CALGARY, AB–(Marketwired – February 22, 2016) – Tourmaline Oil Corp. (TSX: TOU) (“Tourmaline” or the “Company”) enjoyed another record year of material, profitable reserve additions with ever-improving efficiencies.
HIGHLIGHTS
2015 RESERVE SUMMARY
The following tables summarize the Company’s gross reserves defined as the working interest share of reserves prior to the deduction of interest owned by others (burdens). Royalty interest reserves are not included in Company gross reserves. Company net reserves are defined as the working net carried, and royalty interest reserves after deduction of all applicable burdens.
Reserves and Future Net Revenue Data (Forecast Prices and Costs)
| Summary of Oil and Gas Reserves and | ||||||||||||||||||||
| Net Present Values of Future Net Revenue | ||||||||||||||||||||
| as of December 31, 2015 | ||||||||||||||||||||
| Forecast Prices and Costs (1) |
||||||||||||||||||||
| Light & Medium Crude Oil |
Conventional Natural Gas | Shale Natural Gas (2) |
Natural Gas Liquids | Total Oil Equivalent | ||||||||||||||||
| Reserves Category | Company Gross (Mbbls) |
Company Net (Mbbls) |
Company Gross (MMcf) |
Company Net (MMcf) |
Company Gross (MMcf) |
Company Net (MMcf) |
Company Gross (Mbbls) |
Company Net (Mbbls) |
Company Gross (Mboe) |
Company Net (Mboe) |
||||||||||
| Proved Developed Producing | 6,799 | 5,858 | 968,183 | 891,976 | 412,736 | 381,537 | 26,275 | 20,857 | 263,227 | 238,967 | ||||||||||
| Proved Developed Non-Producing | 201 | 178 | 52,860 | 48,113 | 70,163 | 65,789 | 3,262 | 2,749 | 23,967 | 21,911 | ||||||||||
| Proved Undeveloped | 14,037 | 11,746 | 1,176,582 | 1,101,882 | 649,202 | 587,093 | 38,531 | 33,030 | 356,866 | 326,272 | ||||||||||
| Total Proved Reserves | 21,037 | 17,783 | 2,197,624 | 2,041,971 | 1,132,100 | 1,034,420 | 68,068 | 56,636 | 644,059 | 587,151 | ||||||||||
| Total Probable Reserves | 21,270 | 17,682 | 1,557,770 | 1,444,852 | 806,566 | 712,250 | 48,894 | 39,429 | 464,219 | 416,628 | ||||||||||
| Total Proved Plus Probable Reserves | 42,306 | 35,465 | 3,755,394 | 3,486,824 | 1,938,666 | 1,746,670 | 116,962 | 96,065 | 1,108,279 | 1,003,779 | ||||||||||
| Reserves Category | Net Present Values Of Future Net Revenue ($000s) | |||||||||||||||||||||||
| Before Future Income Taxes Discounted at (%/year) |
After Future Income Taxes Discounted at (3) (%/year) |
Unit Value Before Income Tax Discounted at 10%/year |
||||||||||||||||||||||
| 0 | 5 | 10 | 15 | 20 | 0 | 5 | 10 | 15 | 20 | ($/Mcfe) | ($/Boe) | |||||||||||||
| Proved Developed Producing | 4,456,875 | 3,455,951 | 2,824,461 | 2,397,253 | 2,091,396 | 4,456,875 | 3,455,951 | 2,824,461 | 2,397,253 | 2,091,396 | 1.97 | 11.82 | ||||||||||||
| Proved Developed Non-Producing | 421,765 | 304,524 | 235,340 | 190,322 | 159,011 | 421,765 | 304,524 | 235,340 | 190,322 | 159,011 | 1.79 | 10.74 | ||||||||||||
| Proved Undeveloped | 5,126,177 | 3,192,880 | 2,100,691 | 1,429,915 | 990,620 | 3,883,262 | 2,449,482 | 1,623,165 | 1,105,974 | 761,394 | 1.07 | 6.44 | ||||||||||||
| Total Proved Reserves | 10,004,817 | 6,953,355 | 5,160,492 | 4,017,490 | 3,241,027 | 8,761,901 | 6,209,958 | 4,682,966 | 3,693,549 | 3,011,800 | 1.46 | 8.79 | ||||||||||||
| Total Probable Reserves | 9,703,591 | 5,121,938 | 3,086,513 | 2,033,597 | 1,425,243 | 7,134,504 | 3,729,770 | 2,218,997 | 1,441,214 | 995,195 | 1.23 | 7.41 | ||||||||||||
| Total Proved Plus Probable Reserves | 19,708,408 | 12,075,293 | 8,247,005 | 6,051,088 | 4,666,270 | 15,896,406 | 9,939,727 | 6,901,964 | 5,134,763 | 4,006,995 | 1.37 | 8.22 | ||||||||||||
Notes:
| Total Future Net Revenue ($000s) | ||||||||||||||||
| (Undiscounted) | ||||||||||||||||
| as of December 31, 2015 | ||||||||||||||||
| Forecast Prices and Costs | ||||||||||||||||
| Reserves Category | Revenue | Royalties | Operating Costs |
Capital Development Costs | Abandonment and Reclamation Costs |
Future Net Revenue Before Income Taxes |
Income Taxes |
Future Net Revenue After Income Taxes (1) |
||||||||
| Proved Producing | 7,468,158 | 763,039 | 2,101,406 | – | 146,838 | 4,456,875 | – | 4,456,875 | ||||||||
| Proved Developed Non-Producing | 721,317 | 74,507 | 167,923 | 49,846 | 7,277 | 421,765 | – | 421,765 | ||||||||
| Proved Undeveloped | 10,979,420 | 1,117,691 | 2,019,465 | 2,634,212 | 81,874 | 5,126,177 | 1,242,915 | 3,883,262 | ||||||||
| Total Proved | 19,168,895 | 1,955,238 | 4,288,795 | 2,684,058 | 235,988 | 10,004,817 | 1,242,915 | 8,761,901 | ||||||||
| Total Probable | 17,418,562 | 2,067,187 | 3,714,388 | 1,839,137 | 94,259 | 9,703,591 | 2,569,087 | 7,134,504 | ||||||||
| Total Proved Plus Probable | 36,587,457 | 4,022,425 | 8,003,183 | 4,523,195 | 330,247 | 19,708,408 | 3,812,002 | 15,896,406 | ||||||||
Note:
| Summary of Pricing and Inflation Rate Assumptions | ||||||||||||||||||
| Forecast Prices and Costs (1) |
||||||||||||||||||
| Year | Inflation(2)% | Crude Oil and Natural Gas Liquids Pricing | ||||||||||||||||
| Bank of Canada Average Noon Exchange Rate $US/$Cdn(3) |
NYMEX WTI Near Month Futures Contract Crude Oil at Cushing Oklahoma | Light, Sweet Crude Oil (40 API, 0.3%S) at Edmonton Then Current $Cdn/Bbl |
Alberta Natural Gas Liquids (Then Current Dollars) |
|||||||||||||||
| Constant 2016 $ $US/Bbl |
Then Current $US/ Bbl |
Spec Ethane $Cdn/Bbl |
Edmonton Propane $Cdn/Bbl |
Edmonton Butane $Cdn/Bbl |
Edmonton Pentanes Plus $Cdn/Bbl |
|||||||||||||
| 2016 | 0.7 | 0.7350 | 44.67 | 44.67 | 55.89 | 8.35 | 9.76 | 38.73 | 60.16 | |||||||||
| 2017 | 1.3 | 0.7667 | 54.47 | 55.20 | 66.47 | 10.24 | 15.88 | 46.91 | 70.95 | |||||||||
| 2018 | 1.8 | 0.8017 | 61.51 | 63.47 | 73.21 | 11.35 | 24.09 | 52.58 | 78.05 | |||||||||
| 2019 | 1.8 | 0.8167 | 67.57 | 71.00 | 81.35 | 12.41 | 30.49 | 59.42 | 86.58 | |||||||||
| 2020 | 1.8 | 0.8333 | 69.87 | 74.77 | 84.57 | 13.03 | 33.69 | 62.81 | 90.00 | |||||||||
| 2021 | 1.8 | 0.8417 | 71.80 | 78.24 | 87.88 | 13.53 | 34.95 | 65.25 | 93.46 | |||||||||
| 2022 | 1.8 | 0.8417 | 73.67 | 81.75 | 92.01 | 14.10 | 36.45 | 68.33 | 97.79 | |||||||||
| 2023 | 1.8 | 0.8417 | 75.55 | 85.37 | 96.24 | 14.73 | 38.06 | 71.46 | 102.23 | |||||||||
| 2024 | 1.8 | 0.8417 | 75.88 | 87.32 | 98.17 | 15.17 | 38.79 | 72.90 | 104.29 | |||||||||
| 2025 | 1.8 | 0.8417 | 75.87 | 88.90 | 99.94 | 15.49 | 39.50 | 74.22 | 106.16 | |||||||||
| 2026+ | 1.8 | 0.8417 | 75.90 | 1.8%/yr | 1.8%/yr | 1.8%/yr | 1.8%/yr | 1.8%/yr | 1.8%/yr | |||||||||
| Year | Natural Gas and Sulphur Pricing | |||||||||||||||||||||
| Henry Hub Nymex Near Month Contract |
Midwest Price @ Chicago Then Current $US/ MMbtu |
AECO/NIT Spot Then Current $Cdn/ MMbtu |
Alberta Plant Gate | Sumas Spot $US/ MMbtu |
British Columbia | |||||||||||||||||
| Spot | ARP $/ MMbtu |
Alliance $/MMbtu |
Westcoast Station 2 $/MMbtu |
Spot Plant Gate $MMbtu |
||||||||||||||||||
| Constant 2015 $ $US/ MMbtu |
Then Current $US/MMbtu |
Constant 2016 $ $/MMbtu |
Then Current $MMbtu |
|||||||||||||||||||
| 2016 | 2.45 | 2.45 | 2.54 | 2.57 | 2.35 | 2.35 | 2.35 | 2.00 | 2.35 | 1.91 | 1.73 | |||||||||||
| 2017 | 2.98 | 3.02 | 3.11 | 3.14 | 2.88 | 2.92 | 2.92 | 2.55 | 2.90 | 2.70 | 2.52 | |||||||||||
| 2018 | 3.29 | 3.40 | 3.49 | 3.47 | 3.15 | 3.25 | 3.25 | 2.89 | 3.27 | 3.14 | 2.95 | |||||||||||
| 2019 | 3.55 | 3.73 | 3.83 | 3.80 | 3.40 | 3.57 | 3.57 | 3.22 | 3.60 | 3.51 | 3.32 | |||||||||||
| 2020 | 3.69 | 3.95 | 4.05 | 3.99 | 3.51 | 3.76 | 3.76 | 3.40 | 3.83 | 3.70 | 3.51 | |||||||||||
| 2021 | 3.78 | 4.12 | 4.22 | 4.13 | 3.58 | 3.90 | 3.90 | 3.57 | 4.01 | 3.84 | 3.65 | |||||||||||
| 2022 | 3.86 | 4.28 | 4.37 | 4.30 | 3.66 | 4.06 | 4.06 | 3.74 | 4.17 | 3.98 | 3.79 | |||||||||||
| 2023 | 3.94 | 4.45 | 4.54 | 4.48 | 3.75 | 4.23 | 4.23 | 3.94 | 4.34 | 4.16 | 3.97 | |||||||||||
| 2024 | 3.97 | 4.57 | 4.67 | 4.60 | 3.79 | 4.36 | 4.36 | 4.08 | 4.47 | 4.28 | 4.09 | |||||||||||
| 2025 | 3.98 | 4.66 | 4.75 | 4.70 | 3.79 | 4.45 | 4.45 | 4.18 | 4.56 | 4.38 | 4.19 | |||||||||||
| 2026+ | 3.98 | +1.8%/yr | +1.8%/yr | +1.8%/yr | 3.81 | +1.8%/yr | +1.8%/yr | +1.8%/yr | +1.8%/yr | +1.8%/yr | +1.8%/yr | |||||||||||
Notes:
Reserves Performance Ratios
The following tables highlight Tourmaline’s reserves, F&D and FD&A costs as well as the associated recycle ratios. Throughout the year, Tourmaline experienced significant improvements in overall efficiencies resulting in 2P FD&A cost reductions, including FDC, of 43% to $5.89 per boe from $10.40 per boe in 2014.
Reserves, Capital Expenditures and Cash Flow(1)(2)
| As at December 31, | 2015 | 2014 | 2013 | |||
Reserves (Mboe) |
||||||
| Proved Producing | 263,227 | 177,811 | 122,327 | |||
| Total Proved | 644,059 | 472,296 | 316,461 | |||
| Proved Plus Probable | 1,108,279 | 855,794 | 590,099 | |||
Capital Expenditures ($ millions) |
||||||
| Exploration and Development | 1,451 | 2,031 | 1,167 | |||
| Net Acquisitions (Dispositions) | 451 | (250) | 149 | |||
| Total Capital Expenditures | 1,902 | 1,782 | 1,315 | |||
Cash Flow ($/boe) |
||||||
| Cash Flow | 15.09 | 22.54 | 19.29 | |||
| Cash Flow – Three Year Average | 18.47 | 19.93 | 18.32 | |||
Notes:
Finding and Development Costs
| Finding and Development Costs, Excluding FDC | 2015 | 2014 | 2013 | 2013-2015 Avg. |
||||
Total Proved |
||||||||
| Reserve Additions (MMboe) | 187.1 | 190.1 | 85.3 | |||||
| F&D Costs ($/boe) | 7.76 | 10.68 | 13.68 | 10.05 | ||||
| F&D Recycle Ratio(1) | 1.9 | 2.1 | 1.4 | 1.8 | ||||
Total Proved Plus Probable |
||||||||
| Reserve Additions (MMboe) | 260.2 | 300.7 | 158.0 | |||||
| F&D Costs ($/boe) | 5.58 | 6.75 | 7.38 | 6.47 | ||||
| F&D Recycle Ratio(1) | 2.7 | 3.3 | 2.6 | 2.9 | ||||
| Finding and Development Costs, Including FDC |
2015 | 2014 | 2013 | 2013-2015 Avg. |
||||
Total Proved |
||||||||
| Change in FDC ($ millions) | (42.7) | 935.8 | 388.7 | |||||
| Reserve Additions (MMboe) | 187.1 | 190.1 | 85.3 | |||||
| F&D Costs ($/boe) | 7.53 | 15.61 | 18.24 | 12.82 | ||||
| F&D Recycle Ratio(1) | 2.0 | 1.4 | 1.1 | 1.4 | ||||
Total Proved Plus Probable |
||||||||
| Change in FDC ($ millions) | (190.5) | 1,430.3 | 878.1 | |||||
| Reserve Additions (MMboe) | 260.2 | 300.7 | 158.0 | |||||
| F&D Costs ($/boe) | 4.84 | 11.51 | 12.94 | 9.41 | ||||
| F&D Recycle Ratio(1) | 3.1 | 2.0 | 1.5 | 2.0 | ||||
| Finding, Development and Acquisition Costs | ||||||||
| Finding, Development and Acquisition Costs, Excluding FDC |
2015 | 2014 | 2013 | 2013-2015 Avg. | ||||
Total Proved |
||||||||
| Reserve Additions (MMboe) | 228.1 | 197.1 | 94.6 | |||||
| FD&A Costs ($/boe) | 8.34 | 9.04 | 13.91 | 9.62 | ||||
| FD&A Recycle Ratio(1) | 1.8 | 2.5 | 1.4 | 1.9 | ||||
Total Proved Plus Probable |
||||||||
| Reserve Additions (MMboe) | 308.9 | 306.9 | 179.4 | |||||
| FD&A Costs ($/boe) | 6.16 | 5.80 | 7.33 | 6.29 | ||||
| FD&A Recycle Ratio(1) | 2.5 | 3.9 | 2.6 | 2.9 | ||||
| Finding, Development and Acquisition Costs, Including FDC |
2015 | 2014 | 2013 | 2013-2015 Avg. | ||||
Total Proved |
||||||||
| Change in FDC ($ millions) | 21.7 | 919.3 | 341.1 | |||||
| Reserve Additions (MMboe) | 228.1 | 197.1 | 94.6 | |||||
| FD&A Costs ($/boe) | 8.43 | 13.71 | 17.52 | 12.09 | ||||
| FD&A Recycle Ratio(1) | 1.8 | 1.6 | 1.1 | 1.5 | ||||
Total Proved Plus Probable |
||||||||
| Change in FDC ($ millions) | (84.1) | 1,410.8 | 808.3 | |||||
| Reserve Additions (MMboe) | 308.9 | 306.9 | 179.4 | |||||
| FD&A Costs ($/boe) | 5.89 | 10.40 | 11.84 | 8.97 | ||||
| FD&A Recycle Ratio(1) | 2.6 | 2.2 | 1.6 | 2.1 | ||||
Note:
[/expand]