CALGARY – Journey Energy Inc. (JOY – TSX) (“Journey” or the “Company“) is pleased to report its year-end 2019 oil and gas reserves evaluation and guidance for the first half of 2020. During 2019, the Company invested approximately $21 million in capital projects net of acquisition and divestiture (“A&D“) activities, which were minimal in 2019. E&D activities were mainly focused at our Matziwin property where development included drilling of 7 (7.0 net) wells and investments in infrastructure.
2019 Reserve Report Highlights:
COMPANY GROSS WORKING INTEREST OIL AND GAS RESERVES AND NET PRESENT VALUES
The following table provides summary information presented in the GLJ Petroleum Consultants Limited (“GLJ“) independent reserves assessment and evaluation effective December 31, 2019, (the “GLJ Report“). GLJ evaluated 100% of Journey’s crude oil, natural gas liquids and natural gas reserves. The evaluation of all of its oil and gas properties was done in accordance with the definitions, standards and procedures contained in the Canadian Oil and Gas Evaluation Handbook (“COGE Handbook”) and National Instrument 51-101, Standards of Disclosure for Oil and Gas Activities (“NI 51-101”).
The 2019 GLJ Report includes the abandonment and reclamation liability associated with wells and future development locations that have reserves but does not include inactive wells, facilities, pipelines and gathering systems.
Detailed reserve information will be presented in the Company’s upcoming Statement of Reserves Data and Other Oil and Gas Information section of the Company’s Annual Information Form scheduled to be filed on SEDAR on or before March 31, 2020.
Company Gross Reserves
Based on Forecast Price and Costs as at December 31, 2019
Light |
Tight |
Heavy |
Natural |
NGLs |
Total(2) |
|
Reserves Category |
(Mbbl) |
(Mbbl) |
(Mbbl) |
(MMcf) |
(Mbbl) |
(Mboe) |
Proved |
||||||
Producing |
5,675 |
150 |
2,777 |
75,509 |
2,306 |
23,494 |
Developed non-producing |
115 |
0 |
4 |
7,074 |
389 |
1,686 |
Undeveloped |
2,544 |
956 |
1,299 |
16,617 |
673 |
8,242 |
Total proved |
8,334 |
1,106 |
4,081 |
99,200 |
3,368 |
33,422 |
Probable |
6,759 |
1,514 |
2,925 |
65,111 |
2,073 |
24,124 |
Total proved plus probable |
15,093 |
2,620 |
7,006 |
164,311 |
5,442 |
57,546 |
Included in Above |
||||||
Proved plus probable producing |
7,508 |
229 |
3,814 |
103,982 |
2,837 |
31,717 |
Notes: |
|
(1) |
Company Gross Reserves consists of Journey’s working interest (operated and non-operated) share of reserves before deduction of royalties payable and without including royalties receivable by the Company. |
(2) |
In the case of natural gas volumes, boes are derived by converting natural gas to oil using the ratio of six thousand cubic feet of natural gas to one barrel of oil (6 Mcf:1 bbl). |
(3) |
Total values may not add due to rounding. |
Net Present Values of Future Net Revenue (Based on Forecast Prices and Costs)
Before Tax Net Present Value |
|||||
Reserves category |
0% |
5% |
10% |
15% |
20% |
Proved |
|||||
Producing |
256,405 |
229,239 |
198,779 |
173,490 |
153,476 |
Developed non-producing |
16,426 |
12,193 |
9,585 |
7,840 |
6,591 |
Undeveloped |
138,138 |
81,968 |
48,891 |
28,829 |
16,090 |
Total proved |
410,970 |
323,400 |
257,255 |
210,158 |
176,158 |
Probable |
506,420 |
311,862 |
206,974 |
145,962 |
107,764 |
Total proved plus probable |
917,390 |
635,261 |
464,229 |
356,121 |
283,922 |
Included in Above |
|||||
Proved plus probable producing |
399,082 |
319,708 |
259,724 |
217,315 |
186,786 |
Notes: |
|
(1) |
Total values may not add due to rounding |
(2) |
Forecast pricing used is the average of the published price forecasts for GLJ Petroleum Consultants Ltd., Sproule Associates Ltd. and McDaniel & Associates Consultants Ltd. as at December 31, 2019. |
(3) |
It should not be assumed that the net present values of future net revenues estimated by GLJ represent fair market value of the reserves. There is no assurance that the forecast price and cost assumptions will be attained and variances could be material. |
The forecast prices and foreign exchange rates used in the GLJ Report are as follows:
WTI Cushing |
Edmonton |
WCS Crude |
Alberta |
NYMEX |
Foreign |
|
2020 |
61.00 |
72.64 |
57.57 |
2.04 |
2.62 |
0.7600 |
2021 |
63.75 |
76.06 |
62.35 |
2.32 |
2.87 |
0.7700 |
2022 |
66.18 |
78.35 |
64.33 |
2.62 |
3.06 |
0.7850 |
2023 |
67.91 |
80.71 |
66.23 |
2.71 |
3.17 |
0.7850 |
2024 |
69.48 |
82.64 |
67.96 |
2.81 |
3.24 |
0.7850 |
2025 |
71.07 |
84.60 |
69.72 |
2.89 |
3.32 |
0.7850 |
2026 |
72.68 |
86.57 |
71.49 |
2.96 |
3.39 |
0.7850 |
2027 |
74.24 |
88.49 |
73.19 |
3.03 |
3.46 |
0.7850 |
2028 |
75.73 |
90.31 |
74.80 |
3.10 |
3.52 |
0.7850 |
2029 |
77.24 |
92.17 |
76.43 |
3.17 |
3.60 |
0.7850 |
2030 |
78.79 |
94.01 |
77.96 |
3.24 |
3.67 |
0.7850 |
2031 |
80.36 |
95.89 |
79.52 |
3.30 |
3.74 |
0.7850 |
2032 |
81.97 |
97.81 |
81.11 |
3.37 |
3.81 |
0.7850 |
2033 |
83.61 |
99.76 |
82.73 |
3.43 |
3.89 |
0.7850 |
2034 |
85.28 |
101.76 |
84.39 |
3.50 |
3.97 |
0.7850 |
Thereafter |
+2.0%/yr |
+2.0%/yr |
+2.0%/yr |
+2.0%/yr |
+2.0%/yr |
0.7850 |
FINDING, DEVELOPMENT AND ACQUISITION COSTS
Journey’s finding and development (“F&D“) and finding, development and acquisition (“FD&A“) costs for 2019, 2018 and the three-year average are presented in the tables below. The capital costs used in the calculations are those costs related to: land acquisition and retention, seismic, drilling, completions, tangible well site, tie-ins, and facilities, plus the change in estimated future development costs (“FDC“) as per the independent evaluator’s reserve report. Net acquisition costs are the cash outlays in respect of acquisitions; minus the proceeds from the disposition of properties during the year. Due to the timing of capital costs and the subjectivity in the estimation of future costs, the aggregate of the exploration and development costs incurred in the most recent financial year and the change during that year in estimated FDC’s generally will not necessarily reflect total FDC’s related to reserve additions for that year. The reserves used in this calculation are working interest reserve additions, including technical revisions and changes due to economic factors. The 2019 and the three-year average capital expenditures are unaudited as the 2019 financial results are in the process of being finalized.
Proved Finding, Development & Acquisition Costs |
2019 |
2018 |
3 Year |
Capital expenditures (including A&D) ($000’s) |
19,519 |
26,608 |
111,670 |
Change in future capital ($000’s) |
7,163 |
11,507 |
38,743 |
Total capital for FD&A (000’s) |
26,682 |
38,115 |
150,413 |
Reserve additions, including A&D (Mboe) |
1,417 |
1,783 |
14,034 |
Proved FD&A costs – including changes in future capital |
18.83 |
21.38 |
10.72 |
Proved FD&A costs – excluding changes in future capital |
13.78 |
14.92 |
7.96 |
Recycle ratio(1) |
|||
Including changes in future capital |
0.7 |
0.6 |
1.2 |
Proved plus Probable Finding, Development |
2019 |
2018 |
3 Year |
Capital expenditures (including A&D) ($000’s) |
19,519 |
26,608 |
111,670 |
Change in future capital ($000’s) |
48,795 |
(1,712) |
88,793 |
Total capital for FD&A (000’s) |
68,314 |
24,896 |
200,463 |
Reserve additions, including A&D (Mboe) |
3,569 |
877 |
20,504 |
Proved plus Probable FD&A costs – including changes in |
19.14 |
28.39 |
9.78 |
Proved plus Probable FD&A costs – excluding changes |
5.47 |
30.34 |
5.45 |
Recycle ratio (1) |
|||
Including changes in future capital |
0.7 |
0.5 |
1.3 |
Proved Finding & Development Costs |
2019 |
2018 |
3 Year |
Capital expenditures (excluding A&D) ($000’s)(2) |
19,777 |
31,738 |
81,921 |
Change in future capital ($000’s)(2) |
7,163 |
14,567 |
20,745 |
Total capital for F&D ($000’s) |
26,940 |
46,305 |
102,666 |
Reserve additions, (excluding A&D) (Mboe) |
1,417 |
2,367 |
4,791 |
Proved F&D costs – including changes in future capital |
19.01 |
19.56 |
21.43 |
Proved F&D costs – excluding changes in future capital |
13.96 |
13.41 |
17.10 |
Recycle ratio (1) |
|||
Including changes in future capital |
0.7 |
0.7 |
0.6 |
Proved Plus Probable Finding & Development Costs |
2019 |
2018 |
3 Year |
Capital expenditures (excluding A&D) ($000’s)(2) |
19,777 |
31,738 |
81,921 |
Change in future capital ($000’s)(2) |
48,795 |
4,469 |
51,404 |
Total capital for F&D ($000’s) |
68,572 |
36,207 |
133,325 |
Reserve additions (excluding A&D) (Mboe) |
3,569 |
1,850 |
6,621 |
Proved plus Probable F&D costs – including changes in |
19.21 |
19.58 |
20.14 |
Proved plus Probable F&D costs – excluding changes in |
5.54 |
17.16 |
12.37 |
Recycle ratio (1) |
|||
Including changes in future capital |
0.7 |
0.7 |
0.6 |
Notes: |
|
(1) |
Recycle ratio is calculated as the operating netback per boe divided by F&D or FD&A costs per boe as applicable. The operating netbacks used in the respective years are as follows: 2019 (unaudited) – $13.12/boe; 2018 – $13.11/boe and the three year average is $12.93/boe. |
(2) |
Development capital has been adjusted for the effects of reserves categorized as acquisitions and dispositions. |
FUTURE DEVELOPMENT COSTS
The following table provides the breakdown of future development costs deducted in the estimation of the future net revenue attributable to the proved and proved plus probable reserve categories noted below:
Year |
Proved ($000’s) |
Proved Plus |
2020 |
13,831 |
15,264 |
2021 |
45,060 |
85,892 |
2022 |
48,765 |
102,090 |
2023 |
14,163 |
26,900 |
2024 |
3,353 |
19,671 |
Remaining |
4,781 |
5,891 |
Total (Undiscounted) |
129,953 |
255,708 |
RESERVE LIFE INDEX
The Company’s reserve life index (“RLI“) is calculated by taking the Company Gross Reserves from the GLJ Report and dividing them by the projected 2020 production as estimated in the GLJ report.
Company Gross |
2020 Company |
RLI |
|
Reserves Category |
(Mboe) |
(Mboe) |
(Years) |
Proved, developed, producing |
23,494 |
3,275 |
7.2 |
Total proved |
33,422 |
3,481 |
9.6 |
Proved plus probable producing |
31,717 |
3,358 |
9.4 |
Proved plus probable |
57,546 |
3,682 |
15.6 |
NET ASSET VALUE
The following table provides a calculation of Journey’s estimated net asset value (“NAV“) and net asset value per share (“NAVPS“) as at December 31 based on the estimated future net revenues associated with Journey’s reserves as presented in the GLJ Report. The following numbers were used in the NAV calculation and are pending finalization of the year-end audit: 1) net debt of approximately $124 million; and 2) funds flow of approximately $28 million, based on production of approximately 9,370 boe/d (48% oil and NGL’s) for the year.
Reserves Category |
Net Asset Value ($000’s)(1)(3)(4) |
Net Asset Value Per share ($)(2) |
||||
2019 |
2018 |
% |
2019 |
2018(2) |
% |
|
Proved, developed, producing |
74,566 |
78,029 |
(4) |
1.73 |
1.99 |
(13) |
Total proved |
133,042 |
139,595 |
(5) |
3.09 |
3.56 |
(13) |
Proved plus probable |
135,511 |
150,717 |
(10) |
3.15 |
3.84 |
(18) |
Total proved plus probable |
340,016 |
357,237 |
(5) |
7.89 |
9.11 |
(13) |
Notes: |
|
(1) |
Aggregate NAV is calculated by taking the future net revenues per the GLJ report, on a before tax basis, discounted at 10% and subtracting net debt at December 31, 2019 of approximately $124,200 thousand (unaudited); (December 31, 2018 – $134,635 thousand). |
(2) |
Year-end NAVPS is calculated by taking the NAV and dividing it by the basic shares outstanding as at December 31, 2019 of 43,087 thousand shares (December 31, 2018 – 39,218 thousand). All share counts have been rounded to the nearest 1,000 shares. |
(3) |
Undeveloped land values have not been included. |
(4) |
The GLJ Report includes the abandonment and reclamation liability associated with wells and future development locations that have reserves, but does not include inactive wells, facilities, pipelines and gathering systems. |
Outlook
Journey’s guidance for the first half of 2020 is presented in the table below:
1H 2020 average production |
9,200 – 9,400 Boe/d (49% liquids) |
Exploration and development capital |
$10-11 million |
Funds flow |
$11-13 million |
1H 2020 exit net debt |
$121 – $124 million |
Funds flow per basic weighted average share |
$0.28 – $0.30 share |
Corporate annual decline rate |
17% |
Journey’s first-half 2020 forecasted funds flow is based upon the following:
In the first and second quarters, Journey will be spending approximately $2 million of capital on its electricity generation project. It is currently anticipated that this project will be delivering electricity into the Alberta grid by July of this year. In addition, Journey is planning to drill 3 (2.7 net) wells in its Cherhill Banff pool, in the first half of 2020. Journey’s low corporate decline rate has contributed significantly to the ability to maintain production levels at 2019 rates with minimal capital spending.
Journey chose to provide only 1H 2020 for the following reasons.
About the Company
Journey is a Canadian exploration and production company focused on oil-weighted operations in western Canada. Journey’s strategy is to grow its production base by drilling on its existing core lands, implementing waterflood projects, and by executing on accretive acquisitions. Journey seeks to optimize its legacy oil pools on existing lands through the application of best practices in horizontal drilling and, where feasible, with water floods. Journey is also in the early phases of advancing development of an unconventional shale resource play in the oil window of the Duvernay, in the western shale basin of our central core area.
[/expand]