CALGARY, AB, Nov. 14, 2024 /CNW/ – Keyera Corp. (TSX: KEY) (“Keyera”) announced its 2024 third quarter financial results today, the highlights of which are included in this news release. To view Management’s Discussion and Analysis (the “MD&A”) and financial statements, visit either Keyera’s website or its filings on SEDAR+ at www.sedarplus.ca.
“Disciplined execution of our strategy continues to drive strong performance across all three of our business segments,” said Dean Setoguchi, President and CEO. “We are leveraging the full potential of our integrated platform to drive capital-efficient growth, further increasing our competitiveness. At the same time, our financial strength and flexibility continue to position us well to allocate capital to the most value-accretive opportunities for shareholders.”
Third Quarter Highlights
- Financial Results – Net earnings were $185 million (Q3 2023 – $78 million), adjusted earnings before interest, taxes, depreciation, and amortization1 (“adjusted EBITDA”) were $322 million (Q3 2023 – $288 million), and distributable cash flow1 (“DCF”) was $195 million (Q3 2023 – $186 million). These increases were mostly driven by higher year-over-year contributions from all three business segments.
- Continued Growth of High-Quality Cash Flow – The Gathering & Processing (“G&P”) segment delivered realized margin1 of $99 million (Q3 2023 – $94 million). The year-over-year growth was supported by near-record quarterly volumes in the North region, even with a turnaround at the Wapiti gas plant. The Liquids Infrastructure segment delivered realized margin1 of $135 million (Q3 2023 – $128 million). The year-over-year increase was mostly attributable to higher contributions from KAPS and an increase in contracted volumes at the Keyera Fort Saskatchewan (“KFS”) complex for storage and condensate services.
- Marketing Segment Continues to Deliver – The Marketing Segment contributed a realized margin1 of $135 million (Q3 2023 – $100 million). The year-over-year increase was driven by higher propane, condensate and iso-octane sales volumes.
- Strong Financial Position – The company ended the quarter with net debt to adjusted EBITDA2 at 1.9 times, below the targeted range of 2.5 to 3.0 times and the company remains well positioned to pursue and equity self-fund opportunities that will enhance shareholder value.
- Adding Fractionation Capacity – Demand for fractionation in Western Canada remains strong. At Keyera Fort Saskatchewan Fractionation Unit II (“KFS Frac II”), the company is ordering long lead items for a debottleneck project to add 8,000 barrels per day of capacity. In addition, the company continues to advance customer contracting and engineering on the new 47,000 barrel per day Keyera Fort Saskatchewan Fractionation Unit III (“KFS Frac III”). Together, these projects will increase Keyera’s fractionation capacity by about 60%, from approximately 98,000 barrels per day (net) today, to approximately 155,000 barrels per day (net), further strengthening Keyera’s integrated value chain.
- Normal Course Issuer Bid – Keyera plans to file a notice of intention to make a normal course issuer bid (the “NCIB”) with the Toronto Stock Exchange (“TSX”). Keyera remains committed to allocating capital in a manner that will drive the highest value for shareholders. Decisions regarding the amount and timing of future purchases of common shares will be based on market conditions, share price and other factors. The NCIB is subject to the approval of the TSX.
Reaffirming 2024 Guidance
- Marketing segment realized margin1 for 2024 is expected to remain between $450 million and $480 million.
- Growth capital expenditures are expected to reach the upper end of the previously guided range of $80 million to $100 million. This includes capital for advancing the KFS Frac II debottleneck project and optimization work at the Brazeau River gas plant. It also includes accelerated investments in new tie-in points at Wapiti to support new customer volumes which will also flow onto KAPS and the rest of Keyera’s integrated system.
- Maintenance capital expenditures are expected to remain within the range of $120 million and $140 million.
- Cash tax expense is expected to remain in the range of $90 million to $100 million.
Upcoming 2025 Guidance Disclosures
- Keyera will be providing 2025 guidance on December 10, 2024.
Maintenance Schedule
|
2024 Planned Turnarounds and Outages |
||
|
Alberta EnviroFuels outage (Complete) |
6 weeks |
Q2 2024 |
|
Keyera Fort Saskatchewan Fractionation Unit 1 outage (Complete) |
5 days |
Q2 2024 |
|
Keyera Fort Saskatchewan Fractionation Unit 2 outage (Complete) |
5 days |
Q2 2024 |
|
Keyera Fort Saskatchewan Fractionation Unit 1 outage (Complete) |
5 days |
Q3 2024 |
|
Strachan Gas Plant turnaround (Complete) |
3 weeks |
Q3 2024 |
|
Wapiti Gas Plant turnaround (Complete) |
4 weeks |
Q3/Q4 2024 |
|
Summary of Key Measures |
Three months ended September 30, |
Nine months ended September 30, |
||
|
(Thousands of Canadian dollars, except where noted) |
2024 |
2023 |
2024 |
2023 |
|
Net earnings |
184,631 |
78,112 |
397,722 |
374,840 |
|
Per share ($/share) – basic |
0.81 |
0.34 |
1.74 |
1.64 |
|
Cash flow from operating activities |
278,461 |
197,422 |
949,357 |
744,747 |
|
Funds from operations1 |
260,238 |
237,704 |
735,164 |
736,850 |
|
Distributable cash flow1 |
195,109 |
186,335 |
602,613 |
621,059 |
|
Per share ($/share)1 |
0.85 |
0.81 |
2.63 |
2.71 |
|
Dividends declared |
119,160 |
114,577 |
348,313 |
334,564 |
|
Per share ($/share) |
0.52 |
0.50 |
1.52 |
1.46 |
|
Payout ratio %1 |
61 % |
61 % |
58 % |
54 % |
|
Adjusted EBITDA1 |
322,244 |
287,560 |
962,543 |
872,530 |
|
Operating margin |
425,526 |
283,903 |
1,078,306 |
987,152 |
|
Realized margin1 |
369,319 |
321,519 |
1,095,678 |
994,700 |
|
Gathering and Processing |
||||
|
Operating margin |
99,114 |
90,950 |
304,766 |
277,579 |
|
Realized margin1 |
99,152 |
93,811 |
305,415 |
278,547 |
|
Gross processing throughput3 (MMcf/d) |
1,415 |
1,580 |
1,503 |
1,576 |
|
Net processing throughput3 (MMcf/d) |
1,259 |
1,349 |
1,305 |
1,346 |
|
Liquids Infrastructure |
||||
|
Operating margin |
135,677 |
123,623 |
402,726 |
358,334 |
|
Realized margin1 |
135,374 |
128,051 |
405,014 |
365,944 |
|
Gross processing throughput4 (Mbbl/d) |
150 |
168 |
172 |
178 |
|
Net processing throughput4 (Mbbl/d) |
85 |
98 |
95 |
97 |
|
AEF iso-octane production volumes (Mbbl/d) |
14 |
14 |
12 |
14 |
|
Marketing |
||||
|
Operating margin |
190,799 |
69,387 |
370,865 |
351,400 |
|
Realized margin1 |
134,857 |
99,714 |
385,300 |
350,370 |
|
Inventory value |
279,232 |
268,801 |
279,232 |
268,801 |
|
Sales volumes (Bbl/d) |
215,300 |
167,600 |
195,500 |
178,200 |
|
Acquisitions |
— |
— |
— |
366,537 |
|
Growth capital expenditures |
30,220 |
48,975 |
67,405 |
182,056 |
|
Maintenance capital expenditures |
51,667 |
38,717 |
91,905 |
79,752 |
|
Total capital expenditures |
81,887 |
87,692 |
159,310 |
628,345 |
|
Weighted average number of shares outstanding – basic and diluted |
229,153 |
229,153 |
229,153 |
229,153 |
|
As at September 30, |
2024 |
2023 |
||
|
Long-term debt5 |
3,682,870 |
3,434,190 |
||
|
Credit facility |
20,000 |
490,000 |
||
|
Working capital surplus (current assets less current liabilities) |
(236,283) |
(129,203) |
||
|
Net debt |
3,466,587 |
3,794,987 |
||
|
Common shares outstanding – end of period |
229,153 |
229,153 |
||
CEO’s Message to Shareholders
Strategically positioned to benefit from basin growth. Over the past several years, we have invested significantly to build a fully integrated natural gas liquids value chain from the Montney and Duvernay to our core liquids infrastructure assets in Edmonton and Fort Saskatchewan. This has enhanced the service offerings and value we can bring to our customers while making Keyera more competitive. Within our G&P segment, we continue to reach new throughput records at our North region gas plants which serve the prolific Montney and Duvernay fairways. Our Liquids Infrastructure segment continues to grow steadily with the ramp up of KAPS and rising demand for fractionation, condensate handling and other ancillary services. With the basin poised to grow, Keyera remains well positioned to keep adding value for customers while increasing its high quality, fee-for-service cash flow.
Financial strength and flexibility. Keyera is in the enviable position of having the strongest balance sheet amongst our peers. This gives us tremendous flexibility to deploy capital in a manner that is the most value accretive for shareholders. We recently raised the dividend, and today, announced that we plan to file a notice of intention to make a normal course issuer bid. We will continue to balance additional cash returns to shareholders with capital efficient growth investments to further strengthen our value chain.
Capital-efficient margin growth. Given the projected volume growth in the basin, we expect to continue to fill available capacity across our integrated system including at our gas plants, KAPS, and our industry leading Fort Saskatchewan Condensate System. This will allow us to continue to grow margins with modest incremental capital. In addition, we continue to advance several capital efficient growth projects including KAPS Zone 4, KFS Frac II debottleneck, and KFS Frac III to name a few. These projects can all be equity self-funded.
Marketing segment is a unique competitive advantage. Our Marketing business enables us to efficiently connect our customers to the highest-value markets, thereby enhancing their netbacks. This segment is a natural extension of our integrated platform, providing us the opportunity to consistently produce higher than average corporate returns on invested capital relative to our peers. The cash flow generated from this segment is reinvested in our fee-for-service business, accelerating growth in high-quality, long-term contracted cash flows.
Basin growth fundamentals remain strong. Western Canada production continues to grow. This trend is supported by the continued filling of the Trans Mountain Pipeline Expansion, the start-up of LNG Canada, a growing Petrochemical industry, and increasing LPG exports off the West Coast of Canada. As an essential infrastructure service provider, Keyera will continue to play an integral role in enabling basin volume growth by leveraging our integrated platform.
On behalf of Keyera, I want to thank our employees, customers, shareholders, Indigenous rights holders, and other stakeholders for their continued support.
Dean Setoguchi
President and CEO
Keyera Corp.
|
Notes: |
|
|
1 |
Keyera uses certain non-Generally Accepted Accounting Principles (“GAAP”) and other financial measures such as EBITDA, adjusted EBITDA, funds from operations, distributable cash flow, distributable cash flow per share, payout ratio, realized margin, return on invested capital (“ROIC”) and compound annual growth rate (“CAGR”) for adjusted EBITDA holding Marketing constant. Since these measures are not standard measures under GAAP, they may not be comparable to similar measures reported by other entities. For additional information, and where applicable, for a reconciliation of the historical non-GAAP financial measures to the most directly comparable GAAP measure, refer to the section of this news release titled “Non-GAAP and Other Financial Measures”. For the assumptions associated with the 2024 realized margin guidance for the Marketing segment, refer to the section titled “Segmented Results of Operations: Marketing – Market Commentary” of Management’s Discussion and Analysis for the period ended September 30, 2024. |
|
2 |
Ratio is calculated in accordance with the covenant test calculations related to the company’s credit facility and senior note agreements and excludes hybrid notes. |
|
3 |
Includes gas volumes and the conversion of liquids volumes handled through the processing facilities to a gas volume equivalent. Net processing throughput refers to Keyera’s share of raw gas processed at its processing facilities. |
|
4 |
Fractionation throughput in the Liquids Infrastructure segment is the aggregation of volumes processed through the fractionators and the de-ethanizers at the Keyera and Dow Fort Saskatchewan facilities. |
|
5 |
Long-term debt includes the total value of Keyera’s hybrid notes which receive 50% equity treatment by Keyera’s rating agencies. The hybrid notes are also excluded from Keyera’s covenant test calculations related to the company’s credit facility and senior note agreements. |
Third Quarter 2024 Results Conference Call and Webcast
Keyera will be conducting a conference call and webcast for investors, analysts, brokers and media representatives to discuss the financial results for the third quarter of 2024 at 8:00 a.m. Mountain Time (10:00 a.m. Eastern Time) on Thursday, November 14, 2024. Callers may participate by dialing 1-888-510-2154 or 1-437-900-0527. A recording of the conference call will be available for replay until 10:00 PM Mountain Time on November 27, 2024 (12:00 AM Eastern Time on November 28, 2024), by dialing 1-888-660-6345 or 1-289-819-1450 and entering passcode 98075.
To join the conference call without operator assistance, you may register and enter your phone number here to receive an instant automated call back. This link will be active on Thursday, November 14, 2024, at 7:00 AM Mountain Time (9:00 AM Eastern Time).
A live webcast of the conference call can be accessed here or through Keyera’s website at http://www.keyera.com/news/events. Shortly after the call, an audio archive will be posted on the website for 90 days.
Additional Information
For more information about Keyera Corp., please visit our website at www.keyera.com or contact:
Dan Cuthbertson, General Manager, Investor Relations
Rahul Pandey, Senior Advisor, Investor Relations
Email: ir@keyera.com
Telephone: 403.205.7670
Toll free: 1.888.699.4853
For media inquiries, please contact:
Amanda Condie, Manager, Corporate Communications
Email: media@keyera.com
Telephone: 1.855.797.0036
About Keyera Corp.
Keyera Corp. (TSX: KEY) operates an integrated Canadian-based energy infrastructure business with extensive interconnected assets and depth of expertise in delivering energy solutions. Its predominantly fee-for-service based business consists of natural gas gathering and processing; natural gas liquids processing, transportation, storage, and marketing; iso-octane production and sales; and an industry-leading condensate system in the Edmonton/Fort Saskatchewan area of Alberta. Keyera strives to provide high quality, value-added services to its customers across North America and is committed to conducting its business ethically, safely and in an environmentally and financially responsible manner.
Non-GAAP and Other Financial Measures
This news release refers to certain financial and other measures that are not determined in accordance with Generally Accepted Accounting Principles (“GAAP”). Measures such as funds from operations, distributable cash flow, distributable cash flow per share, payout ratio, realized margin, EBITDA and adjusted EBITDA are not standard measures under GAAP or are supplementary financial measures, and as a result, may not be comparable to similar measures reported by other entities. Management believes that these non-GAAP and other financial measures facilitate the understanding of Keyera’s results of operations, leverage, liquidity and financial position. These measures do not have any standardized meaning under GAAP and therefore, should not be considered in isolation, or used in substitution for measures of performance prepared in accordance with GAAP. For additional information on these non-GAAP and other financial measures, including reconciliations to the most directly comparable GAAP measures for Keyera’s historical non-GAAP financial measures, refer below and to Management’s Discussion and Analysis (“MD&A”) for the period ended September 30, 2024, which is available on SEDAR+ at www.sedarplus.ca and Keyera’s website at www.keyera.com. Specifically, refer to the sections of the MD&A titled, “Non-GAAP and Other Financial Measures”, “Forward-Looking Statements”, “Segmented Results of Operations”, “Dividends: Funds from Operations, Distributable Cash Flow and Payout Ratio” and “EBITDA and Adjusted EBITDA”.
Funds from Operations and Distributable Cash Flow (“DCF“)
Funds from operations is defined as cash flow from operating activities adjusted for changes in non-cash working capital. This measure is used to assess the level of cash flow generated from operating activities excluding the effect of changes in non-cash working capital, as they are primarily the result of seasonal fluctuations in product inventories or other temporary changes. Funds from operations is also a valuable measure that allows investors to compare Keyera with other infrastructure companies within the oil and gas industry.
Distributable cash flow is defined as cash flow from operating activities adjusted for changes in non-cash working capital, inventory write-downs, maintenance capital expenditures and lease payments, including the periodic costs related to prepaid leases. Distributable cash flow per share is defined as distributable cash flow divided by weighted average number of shares outstanding – basic. Distributable cash flow is used to assess the level of cash flow generated from ongoing operations and to evaluate the adequacy of internally generated cash flow to fund dividends.
The following is a reconciliation of funds from operations and distributable cash flow to the most directly comparable GAAP measure, cash flow from operating activities:
|
Funds from Operations and Distributable Cash Flow |
Three months ended September 30, |
Nine months ended September 30, |
||
|
(Thousands of Canadian dollars) |
2024 |
2023 |
2024 |
2023 |
|
Cash flow from operating activities |
278,461 |
197,422 |
949,357 |
744,747 |
|
Add (deduct): |
||||
|
Changes in non-cash working capital |
(18,223) |
40,282 |
(214,193) |
(7,897) |
|
Funds from operations |
260,238 |
237,704 |
735,164 |
736,850 |
|
Maintenance capital |
(51,667) |
(38,717) |
(91,905) |
(79,752) |
|
Leases |
(12,867) |
(12,057) |
(38,861) |
(34,254) |
|
Prepaid lease asset |
(595) |
(595) |
(1,785) |
(1,785) |
|
Distributable cash flow |
195,109 |
186,335 |
602,613 |
621,059 |
Payout Ratio
Payout ratio is calculated as dividends declared to shareholders divided by distributable cash flow. This ratio is used to assess the sustainability of the company’s dividend payment program.
|
Payout Ratio |
Three months ended September 30, |
Nine months ended September 30, |
||
|
(Thousands of Canadian dollars, except %) |
2024 |
2023 |
2024 |
2023 |
|
Distributable cash flow1 |
195,109 |
186,335 |
602,613 |
621,059 |
|
Dividends declared to shareholders |
119,160 |
114,577 |
348,313 |
334,564 |
|
Payout ratio |
61 % |
61 % |
58 % |
54 % |
|
1 |
Non-GAAP measure as defined above. |
EBITDA and Adjusted EBITDA
EBITDA is a measure showing earnings before finance costs, taxes, depreciation and amortization. Adjusted EBITDA is calculated as EBITDA before costs associated with non-cash items, including unrealized gains and losses on commodity-related contracts, net foreign currency gains and losses on U.S. debt and other, impairment expenses and any other non-cash items such as gains and losses on the disposal of property, plant and equipment. Management believes that these supplemental measures facilitate the understanding of Keyera’s results from operations. In particular these measures are used as an indication of earnings generated from operations after consideration of administrative and overhead costs.
The following is a reconciliation of EBITDA and adjusted EBITDA to the most directly comparable GAAP measure, net earnings:
|
EBITDA and Adjusted EBITDA |
Three months ended September 30, |
Nine months ended September 30, |
||
|
(Thousands of Canadian dollars) |
2024 |
2023 |
2024 |
2023 |
|
Net earnings |
184,631 |
78,112 |
397,722 |
374,840 |
|
Add (deduct): |
||||
|
Finance costs |
53,990 |
57,982 |
164,592 |
146,849 |
|
Depreciation, depletion and amortization expenses |
87,731 |
84,548 |
262,530 |
232,946 |
|
Income tax expense |
54,735 |
24,677 |
119,498 |
112,286 |
|
EBITDA |
381,087 |
245,319 |
944,342 |
866,921 |
|
Unrealized (gain) loss on commodity-related contracts |
(56,207) |
37,616 |
17,372 |
7,548 |
|
Net foreign currency (gain) loss on U.S. debt and other |
(5,327) |
1,284 |
(1,691) |
(5,280) |
|
Impairment expense |
2,691 |
3,341 |
2,691 |
3,341 |
|
Net gain on disposal of property, plant and equipment |
— |
— |
(171) |
— |
|
Adjusted EBITDA |
322,244 |
287,560 |
962,543 |
872,530 |
Realized Margin
Realized margin is defined as operating margin excluding unrealized gains and losses on commodity-related risk management contracts. Management believes that this supplemental measure facilitates the understanding of the financial results for the operating segments in the period without the effect of mark-to-market changes from risk management contracts related to future periods.
The following is a reconciliation of realized margin to the most directly comparable GAAP measure, operating margin:
|
Operating Margin and Realized Margin Three months ended September 30, 2024 |
|||||
|
(Thousands of Canadian dollars) |
Gathering & |
Liquids |
Marketing |
Corporate and Other |
|
|
Operating margin (loss) |
99,114 |
135,677 |
190,799 |
(64) |
425,526 |
|
Unrealized loss (gain) on risk management contracts |
38 |
(303) |
(55,942) |
— |
(56,207) |
|
Realized margin (loss) |
99,152 |
135,374 |
134,857 |
(64) |
369,319 |
|
Operating Margin and Realized Margin Three months ended September 30, 2023 |
|||||
|
(Thousands of Canadian dollars) |
Gathering & |
Liquids Infrastructure |
Marketing |
Corporate and Other |
|
|
Operating margin (loss) |
90,950 |
123,623 |
69,387 |
(57) |
283,903 |
|
Unrealized loss on risk management contracts |
2,861 |
4,428 |
30,327 |
— |
37,616 |
|
Realized margin (loss) |
93,811 |
128,051 |
99,714 |
(57) |
321,519 |
|
Operating Margin and Realized Margin Nine months ended September 30, 2024 |
|||||
|
(Thousands of Canadian dollars) |
Gathering & |
Liquids |
Marketing |
Corporate and Other |
Total |
|
Operating margin (loss) |
304,766 |
402,726 |
370,865 |
(51) |
1,078,306 |
|
Unrealized loss on risk management contracts |
649 |
2,288 |
14,435 |
— |
17,372 |
|
Realized margin (loss) |
305,415 |
405,014 |
385,300 |
(51) |
1,095,678 |
|
Operating Margin and Realized Margin Nine months ended September 30, 2023 |
|||||
|
(Thousands of Canadian dollars) |
Gathering & |
Liquids |
Marketing |
Corporate and Other |
Total |
|
Operating margin (loss) |
277,579 |
358,334 |
351,400 |
(161) |
987,152 |
|
Unrealized loss (gain) on risk management contracts |
968 |
7,610 |
(1,030) |
— |
7,548 |
|
Realized margin (loss) |
278,547 |
365,944 |
350,370 |
(161) |
994,700 |
Compound Annual Growth Rate (“CAGR”) for Adjusted EBITDA holding Marketing constant
(previously CAGR for Adjusted EBITDA from the Fee-for-Service Business)
CAGR is calculated as follows:
|
1 |
||||||||||||
|
Number of Years |
||||||||||||
|
CAGR |
= |
End of the period* |
-1 |
|||||||||
|
Beginning of the period* |
||||||||||||
|
* Utilizes beginning and end of period adjusted EBITDA as defined below. |
CAGR for adjusted EBITDA holding Marketing constant is intended to provide information on a forward-looking basis. This calculation utilizes beginning and end of period adjusted EBITDA, which includes the following components and assumptions: i) forecasted realized margin for the Gathering and Processing and Liquids Infrastructure segments, ii) realized margin for the Marketing segment, which is held at a value within the expected annual base realized margin (between $310 million and $350 million), and iii) adjustments for total forecasted general and administrative, and long-term incentive plan expenses.