(TSX: AAV)
CALGARY,
AB, Oct. 24, 2024 /CNW/ - Advantage
Energy Ltd. ("Advantage" or the "Corporation") is pleased to report
2024 third quarter financial and operating results including record
production, strong liquids performance, and lower operating
costs.
2024 Third Quarter Financial Highlights
- Cash provided by operating activities of $46.7 million.
- Adjusted funds flow ("AFF")(a) of $54.7 million or $0.33/share(a) for
Advantage(b) and $52.3
million or $0.31/share
(a) consolidated.
- Cash used in investing activities was $52.8 million.
- Net capital expenditures(a) were $54.9 million for Advantage(b) and
$66.7 million consolidated.
- Net debt(a) of $621.9
million for Advantage(b) and $694.0 million consolidated.
2024 Third Quarter Operating Highlights
- Third quarter average production was 74,371 boe/d, an increase
of 12% over the second quarter of 2024 and 16% over third quarter
of 2023.
- Natural gas production was 369.3 mmcf/d, an increase of 4% over
the second quarter of 2024 and 9% over third quarter of 2023. An
average of approximately 5,000 boe/d of dry gas was curtailed
during periods of very low AECO prices during the quarter.
- Liquids production was 12,820 bbls/d (8,144 bbls/d oil, 1,055
bbls/d condensate, and 3,621 bbls/d NGLs), an increase of 80% over
the second quarter of 2024, and represented 71% of sales
revenue.
(a)
|
Specified financial
measure which is not a standardized measure under International
Financial Reporting Standards as issued by the International
Accounting Standards Board ("IFRS Accounting Standards") and may
not be comparable to similar specified financial measures used by
other entities. Please see "Specified Financial Measures" for the
composition of such specified financial measure, an explanation of
how such specified financial measure provides useful information to
a reader and the purposes for which Management of Advantage uses
the specified financial measure, and where required, a
reconciliation of the specified financial measure to the most
directly comparable IFRS Accounting Standards
measure.
|
(b)
|
"Advantage" refers
to Advantage Energy Ltd. only and excludes its subsidiary Entropy
Inc.
|
Acquisition Integration and Development Plan Update
Since the closing of our acquisition in June (see our
June 10, 2024 press release), we have
focused on integration of the assets and we are pleased with our
initial results. Operating costs in the third quarter averaged
$5.55/boe, well below our expectation
of $6.00/boe, despite having
curtailed very low-cost gas volumes at Glacier. In addition, base
decline rates(a) of the new assets are trending
shallower than expected.
Advantage's initial Charlie
Lake drilling program began in September, and includes seven
net wells before the end of 2024 targeting development locations
with strong economics. Our initial focus for the assets is to keep
production steady while generating significant free cash flow,
supporting debt reduction. Additional details of our development
plan will be provided in December with our 2025 budget.
Construction continues on our 75 mmcf/d Progress 4-21 gas plant,
which we expect to be on-stream in the second quarter of 2025. The
completion of this facility will unlock significant synergies from
the acquisition through regional infrastructure and production
optimization, resulting in lower operating costs and stronger
operating netbacks. The Progress gas plant will also provide
incremental processing capacity for our next phase of low-cost
production growth at Glacier into 2026 and 2027.
Operational and Financial Discipline, Capital Guidance
Update
Glacier is amongst the lowest-cost natural gas assets in
North America. However, daily
prices at key regional hubs, including at AECO and Empress, fell to
as low as $0.05/GJ at times during
September and early October. As such, Advantage responsibly chose
to curtail production by as much as 130 mmcf/d on certain days to
maximize free cash flow and reduce depletion.
Production curtailments by Advantage and a small number of its
peers, combined with increasing seasonal demand, supported in a
sharp recovery in Western Canadian cash prices in October, which
allowed us to restore production to capacity quickly. We expect
market conditions for natural gas to improve in 2025 and beyond as
a result of growing exports and increasing Western Canadian natural
gas demand.
Along with production curtailments, Advantage has been prudently
managing its capital program during periods of low natural gas
prices by deferring drilling and completions on certain wells that
had previously been planned for the second half of 2024. As a
result, our 2024 capital spending guidance range has been reduced
by $15 million (now $245 million to $275
million) with production guidance unchanged.
On June 21, 2024, Canadian
Parliament's Bill C-59 was approved into law, establishing a path
for Advantage to receive a credit from the CCUS ITC program. This
credit is expected to be accrued against our 2024 capital spending;
however, the exact timing of those proceeds is not certain.
Marketing Update
Advantage has hedged approximately 37% of its forecasted natural
gas production through the end of 2024, as well as 36% for calendar
2025 and 22% for calendar 2026. Advantage has also hedged
approximately 65% of its oil and condensate production in the
second half of 2024, as well as 50% in the first half of 2025 and
15% in the second half of 2025.
Looking Forward
Advantage's long-term focus is on maximizing AFF per
share(a) growth. As a result of the acquisition,
Advantage now expects to exceed our per-share growth targets, so
our strategy has temporarily shifted towards maximizing the pace of
de-levering, with a focus on achieving our net debt(a)
target of $450 million.
Debt reduction is Advantage's top priority, and we are
evaluating various options to reach our net debt target more
quickly, including non-core asset sales. We anticipate providing
investors with an update early this winter. While Advantage is
focused on reaching our net debt target as quickly as possible, we
may consider opportunistic share buybacks if our share price
becomes temporarily disconnected from fundamentals.
Advantage plans to host a virtual Investor Day on December 10, 2024, to discuss our 2025 budget and
our refreshed three-year plan.
Conference call
Advantage's management team will discuss third quarter 2024
financial and operational results in a conference call and webcast
presentation on Friday, October 25,
2024 at 8:00 a.m. Mountain
Time (10:00 a.m. Eastern
Time).
To participate by phone, please call 1-888-510-2154 (North
American toll-free) or 1-437-900-0527 (International). A recording
of the conference call will be available for replay by calling
1-888-390-0541 and entering the conference replay code 45421#. The
replay will be available until November 1,
2024.
To join the conference call without operator assistance, you may
enter your details and phone number at https://emportal.ink/47XgccX
to receive an instant automated call back. You may also stream the
event via webcast at https://app.webinar.net/VWbRzWXy0ek.
Below are complete tables showing financial and operating
highlights.
Financial
Highlights
|
Three months
ended
September
30
|
Nine months
ended
September
30
|
($000, except as
otherwise indicated)
|
2024
|
2023
|
2024
|
2023
|
Financial Statement
Highlights
|
|
|
|
|
Natural gas and liquids
sales
|
139,840
|
140,724
|
379,818
|
393,963
|
Net income (loss) and
comprehensive income (loss)(3)
|
(6,490)
|
28,314
|
4,589
|
60,571
|
per basic
share(2)
|
(0.04)
|
0.17
|
0.03
|
0.36
|
per
diluted share(2)
|
(0.04)
|
0.16
|
0.03
|
0.35
|
Basic weighted average
shares (000)
|
166,972
|
167,702
|
162,941
|
167,434
|
Diluted weighted
average shares (000)
|
166,972
|
172,182
|
166,116
|
172,979
|
Cash provided by
operating activities
|
46,719
|
90,376
|
161,183
|
234,297
|
Cash provided by (used
in) financing activities
|
(1,097)
|
(3,562)
|
458,288
|
(18,143)
|
Cash used in investing
activities
|
(52,765)
|
(49,886)
|
(626,523)
|
(223,915)
|
Other Financial
Highlights
|
|
|
|
|
Adjusted funds flow
(1)
|
52,260
|
81,862
|
160,007
|
231,076
|
per boe
(1)
|
7.64
|
13.86
|
8.47
|
14.57
|
per basic share
(1)(2)
|
0.31
|
0.49
|
0.98
|
1.38
|
per diluted share
(1)(2)
|
0.31
|
0.48
|
0.96
|
1.34
|
Net capital
expenditures (1)
|
66,727
|
61,234
|
637,749
|
242,858
|
Free cash flow
(negative) (1)
|
(14,668)
|
20,628
|
(32,468)
|
(11,782)
|
Bank
indebtedness
|
469,551
|
226,127
|
469,551
|
226,127
|
Net debt
(1)
|
693,959
|
236,311
|
693,959
|
236,311
|
(1)
|
Specified financial
measure which is not a standardized measure under IFRS Accounting
Standards and may not be comparable to similar specified financial
measures used by other entities. Please see "Specified Financial
Measures" for the composition of such specified financial measure,
an explanation of how such specified financial measure provides
useful information to a reader and the purposes for which
Management of Advantage uses the specified financial measure,
and/or where required, a reconciliation of the specified financial
measure to the most directly comparable IFRS Accounting Standards
measure.
|
(2)
|
Based on basic and
diluted weighted average shares outstanding.
|
(3)
|
Net income and
comprehensive income attributable to Advantage
Shareholders.
|
Operating
Highlights
|
Three months
ended
September
30
|
Nine months
ended
September
30
|
|
2024
|
2023
|
2024
|
2023
|
Operating
|
|
|
|
|
Production
|
|
|
|
|
Crude oil
(bbls/d)
|
8,144
|
3,035
|
4,615
|
2,527
|
Condensate
(bbls/d)
|
1,055
|
1,368
|
1,162
|
1,134
|
NGLs
(bbls/d)
|
3,621
|
3,174
|
3,042
|
2,913
|
Total
liquids production (bbls/d)
|
12,820
|
7,577
|
8,819
|
6,574
|
Natural
gas (Mcf/d)
|
369,306
|
339,709
|
360,791
|
309,060
|
Total
production (boe/d)
|
74,371
|
64,195
|
68,951
|
58,083
|
Average realized prices
(including realized derivatives) (2)
|
|
|
|
|
Natural
gas ($/Mcf)
|
1.65
|
2.96
|
2.10
|
3.40
|
Liquids
($/bbl)
|
85.05
|
77.91
|
83.74
|
77.03
|
Operating Netback
($/boe)
|
|
|
|
|
Natural
gas and liquids sales (1)
|
20.44
|
23.83
|
20.10
|
24.85
|
Realized
gains on derivatives (1)
|
2.44
|
1.02
|
1.62
|
1.84
|
Processing
and other income (1)
|
0.15
|
0.39
|
0.27
|
0.32
|
Net sales
of purchased natural gas (1)
|
-
|
-
|
-
|
(0.02)
|
Royalty
expense (1)
|
(2.83)
|
(1.55)
|
(1.88)
|
(2.03)
|
Operating
expense (1)
|
(5.55)
|
(3.85)
|
(4.67)
|
(3.89)
|
Transportation expense (1)
|
(3.88)
|
(3.70)
|
(3.94)
|
(4.10)
|
Operating
netback (1)
|
10.77
|
16.14
|
11.50
|
16.97
|
(1)
|
Specified financial
measure which is not a standardized measure under IFRS Accounting
Standards and may not be comparable to similar specified financial
measures used by other entities. Please see "Specified Financial
Measures" for the composition of such specified financial measure,
an explanation of how such specified financial measure provides
useful information to a reader and the purposes for which
Management of Advantage uses the specified financial measure,
and/or where required, a reconciliation of the specified financial
measure to the most directly comparable IFRS Accounting Standards
measure.
|
(2)
|
Average realized prices
in this table are considered specified financial measures which may
not be comparable to similar specified financial measures used by
other entities. Please see "Specified Financial
Measures".
|
The Corporation's unaudited consolidated financial
statements for the three and nine months ended September 30, 2024 together with the notes
thereto, and Management's Discussion and Analysis for the three and
nine months ended September 30,
2024 have been filed on SEDAR+ and are available on the
Corporation's website at
https://www.advantageog.com/investors/financial-reports. Upon
request, Advantage will provide a hard copy of any financial
reports free of charge.
Forward-Looking Information Advisory
The information in this press release contains certain
forward-looking statements, including within the meaning of
applicable securities laws. These statements relate to future
events or our future intentions or performance. All statements
other than statements of historical fact may be forward-looking
statements. Forward-looking statements are often, but not always,
identified by the use of words such as "anticipate", "continue",
"demonstrate", "expect", "may", "can", "will", "believe", "would"
and similar expressions and include statements relating to, among
other things, Advantage's position, strategy and development plans
and the benefits to be derived therefrom; Advantage's focus for its
Charlie Lake assets, including
maintaining steady production levels while generating significant
free cash flow, supporting debt reduction; the anticipated timing
of when Advantage expects to provide additional details regarding
its development program and its 2025 capital budget; the
anticipated timing of when Advantage expects its gas plant at
Progress will be on-stream and the anticipated benefits to be
derived therefrom, including lower operating costs, stronger
operating netbacks and incremental processing capacity;
expectations of low-cost production growth at Glacier in 2026 and
2027; expectations that market conditions for natural gas will
improve in 2025; Advantage's 2024 capital spending guidance;
expectations that the Corporation's previously incurred carbon
capture expenditures will be eligible expenditures under the CCUS
ITC program and the amount that Advantage expects to receive
therefrom; the Corporation's long-term focus on maximizing AFF per
share growth and its expectations that it will exceed its per-share
growth targets as a result of the acquisition; Advantage's strategy
of maximizing the pace of de-levering, with a focus on achieving
its net debt target; Advantage's net debt target and the
anticipated timing thereof; that Advantage may consider
opportunistic share buybacks; expectations that Advantage will host
a virtual investor day and the anticipated timing and contents
thereof; and the Corporation's natural gas hedging program.
Advantage's actual decisions, activities, results, performance or
achievement could differ materially from those expressed in, or
implied by, such forward-looking statements and accordingly, no
assurances can be given that any of the events anticipated by the
forward-looking statements will transpire or occur or, if any of
them do, what benefits that Advantage will derive from
them.
These statements involve substantial known and unknown risks
and uncertainties, certain of which are beyond Advantage's control,
including, but not limited to: changes in general economic, market,
industry and business conditions; actions by governmental or
regulatory authorities including increasing taxes and changes in
investment or other regulations; changes in tax laws, royalty
regimes and incentive programs relating to the oil and gas
industry; Advantage's success at acquisition, exploitation and
development of reserves; unexpected drilling results; changes in
commodity prices, currency exchange rates, net capital
expenditures, reserves or reserves estimates and debt service
requirements; the occurrence of unexpected events involved in the
exploration for, and the operation and development of, oil and gas
properties, including hazards such as fire, explosion, blowouts,
cratering, and spills, each of which could result in substantial
damage to wells, production and processing facilities, other
property and the environment or in personal injury; changes or
fluctuations in production levels; delays in anticipated timing of
drilling and completion of wells; individual well productivity;
competition from other producers; the lack of availability of
qualified personnel or management; credit risk; changes in laws and
regulations including the adoption of new environmental laws and
regulations and changes in how they are interpreted and enforced;
our ability to comply with current and future environmental or
other laws; stock market volatility and market valuations;
liabilities inherent in oil and natural gas operations; competition
for, among other things, capital, acquisitions of reserves,
undeveloped lands and skilled personnel; incorrect assessments of
the value of acquisitions; geological, technical, drilling and
processing problems and other difficulties in producing petroleum
reserves; ability to obtain required approvals of regulatory
authorities; the risk that the Corporation may not have access to
sufficient capital from internal and external sources; the risk
that Advantage's Charlie Lake
assets may have lower production than anticipated and may generate
less free cash flow than anticipated; the risk that Advantage may
not provide additional details regarding its development program
and its 2025 capital budget when anticipated; the risk that
Advantage's gas plant at Progress may not come on-stream when
anticipated, or at all, or lead to the benefits anticipated; the
risk that market conditions for natural gas in 2025 may be less
favorable than anticipated; the risk that the Corporation's
previously incurred carbon capture expenditures may not be eligible
expenditures under the CCUS ITC program and that Advantage may
receive less money from the CCUS ITC program than anticipated; the
risk that Advantage may not buyback any of its shares; the risk
that the Corporation's AFF per share may be less than anticipated
and that the Corporation may not meet its per-share growth targets;
the risk that Advantage may not maximize the pace of de-levering;
and the risk that the Corporation's net debt and capital spending
may be greater than anticipated. Many of these risks and
uncertainties and additional risk factors are described in the
Corporation's Annual Information Form which is available at
www.sedarplus.ca ("SEDAR+") and
www.advantageog.com. Readers are also referred to risk
factors described in other documents Advantage files with Canadian
securities authorities.
With respect to forward-looking statements contained in this
press release, Advantage has made assumptions regarding, but not
limited to: conditions in general economic and financial markets;
effects of regulation by governmental agencies; current and future
commodity prices and royalty regimes; the Corporation's current and
future hedging program; future exchange rates; royalty rates;
future operating costs; future transportation costs and
availability of product transportation capacity; availability of
skilled labor; availability of drilling and related equipment;
timing and amount of net capital expenditures; the impact of
increasing competition; the price of crude oil and natural gas; the
number of new wells required to achieve the budget objectives; that
the Corporation will have sufficient cash flow, debt or equity
sources or other financial resources required to fund its capital
and operating expenditures and requirements as needed; that the
Corporation's conduct and results of operations will be consistent
with its expectations; that the Corporation will have the ability
to develop the Corporation's properties in the manner currently
contemplated; current or, where applicable, proposed assumed
industry conditions, laws and regulations will continue in effect
or as anticipated; that Advantage's per share growth will increase
as a result of the acquisition; and the estimates of the
Corporation's production and reserves volumes and the assumptions
related thereto (including commodity prices and development costs)
are accurate in all material respects. Readers are cautioned that
the foregoing lists of factors are not exhaustive.
The future acquisition by the Corporation of the
Corporation's common shares pursuant to its share buyback program,
if any, and the level thereof is uncertain. Any decision to acquire
common shares of the Corporation pursuant to the Corporation's
share buyback program will be subject to the discretion of the
board of directors of the Corporation and may depend on a variety
of factors, including, without limitation, the Corporation's
business performance, financial condition, financial requirements,
growth plans, expected capital requirements and other conditions
existing at such future time including, without limitation,
contractual restrictions and satisfaction of the solvency tests
imposed on the Corporation under applicable corporate law. There
can be no assurance of the number of common shares of the
Corporation that the Corporation will acquire pursuant to its share
buyback program, if any, in the future.
Management has included the above summary of assumptions and
risks related to forward-looking information above and in its
continuous disclosure filings on SEDAR+ in order to provide
shareholders with a more complete perspective on Advantage's future
operations and such information may not be appropriate for other
purposes. Advantage's actual results, performance or achievement
could differ materially from those expressed in, or implied by,
these forward-looking statements and, accordingly, no assurance can
be given that any of the events anticipated by the forward-looking
statements will transpire or occur, or if any of them do so, what
benefits that Advantage will derive there from. Readers are
cautioned that the foregoing lists of factors are not exhaustive.
These forward-looking statements are made as of the date of this
press release and Advantage disclaims any intent or obligation to
update publicly any forward-looking statements, whether as a result
of new information, future events or results or otherwise, other
than as required by applicable securities laws.
This press release contains information that may be
considered a financial outlook under applicable securities laws
about the Corporation's potential financial position, including,
but not limited to: expectations that Advantage's gas plant at
Progress will lead to lower operating costs and stronger operating
netbacks; expectations of low-cost production growth at Glacier in
2026 and 2027; Advantage's 2024 capital spending guidance;
expectations that the Corporation's previously incurred carbon
capture expenditures will be eligible expenditures under the CCUS
ITC program and the amount that Advantage expects to receive
therefrom; and Advantage's net debt target and the anticipated
timing thereof; all of which are subject to numerous assumptions,
risk factors, limitations and qualifications, including those set
forth in the above paragraphs. The actual results of operations of
the Corporation and the resulting financial results will vary from
the amounts set forth in this press release and such variations may
be material. This information has been provided for illustration
only and with respect to future periods are based on budgets and
forecasts that are speculative and are subject to a variety of
contingencies and may not be appropriate for other purposes.
Accordingly, these estimates are not to be relied upon as
indicative of future results. Except as required by applicable
securities laws, the Corporation undertakes no obligation to update
such financial outlook. The financial outlook contained in this
press release was made as of the date of this press release and was
provided for the purpose of providing further information about the
Corporation's potential future business operations. Readers are
cautioned that the financial outlook contained in this press
release is not conclusive and is subject to change.
Oil and Gas Information
Barrels of oil equivalent (boe) and thousand cubic feet of
natural gas equivalent (mcfe) may be misleading, particularly if
used in isolation. Boe and mcfe conversion ratios have been
calculated using a conversion rate of six thousand cubic feet of
natural gas equivalent to one barrel of oil. A boe and mcfe
conversion ratio of 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. 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 on a 6:1 basis may be misleading as
an indication of value.
This press release contains several oil and gas metrics,
including, operating netback and decline rate, which are described
below under "Specified Financial Measures". Such oil and gas
metrics have been prepared by management and do not have
standardized meanings or standard methods of calculation and
therefore such measures may not be comparable to similar measures
used by other companies and should not be used to make comparisons.
Such metrics have been included herein to provide readers with
additional measures to evaluate the Corporation's performance;
however, such measures are not reliable indicators of the future
performance of the Corporation and future performance may not
compare to the performance in previous periods and therefore such
metrics should not be unduly relied upon. Management uses these oil
and gas metrics for its own performance measurements and to provide
shareholders with measures to compare the Corporation's operations
over time. Readers are cautioned that the information provided by
these metrics, or that can be derived from the metrics presented in
this press release, should not be relied upon for investment or
other purposes.
Specified Financial Measures
Throughout this press release, Advantage discloses certain
measures to analyze financial performance, financial position, and
cash flow. These non-GAAP and other financial measures do not have
any standardized meaning prescribed under International Financial
Reporting Standards as issued by the International Accounting
Standards Board ("IFRS Accounting Standards") and therefore may not
be comparable to similar measures presented by other entities. The
non-GAAP and other financial measures should not be considered to
be more meaningful than GAAP measures which are determined in
accordance with IFRS Accounting Standards, such as net income
(loss) and comprehensive income (loss), cash provided by operating
activities, and cash used in investing activities, as indicators of
Advantage's performance.
Non-GAAP Financial Measures
Adjusted Funds Flow
The Corporation considers adjusted funds flow to be a useful
measure of Advantage's ability to generate cash from the production
of natural gas and liquids, which may be used to settle outstanding
debt and obligations, support future capital expenditures plans, or
return capital to shareholders. Changes in non-cash working capital
are excluded from adjusted funds flow as they may vary
significantly between periods and are not considered to be
indicative of the Corporation's operating performance as they are a
function of the timeliness of collecting receivables and paying
payables. Expenditures on decommissioning liabilities are excluded
from the calculation as the amount and timing of these expenditures
are unrelated to current production and are partially discretionary
due to the nature of our low liability. Additionally, the
Corporation discloses adjusted funds flow by legal entity
(Advantage and Entropy) to allow users to assess the performance of
each entity on a standalone basis. A reconciliation of the most
directly comparable financial measure by legal entity has been
provided below:
|
|
Three months
ended
September 30,
2024
|
Nine months
ended
September 30,
2024
|
|
($000)
|
Advantage
|
Entropy
|
Consolidated
|
Advantage
|
Entropy
|
Consolidated
|
Cash provided by (used
in) operating activities
|
49,236
|
(2,517)
|
46,719
|
166,478
|
(5,295)
|
161,183
|
Expenditures on decommissioning liability
|
879
|
-
|
879
|
988
|
-
|
988
|
Changes in
non-cash working capital
|
4,545
|
117
|
4,662
|
(1,744)
|
(420)
|
(2,164)
|
Adjusted funds
flow
|
54,660
|
(2,400)
|
52,260
|
165,722
|
(5,715)
|
160,007
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months
ended
September 30,
2023
|
Nine months
ended
September 30,
2023
|
($000)
|
Advantage
|
Entropy
|
Consolidated
|
Advantage
|
Entropy
|
Consolidated
|
Cash provided by (used
in) operating activities
|
91,864
|
(1,488)
|
90,376
|
239,825
|
(5,528)
|
234,297
|
Expenditures on decommissioning liability
|
1,420
|
-
|
1,420
|
1,919
|
-
|
1,919
|
Changes in
non-cash working capital
|
(9,957)
|
23
|
(9,934)
|
(5,866)
|
726
|
(5,140)
|
Adjusted funds
flow
|
83,327
|
(1,465)
|
81,862
|
235,878
|
(4,802)
|
231,076
|
Net Capital Expenditures
Net capital expenditures include total capital expenditures
related to property, plant and equipment, exploration and
evaluation assets and intangible assets. Management considers this
measure reflective of actual capital activity for the period as it
excludes changes in working capital related to other periods and
excludes cash receipts on government grants. Additionally, the
Corporation discloses net capital expenditures by legal entity
(Advantage and Entropy) to allow users to assess the performance of
each entity on a standalone basis. A reconciliation of the most
directly comparable financial measure by legal entity has been
provided below:
|
Three months
ended
September 30,
2024
|
Nine months
ended
September 30,
2024
|
($000)
|
Advantage
|
Entropy
|
Consolidated
|
Advantage
|
Entropy
|
Consolidated
|
Cash used in investing
activities
|
43,883
|
8,882
|
52,765
|
607,018
|
19,505
|
626,523
|
Changes in
non-cash working capital
|
11,053
|
2,909
|
13,962
|
9,292
|
1,934
|
11,226
|
Net capital
expenditures
|
54,936
|
11,791
|
66,727
|
616,310
|
21,439
|
637,749
|
|
Three months
ended
September 30,
2023
|
Nine months
ended
September 30,
2023
|
($000)
|
Advantage
|
Entropy
|
Consolidated
|
Advantage
|
Entropy
|
Consolidated
|
Cash used in investing
activities
|
47,852
|
2,034
|
49,886
|
216,189
|
7,726
|
223,915
|
Changes in
non-cash working capital
|
10,209
|
1,139
|
11,348
|
16,923
|
2,020
|
18,943
|
Net capital
expenditures
|
58,061
|
3,173
|
61,234
|
233,112
|
9,746
|
242,858
|
Free Cash Flow
Advantage computes free cash flow as adjusted funds flow less
net capital expenditures excluding the impact of asset acquisitions
and dispositions. Advantage uses free cash flow as an indicator of
the efficiency and liquidity of Advantage's business by measuring
its cash available after net capital expenditures, excluding
acquisitions, to settle outstanding debt and obligations and
potentially return capital to shareholders by paying dividends or
buying back common shares. Advantage excludes the impact of
acquisitions and dispositions as they are not representative of the
free cash flow used in the Corporation's operations. A
reconciliation of the most directly comparable financial measure
has been provided below:
|
Three months
ended
September
30
|
Nine months
ended
September
30
|
($000)
|
2024
|
2023
|
2024
|
2023
|
Cash provided by
operating activities
|
46,719
|
90,376
|
161,183
|
234,297
|
Cash used in investing
activities
|
(52,765)
|
(49,886)
|
(626,523)
|
(223,915)
|
Changes in
non-cash working capital
|
(9,300)
|
(21,282)
|
(13,390)
|
(24,083)
|
Expenditures on decommissioning liability
|
879
|
1,420
|
988
|
1,919
|
Asset
acquisition
|
(201)
|
-
|
445,274
|
-
|
Free cash flow
(negative)
|
(14,668)
|
20,628
|
(32,468)
|
(11,782)
|
Operating Income
Operating income is comprised of natural gas and liquids
sales, realized gains on derivatives, processing and other income,
net sales of purchased natural gas, net of expenses resulting from
field operations, including royalty expense, operating expense and
transportation expense. Operating income provides Management and
users with a measure to compare the profitability of field
operations between companies, development areas and specific wells.
The composition of operating income is as follows:
|
Three months
ended
September
30
|
Nine months
ended
September
30
|
($000)
|
2024
|
2023
|
2024
|
2023
|
Natural gas and liquids
sales
|
139,840
|
140,724
|
379,818
|
393,963
|
Realized gains on
derivatives
|
16,705
|
6,010
|
30,547
|
29,103
|
Processing and other
income
|
1,060
|
2,303
|
5,186
|
5,143
|
Net sales of purchased
natural gas
|
-
|
-
|
-
|
(247)
|
Royalty
expense
|
(19,338)
|
(9,154)
|
(35,488)
|
(32,130)
|
Operating
expense
|
(37,979)
|
(22,758)
|
(88,211)
|
(61,729)
|
Transportation
expense
|
(26,576)
|
(21,833)
|
(74,507)
|
(64,939)
|
Operating
income
|
73,712
|
95,292
|
217,345
|
269,164
|
Non-GAAP Ratios
Adjusted Funds Flow per basic share and diluted share
Adjusted funds flow per basic share and diluted share is
derived by dividing adjusted funds flow by the basic and diluted
weighted average shares outstanding of the Corporation. Management
believes that adjusted funds flow per basic share and diluted share
provides investors an indicator of funds generated from the
business that could be allocated to each shareholder's equity
position.
|
Three months
ended
September
30
|
Nine months
ended
September
30
|
($000, except as
otherwise indicated)
|
2024
|
2023
|
2024
|
2023
|
Adjusted funds
flow
|
52,260
|
81,862
|
160,007
|
231,076
|
Weighted average shares
outstanding (000)
|
166,972
|
167,702
|
162,941
|
167,434
|
Diluted weighted
average shares outstanding (000)
|
166,972
|
172,182
|
166,116
|
172,979
|
Adjusted funds flow per
share ($/share)
|
0.31
|
0.49
|
0.98
|
1.38
|
Adjusted funds flow per
diluted share ($/share)
|
0.31
|
0.48
|
0.96
|
1.34
|
Adjusted Funds Flow per boe
Adjusted funds flow per boe is derived by dividing adjusted
funds flow by the total production in boe for the reporting period.
Adjusted funds flow per boe is a useful ratio that allows users to
compare the Corporation's adjusted funds flow against other
competitor corporations with different rates of production.
|
Three months
ended
September
30
|
Nine months
ended
September
30
|
($000, except as
otherwise indicated)
|
2024
|
2023
|
2024
|
2023
|
Adjusted funds
flow
|
52,260
|
81,862
|
160,007
|
231,076
|
|
|
|
|
|
Total production
(boe/d)
|
74,371
|
64,195
|
68,951
|
58,083
|
Days in
period
|
92
|
92
|
274
|
273
|
Total production
(boe)
|
6,842,132
|
5,905,940
|
18,892,574
|
15,856,659
|
Adjusted funds flow per
BOE ($/boe)
|
7.64
|
13.86
|
8.47
|
14.57
|
Operating Netback
Operating netback is derived by dividing each component of
operating income by the total production in boe for the reporting
period. Operating netback per boe provides Management and users
with a measure to compare the profitability of field operations
between companies, development areas and specific wells against
other competitor corporations with different rates of
production.
|
Three months
ended
September
30
|
Nine months
ended
September
30
|
($000, except as
otherwise indicated)
|
2024
|
2023
|
2024
|
2023
|
Operating
income
|
73,712
|
95,292
|
217,345
|
269,164
|
|
|
|
|
|
Total production
(boe/d)
|
74,371
|
64,195
|
68,951
|
58,083
|
Days in
period
|
92
|
92
|
274
|
273
|
Total production
(boe)
|
6,842,132
|
5,905,940
|
18,892,574
|
15,856,659
|
Operating netback
($/boe)
|
10.77
|
16.14
|
11.50
|
16.97
|
Capital Management Measures
Working Capital
Working capital is a capital management financial measure
that provides Management and users with a measure of the
Corporation's short-term operating liquidity. By excluding short
term derivatives and the current portion of provision and other
liabilities, Management and users can determine if the
Corporation's energy operations are sufficient to cover the
short-term operating requirements. Working capital is not a
standardized measure and therefore may not be comparable with the
calculation of similar measures by other entities.
A summary of working capital as at September 30, 2024 and September 30, 2023 is as follows:
|
September
30
2024
|
September
30
2023
|
Cash and cash
equivalents
|
12,209
|
41,179
|
Trade and other
receivables
|
|
59,910
|
49,229
|
Prepaid expenses and
deposits
|
|
13,240
|
19,056
|
Trade and other accrued
liabilities
|
(91,778)
|
(79,648)
|
Working capital
(deficit) surplus
|
(6,419)
|
29,816
|
Net Debt
Net debt is a capital management financial measure that
provides Management and users with a measure to assess the
Corporation's liquidity. Net debt is not a standardized measure and
therefore may not be comparable with the calculation of similar
measures by other entities. Additionally, the Corporation discloses
net debt by legal entity (Advantage and Entropy) to allow users to
assess the performance of each entity on a standalone
basis.
Previously, the Corporation included the unsecured
debentures, excluding the unsecured debentures derivative liability
in the composition of net debt. Effective March 31, 2024, the Corporation revised the
composition of net debt to include the aggregate principal balance
of unsecured debentures, which provides users the balance that is
either due at the end of the term, or that may be converted into
common shares of Entropy. Comparative figures have been restated to
reflect the reclassification.
A summary of the reconciliation of net debt as at
September 30, 2024 and September 30, 2023 is as follows:
|
|
September 30,
2024
|
($000)
|
Advantage
|
Entropy
|
Consolidated
|
Bank
indebtedness
|
469,551
|
-
|
469,551
|
Aggregate principal
balance of unsecured debentures
|
-
|
74,239
|
74,239
|
Aggregate principal
balance of convertible debentures
|
143,750
|
-
|
143,750
|
Working capital
(surplus) deficit
|
8,589
|
(2,170)
|
6,419
|
Net debt
|
619,391
|
72,069
|
693,959
|
|
|
September 30,
2023
|
($000)
|
Advantage
|
Entropy
|
Consolidated
|
Bank
indebtedness
|
226,127
|
-
|
226,127
|
Aggregate principal
balance of unsecured debentures
|
-
|
40,000
|
40,000
|
Working capital
surplus
|
(19,417)
|
(10,399)
|
(29,816)
|
Net debt
|
206,710
|
29,601
|
236,311
|
Supplementary financial measures
"Average realized prices (including realized derivatives)
natural gas" is comprised of natural gas sales, as determined in
accordance with IFRS Accounting Standards, divided by the
Corporation's natural gas production.
"Average realized prices (including realized derivatives)
liquids" is comprised of crude oil, condensate and NGL's sales, as
determined in accordance with IFRS Accounting Standards, divided by
the Corporation's crude oil, condensate and NGL's
production.
"Decline rate" is calculated by identifying the actual or
forecasted production of all the wells onstream at the start of the
year, then tracking their cumulative decline by the end of the
year, expressed as a percentage.
"Natural gas and liquids sales per boe" is comprised of
natural gas sales and liquids sales, as determined in accordance
with IFRS Accounting Standards, divided by the
Corporation's total natural gas and liquids production.
"Operating expense per boe" is comprised of operating
expense, as determined in accordance with IFRS Accounting
Standards, divided by the Corporation's total
production.
"Processing and other income per boe" is comprised of
processing and other income, as determined in accordance with
IFRS Accounting Standards, divided by the
Corporation's total production.
"Realized gains on derivatives per boe" is comprised of
realized gains on derivatives, as determined in accordance with
IFRS Accounting Standards, divided by the
Corporation's total production.
"Royalty expense per boe" is comprised of royalty expense, as
determined in accordance with IFRS Accounting
Standards, divided by the Corporation's total
production.
"Transportation expense per boe" is comprised of
transportation expense, as determined in accordance with IFRS
Accounting Standards, divided by the Corporation's total
production.
The following abbreviations used in this press release
have the meanings set forth below:
bbl
|
one
barrel
|
bbls
|
barrels
|
bbls/d
|
barrels per
day
|
boe
|
barrels of oil
equivalent of natural gas, on the basis of one barrel of oil or
NGLs for six thousand cubic feet of natural gas
|
boe/d
|
barrels of oil
equivalent of natural gas per day
|
CCUS
|
carbon capture
utilization and storage
|
GJ
|
gigajoule
|
mcf
|
thousand cubic
feet
|
mcf/d
|
thousand cubic feet
per day
|
mcfe
|
thousand cubic feet
equivalent on the basis of six thousand cubic feet of natural gas
for one barrel of oil or NGLs
|
mmcf
|
million cubic
feet
|
mmcf/d
|
million cubic feet
per day
|
Liquids
|
includes NGLs,
condensate and crude oil
|
NGLs and
condensate
|
Natural Gas Liquids
as defined in National Instrument 51-101
|
Natural
Gas
|
Conventional Natural
Gas as defined in National Instrument 51-101
|
Crude
Oil
|
Light Crude Oil and
Medium Crude Oil as defined in National Instrument
51-101
|
SOURCE Advantage Energy Ltd.