAR by April 30, 2017.
2016 Activity
Altura's activity in 2016 included drilling 7 (6.5 net)
horizontal wells, including 3 (3.0 net) in the Eyehill area, 2 (1.5
net) in the Wildmere area, one (1.0 net) in the Leduc-Woodbend
area, and one (1.0 net) in the Provost area. Estimated 2016
capital expenditures include:
|
|
|
|
|
($000)(1)
|
Geological and
geophysical
|
|
265
|
Land
|
|
4,297
|
Drilling and
completions
|
|
5,978
|
Capitalized
workovers
|
|
565
|
Equipping and
facilities
|
|
2,172
|
Other
|
|
249
|
Exploration and
development capital expenditures
|
|
13,526
|
Property
acquisitions
|
|
4,093
|
Property
dispositions
|
|
(125)
|
Total capital
expenditures, acquisitions and dispositions
|
|
17,494
|
(1) Estimated and
unaudited
|
Company Gross Reserves as at December
31, 2016
The following table summarizes the Company's gross reserve
volumes at December 31, 2016
utilizing McDaniel's forecast pricing and cost estimates outlined
further below in this press release.
|
|
|
Company Gross
Reserves(1)(2)
|
Category
|
Light and
Medium Oil
(Mbbl)
|
Heavy Oil
(Mbbl)
|
Conventional
Natural Gas
(Mmcf)
|
Natural
Gas
Liquids
(Mbbl)
|
2016 Oil
Equivalent
(Mboe)
|
2015 Oil
Equivalent
(Mboe)
|
Percent
Change
|
Proved
|
|
|
|
|
|
|
|
|
Developed
|
|
|
|
|
|
|
|
|
Producing
|
700.1
|
172.5
|
1,275.9
|
13.9
|
1,099.2
|
433.9
|
153%
|
|
Undeveloped
|
467.9
|
116.3
|
803.6
|
4.1
|
722.2
|
291.0
|
148%
|
Total
Proved(3)
|
1,168.0
|
288.9
|
2,079.5
|
18.0
|
1,821.4
|
724.9
|
151%
|
Total
Probable
|
823.4
|
343.4
|
1,144.1
|
16.3
|
1,373.8
|
637.5
|
115%
|
Total Proved
&
|
|
|
|
|
|
|
|
|
Probable(3)
|
1,991.4
|
632.2
|
3,223.6
|
34.3
|
3,195.2
|
1,362.4
|
135%
|
(1) Gross reserves are
Company working interest reserves before royalty
deductions.
|
(2) Based on McDaniel's
January 1, 2017 forecast prices.
|
(3) Numbers may not add due
to rounding.
|
Reconciliation of Company Gross Reserves for
2016(1)(2)
|
|
|
|
|
Total Proved Oil
Equivalent (mboe)
|
Total Probable
Oil
Equivalent (mboe)
|
Total Proved
&
Probable Oil
Equivalent (mboe)
|
December 31,
2015
|
724.9
|
637.5
|
1,362.4
|
Extensions &
Improved Recovery
|
299.6
|
680.1
|
979.7
|
Technical
Revisions
|
305.2
|
(203)
|
102.3
|
Discoveries
|
78.2
|
43.3
|
121.5
|
Acquisitions &
Dispositions
|
623.4
|
216.0
|
839.4
|
Economic
Factors
|
-
|
-
|
-
|
Production
|
(210.0)
|
-
|
(210.0)
|
December 31,
2016
|
1,821.4
|
1,373.8
|
3,195.2
|
(1) Gross reserves are
Company working interest reserves before royalty
deductions.
|
(2) Numbers may not add due
to rounding.
|
Technical revisions for 1P and 2P reserve categories are
positive due to well performance exceeding the previous year's
forecast.
Future Development Costs ("FDC") and Well Schedule
The following is a summary of the estimated FDC and number of
wells required to bring 1P and 2P undeveloped reserves on
production.
|
|
|
|
|
|
Total Proved
FDC(1)(2)
($000)
|
Total
Proved
Wells
Gross
(Net)
|
Total Proved
&
Probable FDC(1)(2)
($000)
|
Total Proved
&
Probable
Wells
Gross
(Net)
|
|
|
|
|
|
2017
|
6,102
|
7 (6.2)
|
7,252
|
8 (7.2)
|
2018
|
3,030
|
3 (3.0)
|
8,439
|
8 (7.5)
|
2019
|
566
|
1 (0.6)
|
1,132
|
2 (1.1)
|
Total
Undiscounted
|
9,697
|
11 (9.7)
|
16,822
|
18 (15.8)
|
Total Discounted
10%
|
8,916
|
|
15,240
|
|
(1) Numbers may not add due
to rounding.
|
(2) FDC as per the McDaniel
Report and based on McDaniel's January 1, 2017 forecast
prices.
|
The forecasted future net operating income for the next three
years from the McDaniel Report based on the January 1, 2017 forecasted pricing is estimated
to be $29.0 million for 1P reserves
and $44.0 million for 2P reserves,
which is sufficient to fund Altura's FDC for the next three
years.
Of the seven wells drilled in 2016, four gross (3.5 net) wells
were recognized as future drilling locations in the 2015 year-end
report with 2P reserves totalling 333.8 mboe (98.2 mboe per net
well) and FDC of $3.5 million
($10.43/boe). The actual 2P
reserve additions in the 2016 year-end report for the 3.5 net wells
totalled 445 mboe (129.7 mboe per net well) at an actual cost of
$3.0 million ($6.82/boe).
Altura's 2017 capital budget is expected to be $17.0 million. Approximately 36 percent is
allocated to drilling undeveloped reserves, 36 percent is allocated
to drilling new prospects with no associated reserves, and 28
percent is allocated to infrastructure, land, seismic, abandonment,
reclamation and other corporate costs. For details on
Altura's 2017 capital budget, see the Corporation's November 10, 2016 news release.
Summary of Before Tax Net Present Value ("NPV") of Future Net
Revenue as at December 31,
2016
Benchmark oil and NGL prices used are adjusted for quality of
oil or NGL produced and for transportation costs. The calculated
NPVs are based on McDaniel's forecast pricing and foreign exchange
rates at January 1, 2017 as outlined
in the price forecast table further below in this press
release. The NPVs include a deduction for estimated future
well abandonment and reclamation but do not include a provision for
interest, debt service charges and general and administrative
expenses. It should not be assumed that the NPV estimate represents
the fair market value of the reserves.
|
|
|
Before Tax Net Present Value ($000) (1)(2)(3)
|
|
Discount
Rate
|
Category
|
Undiscounted
|
5%
|
10%
|
15%
|
20%
|
Proved
|
|
|
|
|
|
|
Developed
Producing
|
29,910
|
26,248
|
23,328
|
21,021
|
19,185
|
|
Undeveloped
|
14,476
|
10,702
|
8,026
|
6,086
|
4,645
|
Total
Proved
|
44,386
|
36,951
|
31,353
|
27,108
|
23,830
|
Total
Probable
|
43,652
|
31,005
|
23,187
|
18,095
|
14,600
|
Total Proved &
Probable
|
88,038
|
67,955
|
54,540
|
45,203
|
38,430
|
(1) Based on McDaniel's
January 1, 2017 forecast prices.
|
(2) Includes abandonment and
reclamation costs.
|
(3) Numbers may not add due
to rounding.
|
Company Net Asset Value
The Company's net asset value as at December 31, 2016 and 2015 are detailed in the
following table. This net asset value determination is a
"point-in-time" measurement and does not take into account the
possibility of Altura being able to recognize additional reserves
through successful future capital investment in its existing
properties beyond those included in the 2016 year-end reserve
report and the 2015 year-end reserve report.
|
|
|
Before Tax NPV @ 10% Discount Rate
|
|
2016
|
2015
|
|
($000)
|
($/Share)
|
($000)
|
($/Share)
|
NPV of Future Net
Revenue
|
|
|
|
|
Developed
Producing(1)(2)
|
23,328
|
0.20
|
8,199
|
0.08
|
Total
Proved(1)(2)
|
31,353
|
0.27
|
11,534
|
0.11
|
Total Proved &
Probable(1)(2)
|
54,540
|
0.47
|
20,994
|
0.19
|
|
|
|
|
|
2P Net Asset
Value(3)
|
|
|
|
|
Total Proved &
Probable(1)(2)
|
54,540
|
0.47
|
20,994
|
0.19
|
Undeveloped
acreage(4)
|
7,544
|
0.07
|
2,353
|
0.02
|
Working capital
surplus(5)
|
8,455
|
0.07
|
22,129
|
0.20
|
Proceeds from stock
options(6)
|
1,744
|
0.02
|
1,333
|
0.01
|
Net asset value
(diluted)(6)
|
72,283
|
0.63
|
46,809
|
0.42
|
(1)
|
Evaluated by McDaniel
as at December 31, 2016 and December 31, 2015. Net present value of
future net revenue does not represent the fair market value of the
reserves.
|
(2)
|
Net present values
are based on McDaniel's January 1, 2017 price forecast and January
1, 2016 price forecast.
|
(3)
|
Net asset value does
not have a standardized meaning. See "Oil and Gas
Metrics" contained in this news release.
|
(4)
|
Undeveloped acreage
has been valued internally by Altura at an average of $100 per acre
over 75,441 net undeveloped acres at December 31, 2016 and 23,531
net undeveloped acres at December 31, 2015.
|
(5)
|
Working capital
surplus as at December 31, 2016 (estimated and
unaudited).
|
(6)
|
Diluted shares as at
December 31, 2016 was 108.9 million basic common shares plus 5.6
million stock options that were in-the-money as at December 31,
2016. Diluted shares as at December 31, 2015 was 108.9
million basic common shares plus 4.0 million stock options that
were in-the-money as at December 31, 2015.
|
Performance Metrics(1)
Altura's 2016 FD&A costs were $19.99 per boe for
PDP reserves, $17.76 per boe for
1P reserves and $12.32 per boe
for 2P reserves, including the change in FDC. This
includes $4.2 million (24% of
capital expenditures) to acquire undeveloped land where new
reserves have yet to be recognized. The following table
highlights Altura's FD&A, recycle ratio, reserve replacement
and reserve life index for 2016.
|
|
|
|
|
2016
|
Total capital
expenditures, acquisitions and dispositions ($000)
|
|
17,494
|
Change in FDC – Total
Proved ($000)
|
|
5,704
|
Change in FDC – Total
Proved & Probable ($000)
|
|
7,664
|
Q4 2016 production
(boe/d)
|
|
988
|
Q4 2016 Operating
netback ($/boe)(2)
|
|
30.02
|
2016 Operating
netback ($/boe)(2)
|
|
25.30
|
|
|
|
Proved Developed
Producing
|
|
|
FD&A costs
($/boe)(2)
|
|
19.99
|
Recycle
ratio(2) (Q4 2016 operating netback)
|
|
1.5
|
Recycle
ratio(2) (2016 operating netback)
|
|
1.3
|
Reserve
replacement(2)
|
|
417%
|
Reserve life index
("RLI") (years)(2)
|
|
3.0
|
|
|
|
Total
Proved
|
|
|
FD&A costs
($/boe)(2)
|
|
17.76
|
Recycle
ratio(2) (Q4 2016 operating netback)
|
|
1.7
|
Recycle
ratio(2) (2016 operating netback)
|
|
1.4
|
Reserve
replacement(2)
|
|
622%
|
RLI
(years)(2)
|
|
5.0
|
|
|
|
Total Proved &
Probable
|
|
|
FD&A costs
($/boe)(2)
|
|
12.32
|
Recycle
ratio(2) (Q4 2016 operating netback)
|
|
2.4
|
Recycle
ratio(2) (2016 operating netback)
|
|
2.1
|
Reserve
replacement(2)
|
|
973%
|
RLI
(years)(2)
|
|
8.8
|
(1)
|
Financial and
production information is per the Company's 2016 preliminary
unaudited financial statements and is therefore subject to
audit.
|
(2)
|
"Operating netback",
"Finding, development & acquisitions costs" or "FD&A
costs", "Recycle ratio", "Reserve replacement", "Reserve life
index" or "RLI" do not have standardized meanings. See
"Oil and Gas Metrics" contained in this news
release.
|
Price Forecast
The reserve evaluation was based on McDaniel's forecast pricing
and foreign exchange rates at January 1,
2017 as outlined below.
|
|
|
|
|
|
WTI
Crude Oil
($US/bbl)
|
Western Canadian
Select
Crude Oil
($CAD/bbl)
|
Alberta
AECO
Gas
($CAD/mmbtu)
|
Foreign
Exchange ($US/$CAD)
|
|
2017
|
55.00
|
53.70
|
3.40
|
0.750
|
|
2018
|
58.70
|
58.20
|
3.15
|
0.775
|
|
2019
|
62.40
|
61.90
|
3.30
|
0.800
|
|
2020
|
69.00
|
66.50
|
3.60
|
0.825
|
|
2021
|
75.80
|
71.00
|
3.90
|
0.850
|
|
2022
|
77.30
|
72.40
|
3.95
|
0.850
|
|
2023
|
78.80
|
73.80
|
4.10
|
0.850
|
|
2024
|
80.40
|
75.30
|
4.25
|
0.850
|
|
2025
|
82.00
|
76.80
|
4.30
|
0.850
|
|
2026
|
83.70
|
78.40
|
4.40
|
0.850
|
|
2027
|
85.30
|
79.90
|
4.50
|
0.850
|
|
2028
|
87.00
|
81.50
|
4.60
|
0.850
|
|
2029
|
88.80
|
83.10
|
4.65
|
0.850
|
|
2030
|
90.60
|
84.90
|
4.75
|
0.850
|
|
2031
|
92.40
|
86.50
|
4.85
|
0.850
|
|
thereafter
|
+2.0%/yr
|
+2.0%/yr
|
+2.0%/yr
|
0.850
|
About Altura Energy Inc.
Altura Energy Inc. is a public oil and gas company active in the
exploration and development of oil and natural gas in east central
Alberta.
READER ADVISORIES
Forward-looking Information and Statements
This press release contains certain forward-looking information
and statements within the meaning of applicable securities laws.
The use of any of the words "expect", "anticipate", "budget",
"forecast", "continue", "estimate", "objective", "ongoing", "may",
"will", "project", "should", "believe", "plans", "intends",
"strategy" and similar expressions are intended to identify
forward-looking information or statements. In particular, but
without limiting the foregoing, this press release contains
forward-looking information and statements pertaining to the 2017
capital expenditure budget and timing of filing the Company's
annual information form. 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 and statements contained in this
press release reflect several material factors and expectations and
assumptions of Altura including, without limitation:
- the continued performance of Altura's oil and gas properties in
a manner consistent with its past experiences
- that Altura will continue to conduct its operations in a manner
consistent with past operations;
- the general continuance of current industry conditions;
- the continuance of existing (and in certain circumstances, the
implementation of proposed) tax, royalty and regulatory
regimes;
- the accuracy of the estimates of Altura's reserves and resource
volumes;
- certain commodity price and other cost assumptions;
- the continued availability of oilfield services; and
- the continued availability of adequate debt and equity
financing and cash flow from operations to fund its planned
expenditures.
Altura believes the material factors, expectations and
assumptions reflected in the forward-looking information and
statements are reasonable but no assurance can be given that these
factors, expectations and assumptions will prove to be correct. To
the extent that any forward-looking information contained herein
may be considered future oriented financial information or a
financial outlook, such information has been included to provide
readers with an understanding of management's assumptions used for
budgeted and developing future plans and readers are cautioned that
the information may not be appropriate for other purposes.
The forward-looking information and statements included in this
press release report are not guarantees of future performance and
should not be unduly relied upon. Such information and
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
information or statements including, without limitation:
- changes in commodity prices;
- changes in the demand for or supply of Altura's products;
- unanticipated operating results or production declines;
- changes in tax or environmental laws, royalty rates or other
regulatory matters;
- changes in development plans of Altura or by third party
operators of Altura's properties,
- increased debt levels or debt service requirements;
- inaccurate estimation of Altura's oil and gas reserve and
resource volumes;
- limited, unfavorable or a lack of access to capital
markets;
- increased costs;
- a lack of adequate insurance coverage;
- the impact of competitors; and
- certain other risks detailed from time to time in Altura's
public documents.
The forward-looking information and statements contained in this
press release speak only as of the date of this press release, and
Altura does not assume any obligation to publicly update or revise
them to reflect new events or circumstances, except as may be
required pursuant to applicable laws.
Oil and Gas Advisories
Reserves
All reserve references in this press release are "company share
reserves". Company share reserves are the Company's total working
interest reserves before the deduction of any royalties and
including any royalty interests of the Company.
It should not be assumed that the present value of estimated
future net revenue 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
Altura'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.
All future net revenues are estimated using forecast prices,
arising from the anticipated development and production of our
reserves, net of the associated royalties, operating costs,
development costs, and abandonment and reclamation costs and are
stated prior to provision for interest and general and
administrative expenses. Future net revenues have been presented on
a before tax basis. Estimated values of future net revenue
disclosed herein do not represent fair market value.
Barrels of Oil Equivalent
The term barrels of oil equivalent ("boe") may be misleading,
particularly if used in isolation. Per boe amounts have been
calculated by using the conversion ratio of six thousand cubic feet
(6 mcf) of natural gas to one barrel (1 bbl) of crude oil.
The boe conversion ratio of 6 mcf to 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. Given that the value ratio based on the current
price of crude oil as compared to natural gas is significantly
different from the energy equivalent of 6:1, utilizing a conversion
on a 6:1 basis may be misleading as an indication of value.
Oil and Gas Metrics
This news release contains metrics commonly used in the oil and
natural gas industry. Each of these metrics is determined by Altura
as set out below. These metrics are "finding, development and
acquisition costs", "recycle ratio", "reserve replacement",
"reserve life index", "operating netbacks" and "net asset value".
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 Altura's performance over time, however, such measures
are not reliable indicators of Altura's future performance and
future performance may not compare to the performance in previous
periods.
- "Finding, development and acquisition costs" or "FD&A
costs" are calculated by dividing the sum of the total capital
expenditures for the year inclusive of the net acquisition costs
and disposition proceeds (in dollars) by the change in reserves
within the applicable reserves category inclusive of changes due to
acquisitions and dispositions (in boe). FD&A costs, including
FDC, includes all capital expenditures in the year inclusive of the
net acquisition costs and disposition proceeds as well as the
change in FDC required to bring the reserves within the specified
reserves category on production.
FD&A costs take into account reserves revisions and capital
revisions during the year. The aggregate of the costs
incurred in the financial year and changes during that year in
estimated FDC may not reflect total F&D costs related to
reserves additions for that year. F&D costs and FD&A
costs have been presented in this news release because acquisitions
and dispositions can have a significant impact on Altura's ongoing
reserves replacement costs and excluding these amounts could result
in an inaccurate portrayal of its cost structure. Management
uses FD&A as measures of its ability to execute its capital
programs (and success in doing so) and of its asset quality.
- "Recycle ratio" or is calculated by dividing the operating
netback (in dollars per boe) by the FD&A costs (in dollars per
boe) for the year. Altura uses recycle ratio as an indicator of
profitability of its oil and gas activities.
- "Reserve replacement" is calculated by dividing the annual
change in reserves before production (in boe) in the referenced
category by Altura's annual production (in boe). Management uses
this measure to determine the relative change of its reserves base
over a period of time.
- "Reserve life index" or "RLI" is calculated by dividing the
reserves (in boe) in the referenced category by the Q4 2016
production estimate (in boe). Management uses this measure to
determine how long the booked reserves will last at current
production rates if no further reserves were added.
- Operating netback is a non-GAAP measure and does not have a
standardized meaning under IFRS. Operating netback is calculated
using production revenues, less royalties, transportation and
operating expenses, calculated on a per boe equivalent basis.
Management uses this measure to benchmark operating results between
areas and/or time periods.
- Net asset value is calculated by taking the 2P future net
revenues per the McDaniel Report, on a before tax basis, discounted
at 10% and adding undeveloped land value, working capital surplus
and proceeds from stock option exercises.
Neither the TSX Venture Exchange nor its Regulation Services
Provider (as that term is defined in the policies of the TSX
Venture Exchange) accepts responsibility for the adequacy or
accuracy of this release.
_______________________________
1 "Operating netback", "Finding, development
& acquisitions costs" or "FD&A costs", "Recycle ratio",
"Reserve replacement", do not have standardized meanings. See
"Oil and Gas Metrics" contained in this news release.
SOURCE Altura Energy Inc.