CALGARY – Baytex Energy Corp. (“Baytex”)(TSX, NYSE: BTE) announces its year-end 2019 reserves and 2019 fourth quarter and year-end preliminary unaudited financial and operating results (all amounts are in Canadian dollars unless otherwise noted).
“Our production in 2019 exceeded the high end of our annual guidance with outstanding capital efficiencies in our development program. As a result, we generated $329 million of free cash flow and a 17% reduction in net debt. Each of our core properties (Eagle Ford, Viking and Heavy Oil) contributed substantial asset level free cash flow. We also achieved a strong year of reserves development with proved developed producing reserves increasing 5% with finding & development costs of $13.04/boe and a recycle ratio of 2.3x. We are building on this momentum in 2020 as we continue to maximize free cash flow and further strengthen our balance sheet,” commented Ed LaFehr, President and Chief Executive Officer.
Preliminary Financial and Operating Highlights
We will release our 2019 fourth quarter and year-end audited financial and operating results on March 4, 2020. In conjunction with the release of our 2019 reserves, we are providing preliminary unaudited financial and operating results.
- Generated production of 96,360 boe/d (83% oil and NGL) during Q4/2019 and 97,680 boe/d for full-year 2019, exceeding the high end of guidance.
- Exploration and development expenditures totaled $153 million in Q4/2019, bringing aggregate spending for 2019 to $552 million, which is at the low end of our original guidance.
- Delivered adjusted funds flow of $232 million ($0.42 per basic share) in Q4/2019 and $902 million ($1.62 per basic share) for the full-year 2019.
- Generated EBITDA of $256 million in Q4/2019 and $1.01 billion for the full-year 2019.
- Reduced net debt by $100 million in Q4/2019 and by $394 million in 2019 as adjusted funds flow exceeded capital expenditures and the Canadian dollar strengthened relative to the U.S. dollar. Net debt totaled $1.87 billion at December 31, 2019.
- Maintained strong financial liquidity with our credit facilities approximately 50% undrawn and $524 million of liquidity at year-end 2019.
- Realized an operating netback (inclusive of hedging) of $29.89/boe in Q4/2019 and $29.47/boe for the full-year 2019.
Reserves Highlights
- Proved developed producing (“PDP”) reserves increased by 5%, from 135 mmboe to 142 mmboe while proved reserves (“1P”) and proved plus probable reserves (“2P”) are largely unchanged at 314 mmboe (315 mmboe at year-end 2018) and 529 mmboe (527 mmboe at year-end 2018), respectively.
- Replaced 112% of 2019 production, adding 40 mmboe of 2P reserves through development activities.
- Finding and development (“F&D”) costs, including changes in future development costs (“FDC”), were $13.04/boe for PDP reserves, $12.92/boe for 1P reserves and $16.30/boe for 2P reserves.
- Generated a PDP and 1P recycle ratio of 2.3x and a 2P recycle ratio of 1.8x based on 2019 operating netback of $29.47/boe.
- Reserves on a 1P basis are comprised of 82% oil and NGL (37% light oil, 25% NGL’s, 16% heavy oil and 4% bitumen) and 18% natural gas.
- PDP reserves represent 45% of 1P reserves (43% at year-end 2018) and 1P reserves represent 59% of 2P reserves (60% at year-end 2018).
- Baytex maintains a strong reserves life index of 8.9 years based on 1P reserves and 15.1 years based on 2P reserves.
- Our net asset value at year-end 2019, discounted at 10%, is estimated to be $6.97 per share. This is based on the estimated reserves value plus a value for undeveloped acreage, net of long-term debt and working capital.
2019 Preliminary Financial and Operating Results
The following are our certain preliminary unaudited results for the year ended December 31, 2019.
Preliminary Operating Results |
Fourth Quarter 2019 | Year Ended December 31, 2019 |
||
Daily Production | ||||
Light oil and condensate (bbl/d) | 43,906 | 43,587 | ||
Heavy oil (bbl/d) | 27,050 | 26,741 | ||
NGL (bbl/d) | 8,699 | 10,229 | ||
Total liquids (bbl/d) | 79,655 | 80,557 | ||
Natural gas (mcf/d) | 100,235 | 102,742 | ||
Oil equivalent (boe/d @ 6:1) (1) | 96,360 | 97,680 |
Fourth Quarter 2019 | Year Ended December 31, 2019 | |||||||||||
Preliminary Financial Results (2) | $ millions |
$/boe |
$ millions |
$/boe |
||||||||
Total sales, net of blending and other expenses (3) | $428 | $48.25 | $1,737 | $48.72 | ||||||||
Royalties | (77 | ) | (8.72 | ) | (320 | ) | (8.98 | ) | ||||
Operating expense | (100 | ) | (11.23 | ) | (398 | ) | (11.16 | ) | ||||
Transportation expense | (9 | ) | (1.00 | ) | (44 | ) | (1.23 | ) | ||||
Operating netback (4) | $242 | $27.30 | $975 | $27.35 | ||||||||
General and administrative | (10 | ) | (1.12 | ) | (45 | ) | (1.28 | ) | ||||
Cash financing and interest | (24 | ) | (2.75 | ) | (107 | ) | (3.01 | ) | ||||
Realized financial derivatives gain (loss) | 23 | 2.59 | 76 | 2.12 | ||||||||
Other (5) | 1 | 0.16 | 4 | 0.13 | ||||||||
Adjusted funds flow (4) | $232 | $26.19 | $902 | $25.31 | ||||||||
Exploration and development expenditures (4) | (153 | ) | (17.27 | ) | (552 | ) | (15.49 | ) | ||||
Asset retirement obligations | (5 | ) | (0.51 | ) | (15 | ) | (0.43 | ) | ||||
Leasing expenditures | (2 | ) | (0.18 | ) | (6 | ) | (0.17 | ) | ||||
Free cash flow (4) | $73 | $8.22 | $329 | $9.22 |
Notes:
- Barrel of oil equivalent (“boe”) amounts have been calculated using a conversion rate of six thousand cubic feet of natural gas to one barrel of oil. The use of boe amounts may be misleading, particularly if used in isolation. A boe conversion ratio of six thousand cubic feet of natural gas to one barrel of oil is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.
- Data in the table may not add due to rounding.
- Realized heavy oil prices are calculated based on sales dollars, net of blending and other expense. We include the cost of blending diluent in our realized heavy oil sales price in order to compare the realized pricing on our produced volumes to the WCS benchmark.
- The terms “adjusted funds flow”, “operating netback”, “exploration and development expenditures” and “free cash flow” do not have any standardized meaning as prescribed by Canadian Generally Accepted Accounting Principles (“GAAP”) and therefore may not be comparable to similar measures presented by other companies where similar terminology is used. See the advisory on non-GAAP measures at the end of this press release.
- Other is comprised of realized foreign exchange gain or loss, other income or expense, current income tax expense or recovery and payments on onerous contracts.
Risk Management
To manage commodity price movements we utilize various financial derivative contracts and crude-by-rail to reduce the volatility in our adjusted funds flow. For 2020, we have entered into hedges on approximately 48% of our net crude oil exposure, largely utilizing a 3-way option structure on 24,500 bbl/d that provides WTI price protection at US$58.04/bbl with upside participation to US$63.06/bbl. The 3-way contracts are structured as follows:
WTI | Baytex Receives (1) |
At or below US$50.44/bbl | WTI + US$7.60/bbl |
Between US$50.44/bbl and US$58.04/bbl | US$58.04/bbl |
Between US$58.04/bbl and US$63.06/bbl | WTI |
Above US$63.06/bbl | US$63.06/bbl |
Note:
- The price Baytex receives as illustrated in the table represents an average of all contracts entered into.
In addition to the 3-way options, we have WTI-based fixed price swaps on 3,500 bbl/d at US$57.40/bbl for 2020.
Crude-by-rail is an integral part of our egress and marketing strategy for our heavy oil production. For 2020, we are contracted to deliver approximately 11,000 bbl/d of our heavy oil volumes to market by rail. In addition, we have entered into WCS differential hedges on 2,500 bbl/d at a WTI-WCS differential of US$16.10/bbl.
2020 Outlook
Our 2020 guidance remains unchanged as we target production of 93,000 to 97,000 boe/d with exploration and development expenditures of $500 to $575 million.
We have a high quality and diversified oil portfolio with a strong drilling inventory of approximately 10 or more years in each of our core areas (Viking, Eagle Ford and Heavy Oil). Our commitment remains to deliver stable production, generate free cash flow and further strengthen our balance sheet. Our 2020 capital expenditures program is expected to be fully funded from adjusted funds flow at a WTI price of US$50/bbl. Adjusted funds flow in excess of capital expenditures, lease payments and asset retirement obligations will be allocated to debt repayment.
Year-end 2019 Reserves
Baytex’s year-end 2019 proved and probable reserves were evaluated by McDaniel & Associates Consultants Ltd. (“McDaniel”), an independent qualified reserves evaluator. All of our oil and gas properties were evaluated in accordance with National Instrument 51-101 “Standards of Disclosure for Oil and Gas Activities” (“NI 51-101”) and the Canadian Oil and Gas Evaluation Handbook (the “COGE Handbook”) using the average commodity price forecasts and inflation rates of McDaniel, GLJ Petroleum Consultants (“GLJ”) and Sproule Associates Limited (“Sproule”) as of January 1, 2020. Reserves associated with our thermal heavy oil projects at Peace River, Gemini (Cold Lake) and Kerrobert have been classified as bitumen.
Complete reserves disclosure will be included in our Annual Information Form for the year ended December 31, 2019, which will be filed on or before March 30, 2020.
The following table sets forth our gross and net reserves volumes at December 31, 2019 by product type and reserves category. Please note that the data in the table may not add due to rounding.
Reserves Summary
Light and Medium Oil |
Tight Oil | Heavy Oil | Bitumen | Total Oil | Natural Gas Liquids (3) |
Conventional Natural Gas (4) |
Shale Gas | Total (5) | |
Reserves Summary | (mbbls) | (mbbls) | (mbbls) | (mbbls) | (mbbls) | (mbbls) | (mmcf) | (mmcf) | (mboe) |
Gross (1) | |||||||||
Proved producing | 27,297 | 23,273 | 28,050 | 2,711 | 81,331 | 34,218 | 56,743 | 99,628 | 141,611 |
Proved developed non-producing | — | 39 | 570 | 7,196 | 7,805 | 388 | 2,492 | 1,018 | 8,778 |
Proved undeveloped | 33,322 | 32,250 | 22,691 | 1,892 | 90,155 | 43,333 | 45,272 | 133,516 | 163,286 |
Total proved | 60,619 | 55,562 | 51,311 | 11,799 | 179,291 | 77,939 | 104,506 | 234,162 | 313,674 |
Total probable | 31,218 | 24,139 | 37,805 | 53,743 | 146,905 | 35,654 | 99,816 | 99,739 | 215,818 |
Proved plus probable | 91,837 | 79,701 | 89,116 | 65,542 | 326,196 | 113,592 | 204,323 | 333,901 | 529,492 |
Net (2) | |||||||||
Proved producing | 25,447 | 17,245 | 24,818 | 2,504 | 70,015 | 25,470 | 53,003 | 74,009 | 116,654 |
Proved developed non-producing | — | 29 | 483 | 6,766 | 7,278 | 287 | 2,022 | 757 | 8,029 |
Proved undeveloped | 31,052 | 24,029 | 20,371 | 1,873 | 77,325 | 32,206 | 40,444 | 99,106 | 132,789 |
Total proved | 56,499 | 41,303 | 45,672 | 11,144 | 154,618 | 57,963 | 95,469 | 173,872 | 257,471 |
Total probable | 28,703 | 18,214 | 32,813 | 43,031 | 122,761 | 26,797 | 90,061 | 74,952 | 177,060 |
Proved plus probable | 85,201 | 59,517 | 78,486 | 54,175 | 277,379 | 84,760 | 185,530 | 248,823 | 434,531 |
Notes:
- “Gross” reserves means the total working interest share of remaining recoverable reserves owned by Baytex before deductions of royalties payable to others.
- “Net” reserves means Baytex’s gross reserves less all royalties payable to others plus royalty interest reserves.
- Natural Gas Liquids includes condensate.
- Conventional Natural Gas includes associated, non-associated and solution gas.
- Oil equivalent amounts have been calculated using a conversion rate of six thousand cubic feet of natural gas to one barrel of oil. BOEs may be misleading, particularly if used in isolation. A boe conversion ratio of six thousand cubic feet of natural gas to one barrel of oil is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.
Reserves Reconciliation
The following table reconciles the year-over-year changes in our gross reserves volumes by product type and reserves category. Please note that the data in the table may not add due to rounding.
Proved Reserves – Gross Volumes (1) (Forecast Prices)
Light and Medium Oil |
Tight Oil | Heavy Oil | Bitumen | Total Oil | Natural Gas Liquids (4) |
Conventional Natural Gas (5) |
Shale Gas | Total (6) | ||||||||||
(mbbls) | (mbbls) | (mbbls) | (mbbls) | (mbbls) | (mbbls) | (mmcf) | (mmcf) | (mboe) | ||||||||||
December 31, 2018 | 71,545 | 52,819 | 49,613 | 12,805 | 186,783 | 74,614 | 168,104 | 151,156 | 314,607 | |||||||||
Product Type Transfer (2) | — | — | — | — | — | — | (57,548 | ) | 57,548 | — | ||||||||
Extensions | 7,328 | 7,510 | 4,845 | — | 19,683 | 8,260 | 6,225 | 26,200 | 33,347 | |||||||||
Technical Revisions (3) | (9,133 | ) | 1,865 | 9,012 | (341 | ) | 1,403 | 2,109 | 8,463 | 21,868 | 8,567 | |||||||
Acquisitions | 1,264 | — | 18 | — | 1,282 | 2 | 227 | — | 1,322 | |||||||||
Dispositions | (2,347 | ) | — | — | — | (2,347 | ) | — | (90 | ) | — | (2,362 | ) | |||||
Economic Factors | (217 | ) | (1,232 | ) | (3,201 | ) | 118 | (4,531 | ) | (625 | ) | (3,590 | ) | (2,393 | ) | (6,153 | ) | |
Production | (7,822 | ) | (5,401 | ) | (8,977 | ) | (784 | ) | (22,983 | ) | (6,421 | ) | (17,285 | ) | (20,216 | ) | (35,653 | ) |
December 31, 2019 | 60,619 | 55,562 | 51,311 | 11,799 | 179,291 | 77,939 | 104,506 | 234,162 | 313,674 |
Probable Reserves – Gross Volumes (1) (Forecast Prices)
Light and Medium Oil |
Tight Oil | Heavy Oil | Bitumen | Total Oil | Natural Gas Liquids (4) |
Conventional Natural Gas (5) |
Shale Gas | Total (6) | ||||||||||
(mbbls) | (mbbls) | (mbbls) | (mbbls) | (mbbls) | (mbbls) | (mmcf) | (mmcf) | (mboe) | ||||||||||
December 31, 2018 | 20,941 | 21,879 | 42,687 | 55,545 | 141,052 | 38,473 | 122,685 | 71,550 | 211,898 | |||||||||
Product Type Transfer (2) | — | — | — | — | — | — | (24,653 | ) | 24,653 | — | ||||||||
Extensions | 8,761 | 2,877 | (363 | ) | — | 11,275 | 63 | (473 | ) | 2,504 | 11,676 | |||||||
Technical Revisions (3) | 1,696 | 768 | (4,317 | ) | (1,887 | ) | (3,740 | ) | (1,590 | ) | 2,822 | 5,923 | (3,873 | ) | ||||
Acquisitions | 416 | — | 5 | — | 420 | 1 | 82 | — | 435 | |||||||||
Dispositions | (579 | ) | — | — | — | (579 | ) | — | (27 | ) | — | (583 | ) | |||||
Economic Factors | (17 | ) | (1,385 | ) | (207 | ) | 85 | (1,524 | ) | (1,293 | ) | (619 | ) | (4,890 | ) | (3,735 | ) | |
Production | — | — | — | — | — | — | — | — | — | |||||||||
December 31, 2019 | 31,218 | 24,139 | 37,805 | 53,743 | 146,905 | 35,654 | 99,816 | 99,739 | 215,818 |
Proved Plus Probable Reserves – Gross Volumes (1) (Forecast Prices)
Light and Medium Oil |
Tight Oil | Heavy Oil | Bitumen | Total Oil | Natural Gas Liquids (4) |
Conventional Natural Gas (5) |
Shale Gas | Total (6) | ||||||||||
(mbbls) | (mbbls) | (mbbls) | (mbbls) | (mbbls) | (mbbls) | (mmcf) | (mmcf) | (mboe) | ||||||||||
December 31, 2018 | 92,487 | 74,698 | 92,301 | 68,350 | 327,836 | 113,087 | 290,789 | 222,706 | 526,505 | |||||||||
Product Type Transfer (2) | — | — | — | — | — | — | (82,200 | ) | 82,200 | — | ||||||||
Extensions | 16,089 | 10,387 | 4,482 | — | 30,958 | 8,323 | 5,752 | 28,703 | 45,023 | |||||||||
Technical Revisions (3) | (7,437 | ) | 2,634 | 4,695 | (2,228 | ) | (2,337 | ) | 518 | 11,285 | 27,790 | 4,695 | ||||||
Acquisitions | 1,680 | — | 23 | — | 1,702 | 3 | 309 | — | 1,757 | |||||||||
Dispositions | (2,926 | ) | — | — | — | (2,926 | ) | — | (118 | ) | — | (2,945 | ) | |||||
Economic Factors | (234 | ) | (2,616 | ) | (3,408 | ) | 204 | (6,054 | ) | (1,919 | ) | (4,209 | ) | (7,283 | ) | (9,888 | ) | |
Production | (7,822 | ) | (5,401 | ) | (8,977 | ) | (784 | ) | (22,983 | ) | (6,421 | ) | (17,285 | ) | (20,216 | ) | (35,653 | ) |
December 31, 2019 | 91,837 | 79,701 | 89,116 | 65,542 | 326,196 | 113,592 | 204,323 | 333,901 | 529,492 |
Notes:
- “Gross” reserves means the total working interest share of remaining recoverable reserves owned by Baytex before deductions of royalties payable to others.
- Product type transfer reflects the reclassification of solution gas in the Eagle Ford from conventional natural gas to shale gas.
- Positive technical revisions for heavy oil are largely the results of positive production performance versus previous forecasts in both our Lloydminster and Peace River areas. Positive conventional natural gas revisions are predominately related to the solution gas associated with our heavy oil assets. Positive technical revisions in the tight oil and shale gas are a result of enhanced type well profiles in our Eagle Ford acreage. Negative technical revisions in the light and medium oil are associated with our Viking area and are predominately a result of a reduction in later life reserves associated with the production profile.
- Natural gas liquids include condensate.
- Conventional natural gas includes associated, non-associated and solution gas.
- Oil equivalent amounts have been calculated using a conversion rate of six thousand cubic feet of natural gas to one barrel of oil. BOEs may be misleading, particularly if used in isolation. A boe conversion ratio of six thousand cubic feet of natural gas to one barrel of oil is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.
Future Development Costs
The following table sets forth future development costs deducted in the estimation of the future net revenue attributable to the reserves categories noted below.
Future Development Costs ($ millions) | Proved Reserves |
Proved Plus Probable Reserves |
2020 | 530 | 536 |
2021 | 522 | 562 |
2022 | 563 | 625 |
2023 | 444 | 611 |
2024 | 496 | 848 |
Remainder | 2 | 1,132 |
Total FDC undiscounted | 2,558 | 4,315 |
F&D and FD&A Costs – including future development costs
Based on the evaluation of our petroleum and natural gas reserves prepared by McDaniel, the efficiency of our capital program is summarized in the following table.
millions except for per boe amounts | 2019 | 2018 | 2017 | 3 Year |
|||||||
Proved plus Probable Reserves | |||||||||||
Finding & Development Costs | |||||||||||
Exploration and development expenditures | $552.3 | $495.7 | $326.3 | $1,374.3 | |||||||
Net change in Future Development Costs | $96.7 | $132.3 | ($76.4 | ) | $152.7 | ||||||
Gross Reserves additions (mmboe) | 39.8 | 31.2 | 34.4 | 105.5 | |||||||
F&D Costs ($/boe) | $16.30 | $20.11 | $7.26 | $14.48 | |||||||
Finding, Development & Acquisition (“FD&A”) Costs | |||||||||||
Exploration and development expenditures and net acquisitions | $554.5 | $2,099.6 | $386.1 | $3,040.2 | |||||||
Net change in Future Development Costs | $79.9 | $1,064.5 | $84.2 | $1,228.6 | |||||||
Gross Reserves additions (mmboe) | 38.6 | 123.9 | 51.6 | 214.1 | |||||||
FD&A Costs ($/boe) | $16.42 | $25.55 | $9.11 | $19.94 | |||||||
Proved Reserves | |||||||||||
Finding & Development Costs | |||||||||||
Exploration and development expenditures | $552.3 | $495.7 | $326.3 | $1,374.3 | |||||||
Net change in Future Development Costs | ($90.4 | ) | $117.4 | ($132.6 | ) | ($105.6 | ) | ||||
Gross Reserves additions (mmboe) | 35.8 | 17.5 | 21.7 | 74.9 | |||||||
F&D Costs ($/boe) | $12.92 | $35.05 | $8.93 | $16.93 | |||||||
Finding, Development & Acquisition Costs | |||||||||||
Exploration and development expenditures and net acquisitions | $554.5 | $2,099.6 | $386.1 | $3,040.2 | |||||||
Net change in Future Development Costs | ($107.2 | ) | $987.4 | ($97.1 | ) | $783.1 | |||||
Gross Reserves additions (mmboe) | 34.7 | 88.4 | 28.5 | 151.7 | |||||||
FD&A Costs ($/boe) | $12.88 | $34.91 | $10.13 | $25.21 | |||||||
Proved Developed Producing Reserves | |||||||||||
Finding & Development Costs | |||||||||||
Exploration and development expenditures | $552.3 | $495.7 | $326.3 | $1,374.3 | |||||||
Gross Reserves additions (mmboe) | 42.5 | 31.3 | 23.8 | 97.4 | |||||||
F&D Costs ($/boe) | $13.04 | $15.82 | $13.73 | $14.10 | |||||||
Finding, Development & Acquisition Costs | |||||||||||
Exploration and development expenditures and net acquisitions | $554.5 | $2,099.6 | $386.1 | $3,040.2 | |||||||
Gross Reserves additions (mmboe) | 42.5 | 63.7 | 27.5 | 133.7 | |||||||
FD&A Costs ($/boe) | $13.04 | $32.95 | $14.06 | $22.73 |
Reserves Life Index
The following table sets forth our reserves life index, which is calculated by dividing our proved and proved plus probable reserves at year-end 2019 by annualized Q4/2019 production.
Reserves Life Index (years) | |||
Q4/2019 Production |
Proved | Proved Plus Probable | |
Crude Oil and NGL (bbl/d) | 79,655 | 8.8 | 15.1 |
Natural Gas (mcf/d) | 100,234 | 9.3 | 14.7 |
Oil Equivalent (boe/d) | 96,360 | 8.9 | 15.1 |
Forecast Prices and Costs
The following table summarizes the forecast prices used in preparing the estimated reserves volumes and the net present values of future net revenues at December 31, 2019. The estimated future net revenue to be derived from the production of the reserves is based on the following average of the price forecasts of McDaniel, GLJ and Sproule as of January 1, 2020.
Year |
WTI Crude Oil |
Edmonton Light Crude Oil $/bbl |
Western Canadian Select $/bbl |
Henry Hub US$/MMbtu |
AECO Spot $/MMbtu |
Inflation Rate %/Yr |
Exchange Rate $US/$Cdn |
|
2019 act. | 56.95 | 68.65 | 58.10 | 2.55 | 1.60 | 2.0 | 0.750 | |
2020 | 61.00 | 72.64 | 57.57 | 2.62 | 2.04 | 0.0 | 0.760 | |
2021 | 63.75 | 76.06 | 62.35 | 2.87 | 2.32 | 1.7 | 0.770 | |
2022 | 66.18 | 78.35 | 64.33 | 3.06 | 2.62 | 2.0 | 0.785 | |
2023 | 67.91 | 80.71 | 66.23 | 3.17 | 2.71 | 2.0 | 0.785 | |
2024 | 69.48 | 82.64 | 67.97 | 3.24 | 2.81 | 2.0 | 0.785 | |
2025 | 71.07 | 84.60 | 69.72 | 3.32 | 2.89 | 2.0 | 0.785 | |
2026 | 72.68 | 86.57 | 71.49 | 3.39 | 2.96 | 2.0 | 0.785 | |
2027 | 74.24 | 88.49 | 73.20 | 3.45 | 3.03 | 2.0 | 0.785 | |
2028 | 75.73 | 90.31 | 74.80 | 3.53 | 3.09 | 2.0 | 0.785 | |
2029 | 77.24 | 92.17 | 76.43 | 3.60 | 3.16 | 2.0 | 0.785 | |
Thereafter | Escalation rate of 2.0% | 2.0 | 0.785 |
Net Present Value of Reserves (1) (Forecast Prices and Costs)
The following table summarizes the McDaniel estimate of the net present value before income taxes of the future net revenue attributable to our reserves.
Reserves at December 31, 2019 ($ millions, discounted at) | 0% | 5% | 10% | 15% | ||||
Proved developed producing | 2,640 | 2,501 | 2,211 | 1,965 | ||||
Proved developed non-producing | 179 | 118 | 81 | 57 | ||||
Proved undeveloped | 3,256 | 2,096 | 1,419 | 991 | ||||
Total proved | 6,075 | 4,714 | 3,710 | 3,013 | ||||
Probable | 5,627 | 3,029 | 1,890 | 1,298 | ||||
Total Proved Plus Probable (before tax) | 11,702 | 7,743 | 5,600 | 4,310 |
Note:
- Includes abandonment, decommissioning and reclamation costs for all producing and nonproducing wells and facilities.
Net Asset Value (Forecast Prices and Costs)
Our estimated net asset value is based on the estimated net present value of all future net revenue from our reserves, before income taxes, as estimated by McDaniel at year-end, plus the estimated value of our undeveloped land holdings, less net debt. This calculation can vary significantly depending on the oil and natural gas price assumptions. In addition, this calculation does not consider “going concern” value and assumes only the reserves identified in the reserves reports with no further acquisitions or incremental development.
The following table sets forth our net asset value as at December 31, 2019.
($ millions, except per share amounts, discounted at) | 5% | 10% | 15% | |||
Net present value of proved plus probable reserves (1) | 7,743 | 5,600 | 4,310 | |||
Undeveloped land holdings (2) | 162 | 162 | 162 | |||
Net Debt | (1,871 | ) | (1,871 | ) | (1,871 | ) |
Net Asset Value | 6,034 | 3,891 | 2,601 | |||
Net Asset Value per Share (3) | 10.81 | 6.97 | 4.66 |
Notes:
- Includes abandonment, decommissioning and reclamation costs for all producing and nonproducing wells and facilities.
- The value of undeveloped land holdings generally represents the estimated replacement cost of our undeveloped land.
- Based on 558.3 million common shares outstanding as at December 31, 2019.