CALGARY,
AB, Feb. 26, 2024 /CNW/ - Spartan
Delta Corp. ("Spartan" or the "Company") (TSX:
SDE) is pleased to report its financial and operating results for
the fourth quarter and year ended December
31, 2023, highlights of the Company's year-end reserves
evaluation, as well as updated guidance for 2024.
Selected financial and operational information is set out below
and should be read in conjunction with Spartan's audited
consolidated annual financial statements and related management's
discussion and analysis ("MD&A") for the years ended
December 31, 2023 and 2022, which are
filed on SEDAR+ at www.sedarplus.ca and are available on the
Company's website at www.spartandeltacorp.com. The highlights
reported in this press release include certain non-GAAP financial
measures and ratios which have been identified using capital
letters. The reader is cautioned that these measures may not be
directly comparable to other issuers; please refer to additional
information under the heading "Reader Advisories – Non-GAAP
Measures and Ratios".
MESSAGE TO SHAREHOLDERS
"2023 was a transformational year for Spartan strategically
executing on the opportunity to crystalize outsized shareholder
returns.
From growing the Company to over 80,000 BOE/d in Q1 2023, to
divesting its Montney assets in Q2 2023, Spartan has created
tremendous value for its shareholders by having declared, since our
initial recapitalization transaction in 2019, $1.8 billion in dividends and distributions,
after only having raised $537 million
in equity. As a result of the Montney divestitures, certain
metrics year over year in the reported year-end financials and
reserves may not be comparable.
Spartan continues to demonstrate the underlying strength of
its foundational Deep Basin asset by executing on a successful
second half 2023. We are excited to continue building value for
Spartan's shareholders in 2024 through the optimization and
development of its Deep Basin asset, participating in the
consolidation of the Deep Basin, and leveraging the strength of the
Company's balance sheet and Free Funds Flow to continue advancing
our Duvernay strategy,"
commented Fotis Kalantzis, President
and CEO of Spartan.
2023 FINANCIAL AND OPERATING HIGHLIGHTS
- Spartan successfully closed the sale of its Gold Creek and
Karr Montney assets on May 10, 2023, to Crescent Point Energy Corp. for
cash consideration of $1.7 billion
(the "Asset Sale").
- The Company declared $1.7
billion, or $9.60 per share,
in dividends and distributions to its shareholders during the year
ended December 31, 2023. Since
inception Spartan has raised $537
million of equity at an average cost of $3.16 per share.
- On June 20, 2023, Spartan
successfully completed the spin-out of its early stage Montney
assets (the "Spin-Out") to Logan Energy Corp.
("Logan") at a net asset value of $0.35 per share by distributing 1.0 Logan Share and 1.0 Logan Warrant per Spartan
Share, with each warrant entitling the holder to acquire 1.0
Logan Share at an exercise price of
$0.35 per share.
- The Company reported production of 53,179 BOE/d in 2023, a
decrease from 73,084 BOE/d in 2022. The decrease in production
volume year over year is a result of the Asset Sale and the
Spin-Out.
- Fourth quarter 2023 production averaged 37,664 BOE/d (31%
liquids), reflecting a slight increase in production and an 8%
increase in liquids production from the third quarter of 2023.
- As a result of the Asset Sale, the Spin-Out, and reduced
commodity prices, Spartan reported oil and gas sales of
$652.8 million in 2023 compared to
$1.5 billion in 2022.
- Fourth quarter 2023 oil and gas sales increased to $85.8 million, up 5% from the third of quarter
2023.
- The Company's operations generated Adjusted Funds Flow of
$425.2 million ($2.45 per share, diluted) in 2023, 7% higher than
2023 guidance. In H2 2023, Spartan generated Adjusted Funds Flow of
$119.6 million, 29% higher than H2
2023 guidance.
- Spartan successfully executed a capital program of $295.0 million in 2023, of which $31.9 million was in the fourth quarter.
- Spartan generated Free Funds Flow of $130.1 million in 2023, 10% higher than 2023
guidance. In H2 2023, Spartan generated Free Funds Flow of
$60.2 million, 32% higher than H2
2023 guidance.
- In the fourth quarter of 2023, Spartan closed acquisitions in
the West Shale Basin Duvernay (the "Duvernay") for aggregate cash
consideration of approximately $32.5
million. The acquisitions included undeveloped acreage, 3D
seismic, and approximately 400 BOE/d of Duvernay production. To date, Spartan has
accumulated greater than 170,000 net acres in the Duvernay.
- On December 29, 2023, the Company
fully repaid its term facility of $150
million and exited 2023 with Net Debt of $75.3 million resulting in a 0.3X Net Debt to
Annualized AFF ratio.
- As at December 31, 2023, Spartan
had $641.3 million tax pools, of
which $398.0 million are non-capital
losses.
- Subsequent to December 31, 2023,
Spartan increased its 2024 AECO 7A hedge position to 41% of net
natural gas production at an average price of $2.79/GJ and has hedged 21% of its net oil and
condensate production at an average price of $101.06/bbl.
The table below summarizes the Company's financial and operating
results for the fourth quarters and years ended December 31, 2023, and December 31, 2022:
|
Three months ended
December 31
|
Year ended December
31
|
(CA$ thousands,
except as otherwise noted)
|
2023
|
2022
|
%
|
2023
|
2022
|
%
|
FINANCIAL
HIGHLIGHTS
|
|
|
|
|
|
|
Oil and gas
sales
|
85,832
|
357,126
|
(76)
|
652,769
|
1,464,467
|
(55)
|
Net income and
comprehensive income
|
110,584
|
152,919
|
(28)
|
663,107
|
681,086
|
(3)
|
$ per share, basic
(a)
|
0.64
|
0.95
|
(33)
|
3.84
|
4.36
|
(12)
|
$ per share, diluted
(a)
|
0.64
|
0.87
|
(26)
|
3.82
|
3.88
|
(2)
|
Cash provided by
operating activities
|
51,289
|
200,363
|
(74)
|
475,669
|
795,371
|
(40)
|
Adjusted Funds Flow
(b)
|
55,722
|
232,839
|
(76)
|
425,173
|
825,667
|
(49)
|
$ per share, basic
(a)(b)
|
0.32
|
1.45
|
(78)
|
2.46
|
5.29
|
(53)
|
$ per share, diluted
(a)(b)
|
0.32
|
1.31
|
(76)
|
2.45
|
4.66
|
(47)
|
Free Funds Flow
(b)
|
23,798
|
73,689
|
(68)
|
130,128
|
391,510
|
(67)
|
Cash (provided by) used
in investing activities
|
68,457
|
134,048
|
(49)
|
(1,324,930)
|
442,303
|
(400)
|
Capital Expenditures before
A&D (b)
|
31,924
|
159,150
|
(80)
|
295,045
|
434,157
|
(32)
|
Adjusted Net Capital A&D
(b)
|
32,661
|
231
|
nm
|
(1,670,197)
|
5,183
|
nm
|
Total assets
|
819,524
|
2,099,475
|
(61)
|
819,524
|
2,099,475
|
(61)
|
Long-term
debt
|
44,476
|
145,180
|
(69)
|
44,476
|
145,180
|
(69)
|
Net Debt
(b)
|
75,296
|
138,376
|
(46)
|
75,296
|
138,376
|
(46)
|
Net Debt to Annualized AFF
Ratio (b)
|
0.3X
|
0.2X
|
50
|
0.3X
|
0.2X
|
50
|
Shareholders'
equity
|
429,717
|
1,516,821
|
(72)
|
429,717
|
1,516,821
|
(72)
|
Common shares
outstanding (000s), end of period (a)
|
173,201
|
171,410
|
1
|
173,201
|
171,410
|
1
|
|
Three months ended
December 31
|
Year ended December
31
|
|
|
2023
|
2022
|
%
|
2023
|
2022
|
%
|
|
OPERATING HIGHLIGHTS
AND NETBACKS (e)
|
|
|
|
|
|
|
|
Average daily
production
|
|
|
|
|
|
|
|
Crude oil
(bbls/d)
|
570
|
13,714
|
(96)
|
5,838
|
12,976
|
(55)
|
|
Condensate
(bbls/d) (c)
|
1,870
|
2,549
|
(27)
|
2,192
|
2,328
|
(6)
|
Natural gas liquids (bbls/d)
(c)
|
9,196
|
12,757
|
(28)
|
10,541
|
12,612
|
(16)
|
Natural gas
(mcf/d)
|
156,170
|
273,716
|
(43)
|
207,645
|
271,010
|
(23)
|
BOE/d
|
37,664
|
74,639
|
(50)
|
53,179
|
73,084
|
(27)
|
% Liquids
(d)
|
31 %
|
39 %
|
(21)
|
35 %
|
38 %
|
(8)
|
Average realized
prices, before financial instruments
|
|
|
|
|
|
|
Crude oil ($/bbl)
|
95.93
|
109.76
|
(13)
|
100.07
|
119.94
|
(17)
|
Condensate ($/bbl)
(c)
|
100.76
|
111.19
|
(9)
|
100.81
|
119.70
|
(16)
|
Natural gas liquids ($/bbl)
(c)
|
31.22
|
44.94
|
(31)
|
34.00
|
50.45
|
(33)
|
Natural gas
($/mcf)
|
2.58
|
5.55
|
(54)
|
3.01
|
5.69
|
(47)
|
Combined average
($/BOE)
|
24.77
|
52.01
|
(52)
|
33.63
|
54.90
|
(39)
|
Netbacks ($/BOE)
(e)
|
|
|
|
|
|
|
Oil and gas sales
|
24.77
|
52.01
|
(52)
|
33.63
|
54.90
|
(39)
|
Processing and other
revenue
|
0.59
|
0.39
|
51
|
0.49
|
0.35
|
40
|
Royalties
|
(3.05)
|
(5.53)
|
(45)
|
(3.58)
|
(5.99)
|
(40)
|
Operating
expenses
|
(5.32)
|
(8.64)
|
(38)
|
(7.08)
|
(8.75)
|
(19)
|
Transportation
expenses
|
(1.70)
|
(2.76)
|
(38)
|
(2.36)
|
(2.80)
|
(16)
|
Operating Netback,
before hedging ($/BOE) (e)
|
15.29
|
35.47
|
(57)
|
21.10
|
37.71
|
(44)
|
Settlements on Commodity
Derivative Contracts(e)(f)
|
5.41
|
(1.19)
|
(555)
|
3.52
|
(4.81)
|
(173)
|
Net Pipeline Transportation
Margin (e)(g)
|
-
|
-
|
-
|
-
|
(0.01)
|
(100)
|
Operating Netback,
after hedging ($/BOE) (e)
|
20.70
|
34.28
|
(40)
|
24.62
|
32.89
|
(25)
|
General and administrative
expenses
|
(1.37)
|
(0.98)
|
40
|
(1.04)
|
(0.95)
|
9
|
Cash Financing Expenses
(e)(h)
|
(1.82)
|
(0.76)
|
139
|
(0.72)
|
(0.94)
|
(23)
|
Realized foreign exchange
gain (loss)
|
0.05
|
(0.01)
|
(600)
|
(0.02)
|
0.03
|
(167)
|
Other income
|
-
|
2.08
|
(100)
|
-
|
0.56
|
(100)
|
Settlement of
decommissioning obligations
|
(0.66)
|
(0.28)
|
136
|
(0.33)
|
(0.19)
|
74
|
Lease payments
(i)
|
(0.82)
|
(0.42)
|
95
|
(0.61)
|
(0.45)
|
(36)
|
Adjusted Funds Flow
Netback ($/BOE) (e)
|
16.08
|
33.91
|
(53)
|
21.90
|
30.95
|
(29)
|
|
|
|
|
|
|
|
|
a)
|
Refer to "Share
Capital" section of this press release.
|
b)
|
"Adjusted Funds Flow",
"Free Funds Flow", "Capital Expenditures before A&D", "Adjusted
Net Capital A&D", "Net Debt" and "Net Debt to Annualized AFF
Ratio" do not have standardized meanings under IFRS Accounting
Standards, refer to "Reader Advisories – Non-GAAP Measures and
Ratios" section of this press release.
|
c)
|
Condensate is a natural
gas liquid ("NGL") as defined by NI 51-101 (as defined
herein). See "Other Measurements".
|
d)
|
"Liquids" includes
crude oil, condensate and NGLs.
|
e)
|
"Netbacks" are non-GAAP
financial ratios calculated per unit of production. "Operating
Netback", "Settlements on Commodity Derivative Contracts", "Net
Pipeline Transportation Margin", "Cash Financing Expenses"
and "Adjusted Funds Flow Netback" do not have standardized
meanings under IFRS Accounting Standards, refer to "Non-GAAP
Measures and Ratios" section of this press release.
|
f)
|
Includes realized gains
or losses on derivative financial instruments plus settlements of
acquired derivative liabilities.
|
g)
|
Pipeline transportation
revenue, net of pipeline transportation expense.
|
h)
|
Includes interest and
fees on long-term debt, net of interest income.
|
i)
|
Includes total lease
payments comprised of the principal portion and financing cost of
lease liabilities.
|
2023 CAPITAL ACTIVITY
In 2023, Spartan successfully executed a $295.0 million capital program focusing on
continued development across multiple horizons in the Deep Basin
and completed a pre-disposition development program of its Gold
Creek and Karr assets located in the Montney.
- In the Deep Basin, Spartan drilled 20.2 net wells, completed
22.9 net wells, and brought 23.9 net wells on production.
- In the Montney, Spartan drilled 14.6 net wells, completed 9.0
net wells, and brought 7.3 net wells on production.
Spartan's 2023 capital program was $15.0
million higher than guidance, as a result of higher than
anticipated activity related to the divested Montney assets, 3D
seismic, land sales, and modifications to the Deep Basin drilling
program to ensure continuous and efficient rig operations.
2023 RESERVES INFORMATION
Spartan is pleased to provide select highlights from the results
of its year end independent oil and gas reserves evaluation as of
December 31, 2023 (the "McDaniel
Report"), as prepared by its independent qualified reserves
evaluator, McDaniel & Associates Consultants Ltd.
("McDaniel"). The evaluation of Spartan's properties was
prepared in accordance with the definitions, standards and
procedures contained in the most recent publication of the Canadian
Oil and Gas Evaluation Handbook ("COGEH") and National
Instrument 51-101 – Standards of Disclosure for Oil and Gas
Activities ("NI 51-101").
The following tables highlight the findings of the McDaniel
Report. The McDaniel Report was based on the published average
forecast pricing of McDaniel, GLJ Ltd. and Sproule Associates
Limited. See "O&G Reader Advisories – Reserves Disclosure"
for more information. Additional reserves information as required
under NI 51-101 will be included in Spartan's Annual Information
Form for the year ended December 31,
2023, which will be filed on or before March 31, 2024,
on SEDAR+ at www.sedarplus.ca. The numbers in the tables below may
not add due to rounding.
Summary of Reserves Volumes as at December 31, 2023
The Company's reserves volumes and undiscounted Future
Development Costs ("FDC") as at December 31, 2023 are summarized below:
SUMMARY OF RESERVE
VOLUMES (a)
|
Crude
Oil
(Mbbls)
|
NGL
(b)
(Mbbls)
|
Natural
Gas
(MMcf)
|
Combined
(MBOE)
|
FDC
Costs
($MM)
|
Proved developed
producing
|
1,491
|
22,949
|
346,989
|
82,271
|
15.4
|
Proved developed
non-producing
|
-
|
189
|
2,802
|
656
|
1.8
|
Proved
undeveloped
|
6,127
|
20,694
|
268,607
|
71,589
|
783.0
|
Total
Proved
|
7,618
|
43,831
|
618,397
|
154,516
|
800.2
|
Probable
|
8,719
|
30,097
|
407,151
|
106,674
|
628.6
|
Total Proved plus
Probable
|
16,337
|
73,928
|
1,025,548
|
261,190
|
1,428.8
|
a) Gross working
interest reserves before royalty deductions.
|
b) Natural gas liquids
include condensate volumes.
|
Net Present Value of Future Net Revenue as at December 31, 2023 (Before-Tax)
The following table summarizes the Net Present Value
("NPV") of the Company's reserves (before-tax) as at
December 31, 2023. The reserves value
on a $/BOE basis, discounted at 10% per year, is also summarized
for each category.
NET PRESENT
VALUE
BEFORE-TAX
|
0 %
|
5 %
|
10 %
|
15 %
|
20 %
|
Unit Value
(a) Before Tax
Discounted at 10%/Year
($/BOE)
|
($MM)
|
($MM)
|
($MM)
|
($MM)
|
($MM)
|
Developed
Producing
|
794.8
|
702.5
|
591.4
|
504.3
|
438.7
|
8.27
|
Developed
Non-Producing
|
9.6
|
7.5
|
6.1
|
5.1
|
4.4
|
11.80
|
Undeveloped
|
981.8
|
621.6
|
413.7
|
283.2
|
196.4
|
6.75
|
Total
Proved
|
1,786.1
|
1,331.5
|
1,011.2
|
792.6
|
639.5
|
7.58
|
Probable
|
1,852.7
|
1,014.7
|
617.1
|
408.2
|
288.2
|
6.97
|
Total Proved plus
Probable
|
3,638.8
|
2,346.2
|
1,628.3
|
1,200.8
|
927.8
|
7.34
|
a) Unit values are
based on net reserves. Net reserves are the Company's working
interest reserves after deduction of royalties, plus its royalty
interests in reserves.
|
Forecast Costs
The following table outlines estimated annual future development
capital expenditures required to bring total proved ("TP")
and total proved plus probable ("TPP") reserves on
production per the McDaniel Report:
FUTURE DEVELOPMENT
CAPITAL
|
TP
Reserves
($MM)
|
TPP
Reserves
($MM)
|
2024
|
112.1
|
112.1
|
2025
|
117.6
|
117.6
|
2026
|
221.0
|
221.0
|
2027
|
223.1
|
223.1
|
2028
|
109.4
|
210.5
|
Thereafter
|
17.0
|
544.5
|
Total FDC,
undiscounted
|
800.2
|
1,428.8
|
Total FDC,
discounted at 10%
|
624.8
|
968.8
|
UPDATED 2024 GUIDANCE
Spartan is encouraged by the initial results of its Deep Basin
asset optimization campaign and drilling improvements, and is
pleased to announce that it is reducing its 2024 forecast operating
costs by 9% to $6.07/BOE and reducing
its Capital Expenditures, before A&D, by $5 million to $125
million, exclusive of Duvernay activity, while production guidance
remains unchanged at 38,500 – 40,500 BOE/d.
As a result of the significant decrease in natural gas prices
due to high North American supply growth and challenging weather
conditions impacting demand, Spartan has increased its 2024 AECO 7A
hedge position to 41% of net natural gas production at an average
price of $2.79/GJ and has hedged 21%
of its net oil and condensate production at an average price
of $101.06/bbl. Despite a drastic
decrease in natural gas prices, Spartan expects to generate
Adjusted Funds Flow of $170 million
and Free Funds Flow of $45 million in
2024.
In 2024, Spartan is focused on optimizing its foundational Deep
Basin asset, participating in the consolidation of the Deep Basin,
and leveraging the Company's strong balance sheet and Free Funds
Flow to progress its Duvernay
strategy. Spartan believes it is well positioned to continue
generating shareholders significant return on investment through
optimization, consolidation, and development.
ANNUAL
GUIDANCE
|
Updated
|
Previous
|
Variance
(a)
|
Year ending December
31, 2024
|
Guidance
|
Guidance
|
Amount
|
%
|
Average Production
(BOE/d) (a)(c)
|
38,500 –
40,500
|
38,500 –
40,500
|
-
|
-
|
% Liquids
|
31 %
|
31 %
|
-
|
-
|
Benchmark Average
Commodity Prices
|
|
|
|
|
WTI crude oil price
(US$/bbl)
|
75.00
|
75.00
|
-
|
-
|
AECO 7A natural gas
price ($/GJ)
|
2.00
|
2.75
|
(0.75)
|
(27)
|
Average exchange rate
(US$/CA$)
|
1.35
|
1.37
|
(0.02)
|
(1)
|
Operating Netback,
before hedging ($/BOE) (b)(c)
|
13.05
|
14.78
|
(1.73)
|
(12)
|
Operating Netback,
after hedging ($/BOE) (b)(c)
|
14.20
|
14.97
|
(0.77)
|
(5)
|
Adjusted Funds Flow
($MM) (b)(c)
|
170
|
177
|
(7)
|
(4)
|
Capital Expenditures,
before A&D ($MM) (b)
|
125
|
130
|
(5)
|
(4)
|
Free Funds Flow ($MM)
(b)
|
45
|
47
|
(2)
|
(4)
|
Net Debt, end of year
($MM) (b)
|
30
|
19
|
11
|
58
|
Common shares
outstanding, end of year (MM)
|
174
|
174
|
-
|
-
|
a)
|
The financial
performance measures included in the Company's preliminary guidance
for 2024 is based on the midpoint of the average production
forecast.
|
b)
|
"Operating Netback",
"Adjusted Funds Flow", "Capital Expenditures, before A&D",
"Free Funds Flow" and "Net Debt" do not have standardized meanings
under IFRS Accounting Standards, see "Readers Advisories – Non-GAAP
Measures and Ratios".
|
c)
|
Additional information
regarding the assumptions used in the forecasted Average
Production, Operating Netbacks and Adjusted Funds Flow for 2024 are
provided in the Reader Advisories section of this press
release.
|
ABOUT SPARTAN DELTA CORP.
Spartan is committed to creating value for its shareholders,
focused on sustainability both in operations and financial
performance. The Company's ESG-focused culture is centered on
generating Free Funds Flow through responsible oil and gas
exploration and development. The Company has established a
portfolio of high-quality production and development opportunities
in the Deep Basin and the Duvernay. Spartan will continue to focus on
the execution of the Company's organic drilling program in the Deep
Basin, delivering operational synergies in a respectful and
responsible manner to the environment and communities it operates
in. The Company is well positioned to continue pursuing growth in
the Deep Basin, participate in the consolidation of the Deep Basin
fairway, and continue advancing its Duvernay strategy by leveraging Spartan's
balance sheet and Free Funds Flow.
Spartan's corporate presentation as of February 26, 2024, can be accessed on the
Company's website at www.spartandeltacorp.com.
READER ADVISORIES
Non-GAAP Measures and Ratios
This press release contains certain financial measures and
ratios which do not have standardized meanings prescribed by
International Financial Reporting Standards ("IFRS Accounting
Standards") or Generally Accepted Accounting Principles
("GAAP"). As these non-GAAP financial measures and ratios
are commonly used in the oil and gas industry, Spartan believes
that their inclusion is useful to investors. The reader is
cautioned that these amounts may not be directly comparable to
measures for other companies where similar terminology is used.
The non-GAAP measures and ratios used in this press release,
represented by the capitalized and defined terms outlined below,
are used by Spartan as key measures of financial performance, and
are not intended to represent operating profits nor should they be
viewed as an alternative to cash provided by operating activities,
net income or other measures of financial performance calculated in
accordance with IFRS Accounting Standards.
The definitions below should be read in conjunction with the
"Non-GAAP Measures and Ratios" section of the Company's MD&A
dated February 26, 2024, which
includes discussion of the purpose and composition of the specified
financial measures and detailed reconciliations to the most
directly comparable GAAP financial measures.
Operating Income and Operating
Netback
Operating Income, a non-GAAP financial measure, is a useful
supplemental measure that provides an indication of the Company's
ability to generate cash from field operations, prior to
administrative overhead, financing, and other business expenses.
"Operating Income, before hedging" is calculated by Spartan
as oil and gas sales, net of royalties, plus processing and other
revenue, less operating and transportation expenses. "Operating
Income, after hedging" is calculated by adjusting Operating
Income for: (i) realized gains or losses on derivative financial
instruments including settlements on acquired derivative financial
instrument liabilities (together a non-GAAP financial measure
"Settlements on Commodity Derivative Contracts"), and (ii)
pipeline transportation revenue, net of pipeline transportation
expense (the "Net Pipeline Transportation Margin"). The
Company refers to Operating Income expressed per unit of production
as an "Operating Netback" and reports the Operating Netback
before and after hedging, both of which are non-GAAP financial
ratios. Spartan considers Operating Netback an important measure to
evaluate its operational performance as it demonstrates its field
level profitability relative to current commodity prices.
Adjusted Funds Flow and Free Funds
Flow
Cash provided by operating activities is the most directly
comparable measure to Adjusted Funds Flow. "Adjusted Funds
Flow" is a non-GAAP financial measure reconciled to cash
provided by operating activities by excluding changes in non-cash
working capital, adding back transaction costs on acquisitions, and
deducting the principal portion of lease payments. Spartan utilizes
Adjusted Funds Flow as a key performance measure in the Company's
annual financial forecasts and public guidance. Transaction costs,
which primarily include legal and financial advisory fees,
regulatory and other expenses directly attributable to execution of
acquisitions and dispositions, are added back because the Company's
definition of Free Funds Flow excludes capital expenditures related
to acquisitions and dispositions. For greater clarity, incremental
overhead expenses related to ongoing integration and restructuring
post-acquisition are not adjusted and are included in Spartan's
general and administrative expenses. Lease liabilities are not
included in Spartan's definition of Net Debt therefore lease
payments are deducted in the period incurred to determine Adjusted
Funds Flow.
The Company refers to Adjusted Funds Flow expressed per unit of
production as an "Adjusted Funds Flow Netback".
"Free Funds Flow" is a non-GAAP financial measure
calculated by Spartan as Adjusted Funds Flow less Capital
Expenditures before A&D. Spartan believes Free Funds Flow
provides an indication of the amount of funds the Company has
available for future capital allocation decisions such as to repay
current and long-term debt, reinvest in the business or return
capital to shareholders.
Adjusted Funds Flow per share
Adjusted Funds Flow ("AFF") per share is a non-GAAP
financial ratio used by the Company as a key performance indicator.
AFF per share is calculated using the same methodology as net
income per share ("EPS"), however the diluted weighted
average common shares ("WA Shares") outstanding for AFF may
differ from the diluted weighted average determined in accordance
with IFRS Accounting Standards for purposes of calculating EPS due
to non-cash items that impact net income only. The dilutive impact
of stock options and share awards is more dilutive to AFF than EPS
because the number of shares deemed to be repurchased under the
treasury stock method is not adjusted for unrecognized share based
compensation expense as it is non-cash (see also, "Share
Capital").
Capital Expenditures, before
A&D
"Capital Expenditures before A&D" is a non-GAAP
financial measure used by Spartan to measure its capital investment
level compared to the Company's annual budgeted capital
expenditures for its organic drilling program. It includes capital
expenditures on exploration and evaluation assets and property,
plant and equipment, before acquisitions and dispositions. The
directly comparable GAAP measure to capital expenditures before
A&D is cash provided by (used in) investing activities.
Adjusted Net Capital A&D
"Adjusted Net Capital A&D" is a supplemental measure
disclosed by Spartan which aggregates the total amount of cash,
debt and share consideration used to acquire crude oil and natural
gas assets during the period, net of cash proceeds received on
dispositions. The Company believes this is useful information
because it is more representative of the total transaction value
than the cash acquisition costs or total cash used in investing
activities, determined in accordance with IFRS Accounting
Standards. The most directly comparable GAAP measures are
acquisition costs and disposition proceeds included as components
of cash used in investing activities.
Net Debt and Adjusted Working
Capital
References to "Net Debt" includes current and long-term
debt under Spartan's revolving credit facility and second lien term
facility, net of Adjusted Working Capital. Net Debt and Adjusted
Working Capital are both non-GAAP financial measures. "Adjusted
Working Capital" is calculated as current assets less current
liabilities, excluding derivative financial instrument assets and
liabilities, lease liabilities and current debt (if applicable).
The Adjusted Working Capital deficit includes cash and cash
equivalents, restricted cash, accounts receivable, prepaid expenses
and deposits, other current assets, accounts payable and accrued
liabilities, dividends payable, and the current portion of
decommissioning obligations.
Spartan uses Net Debt as a key performance measure to manage the
Company's targeted debt levels. The Company believes its
presentation of Adjusted Working Capital and Net Debt are useful as
supplemental measures because lease liabilities and derivative
financial instrument assets and liabilities relate to contractual
obligations for future production periods. Lease payments and cash
receipts or settlements on derivative financial instruments are
included in Spartan's reported Adjusted Funds Flow in the
production month to which the obligation relates.
References to "Cash Financing Expenses" includes interest
and fees on current and long-term debt, net of interest income, and
excludes financing costs related to lease liabilities and accretion
of decommissioning obligations. Cash Financing Expenses is a
non-GAAP financial measure used by Spartan in its budget and
guidance as it corresponds to the Company's definition of Net Debt,
however it should not be viewed as an alternative to total
financing expenses presented in accordance with IFRS Accounting
Standards.
Net Debt to Annualized AFF
Ratio
The Company monitors its capital structure using a "Net Debt
to Annualized AFF Ratio", which is a non-GAAP financial ratio
calculated as the ratio of the Company's Net Debt to its
"Annualized Adjusted Funds Flow" which is calculated by
multiplying Adjusted Funds Flow for the most recent quarter,
normalized for significant non-recurring items, by a factor of four
(4).
O&G READER ADVISORIES
Reserves Disclosure
The reserves information and data provided in this press release
presents only a portion of the disclosure required under NI 51-101.
Spartan's Form 51-101F1 – Statement of Reserves Data and Other
Oil and Gas Information dated effective as at December 31, 2023, which includes further
disclosure of Spartan's oil and gas reserves and other oil and gas
information in accordance with NI 51-101 and COGEH, forming the
basis of this press release, will be included in the Company's
Annual Information Form for the year ended December 31, 2023, which will be available on or
before March 31, 2024 on SEDAR+ at
www.sedarplus.ca.
All reserves values, future net revenue and ancillary
information contained in this press release are derived from the
McDaniel Report unless otherwise noted. All reserve references in
this press release are "company gross reserves". Company gross
reserves are the Company's total working interest reserves before
the deduction of any royalties payable by the Company. Estimates of
reserves and future net revenue for individual properties may not
reflect the same level of confidence as estimates of reserves and
future net revenue for all properties, due to the effect of
aggregation. There is no assurance that the forecast price and cost
assumptions applied by McDaniel in evaluating Spartan's reserves
will be attained and variances could be material. All reserves
assigned in the McDaniel Report are located in the Province of
Alberta and presented on a
consolidated basis.
All evaluations and summaries of future net revenue are stated
prior to the provision for interest, debt service charges or
general and administrative expenses and after deduction of
royalties, operating costs, estimated well abandonment and
reclamation costs and estimated future capital expenditures. It
should not be assumed that the estimates of future net revenues
presented represent the fair market value of the reserves. The
recovery and reserve estimates of Spartan's oil, NGLs and natural
gas reserves provided herein are estimates only and there is no
guarantee that the estimated reserves will be recovered. Actual
oil, natural gas and NGL reserves may be greater than or less than
the estimates provided herein. There are numerous uncertainties
inherent in estimating quantities of crude oil, reserves and the
future cash flows attributed to such reserves. The reserve and
associated cash flow information set forth herein are estimates
only.
Proved reserves are those reserves that can be estimated with a
high degree of certainty to be recoverable. It is likely that the
actual remaining quantities recovered will exceed the estimated
proved reserves. Probable reserves are those additional reserves
that are less certain to be recovered than proved reserves. It is
equally likely that the actual remaining quantities recovered will
be greater or less than the sum of the estimated proved plus
probable reserves. Proved developed producing reserves are those
reserves that are expected to be recovered from completion
intervals open at the time of the estimate. These reserves may be
currently producing or, if shut-in, they must have previously been
on production, and the date of resumption of production must be
known with reasonable certainty. Undeveloped reserves are those
reserves expected to be recovered from known accumulations where a
significant expenditure (e.g., when compared to the cost of
drilling a well) is required to render them capable of production.
They must fully meet the requirements of the reserves category
(proved, probable, possible) to which they are assigned. Certain
terms used in this press release but not defined are defined in NI
51-101, CSA Staff Notice 51-324 – Revised Glossary to NI 51-101,
Revised Glossary to NI 51-101, Standards of Disclosure for Oil and
Gas Activities ("CSA Staff Notice 51-324") and/or the
COGEH and, unless the context otherwise requires, shall have the
same meanings herein as in NI 51-101, CSA Staff Notice 51-324 and
the COGEH, as the case may be.
OTHER MEASUREMENTS
All dollar figures included herein are presented in Canadian
dollars, unless otherwise noted.
This press release contains various references to the
abbreviation "BOE" which means barrels of oil equivalent.
Where amounts are expressed on a BOE basis, natural gas volumes
have been converted to oil equivalence at six thousand cubic feet
(Mcf) per barrel (bbl). The term BOE may be misleading,
particularly if used in isolation. A BOE conversion ratio of six
thousand cubic feet per barrel is based on an energy equivalency
conversion method primarily applicable at the burner tip and does
not represent a value equivalency at the wellhead and is
significantly different than the value ratio based on the current
price of crude oil and natural gas. This conversion factor is an
industry accepted norm and is not based on either energy content or
current prices.
References to "oil" in this press release include light crude
oil and medium crude oil, combined. NI 51-101 includes condensate
within the product type of "natural gas liquids". References to
"natural gas liquids" or "NGLs" include pentane, butane, propane,
and ethane. References to "gas" or "natural gas" relates to
conventional natural gas.
References to "liquids" includes crude oil, condensate and
NGLs.
ASSUMPTIONS FOR 2024 GUIDANCE
The significant assumptions used in the forecast of Operating
Netbacks and Adjusted Funds Flow for 2024 are summarized below.
These key performance measures expressed per BOE are based on the
midpoint of calendar year average production guidance for 2024 of
39,500 BOE/d.
2024 financial
Guidance ($/BOE)
|
Updated
Guidance
|
Previous
Guidance
|
% Change
|
Oil and gas
sales
|
23.59
|
26.59
|
(11)
|
Processing and other
revenue
|
0.35
|
0.33
|
6
|
Royalties
|
(3.13)
|
(3.70)
|
(15)
|
Operating
expenses
|
(6.07)
|
(6.68)
|
(9)
|
Transportation
expenses
|
(1.69)
|
(1.76)
|
(4)
|
Operating Netback,
before hedging
|
13.05
|
14.78
|
(12)
|
Settlements on
Commodity Derivative Contracts
|
1.15
|
0.19
|
505
|
Operating Netback,
after hedging
|
14.20
|
14.97
|
(5)
|
General and
administrative expenses
|
(1.33)
|
(1.39)
|
(4)
|
Cash financing
expenses
|
(0.27)
|
(0.31)
|
(13)
|
Other income
|
0.21
|
-
|
nm
|
Settlements of
decommissioning obligations
|
(0.25)
|
(0.24)
|
4
|
Lease
payments
|
(0.78)
|
(0.78)
|
-
|
Adjusted Funds
Flow
|
11.78
|
12.25
|
(4)
|
Changes in forecast commodity prices, exchange rates,
differences in the amount and timing of capital expenditures, and
variances in average production estimates can have a significant
impact on the key performance measures included in Spartan's
guidance. The Company's actual results may differ materially from
these estimates. Holding all other assumptions constant, a
US$5/bbl increase (decrease) in the
forecasted average WTI crude oil price for 2024 would increase
Adjusted Funds Flow by approximately $6.5
million (decrease by $6.5
million). An increase (decrease) of CA$0.25/GJ in the
forecasted average AECO natural gas price for 2024, holding the
NYMEX-AECO basis differential and all other assumptions constant,
would increase Adjusted Funds Flow by approximately $8.0 million (decrease by $8.0 million). Holding U.S. dollar benchmark
commodity prices and all other assumptions constant, an increase
(decrease) of $0.05 in the US$/CA$
exchange rate would increase Adjusted Funds Flow by approximately
$5.5 million (decrease by
$5.5 million). Assuming capital
expenditures are unchanged, the impact on Free Funds Flow would be
equivalent to the increase or decrease in Adjusted Funds Flow. An
increase (decrease) in Free Funds Flow will result in an equivalent
decrease (increase) in the forecasted Net Debt (Surplus).
SHARE CAPITAL
Spartan's common shares are listed on the Toronto Stock Exchange
("TSX") and trade under the symbol "SDE". The volume
weighted average trading price of Spartan's common shares on the
TSX was $3.55 in the fourth quarter
and averaged $9.54 per common share
for the year ended December 31, 2023.
Spartan's closing share price was $2.98 on December 31,
2023, compared to $14.95 on
December 31, 2022. The decrease
in share price can be attributed to the Asset Sale, the Spin-Out,
Spartan's declaration of $1.7 billion
in dividends and distributions in 2023, and commodity
volatility.
As at December 31, 2023, and as of
the date hereof, there are 173.2 million common shares
outstanding. There are no preferred shares or special preferred
shares outstanding. The following securities are outstanding as of
the date of this press release: 1.3 million restricted share
awards; and 0.1 million stock options outstanding with an
average exercise price of $4.32 per
common share and average remaining term of 4.6 years.
The table below summarizes the weighted average number of common
shares outstanding (000s) used in the calculation of diluted EPS
and diluted AFF per share:
|
Three months ended
December 31
|
Year ended December
31
|
(000s)
|
2023
|
2022
|
%
|
2023
|
2022
|
%
|
WA Shares outstanding,
basic
|
173,201
|
160,807
|
8
|
172,529
|
156,136
|
10
|
Dilutive effect of
outstanding securities
|
202
|
15,046
|
(99)
|
965
|
19,347
|
(95)
|
WA Shares, diluted –
for EPS
|
173,403
|
175,853
|
(1)
|
173,494
|
175,483
|
(1)
|
Incremental dilution
for AFF (a)
|
1,072
|
1,340
|
(20)
|
231
|
1,537
|
(85)
|
WA Shares, diluted –
for AFF (a)
|
174,475
|
177,193
|
(2)
|
173,725
|
177,020
|
(2)
|
|
|
|
|
|
|
|
|
a) AFF per share does not
have a standardized meaning under IFRS Accounting Standards, refer
to "Non-GAAP Measures and Ratios".
|
FORWARD-LOOKING AND CAUTIONARY STATEMENTS
Certain statements contained within this press release
constitute forward-looking statements within the meaning of
applicable Canadian securities legislation. 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", "budget",
"plan", "endeavor", "continue", "estimate", "evaluate", "expect",
"forecast", "monitor", "may", "will", "can", "able", "potential",
"target", "intend", "consider", "focus", "identify", "use",
"utilize", "manage", "maintain", "remain", "result", "cultivate",
"could", "should", "believe" and similar expressions. Spartan
believes that the expectations reflected in such forward-looking
statements are reasonable as of the date hereof, but no assurance
can be given that such expectations will prove to be correct and
such forward-looking statements should not be unduly relied upon.
Without limitation, this press release contains forward-looking
statements pertaining to: the business plan, objectives, cost model
and strategy of Spartan, including commodity diversification, oil
weighted production, continued optimization of its Deep Basin
asset, participation in the consolidation of the Deep Basin fairway
and advancing its Duvernay
strategy; the Company's capital program and guidance for 2024,
including anticipated production results, Adjusted Funds Flow, Free
Funds Flow and Capital Expenditures; Spartan's strategies to
deliver strong operational performance and to generate long term
sustainable Free Funds Flow, organic growth and enhanced returns;
the ability of the Company to achieve drilling success consistent
with management's expectations; the estimated amount of available
tax pools; being well positioned to take advantage of opportunities
in the current business environment; to continue pursuing immediate
production optimization and responsible future growth with organic
drilling; and opportunistic acquisitions. 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 statements and information are based on
certain key expectations and assumptions made by Spartan, including
expectations and assumptions concerning the business plan of
Spartan, the timing of and success of future drilling, development
and completion activities, the performance of existing wells, the
performance of new wells, the availability and performance of
facilities and pipelines, the geological characteristics of
Spartan's properties, the successful integration of the recently
acquired assets into Spartan's operations, the successful
application of drilling, completion and seismic technology,
prevailing weather conditions, prevailing legislation affecting the
oil and gas industry, prevailing commodity prices, price
volatility, price differentials and the actual prices received for
the Company's products, impact of inflation on costs, royalty
regimes and exchange rates, the application of regulatory and
licensing requirements, the availability of capital, labour and
services, the creditworthiness of industry partners, and the
ability to source and complete acquisitions.
Although Spartan believes that the expectations and assumptions
on which such forward-looking statements and information are based
are reasonable, undue reliance should not be placed on the
forward-looking statements and information because Spartan can give
no assurance that they will prove to be correct. By its nature,
such forward-looking information is subject to various risks and
uncertainties, which could cause the actual results and
expectations to differ materially from the anticipated results or
expectations expressed. These risks and uncertainties include, but
are not limited to, fluctuations in commodity prices, changes in
industry regulations and political landscape both domestically and
abroad, wars (including Russia's
military actions in Ukraine and
the Israel-Hamas conflict in Gaza), hostilities, civil insurrections,
foreign exchange or interest rates, increased operating and capital
costs due to inflationary pressures (actual and anticipated), risks
associated with the oil and gas industry in general, stock market
and financial system volatility, impacts of pandemics, the
retention of key management and employees, risks with respect to
unplanned third-party pipeline outages and risks relating to
inclement and severe weather events and natural disasters,
including fire, drought, and flooding, including in respect of
safety, asset integrity and shutting-in production.
Please refer to Spartan's MD&A for the year ended
December 31, 2023 and annual
information form for the year ended December
31, 2022 for discussion of additional risk factors relating
to the Company, which can be accessed either on Spartan's website
at www.spartandeltacorp.com or under Spartan's SEDAR+ profile on
www.sedarplus.ca. Readers are cautioned not to place undue reliance
on this forward-looking information, which is given as of the date
hereof, and to not use such forward-looking information for
anything other than its intended purpose. Spartan undertakes no
obligation to update publicly or revise any forward-looking
information, whether as a result of new information, future events
or otherwise, except as required by law.
This press release contains future-oriented financial
information and financial outlook information (collectively,
"FOFI") about Spartan's prospective results of operations
and production, 2024 guidance, Free Funds Flow, Adjusted Funds
Flow, operating costs, Capital Expenditures before A&D, Net
Debt, organic growth, capital efficiency improvements and
components thereof, all of which are subject to the same
assumptions, risk factors, limitations, and qualifications as set
forth in the above paragraphs. FOFI contained in this document was
approved by management as of the date of this document and was
provided for the purpose of providing further information about
Spartan's future business operations. Spartan and its management
believe that FOFI has been prepared on a reasonable basis,
reflecting management's best estimates and judgments, and
represent, to the best of management's knowledge and opinion, the
Company's expected course of action. However, because this
information is highly subjective, it should not be relied on as
necessarily indicative of future results. Spartan disclaims any
intention or obligation to update or revise any FOFI contained in
this document, whether as a result of new information, future
events or otherwise, unless required pursuant to applicable law.
Readers are cautioned that the FOFI contained in this document
should not be used for purposes other than for which it is
disclosed herein. Changes in forecast commodity prices, differences
in the timing of capital expenditures, and variances in average
production estimates can have a significant impact on the key
performance measures included in Spartan's guidance. The Company's
actual results may differ materially from these estimates.
ABBREVIATIONS
A&D
|
acquisitions and
dispositions
|
AECO
|
Alberta Energy Company
"C" Meter Station of the NOVA Pipeline System
|
bbl
|
barrel
|
bbls/d
|
barrels per
day
|
BOE
|
barrels of oil
equivalent
|
BOE/d
|
barrels of oil
equivalent per day
|
CA$ or CAD
|
Canadian
dollar
|
ESG
|
Environment, Social and
Governance
|
GJ
|
gigajoule
|
H2
|
Second half
|
mcf
|
one thousand cubic
feet
|
mcf/d
|
one thousand cubic feet
per day
|
Mbbls
|
thousand
barrels
|
MBOE
|
thousand barrels of oil
equivalent
|
MMbtu
|
one million British
thermal units
|
MMcf
|
one million cubic
feet
|
MM
|
millions
|
$MM
|
millions of
dollars
|
US$ or USD
|
United States
dollar
|
WTI
|
West Texas
Intermediate, the reference price paid in U.S. dollars at Cushing,
Oklahoma for crude oil of standard grade
|
SOURCE Spartan Delta Corp.