TOURMALINE DELIVERS NET EARNINGS OF $2 BILLION IN 2021, ADDS 1,090 MMBOE OF 2P RESERVES AND DECLARES DIVIDEND FOR Q1 2022

 
 

Tourmaline Oil Corp. (TSX:TOU) ("Tourmaline" or the "Company") is pleased to release financial and operating results for the full year and fourth quarter of 2021 as well as 2021 reserves.

 
 

  Tourmaline Oil Corp. (CNW Group/Tourmaline Oil Corp.) 

 
 

  HIGHLIGHTS  

 
  • Full-year average 2021 production of 441,115 boepd was up 42% over 2020 average production of 310,598 boepd.
  •  
  • Current production is ranging between 500,000-510,000 boepd, with a Q1 2022 exit of 510,000-515,000 boepd anticipated.
  •  
  • Full-year 2021 after tax net earnings were $2.03 billion ( $6.40 per diluted share).
  •  
  • Full-year 2021 cash flow (1) was a record $2.93 billion ( $9.25 per diluted share (2) ) up 147% over 2020.
  •  
  • Tourmaline generated a record $1.49 billion of free cash flow (3) ("FCF") in 2021.
  •  
  • Exit 2021 net debt (4) was $973 million (0.25 times 2021 net debt to Q4 annualized cash flow) and below the Company's long-term net debt target of $1.0 -1.2 billion.
  •  
  • Year-end 2021 proved, developed producing ("PDP") reserves of 947.3 million boe were up 50%, total proved ("TP") reserves of 2.19 billion boe were up 39% and proved plus probable ("2P") reserves of 4.24 billion boe were up 33% over year-end 2020, including 2021 annual production of 161.0 million boe.
  •  
  • Tourmaline replaced 677% of its 2021 annual production of 161.0 million boe with 2P additions of 1.090 billion boe including 2021 production.
  •  
  • Tourmaline's 2P reserve value (5) equates to $97.54 per diluted share (6) using the January 1, 2022 engineering price deck and a 10% discount rate. TP and PDP reserve value is $62.70 and $33.77 per diluted share (7) , respectively, using the same pricing and discount rates.
  •  
  • After 13 years of operations, Tourmaline now has 19.5 TCF of 2P natural gas reserves, the largest in Canada and one of the largest, lowest development cost, lowest emission natural gas reserve bases in North America .
  •  
  • In 2021, the Company further diversified the gas marketing portfolio by establishing a US Gulf Coast LNG pathway and entered into a long-term arrangement with Cheniere Energy Inc. In 2023, Tourmaline will become the first Canadian EP company participating in the LNG business with full exposure to JKM (Japan Korea Marker) pricing.
  •  
  • The Company's exploration program has successfully tested six new horizons spread across the three operated complexes thus far.
  •  
  • Tourmaline achieved its net 25% methane reduction target in 2021, three years earlier than targeted.
  •  

  PRODUCTION UPDATE  

 
  • Fourth quarter 2021 production averaged 485,078 boepd, up 44% from Q4 2020; full-year 2021 production of 441,115 boepd was up 42% over 2020 average production of 310,598 boepd.
  •  
  • 2021 average liquids production of 97,206 bpd (oil, condensate, NGL) was up 50.7% over 2020.
  •  
  • Current production is ranging between 500,000-510,000 boepd. The Company expects to exit Q1 at 510,000-515,000 boepd. Full-year 2022 average production guidance of 500,000 boepd remains unchanged.
  •  
  • All three Company-operated EP complexes are currently producing at or above full-year 2022 guidance levels. The Alberta Deep Basin is currently producing 250,000 boepd, the BC Montney gas condensate complex is producing 230,000 boepd and the Peace River High complex is producing 25,000 boepd.
  •  

  FINANCIAL HIGHLIGHTS  

 
  • Full-year 2021 after tax net earnings were $2.03 billion ( $6.40 per diluted share).
  •  
  • Fourth quarter 2021 cash flow was $968.2 million ( $2.88 per diluted share), and full-year 2021 cash flow was a record $2.93 billion ( $9.25 per diluted share). Annual cash flow is up 147% on total revenue (8) of $4.67 billion for 2021, up 115% over 2020.
  •  
  • Tourmaline generated a record $1.49 billion of free cash flow in 2021.
  •  
  • The Company increased the base dividend three times in 2021 to $0.72 /share (29% annual increase) and paid a special dividend of $0.75 /share in October 2021 . Tourmaline has committed to returning the majority of annual FCF to shareholders and is executing on that plan.
  •  
  • Subsequent to year-end 2021, Tourmaline increased the annual base dividend to $0.80 /share and paid a second special dividend of $1.25 /share in February 2022 .
  •  
  • Tourmaline's Investment Grade credit rating improved from BBB to BBB (high) during 2021 in conjunction with its issuance of a fixed term note and the acquisition of Black Swan. The public investment grade rating upgrade validated the overall financial health of Tourmaline as a stable, low-risk senior North American oil and gas producer.
  •  

  2021/2022 BUDGET AND OUTLOOK  

 
  • Q4 2021 EP capital expenditures were $410.9 million ; full-year 2021 EP capital expenditures were $1.39 billion .
  •  
  • Tourmaline, as previously disclosed, accelerated the construction of the Gundy Phase 2 deep cut and the Aitken 46-C expansions into Q4 2021. Both projects were completed on budget and are currently on-stream at full capacity. The Company also accelerated the drilling of one BC pad at Gundy , and the fracing of two additional BC pads from Q1 2022 into Q4 2021, primarily for operational continuity and logistics reasons. These incremental EP operations added approximately $80.0 million to the Q4 2021 EP capital program.
  •  
  • In 2022 at current strip (9) pricing, the Company expects to generate cash flow of $4.05 billion ( $11.97 per diluted share) and free cash flow of $2.85 billion ( $8.43 per diluted share) on unchanged EP capital expenditures of $1.125 billion .
  •  
  • Tourmaline builds 2.5% inflation per annum on both capital and operating costs into the Company's five-year EP capital plan. The $80.0 million of BC drilling/completion capital accelerated into Q4 2021 will also remain in the 2022 budget to provide for anticipated 2022 inflation. The Company's continuing material reductions of drill times in all three EP complexes also provides a further offset to inflationary pressures.
  •  
  • Tourmaline generated cash flow of $968.2 million and free cash flow of $545.9 million in Q4 2021 on EP capital expenditures of $410.9 million .
  •  
  • Exit 2021 net debt was $973 million (0.25 times 2021 net debt to Q4 annualized cash flow) and below the Company's long-term net debt target of $1.0 -1.2 billion. The majority of Tourmaline's net debt is substantially offset by its investment in Topaz, using a closing price of Topaz common shares at December 31, 2021 of $17.85 per share.
  •  

  2021 RESERVES  

 
  • Year-end 2021 PDP reserves of 947.3 million boe were up 50% over year-end 2020 including 2021 annual production of 161.0 million boe. TP reserves of 2.19 billion boe were up 39.0% including 2021 annual production. 2P reserves of 4.24 billion boe were up 33% including 2021 annual production.
  •  
  • Tourmaline's 2021 PDP finding, development and acquisition ("FD&A") costs were $7.27 per boe (10) including changes in future development capital ("FDC") yielding a PDP reserve recycle ratio (11)(12) of 2.5 (3.0 utilizing Q4 2021 cash flow per boe (13) of $21.70 instead of full-year 2021 cash flow per boe of $18.19 ). TP FD&A costs in 2021 were $5.94 per boe including changes in FDC and 2P FD&A was $4.54 per boe including changes in FDC. The 2P FD&A recycle ratio was 4.0 in 2021.
  •  
  • Tourmaline replaced 677% of its 2021 annual production of 161.0 million boe with 2P additions of 1.090 billion boe including 2021 production.
  •  
  • Tourmaline's 2P reserve value (before taxes) equates to $97.54 per diluted share using the January 1, 2022 engineering price deck and a 10% discount rate. TP reserve value is $62.70 per diluted share and PDP reserve value is $33.77 per diluted share using the same pricing and discount rates.
  •  
  • After 13 years of operations, Tourmaline now has 19.5 TCF of 2P natural gas reserves, the largest in Canada and one of the largest, lowest development cost, lowest emission natural gas reserve bases in North America . The Company also has 995.1 million boe of 2P crude oil, condensate and NGL (natural gas liquids) reserves ( December 31, 2021 ) - one of the largest conventional liquid reserve bases in Canada .
  •  
  • Tourmaline has only booked 3,168 (gross) locations of a total drilling inventory of 22,715 gross locations (14% of the overall inventory) to achieve year-end 2021 2P reserves of 4.24 billion boe.
  •  
  • The current FDCs associated with 2P reserves represent approximately three years of prospective cash flow at strip pricing. Although the Company has the execution capability to convert the entire 4.24 billion boe of 2P reserves to PDP in that time frame, it does not believe that would be constructive for the current encouraging supply/demand dynamics in the WCSB, or the appropriate capital allocation decision.
  •  

  MARKETING UPDATE  

 
  • Tourmaline continued to diversify its natural gas and liquids marketing portfolio in order to realize the best pricing possible for all of its hydrocarbon streams.
  •  
  • In 2021, the Company further diversified the gas marketing portfolio by establishing a US Gulf Coast LNG long-term netback supply agreement with Cheniere Energy. In 2023, Tourmaline will become the first Canadian EP company participating in the LNG business with full exposure to JKM pricing, providing a material increase to anticipated 2023 cash flow based on the February 15, 2022 JKM strip pricing.
  •  
  • In November 2022 , the Company will increase gas volumes exported to western US markets from 345 to 445 mmcfpd, with approximately 67% of the gas accessing the premium priced PG&E California market. In November 2023 , western US market exposure will increase by an incremental 50 mmcfpd.
  •  
  • Average realized natural gas price in Q4 2021 was $4.66 /mcf as the Company benefited from rising commodity prices.
  •  
  • Tourmaline has an average of 845 mmcfpd hedged for 2022 at a weighted average fixed price of CAD $3.44 /mcf, an average of 151 mmcfpd hedged at a basis to Nymex of USD $(0.05) /mcf, and an average of 609 mmcfpd of unhedged volumes exposed to export markets in 2022, including Dawn, Iroquois , Empress/McNeil, Chicago , Ventura, Sumas, US Gulf Coast, Malin, and PG&E.
  •  
  • The 2022 volumes include approximately 145 mmcfpd of lower-priced deals inherited in the Black Swan and Modern corporate transactions, the majority of which will expire during 2022.
  •  
  • NGL price realizations in Q4 2021 were up 24% over Q3 2021. Tourmaline is Canada's largest NGL producer with anticipated average production levels of over 70,000 bpd in 2022.
  •  

  EP UPDATE  

 
  • Tourmaline drilled a total of 280 net wells during 2021 for a total of 1.289 million metres. The Company has systematically increased lateral length by over 30% since 2018 while reducing actual drill/complete costs per lateral foot by an additional 30% in that time period.
  •  
  • Tourmaline operated 13 drilling rigs and four to five frac spreads across the three operated core EP complexes during January and February of 2022 as originally planned.
  •  
  • The Company expects to drill and complete a total of approximately 265 (gross) wells during 2022.
  •  
  • The Company continues to operate five drilling rigs in NEBC with new multiple high-performance pads at Sundown, Gundy , Aitken, and Laprise.
  •  
  • Facility expansions at Gundy and Aitken were accelerated into 2H 2021 and completed on budget. The Aitken 46-C expansion/deep cut was executed in 120 days for $96.5 million ; the previous owner had estimated 270 days for $116 million . There are no material facility projects in the 2022 budget; as such, the Company anticipates record 2022 capital efficiencies (14) in the $6,000 /boepd range.
  •  
  • The Company continues to evolve the Conroy/N. Montney development project. This minimum 100,000 boepd gas and liquids project is currently planned in the 2025-26 timeframe, coinciding with the projected startup of LNG Canada and anticipated related strong intra-Basin natural gas pricing. The production, cash flow, and capital for this project are not reflected in the current corporate five-year EP plan. Once sanctioned, the Company believes it can execute this project in approximately 18 months.
  •  
  • The three-well 1-15 Upper Charlie Lake pad has averaged at a combined rate of 2,500 bopd and 2.8 mmcfpd over the first two weeks of production. The Company has two additional pads to bring on-stream in the complex, prior to spring break-up.
  •  
  • The 4-23 two well Wilrich pad at Smoky tested at combined rate of 65 mmcfpd over three days of testing in February 2022 . The pad has since been turned over to production.
  •  

  EXPLORATION PROGRAM  

 
  • The Company embarked upon a modest exploration program over two years ago as a subset of the annual EP program. The Company has successfully tested six new horizons spread across the three operated complexes to date. The December 31, 2021 reserve report includes 845.1 bcfe of 2P reserves from these discoveries thus far. Further delineation drilling is planned in all three complexes over the next 12 months; the Company will disclose further details in upcoming quarters as appropriate.
  •  
  • Successful discoveries to date are accessing existing Tourmaline infrastructure.
  •  
  • This 'Back to the Future' initiative provides shareholders with an additional, unique, long-term growth and value accretion opportunity.
  •  

  ACQUISITION UPDATE  

 
  • Tourmaline completed a highly successful consolidation strategy in the 2020 and 1H 2021 time period. In July 2021 , the Company indicated that the larger acquisition program was being paused. The Company made the decision to focus on integration of the assets acquired in the completed deals and realization of the identified capital and operating synergies.
  •  
  • The Company has indicated that $200 -300 million of annual FCF could be allocated to further smaller, complementary asset acquisitions within existing complexes.
  •  
  • During Q4 2021 and thus far in Q1 2022, the Company has completed a number of these small acquisitions that in aggregate are meaningful. To that end, Tourmaline has acquired 2,400 boepd of production, an estimated 43 mmboe of reserves (based on internal estimates), 295 gross sections of land (including land sales), and 238 gross drilling locations for total cash proceeds of $63.8 million over the two quarters.
  •  

  SUSTAINABILITY AND ENVIRONMENTAL PERFORMANCE IMPROVEMENT  

 
  • Tourmaline has had an engineering team in place for three years developing and implementing new proprietary emission reduction technologies, executing expanded water management initiatives, managing third party environmental related research, evolving a methane testing centre, and managing an emerging carbon offset business. Tourmaline intends to invest $20 -40 million per year on environmental performance improvement initiatives.
  •  
  • The Company now has displaced diesel with natural gas on all the drilling rigs in the operated fleet, and currently has one rig running directly on high line power.
  •  
  • In 2021, the Company entered into a joint venture with Trican to utilize the first Tier 4 natural gas frac unit in Canada , displacing the majority of the diesel consumed during frac operations with Company-sourced natural gas. This unit is currently being utilized on a full-time basis in the Gundy BC complex.
  •  
  • During 2021, Tourmaline continued its Basin leading initiative to reduce freshwater usage in EP well stimulation operations. The Company now has seven water management/water recycling complexes across all three operated complexes.
  •  
  • Tourmaline achieved its net 25% methane reduction target in 2021, three years earlier than targeted.
  •  
  • In 2021, the Company's Emission Testing Center ("ETC"), the first of its kind in the world, at the West Wolf gas plant, became fully operational. The ETC is critical in evolving new technology and methodologies to continue materially reducing methane and other emissions over the entire EP business.
  •  

  DIVIDEND  

 
  • The Company is pleased to announce that its Board of Directors has declared a quarterly cash dividend on its common shares of $0.20 per common share. The dividend will be payable on March 31, 2022 to shareholders of record at the close of business on March 15, 2022 . This quarterly cash dividend is designated as an "eligible dividend" for Canadian income tax purposes.
  •  
 
                             
 

  ___________  

 
 

   (   1    )  

 
 

   This news release contains certain specified financial measures consisting of non-GAAP financial measures, non-GAAP ratios, capital management measures   and supplementary financial measures. See "Non-GAAP and Other Financial Measures" in this news release for information regarding the following non-GAAP financial measures, non-GAAP ratios, capital management measures   and supplementary financial measures used in this news release: "cash flow", "capital expenditures", "free cash flow", "operating netback", "operating netback per boe", "cash flow per boe", "adjusted working capital" and "net debt". Since these specified financial measures do not have standardized meanings   under International Financial Reporting Standards ("GAAP"), securities regulations require that, among other things, they be identified, defined, qualified and, where required, reconciled with their nearest GAAP measure and compared to the prior period. See "Non-GAAP and Other Financial Measures" in this news release and in the Company's Management's Discussion and Analysis for the year ended December 31, 2021 (the "Annual MD&A"),which information is incorporated by reference into this news release, for further information on the composition of and, where required, reconciliation of these measures.   

 

 

   (   2    )  

 
 

   "Cash flow per diluted share" is a non-GAAP financial ratio.   Cash flow, a non-GAAP financial measure, is used as a component of the non-GAAP financial ratio.  See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

    ( 3 )   

 
 

   "Free cash flow" is a non-GAAP financial measure defined as cash flow less capital expenditures, excluding acquisitions and dispositions.    Free cash flow is prior to dividend payments. See "Non-GAAP and Other Financial Measures" in this news release.   

 
 

    ( 4 )   

 
 

  " Net debt" is a capital management measure. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

    ( 5 )   

 
 

   2P, TP and PDP   reserve value per share is calculated as the before tax net present value of the reserves at December 31, 2021 discounted at 10% divided by total diluted shares outstanding at December 31, 2021.   

 
 

    ( 6 )   

 
 

   Supplementary financial measure. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

    ( 7 )   

 
 

   Supplementary financial measure. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

    ( 8 )   

 
 

   Total revenue from commodity sales and premium (loss) on risk management activities and realized gain (loss) on financial instruments.   

 
 

    ( 9 )   

 
 

   Based on oil and gas commodity strip pricing at February 15, 2022.   

 
 

   (   10)    

 
 

   Non-GAAP financial ratio. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

    ( 11)    

 
 

   Non-GAAP financial ratio. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A. The recycle ratio is calculated by dividing the cash flow per boe by the appropriate F&D or FD&A costs related to the reserve additions for that year.   

 
 

   (   12    )  

 
 

   Non-GAAP financial ratio. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

   (   13    )  

 
 

   Non-GAAP financial ratio. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

   (   14    )  

 
 

   Capital efficiencies are calculated as capital expenditures divided by estimated production added over the period.   

 
 
 

  CORPORATE SUMMARY – DECEMBER 31, 2021   

 
 
                                                                                                                                                                                                                                                                    
 
 

   Three Months Ended December 31,   

 
 
 

   Twelve Months Ended December 31,   

 
 
 

   2021   

 
 

   2020   

 
 

   Change   

 
 
 

   2021   

 
 

   2020   

 
 

   Change   

 
 

   OPERATIONS   

 
 
 
 
 
 
 
 
 

  Production  

 
 
 
 
 
 
 
 
 

  Natural gas (mcf/d)   

 
 

   2,269,290   

 
 

  1,592,010  

 
 

  43%  

 
 
 

   2,063,455   

 
 

  1,476,613  

 
 

  40%  

 
 

  Crude oil, condensate and NGL (bbl/d)   

 
 

   106,863   

 
 

  70,990  

 
 

  51%  

 
 
 

   97,206   

 
 

  64,496  

 
 

  51%  

 
 

  Oil equivalent (boe/d)   

 
 

   485,078   

 
 

  336,325  

 
 

  44%  

 
 
 

   441,115   

 
 

  310,598  

 
 

  42%  

 
 

  Product prices (1)  

 
 
 
 
 
 
 
 
 

  Natural gas ($/mcf)   

 
 

   $   

 
 

   4.66   

 
 

  $  

 
 

  3.19  

 
 

  46%  

 
 
 

   $   

 
 

   3.94   

 
 

  $  

 
 

  2.68  

 
 

  47%  

 
 

  Crude oil, condensate and NGL ($/bbl)   

 
 

   $   

 
 

   56.66   

 
 

  $  

 
 

  33.85  

 
 

  67%  

 
 
 

   $   

 
 

   47.89   

 
 

  $  

 
 

  30.87  

 
 

  55%  

 
 

  Operating expenses ($/boe)   (2)  

 
 

   $   

 
 

   3.95   

 
 

  $  

 
 

  3.25  

 
 

  22%  

 
 
 

   $   

 
 

   3.77   

 
 

  $  

 
 

  3.14  

 
 

  20%  

 
 

  Transportation costs ($/boe)   (3)  

 
 

   $   

 
 

   4.45   

 
 

  $  

 
 

  4.42  

 
 

  1%  

 
 
 

   $   

 
 

   4.25   

 
 

  $  

 
 

  4.48  

 
 

  (5)%  

 
 

  Operating netback ($/boe)   (4)  

 
 

   $   

 
 

   22.10   

 
 

  $  

 
 

  13.65  

 
 

  62%  

 
 
 

   $   

 
 

   18.57   

 
 

  $  

 
 

  10.93  

 
 

  70%  

 
 

  Cash general and
administrative expenses ($/boe)   (5)
 

 
 

   $   

 
 

   0.49   

 
 

  $  

 
 

  0.50  

 
 

  (2)%  

 
 
 

   $   

 
 

   0.54   

 
 

  $  

 
 

  0.56  

 
 

  (4)%  

 
 

   FINANCIAL  
($000, except share and per share)  
 

 
 
 
 
 
 
 
 
 

  Total revenue from commodity sales and realized gains  

 
 

   1,529,345   

 
 

  688,374  

 
 

  122%  

 
 
 

   4,669,263   

 
 

  2,174,903  

 
 

  115%  

 
 

  Royalties  

 
 

   168,168   

 
 

  28,623  

 
 

  488%  

 
 
 

   387,914   

 
 

  65,523  

 
 

  492%  

 
 

  Cash flow  

 
 

   968,236   

 
 

  396,869  

 
 

  144%  

 
 
 

   2,929,126   

 
 

  1,185,687  

 
 

  147%  

 
 

  Cash flow per share (diluted )  

 
 

   $   

 
 

   2.88   

 
 

  $  

 
 

  1.44  

 
 

  100%  

 
 
 

   $   

 
 

   9.25   

 
 

  $  

 
 

  4.36  

 
 

  112%  

 
 

  Net earnings  

 
 

   996,248   

 
 

  629,191  

 
 

  58%  

 
 
 

   2,025,991   

 
 

  618,311  

 
 

  228%  

 
 

  Net earnings per share (diluted)   

 
 

   $   

 
 

   2.96   

 
 

  $  

 
 

  2.28  

 
 

  30%  

 
 
 

   $   

 
 

   6.40   

 
 

  $  

 
 

  2.27  

 
 

  182%  

 
 

  Capital expenditures (net of dispositions)   (6)  

 
 

   447,461   

 
 

  271,284  

 
 

  65%  

 
 
 

   1,590,371   

 
 

  1,083,625  

 
 

  47%  

 
 

  Weighted average shares outstanding (diluted)   

 
 
 
 
 
 

   316,788,967   

 
 

  272,079,590  

 
 

  16%  

 
 

  Net debt  

 
 
 
 
 
 

   (972,979)   

 
 

  (1,784,920)  

 
 

  (45)%  

 
 

   PROVED +
PROBABLE RESERVES
  (7)
 

 
 
 
 
 
 
 
 
 

  Natural gas (bcf)   

 
 
 
 
 
 

   19,487.1   

 
 

  15,459.2  

 
 

  26%  

 
 

  Crude oil (mbbls)   

 
 
 
 
 
 

   98,345   

 
 

  102,843  

 
 

  (4)%  

 
 

  Natural gas liquids (mbbls)   

 
 
 
 
 
 

   896,793   

 
 

  634,890  

 
 

  41%  

 
 

   Mboe   

 
 
 
 
 
 

   4,242,981   

 
 

  3,314,264  

 
 

  28%  

 
 
 
 
                
 
 
 

   (1)   

 
 

   Product prices include realized gains and losses on risk management activities and financial instrument contracts.   

 
 

   (2)   

 
 

   Supplementary financial measure. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

   (3)   

 
 

   Supplementary financial measure. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

   (4)   

 
 

   Excluding interest and financing charges. Non-GAAP financial measure and non-GAAP ratio. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

   (5)   

 
 

   Non-GAAP financial measure and non-GAAP ratio. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

   (6)   

 
 

   Non-GAAP financial measure. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A.   

 
 

   (7)   

 
 

   Reserves are "Company gross reserves", which are 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.   

 
 
 

  2021 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 Crude Oil, Natural Gas and Natural Gas Liquids Reserves and
Net Present Values of Future Net Revenue
as of December 31, 2021  
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 Producing  

 
 
 

  13,666  

 
 
 

  11,294  

 
 
 

  2,316,261  

 
 
 

  2,081,062  

 
 
 

  2,151,299  

 
 
 

  1,759,736  

 
 
 

  189,034  

 
 
 

  156,708  

 
 
 

  947,293  

 
 
 

  808,135  

 
 

  Proved Developed Non-Producing  

 
 
 

  1,695  

 
 
 

  1,263  

 
 
 

  56,830  

 
 
 

  51,128  

 
 
 

  291,228  

 
 
 

  243,333  

 
 
 

  17,399  

 
 
 

  14,473  

 
 
 

  77,104  

 
 
 

  64,812  

 
 

  Proved Undeveloped  

 
 
 

  35,322  

 
 
 

  28,459  

 
 
 

  2,290,336  

 
 
 

  2,071,498  

 
 
 

  3,089,713  

 
 
 

  2,554,843  

 
 
 

  231,476  

 
 
 

  196,134  

 
 
 

  1,163,473  

 
 
 

  995,650  

 
 

  Total Proved  

 
 
 

  50,682  

 
 
 

  41,016  

 
 
 

  4,663,427  

 
 
 

  4,203,689  

 
 
 

  5,532,239  

 
 
 

  4,557,912  

 
 
 

  437,910  

 
 
 

  367,315  

 
 
 

  2,187,870  

 
 
 

  1,868,597  

 
 

  Total Probable  

 
 
 

  47,662  

 
 
 

  38,626  

 
 
 

  3,098,317  

 
 
 

  2,773,983  

 
 
 

  6,193,076  

 
 
 

  5,006,345  

 
 
 

  458,883  

 
 
 

  373,721  

 
 
 

  2,055,111  

 
 
 

  1,709,069  

 
 

  Total Proved Plus Probable  

 
 
 

  98,345  

 
 
 

  79,642  

 
 
 

  7,761,744  

 
 
 

  6,977,672  

 
 
 

  11,725,316  

 
 
 

  9,564,257  

 
 
 

  896,793  

 
 
 

  741,036  

 
 
 

  4,242,981  

 
 
 

  3,577,666  

 
 
 

 

 

 

 

 

 
 
                                                                                                                                                                                                                     
 
 
 

   Net Present Values of Future Net Revenue ($000s)   

 
 
 
 

   Before Income Taxes Discounted at (2)
(%/year)
 
 

 
 
 

   After Income Taxes Discounted at (2) (3)
(%/year)
 
 

 
 
 

   Unit Value Before
Income Tax
Discounted
at 10%/year
 
 

 
 

   Reserves Category   

 
 
 

   0   

 
 
 

   5   

 
 
 

   8   

 
 
 

   10   

 
 
 

   15   

 
 
 

   20   

 
 
 

   0   

 
 
 

   5   

 
 
 

   8   

 
 
 

   10   

 
 
 

   15   

 
 
 

   20   

 
 
 

   ($/Boe)   

 
 
 

   ($/Mcfe)   

 
 

  Proved Producing  

 
 
 

  15,895,760  

 
 
 

  13,323,539  

 
 
 

  12,106,290  

 
 
 

  11,411,616  

 
 
 

  9,996,380  

 
 
 

  8,984,527  

 
 
 

  13,793,015  

 
 
 

  11,724,576  

 
 
 

  10,726,715  

 
 
 

  10,153,628  

 
 
 

  8,978,499  

 
 
 

  8,079,741  

 
 
 

  14.12  

 
 
 

  2.35  

 
 

  Proved Developed Non-Producing  

 
 
 

  1,862,980  

 
 
 

  1,352,921  

 
 
 

  1,156,872  

 
 
 

  1,054,529  

 
 
 

  864,456  

 
 
 

  735,753  

 
 
 

  1,435,838  

 
 
 

  1,027,731  

 
 
 

  874,366  

 
 
 

  795,234  

 
 
 

  650,130  

 
 
 

  552,567  

 
 
 

  16.27  

 
 
 

  2.71  

 
 

  Proved Undeveloped  

 
 
 

  20,460,819  

 
 
 

  12,839,140  

 
 
 

  10,095,313  

 
 
 

  8,717,048  

 
 
 

  6,278,640  

 
 
 

  4,863,857  

 
 
 

  15,379,706  

 
 
 

  9,540,902  

 
 
 

  7,435,008  

 
 
 

  6,377,707  

 
 
 

  4,510,673  

 
 
 

  3,327,238  

 
 
 

  8.76  

 
 
 

  1.46  

 
 

  Total Proved  

 
 
 

  38,219,559  

 
 
 

  27,515,600  

 
 
 

  23,358,475  

 
 
 

  21,183,193  

 
 
 

  17,139,476  

 
 
 

  14,584,136  

 
 
 

  30,608,559  

 
 
 

  22,293,210  

 
 
 

  19,036,089  

 
 
 

  17,326,568  

 
 
 

  14,139,302  

 
 
 

  11,959,545  

 
 
 

  11.34  

 
 
 

  1.89  

 
 

  Total Probable  

 
 
 

  39,372,998  

 
 
 

  19,788,766  

 
 
 

  14,264,392  

 
 
 

  11,773,086  

 
 
 

  7,807,442  

 
 
 

  5,744,160  

 
 
 

  29,287,702  

 
 
 

  14,637,854  

 
 
 

  10,499,401  

 
 
 

  8,634,477  

 
 
 

  5,671,909  

 
 
 

  4,005,961  

 
 
 

  6.89  

 
 
 

  1.15  

 
 

  Total Proved Plus Probable  

 
 
 

  77,592,557  

 
 
 

  47,304,365  

 
 
 

  37,622,867  

 
 
 

  32,956,279  

 
 
 

  24,946,918  

 
 
 

  20,328,297  

 
 
 

  59,896,260  

 
 
 

  36,931,063  

 
 
 

  29,535,490  

 
 
 

  25,961,045  

 
 
 

  19,811,211  

 
 
 

  15,965,506  

 
 
 

  9.21  

 
 
 

  1.54  

 
 
 

 

 

 

 

 

 
 
       
 

  Notes:  

 
 

    (1)   

 
 

  Numbers may not add due to rounding.  

 
 

    (2)   

 
 

  Shale Natural Gas is required to be presented separately from Conventional Natural Gas as its own product type pursuant to National Instrument 51-101 – Standards of Disclosure for Oil and Gas Activities ("NI 51-101"). While the Tourmaline Montney reserves do not strictly fit the definition of "shale gas" as defined in NI 51-101 because the natural gas is not "primarily adsorbed" as stated within the definition, the Montney reserves have been included as shale gas for purposes of this disclosure.  

 
 

    (3)   

 
 

  The after-tax net present value of the Company's oil and gas properties reflects the tax burden on the properties on a stand-alone basis.  It does not consider the Company's tax situation, or tax planning.  It does not provide an estimate of the value at the Company level which may be significantly different.  The Company's financial statements and management's discussion and analysis should be consulted for information at the Company level.  

 
 
 

  Total Future Net Revenue ($000s)
(Undiscounted)
as of December 31, 2021  
Forecast Prices and Costs (1)
 

 
 
                                                                                                                       
 

   Reserves Category   

 
 
 

   Revenue   

 
 
 

   Royalties   

 
 
 

   Operating
Costs
 
 

 
 
 

   Capital
Development
Costs
 
 

 
 
 

   Abandonment
and
Reclamation
Costs (2)
 
 

 
 
 

   Future Net
Revenue
Before
Income Tax
 
 

 
 
 

   Income
Tax
 
 

 
 
 

   Future Net
Revenue
After
Income
Tax (3)
 
 

 
 

  Proved Producing  

 
 
 

  25,765,001  

 
 
 

  2,433,456  

 
 
 

  6,626,387  

 
 
 

  970  

 
 
 

  808,427  

 
 
 

  15,895,760  

 
 
 

  2,102,746  

 
 
 

  13,793,015  

 
 

  Proved Developed Non-Producing  

 
 
 

  2,643,209  

 
 
 

  210,932  

 
 
 

  438,012  

 
 
 

  104,091  

 
 
 

  27,195  

 
 
 

  1,862,980  

 
 
 

  427,141  

 
 
 

  1,435,838  

 
 

  Proved Undeveloped  

 
 
 

  35,978,182  

 
 
 

  3,195,226  

 
 
 

  6,318,605  

 
 
 

  5,691,019  

 
 
 

  312,513  

 
 
 

  20,460,819  

 
 
 

  5,081,114  

 
 
 

  15,379,706  

 
 

  Total Proved  

 
 
 

  64,386,393  

 
 
 

  5,839,614  

 
 
 

  13,383,004  

 
 
 

  5,796,080  

 
 
 

  1,148,135  

 
 
 

  38,219,559  

 
 
 

  7,611,001  

 
 
 

  30,608,559  

 
 

  Total Probable  

 
 
 

  66,737,385  

 
 
 

  7,554,755  

 
 
 

  14,085,762  

 
 
 

  5,232,675  

 
 
 

  491,196  

 
 
 

  39,372,998  

 
 
 

  10,085,296  

 
 
 

  29,287,702  

 
 

  Total Proved Plus Probable  

 
 
 

  131,123,778  

 
 
 

  13,394,369  

 
 
 

  27,468,766  

 
 
 

  11,028,755  

 
 
 

  1,639,331  

 
 
 

  77,592,557  

 
 
 

  17,696,296  

 
 
 

  59,896,260  

 
 
 

 

 

 

 
 
       
 

  Notes:  

 
 

    (1)   

 
 

  Numbers may not add due to rounding.  

 
 

    (2)   

 
 

  Abandonment and Reclamation Costs includes all active and inactive assets, with or without associated reserves, inclusive of all wells (existing and undrilled), facilities and pipelines.  

 
 

    (3)   

 
 

  The after-tax net present value of the Company's oil and gas properties reflects the tax burden on the properties on a stand-alone basis.  It does not consider the Company's tax situation, or tax planning.  It does not provide an estimate of the value at the Company level, which may be significantly different.  The Company's financial statements and management's discussion and analysis should be consulted for information at the Company level.  

 
 
 

 

 

  Summary of Pricing and Inflation Rate Assumptions
Forecast Prices and Costs (1)
 

 
 
                                                                                                                                                                                                                                                                                                                                                                     
 
 
 

  Crude Oil and Natural Gas Liquids Pricing  

 
 
 
 
 
 
 
 
 
 
 
 
 

  NYMEX WTI Near
Month Futures Contract
Crude Oil at Cushing,
Oklahoma
 

 
 
 

   

 

  MSW, Light
Crude Oil
(40 API,
0.3%S) at
Edmonton
Then
Current
$Cdn/Bbl
 

 
 

  Alberta Natural Gas Liquids
(Then Current Dollars)
 

 
 

  Year  

 
 
 

  Inflation (2)  

 

   %  

 
 
 

  CAD/USD
Exchange
Rate
$US/$Cdn (3)
 

 
 
 

  Constant
2022
$US/Bbl
 

 
 
 

  Then
Current
$US/
Bbl
 

 
 
 
 

  Spec
Ethane
$Cdn/Bbl
 

 
 
 

  Edmonton
Propane
$Cdn/Bbl
 

 
 
 

  Edmonton
Butane
$Cdn/Bbl
 

 
 
 

  Edmonton
C5+
Stream
Quality
$Cdn/Bbl
 

 
 
 

  2022  

 
 
 

  0.0  

 
 
 

  0.7967  

 
 
 

  72.83  

 
 
 

  72.83  

 
 
 

  86.82  

 
 
 

  11.48  

 
 
 

  43.39  

 
 
 

  57.49  

 
 
 

  91.85  

 
 
 

  2023  

 
 
 

  2.3  

 
 
 

  0.7967  

 
 
 

  67.21  

 
 
 

  68.78  

 
 
 

  80.73  

 
 
 

  10.33  

 
 
 

  35.92  

 
 
 

  50.17  

 
 
 

  85.53  

 
 
 

  2024  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.96  

 
 
 

  66.76  

 
 
 

  78.01  

 
 
 

  9.81  

 
 
 

  34.62  

 
 
 

  48.53  

 
 
 

  82.98  

 
 
 

  2025  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.95  

 
 
 

  68.09  

 
 
 

  79.57  

 
 
 

  10.01  

 
 
 

  35.31  

 
 
 

  49.50  

 
 
 

  84.63  

 
 
 

  2026  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.96  

 
 
 

  69.45  

 
 
 

  81.16  

 
 
 

  10.22  

 
 
 

  36.02  

 
 
 

  50.49  

 
 
 

  86.33  

 
 
 

  2027  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.95  

 
 
 

  70.84  

 
 
 

  82.78  

 
 
 

  10.42  

 
 
 

  36.74  

 
 
 

  51.50  

 
 
 

  88.05  

 
 
 

  2028  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.96  

 
 
 

  72.26  

 
 
 

  84.44  

 
 
 

  10.64  

 
 
 

  37.47  

 
 
 

  52.53  

 
 
 

  89.82  

 
 
 

  2029  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.95  

 
 
 

  73.70  

 
 
 

  86.13  

 
 
 

  10.86  

 
 
 

  38.22  

 
 
 

  53.58  

 
 
 

  91.61  

 
 
 

  2030  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.95  

 
 
 

  75.18  

 
 
 

  87.85  

 
 
 

  11.08  

 
 
 

  38.99  

 
 
 

  54.65  

 
 
 

  93.44  

 
 
 

  2031  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.95  

 
 
 

  76.68  

 
 
 

  89.60  

 
 
 

  11.31  

 
 
 

  39.77  

 
 
 

  55.74  

 
 
 

  95.32  

 
 
 

  2032  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.95  

 
 
 

  78.21  

 
 
 

  91.40  

 
 
 

  11.53  

 
 
 

  40.56  

 
 
 

  56.86  

 
 
 

  97.22  

 
 
 

  2033  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.96  

 
 
 

  79.78  

 
 
 

  93.23  

 
 
 

  11.77  

 
 
 

  41.37  

 
 
 

  58.00  

 
 
 

  99.17  

 
 
 

  2034  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.96  

 
 
 

  81.38  

 
 
 

  95.09  

 
 
 

  12.00  

 
 
 

  42.20  

 
 
 

  59.15  

 
 
 

  101.15  

 
 
 

  2035  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.96  

 
 
 

  83.00  

 
 
 

  96.99  

 
 
 

  12.24  

 
 
 

  43.04  

 
 
 

  60.34  

 
 
 

  103.17  

 
 
 

  2036  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.96  

 
 
 

  84.66  

 
 
 

  98.93  

 
 
 

  12.49  

 
 
 

  43.91  

 
 
 

  61.54  

 
 
 

  105.24  

 
 
 

  2037  

 
 
 

  2.0  

 
 
 

  0.7967  

 
 
 

  63.96  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 
 

 

 

 

 
 
                                                                                                                                                                                                                                                                                                                                                                                                                                                            
 
 

  Natural Gas and Sulphur Pricing  

 
 
 
 
 
 
 
 
 
 
 

  Alberta Plant Gate  

 
 
 
 
 

  British Columbia  

 
 
 

  NYMEX Henry Hub
Near Month Contract
 

 
 
 

  Midwest
Price @
Chicago
Then Current
$US/
MMbtu
 

 
 
 

  AECO/NIT Spot
  Then Current
$Cdn/
MMbtu
 

 
 
 

   

 

  Dawn Price  

 

  @ Ontario Then
Current
$US/MMbtu
 

 
 
 

  Spot  

 
 
 
 
 
 
 
 
 

  Year  

 
 
 

  Constant
2022
$US/
MMbtu
 

 
 
 

  Then Current
$US/MMbtu
 

 
 
 
 
 
 

  Constant 2021
$Cdn/
MMbtu
 

 
 
 

  Then Current
$Cdn/
MMbtu
 

 
 
 

  ARP $Cdn/
MMbtu
 

 
 
 

  Sumas Spot
$US/
MMbtu
 

 
 
 

  Westcoast
Station 2
$Cdn/
MMbtu
 

 
 
 

  Spot Plant
Gate
$Cdn/
MMbtu
 

 
 

  2022  

 
 
 

  3.85  

 
 
 

  3.85  

 
 
 

  3.71  

 
 
 

  3.56  

 
 
 

  3.78  

 
 
 

  3.31  

 
 
 

  3.31  

 
 
 

  3.29  

 
 
 

  3.66  

 
 
 

  3.48  

 
 
 

  3.23  

 
 

  2023  

 
 
 

  3.36  

 
 
 

  3.44  

 
 
 

  3.30  

 
 
 

  3.20  

 
 
 

  3.37  

 
 
 

  2.89  

 
 
 

  2.96  

 
 
 

  2.93  

 
 
 

  3.28  

 
 
 

  3.14  

 
 
 

  2.89  

 
 

  2024  

 
 
 

  3.04  

 
 
 

  3.17  

 
 
 

  3.03  

 
 
 

  3.05  

 
 
 

  3.10  

 
 
 

  2.68  

 
 
 

  2.80  

 
 
 

  2.77  

 
 
 

  3.01  

 
 
 

  2.98  

 
 
 

  2.73  

 
 

  2025  

 
 
 

  3.04  

 
 
 

  3.24  

 
 
 

  3.09  

 
 
 

  3.10  

 
 
 

  3.16  

 
 
 

  2.68  

 
 
 

  2.86  

 
 
 

  2.83  

 
 
 

  3.07  

 
 
 

  3.04  

 
 
 

  2.79  

 
 

  2026  

 
 
 

  3.04  

 
 
 

  3.30  

 
 
 

  3.16  

 
 
 

  3.17  

 
 
 

  3.23  

 
 
 

  2.69  

 
 
 

  2.92  

 
 
 

  2.89  

 
 
 

  3.14  

 
 
 

  3.10  

 
 
 

  2.85  

 
 

  2027  

 
 
 

  3.04  

 
 
 

  3.37  

 
 
 

  3.22  

 
 
 

  3.23  

 
 
 

  3.29  

 
 
 

  2.69  

 
 
 

  2.98  

 
 
 

  2.95  

 
 
 

  3.20  

 
 
 

  3.16  

 
 
 

  2.91  

 
 

  2028  

 
 
 

  3.04  

 
 
 

  3.44  

 
 
 

  3.29  

 
 
 

  3.30  

 
 
 

  3.36  

 
 
 

  2.69  

 
 
 

  3.04  

 
 
 

  3.01  

 
 
 

  3.26  

 
 
 

  3.22  

 
 
 

  2.97  

 
 

  2029  

 
 
 

  3.04  

 
 
 

  3.51  

 
 
 

  3.36  

 
 
 

  3.36  

 
 
 

  3.43  

 
 
 

  2.70  

 
 
 

  3.11  

 
 
 

  3.08  

 
 
 

  3.33  

 
 
 

  3.29  

 
 
 

  3.04  

 
 

  2030  

 
 
 

  3.04  

 
 
 

  3.57  

 
 
 

  3.43  

 
 
 

  3.43  

 
 
 

  3.49  

 
 
 

  2.69  

 
 
 

  3.17  

 
 
 

  3.14  

 
 
 

  3.40  

 
 
 

  3.35  

 
 
 

  3.10  

 
 

  2031  

 
 
 

  3.04  

 
 
 

  3.65  

 
 
 

  3.50  

 
 
 

  3.50  

 
 
 

  3.57  

 
 
 

  2.70  

 
 
 

  3.24  

 
 
 

  3.21  

 
 
 

  3.47  

 
 
 

  3.42  

 
 
 

  3.17  

 
 

  2032  

 
 
 

  3.04  

 
 
 

  3.72  

 
 
 

  3.57  

 
 
 

  3.57  

 
 
 

  3.64  

 
 
 

  2.70  

 
 
 

  3.30  

 
 
 

  3.28  

 
 
 

  3.54  

 
 
 

  3.49  

 
 
 

  3.23  

 
 

  2033  

 
 
 

  3.04  

 
 
 

  3.79  

 
 
 

  3.64  

 
 
 

  3.64  

 
 
 

  3.71  

 
 
 

  2.70  

 
 
 

  3.37  

 
 
 

  3.34  

 
 
 

  3.61  

 
 
 

  3.56  

 
 
 

  3.29  

 
 

  2034  

 
 
 

  3.04  

 
 
 

  3.87  

 
 
 

  3.71  

 
 
 

  3.71  

 
 
 

  3.78  

 
 
 

  2.70  

 
 
 

  3.44  

 
 
 

  3.41  

 
 
 

  3.68  

 
 
 

  3.63  

 
 
 

  3.36  

 
 

  2035  

 
 
 

  3.04  

 
 
 

  3.95  

 
 
 

  3.79  

 
 
 

  3.79  

 
 
 

  3.86  

 
 
 

  2.70  

 
 
 

  3.51  

 
 
 

  3.48  

 
 
 

  3.76  

 
 
 

  3.70  

 
 
 

  3.43  

 
 

  2036  

 
 
 

  3.04  

 
 
 

  4.03  

 
 
 

  3.87  

 
 
 

  3.86  

 
 
 

  3.94  

 
 
 

  2.70  

 
 
 

  3.58  

 
 
 

  3.55  

 
 
 

  3.83  

 
 
 

  3.78  

 
 
 

  3.49  

 
 

  2037  

 
 
 

  3.04  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 

  2.70  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 

  +2.0%/yr  

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 

 

 

 

 
 
       
 

  Notes:  

 
 

    (1)   

 
 

  Crude oil and natural gas benchmark reference pricing, inflation and exchange rates utilized by GLJ in the GLJ Reserve Report and Deloitte in the Deloitte Reserve Report, were an average of forecast prices and costs published by Sproule Associates Ltd. as at December 31, 2021 and GLJ and McDaniel & Associates Consultants Ltd. as at January 1, 2022 (each of which is available on their respective websites at www.sproule.com, www.gljpc.com, and www.mcdan.com ). GLJ assigns a value to the Company's existing physical diversification contracts for natural gas for consuming markets at Dawn, Chicago, Ventura, Malin, PG&E, Iroquois, Kingsgate, US Gulf Coast and JKM based on forecasted differentials to NYMEX Henry Hub as per the aforementioned consultant average price forecast, contracted volumes and transportation costs. No incremental value is assigned to potential future contracts which were not in place as of December 31, 2021.  

 
 

    (2)   

 
 

  Inflation rates used for forecasting prices and costs.  

 
 

    (3)   

 
 

  Exchange rates used to generate the benchmark reference prices in this table.  

 
 
 

  RESERVES PERFORMANCE RATIOS  

 

The following tables highlight Tourmaline's reserves, F&D and FD&A costs as well as the associated recycle ratios.

 

  Reserves, Capital Expenditures and Cash Flow (1)  

 
 
                                                        
 

   As at   December 31,   

 
 

   2021   

 
 

   2020   

 
 

   2019   

 
 

    Reserves (Mboe)    

 
 
 
 
 

  Proved Producing  

 
 

  947,293  

 
 

  736,448  

 
 

  527,361  

 
 

  Total Proved  

 
 

  2,187,870  

 
 

  1,691,056  

 
 

  1,294,439  

 
 

  Proved Plus Probable  

 
 

  4,242,981  

 
 

  3,314,264  

 
 

  2,601,928  

 
 

    Capital Expenditures    ($ millions)   

 
 
 
 
 

  Exploration and Development (2)  

 
 

  1,437  

 
 

  912  

 
 

  1,069  

 
 

  Net Property Acquisitions (Dispositions) (3)  

 
 

  196  

 
 

  172  

 
 

  219  

 
 

  Net Corporate Acquisitions (Dispositions) (3)  

 
 

  1,232  

 
 

  794  

 
 

  -  

 
 

  Less: Topaz Property Acquisitions (4)  

 
 

  (161)  

 
 

  (119)  

 
 

  -  

 
 

  Total (5)  

 
 

  2,704  

 
 

  1,759  

 
 

  1,287  

 
 

    Cash Flow    ($/boe)   

 
 
 
 
 

  Cash Flow  

 
 

  18.19  

 
 

  10.43  

 
 

  11.36  

 
 

  Cash Flow - Three Year Average  

 
 

  13.97  

 
 

  11.67  

 
 

  12.75  

 
 
 

 

 
 
           
 

   Notes:   

 
 

    (1)   

 
 

   Cash flow is defined as cash provided by operations before changes in non-cash operating working capital. See "Non-GAAP and Other Financial Measures" below and in the Annual MD&A for further discussion.   

 
 

    (2)   

 
 

   Includes capitalized G&A of $38 million, $32 million and $30 million for 2021, 2020 and 2019 respectively.   

 
 

    (3)   

 
 

   Includes purchase price (cash and/or common shares) plus net debt, if applicable.   

 
 

    (4)   

 
 

   Includes property acquisitions incurred by Topaz from non-related parties, prior to June 8, 2021, when it was a controlled subsidiary of Tourmaline.   

 
 

    (5)   

 
 

   Represents the capital expenditures used for purposes of F&D and FD&A calculations.   

 
 
 

 

 

  Finding and Development Costs  

 
 
                                                                                                         
 

   Finding and Development Costs, Excluding FDC   

 
 

   2021   

 
 

   2020   

 
 

   2019   

 
 

   3-Year Avg.   

 
 

    Total Proved    

 
 
 
 
 
 

  Reserve Additions (MMboe)  

 
 

  257.6  

 
 

  185.4  

 
 

  160.7  

 
 
 

  F&D Costs ($/boe)  

 
 

  5.58  

 
 

  4.92  

 
 

  6.65  

 
 

  5.66  

 
 

  F&D Recycle Ratio (1)  

 
 

  3.3  

 
 

  2.1  

 
 

  1.7  

 
 

  2.5  

 
 

    Total Proved Plus Probable    

 
 
 
 
 
 

  Reserve Additions (MMboe)  

 
 

  232.2  

 
 

  210.5  

 
 

  180.4  

 
 
 

  F&D Costs ($/boe)  

 
 

  6.19  

 
 

  4.33  

 
 

  5.92  

 
 

  5.48  

 
 

  F&D Recycle Ratio (1)  

 
 

  2.9  

 
 

  2.4  

 
 

  1.9  

 
 

  2.5  

 
 
 
 
 
 
 

   Finding and Development Costs, Including FDC   

 
 

   2021   

 
 

   2020   

 
 

   2019   

 
 

   3-Year Avg.   

 
 

    Total Proved    

 
 
 
 
 
 

  Change in FDC ($ millions)  

 
 

  197.2  

 
 

  (286.0)  

 
 

  (275.2)  

 
 
 

  Reserve Additions (MMboe)  

 
 

  257.6  

 
 

  185.4  

 
 

  160.7  

 
 
 

  F&D Costs ($/boe)  

 
 

  6.34  

 
 

  3.38  

 
 

  4.94  

 
 

  5.06  

 
 

  F&D Recycle Ratio (1)  

 
 

  2.9  

 
 

  3.1  

 
 

  2.3  

 
 

  2.8  

 
 

    Total Proved Plus Probable    

 
 
 
 
 
 

  Change in FDC ($ millions)  

 
 

  41.6  

 
 

  (566.3)  

 
 

  (589.4)  

 
 
 

  Reserve Additions (MMboe)  

 
 

  232.2  

 
 

  210.5  

 
 

  180.4  

 
 
 

  F&D Costs ($/boe)  

 
 

  6.37  

 
 

  1.64  

 
 

  2.66  

 
 

  3.70  

 
 

  F&D Recycle Ratio (1)  

 
 

  2.9  

 
 

  6.4  

 
 

  4.3  

 
 

  3.8  

 
 
 

 

 

  Finding, Development and Acquisition Costs  

 
 
                                                                                                         
 

   Finding, Development and Acquisition Costs,
Excluding FDC
 
 

 
 

   2021   

 
 

   2020   

 
 

   2019   

 
 

   3-Year Avg.   

 
 

    Total Proved    

 
 
 
 
 
 

  Reserve Additions (MMboe)  

 
 

  657.8  

 
 

  510.3  

 
 

  194.2  

 
 
 

  FD&A Costs ($/boe)  

 
 

  4.11  

 
 

  3.45  

 
 

  6.63  

 
 

  4.22  

 
 

  FD&A Recycle Ratio (1)  

 
 

  4.4  

 
 

  3.0  

 
 

  1.7  

 
 

  3.3  

 
 

    Total Proved Plus Probable    

 
 
 
 
 
 

  Reserve Additions (MMboe)  

 
 

  1,089.7  

 
 

  826.0  

 
 

  250.7  

 
 
 

  FD&A Costs ($/boe)  

 
 

  2.48  

 
 

  2.13  

 
 

  5.13  

 
 

  2.65  

 
 

  FD&A Recycle Ratio (1)  

 
 

  7.3  

 
 

  4.9  

 
 

  2.2  

 
 

  5.3  

 
 
 
 
 
 
 

   Finding, Development and Acquisition Costs,
Including FDC
 
 

 
 

   2021   

 
 

   2020   

 
 

   2019   

 
 

   3-Year Avg.   

 
 

    Total Proved    

 
 
 
 
 
 

  Change in FDC ($ millions)  

 
 

  1,201.1  

 
 

  723.3  

 
 

  (93.4)  

 
 
 

  Reserve Additions (MMboe)  

 
 

  657.8  

 
 

  510.3  

 
 

  194.2  

 
 
 

  FD&A Costs ($/boe)  

 
 

  5.94  

 
 

  4.86  

 
 

  6.15  

 
 

  5.57  

 
 

  FD&A Recycle Ratio (1)  

 
 

  3.1  

 
 

  2.1  

 
 

  1.8  

 
 

  2.5  

 
 

    Total Proved Plus Probable    

 
 
 
 
 
 

  Change in FDC ($ millions)  

 
 

  2,241.2  

 
 

  1,383.5  

 
 

  (218.0)  

 
 
 

  Reserve Additions (MMboe)  

 
 

  1,089.7  

 
 

  826.0  

 
 

  250.7  

 
 
 

  FD&A Costs ($/boe)  

 
 

  4.54  

 
 

  3.80  

 
 

  4.26  

 
 

  4.23  

 
 

  FD&A Recycle Ratio (1)  

 
 

  4.0  

 
 

  2.7  

 
 

  2.7  

 
 

  3.3  

 
 
 

 

 
 
   
 

   Note:   

 
 

    (1)   

 
 

   The recycle ratio is calculated by dividing the cash flow per boe by the appropriate F&D or FD&A costs related to the reserve additions for that year.   

 
 
 

  Conference Call Tomorrow at 9:00 a.m. MT ( 11:00 a.m. ET )  

 

Tourmaline will host a conference call tomorrow, March 3, 2022 starting at 9:00 a.m. MT ( 11:00 a.m. ET ).  To participate, please dial 1-888-664-6383 (toll-free in North America ), or international dial-in 1-416-764-8650, a few minutes prior to the conference call.

 

Conference ID is 68524395.

 

  Reader Advisories  

 

  CURRENCY  

 

All amounts in this news release are stated in Canadian dollars unless otherwise specified.

 

  FORWARD-LOOKING INFORMATION  

 

This news release contains forward-looking information and statements (collectively, "forward-looking information") within the meaning of applicable securities laws. The use of any of the words "forecast", "expect", "anticipate", "continue", "estimate", "objective", "ongoing", "on track", "may", "will", "project", "should", "believe", "plans", "intends" and similar expressions are intended to identify forward-looking information. More particularly and without limitation, this news release contains forward-looking information concerning Tourmaline's plans and other aspects of its anticipated future operations, management focus, objectives, strategies, financial, operating and production results and business opportunities, including the following: anticipated petroleum and natural gas production and production growth for various periods including estimated production levels for 2022 and beyond; expected free cash flow and cash flow levels for 2022 and beyond; targeted 2022 exit net debt to cash flow ratio; the future declaration and payment of dividends and the timing and amount thereof including any future increase; cash flow and free cash flow levels; production levels supported by certain of the Company's reserves and drilling inventory; capital expenditures over various periods; cost reduction initiatives; improvements in capital efficiency; projected operating and drilling costs; the timing for facility expansions and facility start-up dates; sustainability and environmental improvement initiatives; anticipated future commodity prices including the expectation for future increases above current levels; the ability to generate, and the amount of, anticipated cash flow and free cash flow including in 2022 and over the five year development plan; expectations that in 2023 Tourmaline will become the first Canadian EP company participating in the LNG business with full exposure to JKM pricing; the anticipated amount to be invested per year on environmental performance improvement initiatives; as well as Tourmaline's future drilling prospects and plans, business strategy, future development and growth opportunities, prospects and asset base. The forward-looking information is based on certain key expectations and assumptions made by Tourmaline, including expectations and assumptions concerning the following: prevailing and future commodity prices and currency exchange and interest rates; applicable royalty rates and tax laws; future well production rates and reserve volumes; operating costs, the timing of receipt of regulatory approvals; the performance of existing wells; the success obtained in drilling new wells; anticipated timing and results of capital expenditures; the sufficiency of budgeted capital expenditures in carrying out planned activities; the timing, location and extent of future drilling operations; the successful completion of acquisitions and dispositions and the benefits to be derived therefrom; the state of the economy and the exploration and production business; the availability and cost of financing, labour and services; ability to maintain its investment grade credit rating; and ability to market crude oil, natural gas and NGL successfully. Without limitation of the foregoing, future dividend payments, if any, and the level thereof is uncertain, as the Company's dividend policy and the funds available for the payment of dividends from time to time is dependent upon, among other things, free cash flow, financial requirements  for the Company's operations and the execution of its growth strategy, fluctuations in working capital and the timing and amount of capital expenditures, debt service requirements and other factors  beyond the Company's control. Further, the ability of Tourmaline to pay dividends will be subject to applicable laws (including the satisfaction of the solvency test contained in applicable corporate legislation) and contractual restrictions contained in the instruments governing its indebtedness, including its credit facility.

 

Statements relating to "reserves" are also deemed to be forward looking information, 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.

 

Although Tourmaline believes that the expectations and assumptions on which such forward-looking information is based are reasonable, undue reliance should not be placed on the forward-looking information because Tourmaline can give no assurances that it will prove to be correct. Since forward-looking information addresses future events and conditions, by its very nature it involves inherent risks and uncertainties. Actual results could differ materially from those currently anticipated due to a number of factors and risks. These include, but are not limited to: the risks associated with the oil and natural gas industry in general such as operational risks in development, exploration and production; delays or changes in plans with respect to exploration or development projects or capital expenditures; the uncertainty of estimates and projections relating to reserves, production, revenues, costs and expenses; health, safety and environmental risks; commodity price and exchange rate fluctuations; interest rate fluctuations; marketing and transportation; loss of markets; environmental risks; competition; incorrect assessment of the value of acquisitions; failure to complete or realize the anticipated benefits of acquisitions or dispositions; ability to access sufficient capital from internal and external sources; failure to obtain required regulatory and other approvals; climate change risks; inflation; supply chain risks and changes in legislation, including but not limited to tax laws, royalties and environmental regulations.

 

In addition, wars (including Russia's military actions in Ukraine ), hostilities, civil insurrections, pandemics, epidemics or outbreaks of an infectious disease in Canada or worldwide, including COVID-19 or other illnesses could have an adverse impact on the Company's results, business, financial condition or liquidity.  Ongoing military actions between Russia and Ukraine have the potential to threaten the supply of oil and gas from the region. The long-term impacts of the actions between these nations remains uncertain.  If the pandemic is further prolonged, including through subsequent waves, or if additional variants of COVID-19 emerge which are more transmissible or cause more severe disease, or if other diseases emerge with similar effects, the adverse impact on the economy could worsen. It remains uncertain how the macroeconomic environment, and societal and business norms will be impacted following the COVID-19 pandemic.

 

Readers are cautioned that the foregoing list of factors is not exhaustive.

 

Additional information on these and other factors that could affect Tourmaline, or its operations or financial results, are included in the Company's most recently filed  Management's Discussion and Analysis (See "Forward-Looking Statements" therein), Annual Information Form (See "Risk Factors" and "Forward-Looking Statements" therein) and other reports on file with applicable securities regulatory authorities and may be accessed through the SEDAR website ( www.sedar.com ) or Tourmaline's website ( www.tourmalineoil.com ).

 

The forward-looking information contained in this news release is made as of the date hereof and Tourmaline undertakes no obligation to update publicly or revise any forward-looking information, whether as a result of new information, future events or otherwise, unless expressly required by applicable securities laws.

 

  RESERVES DATA  

 

The reserves data set forth above is based upon the reports of GLJ Ltd. ("GLJ") and Deloitte LLP, each dated effective December 31, 2021 , which have been consolidated into one report by GLJ and adjusted to apply certain of GLJ's assumptions and methodologies and pricing and cost assumptions.  The price forecast used in the reserve evaluations is an average of the January 1, 2022 price forecasts for GLJ, Sproule Associates Ltd. and McDaniel & Associates Consultants Ltd., each of which is available on their respective websites, www.gljpc.com , www.sproule.com and www.mcdan.com , and will be contained in the Company's Annual Information Form for the year ended December 31, 2021 , which will be filed on SEDAR (accessible at www.sedar.com ) on or before March 31, 2022.

 

There are numerous uncertainties inherent in estimating quantities of crude oil, natural gas and NGL reserves and the future cash flows attributed to such reserves.  The reserve and associated cash flow information set forth above are estimates only. In general, estimates of economically recoverable crude oil, natural gas and NGL reserves and the future net cash flows therefrom are based upon a number of variable factors and assumptions, such as historical production from the properties, production rates, ultimate reserve recovery, timing and amount of capital expenditures, marketability of oil and natural gas, royalty rates, the assumed effects of regulation by governmental agencies and future operating costs, all of which may vary materially.  For those reasons, estimates of the economically recoverable crude oil, NGL and natural gas reserves attributable to any particular group of properties, classification of such reserves based on risk of recovery and estimates of future net revenues associated with reserves prepared by different engineers, or by the same engineers at different times, may vary.  The Company's actual production, revenues, taxes and development and operating expenditures with respect to its reserves will vary from estimates thereof and such variations could be material.

 

All evaluations and reviews of future net revenue are stated prior to any provisions for interest costs or general and administrative costs and after the deduction of estimated future capital expenditures for wells to which reserves have been assigned.  The after-tax net present value of the Company's oil and gas properties reflects the tax burden on the properties on a stand-alone basis and utilizes the Company's tax pools.  It does not consider the corporate tax situation, or tax planning.  It does not provide an estimate of the after-tax value of the Company, which may be significantly different.  The Company's financial statements and the management's discussion and analysis should be consulted for information at the level of the Company.

 

The estimates of reserves and future net revenue for individual properties may not reflect the same confidence level as estimates of reserves and future net revenue for all properties, due to effects of aggregations.  The estimated values of future net revenue disclosed in this news release do not represent fair market value.  There is no assurance that the forecast prices and cost assumptions used in the reserve evaluations will be attained and variances could be material.

 

The reserve data provided in this news release presents only a portion of the disclosure required under National Instrument 51-101.  All of the required information will be contained in the Company's Annual Information Form for the year ended December 31, 2021 , which will be filed on SEDAR (accessible at www.sedar.com ) on or before March 31, 2022 .

 

  BOE EQUIVALENCY  

 

In this news release, production and reserves information may be presented on a "barrel of oil equivalent" or "BOE" basis. BOEs may be misleading, particularly if used in isolation.  A BOE conversion ratio of 6 Mcf:1 bbl is based on an energy equivalency conversion method primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.  In addition, as the value ratio between natural gas and crude oil based on the current prices of natural gas and crude oil is significantly different from the energy equivalency of 6:1, utilizing a conversion on a 6:1 basis may be misleading as an indication of value.

 

  INDUSTRY METRICS  

 

This news release contains metrics commonly used in the oil and natural gas industry.  Each of these metrics is determined by the Company as set out below or elsewhere in this news release.  These metrics are "reserve replacement", "F&D" costs, "FD&A" costs, "recycle ratio", "F&D recycle ratio", and "FD&A recycle ratio".  These metrics are considered "non-GAAP ratios" and do not have standardized meanings and may not be comparable to similar measures presented by other companies. As such, they should not be used to make comparisons. See "Non-GAAP and Other Financial Measures" in this news release and in the Annual MD&A. The non-GAAP financial measures used as a component of these non-GAAP ratios are capital expenditures and cash flow.

 

Management uses these oil and gas metrics for its own performance measurements and to provide shareholders with measures to compare the Company's performance over time, however, such measures are not reliable indicators of the Company's future performance and future performance may not compare to the performance in previous periods.

 

"F&D" costs are calculated by dividing the sum of the total capital expenditures for the year (in dollars) by the change in reserves within the applicable reserves category (in boe).  F&D costs, including FDC, includes all capital expenditures in the year as well as the change in FDC required to bring the reserves within the specified reserves category on production.

 

"FD&A" costs are calculated by dividing the sum of the total capital expenditures for the year inclusive of the net acquisition costs and disposition proceeds (in dollars) by the change in reserves within the applicable reserves category inclusive of changes due to acquisitions and dispositions (in boe).  FD&A costs, including FDC, includes all capital expenditures in the year inclusive of the net acquisition costs and disposition proceeds as well as the change in FDC required to bring the reserves within the specified reserves category on production.

 

The "recycle ratio" is calculated by dividing the cash flow per boe by the appropriate F&D or FD&A costs related to the reserve additions for that year.

 

The Company uses F&D and FD&A as a measure of the efficiency of its overall capital program including the effect of acquisitions and dispositions.  The aggregate of the exploration and development costs incurred in the most recent financial year and the change during that year in estimated future development costs generally will not reflect total finding and development costs related to reserves additions for that year.

 

  FINANCIAL OUTLOOKS  

 

Also included in this news release are estimates of Tourmaline's 2022 cash flow and free cash flow, which are based on, among other things, the various assumptions as to production levels, capital expenditures, annual cash flows and other assumptions disclosed in this news release and including Tourmaline's estimated average 2022 production of 500,000 boepd, 2022 commodity price assumptions for natural gas (NYMEX (US) - $4.49 /mcf; AECO - $4.20 /mcf) crude oil (WTI (US) - $83.95 /bbl) and an exchange rate assumption of $0.79 (US/CAD). To the extent such estimates constitute financial outlooks, they were approved by management and the Board of Directors of Tourmaline on March 2, 2022 and are included to provide readers with an understanding of Tourmaline's anticipated cash flow and free cash flow based on the capital expenditure, production and other assumptions described herein and readers are cautioned that the information may not be appropriate for other purposes.

 

  NON-GAAP AND OTHER FINANCIAL MEASURES  

 

This news release contains the terms cash flow, capital expenditures, free cash flow, and operating netback which are considered "non-GAAP financial measures" and cash flow per diluted share, operating netback per boe, cash flow per boe, finding and development costs, finding, development and acquisition costs and recycle ratio, which are considered "non-GAAP ratios". These terms do not have a standardized meaning prescribed by GAAP. In addition, this news release contains the terms adjusted working capital and net debt, which are considered "capital management measures" and do not have standardized meanings prescribed by GAAP.   This news release also contains the terms reserve value per diluted share, operating expenses ($/boe), and transportation costs ($/boe), which are considered "supplementary financial measures" and do not have standardized meanings prescribed by GAAP.  Accordingly, the Company's use of these terms may not be comparable to similarly defined measures presented by other companies. Investors are cautioned that these measures should not be construed as an alternative to net income determined in accordance with GAAP and these measures should not be considered to be more meaningful than GAAP measures in evaluating the Company's performance.

 

   Non-GAAP Financial Measures   

 

  Cash Flow  

 

Management uses the term "cash flow" for its own performance measure and to provide shareholders and potential investors with a measurement of the Company's efficiency and its ability to generate the cash necessary to fund its future growth expenditures, to repay debt or to pay dividends.  The most directly comparable GAAP measure for cash flow is cash flow from operating activities.  A summary of the reconciliation of cash flow from operating activities to cash flow, is set forth below:

 
 
                               
 
 

   Three Months Ended
December 31,
 
 

 
 

   Years Ended
December 31,
 
 

 
 

   (000s)   

 
 

   2021   

 
 

   2020   

 
 

   2021   

 
 

   2020   

 
 

  Cash flow from operating activities (per GAAP)  

 
 

   $   

 
 

   1,058,460   

 
 

  $  

 
 

  326,526  

 
 

   $   

 
 

   2,847,117   

 
 

  $  

 
 

  1,125,136  

 
 

  Change in non-cash working capital (deficit)  

 
 

   (90,224)   

 
 

  70,343  

 
 

   82,009   

 
 

  60,551  

 
 

  Cash flow  

 
 

   $   

 
 

   968,236   

 
 

  $  

 
 

  396,869  

 
 

   $   

 
 

   2,929,126   

 
 

  $  

 
 

  1,185,687  

 
 
 

  Capital Expenditures  

 

Management uses the term "capital expenditures" as a measure of capital investment in exploration and production activity, as well as property acquisitions and divestitures, and such spending is compared to the Company's annual budgeted capital expenditures.  The most directly comparable GAAP measure for capital expenditures is cash flow used in investing activities.  A summary of the reconciliation of cash flow used in investing activities to capital expenditures, is set forth below:

 
 
                                         
 
 

   Three Months Ended
December 31,
 
 

 
 

   Years Ended
December 31,
 
 

 
 

   (000s)   

 
 

   2021   

 
 

   2020   

 
 

   2021   

 
 

   2020   

 
 

  Cash flow used in investing activities (per GAAP)  

 
 

   $   

 
 

   468,384   

 
 

  $  

 
 

  326,526  

 
 

   $   

 
 

   1,380,111   

 
 

  $  

 
 

  1,162,271  

 
 

  Corporate acquisitions  

 
 

   -   

 
 

  (73,750)  

 
 

   -   

 
 

  (100,822)  

 
 

  Proceeds from sale of investments  

 
 

   -   

 
 

  -  

 
 

   103,824   

 
 

  -  

 
 

  Change in non-cash working capital (deficit)  

 
 

   (20,923)   

 
 

  794  

 
 

   106,436   

 
 

  22,176  

 
 

  Capital expenditures  

 
 

   $   

 
 

   447,461   

 
 

  $  

 
 

  271,284  

 
 

   $   

 
 

   1,590,371   

 
 

  $  

 
 

  1,083,625  

 
 
 

  Free Cash Flow  

 

Management uses the term "free cash flow" for its own performance measure and to provide shareholders and potential investors with a measurement of the Company's efficiency and its ability to generate the cash necessary to fund its future growth expenditures, to repay debt and provide shareholder returns.  Free cash flow is defined as cash flow less capital expenditures, excluding acquisitions and dispositions.  Free cash flow is prior to dividend payment.  The most directly comparable GAAP measure for cash flow is cash flow from operating activities.  See "Non-GAAP Financial Measures – Cash Flow" and " Non-GAAP Financial Measures – Capital Expenditures" above.

 

  Operating Netback  

 

Management uses the term "operating netback" as a key performance indicator and one that is commonly presented by other oil and natural gas producers.  Operating netback is defined as the sum of commodity sales from production, premium (loss) on risk management activities and realized gains (loss) on financial instruments less the sum of royalties, transportation costs and operating expenses.  A summary of the reconciliation of operating netback from commodity sales from production, which is a GAAP measure, is set forth below:

 
 
                                                   
 
 

   Three Months Ended
December 31,
 
 

 
 

   Years Ended
December 31,
 
 

 
 

   ($/boe)   

 
 

   2021   

 
 

   2020   

 
 

   2021   

 
 

   2020   

 
 

  Commodity sales from production  

 
 

   $   

 
 

   1,709,063   

 
 

  $  

 
 

  688,269  

 
 

   $   

 
 

   5,053,611   

 
 

  $  

 
 

  2,200,911  

 
 

  Premium (loss) on risk management activities  

 
 

   21,579   

 
 

  (10,913)  

 
 

   13,943   

 
 

  (106,001)  

 
 

  Realized gain (loss) on financial instruments  

 
 

   (201,297)   

 
 

  11,018  

 
 

   (398,291)   

 
 

  79,993  

 
 

  Royalties  

 
 

   (168,168)   

 
 

  (28,623)  

 
 

   (387,914)   

 
 

  (65,523)  

 
 

  Transportation costs  

 
 

   (198,537)   

 
 

  (136,875)  

 
 

   (683,737)   

 
 

  (509,520)  

 
 

  Operating expenses  

 
 

   (176,360)   

 
 

  (100,590)  

 
 

   (607,292)   

 
 

  (356,674)  

 
 

  Operating netback  

 
 

   $   

 
 

   986,280   

 
 

  $  

 
 

  422,286  

 
 

   $   

 
 

   2,990,320   

 
 

  $  

 
 

  1,243,186  

 
 
 

   Non-GAAP Financial Ratios   

 

  Operating Netback per-boe  

 

Management calculates "operating netback per-boe" as operating netback divided by total production for the period.  Netback per-boe is a key performance indicator and measure of operational efficiency and one that is commonly presented by other oil and natural gas producers.  A summary of the calculation of operating netback per boe, is set forth below:

 
 
                                         
 
 

   Three Months Ended
December 31,
 
 

 
 

   Years Ended
December 31,
 
 

 
 

   ($/boe)   

 
 

   2021   

 
 

   2020   

 
 

   2021   

 
 

   2020   

 
 

  Revenue, excluding processing income  

 
 

   $   

 
 

   34.27   

 
 

  $  

 
 

  22.25  

 
 

   $   

 
 

   29.00   

 
 

  $  

 
 

  19.13  

 
 

  Royalties  

 
 

   (3.77)   

 
 

  (0.93)  

 
 

   (2.41)   

 
 

  (0.58)  

 
 

  Transportation costs  

 
 

   (4.45)   

 
 

  (4.42)  

 
 

   (4.25)   

 
 

  (4.48)  

 
 

  Operating expenses  

 
 

   (3.95)   

 
 

  (3.25)  

 
 

   (3.77)   

 
 

  (3.14)  

 
 

  Operating netback  

 
 

   $   

 
 

   22.10   

 
 

  $  

 
 

  13.65  

 
 

   $   

 
 

   18.57   

 
 

  $  

 
 

  10.93  

 
 
 

  Cash Flow per-boe  

 

Management uses cash flow per boe to highlight how much cash flow is generated by each boe produced.  The ratio is calculated by dividing cash flow by total production for the period.  See "Non-GAAP Financial Measures – Cash Flow".  See "Reserve Performance Ratios" section for information on annual cash flow per boe and comparative period data used.

 

   Capital Management Measures   

 

  Adjusted Working Capital  

 

Management uses the term "adjusted working capital" for its own performance measures and to provide shareholders and potential investors with a measurement of the Company's liquidity.  A summary of the composition of adjusted working capital (deficit), is set forth below:

 
 
                           
 
 

   As at December 31,   

 
 

   (000s)   

 
 

   2021   

 
 

   2020   

 
 

  Working capital (deficit)  

 
 

   $   

 
 

   (361,034)   

 
 

  $  

 
 

  111,744  

 
 

  Fair value of financial instruments – short-term liability  

 
 

   240,970   

 
 

  36,115  

 
 

  Lease liabilities – short-term  

 
 

   2,997   

 
 

  3,412  

 
 

  Decommissioning obligations – short-term  

 
 

   20,103   

 
 

  4,618  

 
 

  Unrealized foreign exchange in working capital – (asset) liability  

 
 

   (6,441)   

 
 

  1,450  

 
 

  Adjusted working capital (deficit)  

 
 

   $   

 
 

   (103,405)   

 
 

  $  

 
 

  157,339  

 
 
 

 

 

  Net Debt  

 

Management uses the term "net debt", as a key measure for evaluating its capital structure and to provide shareholders and potential investors with a measurement of the Company's total indebtedness.  A summary of the composition of net debt, is set forth below:

 
 
                     
 
 

   As at December 31,   

 
 

   (000s)   

 
 

   2021   

 
 

   2020   

 
 

  Bank debt  

 
 

   $   

 
 

   (421,539)   

 
 

  $  

 
 

  (1,942,259)  

 
 

  Senior unsecured notes  

 
 

   (448,035)   

 
 

  -  

 
 

  Adjusted working capital (deficit)  

 
 

   (103,405)   

 
 

  157,339  

 
 

  Net debt  

 
 

   $   

 
 

   (972,979)   

 
 

  $  

 
 

  (1,784,920)  

 
 
 

   Supplementary Financial Measures   

 

The following measures are supplementary financial measures: reserve value per diluted share, operating expenses ($/boe), and transportation costs ($/boe). These measures are calculated by dividing the numerator by a diluted share count or by total production for the period, depending on the financial measure discussed.

 

  Finding and Development Costs, Finding, Development and Acquisition Costs and Recycle Ratio  

 

See "Reserves Performance Ratios" and "Industry Metrics" for information on the composition of, the non-GAAP financial measures used as a component of and comparative period data for finding and development costs, finding, development and acquisition costs and recycle ratio.

 

  OIL AND GAS METRICS  

 

This news release contains certain oil and gas metrics which do not have standardized meanings or standard methods of calculation and therefore such measures may not be comparable to similar measures used by other companies and should not be used to make comparisons. Such metrics have been included in this document to provide readers with additional measures to evaluate the Company's performance; however, such measures are not reliable indicators of the Company's future performance and future performance may not compare to the Company's performance in previous periods and therefore such metrics should not be unduly relied upon.

 

  ESTIMATES OF DRILLING LOCATIONS  

 

Unbooked drilling locations are the internal estimates of Tourmaline based on Tourmaline's prospective acreage and an assumption as to the number of wells that can be drilled per section based on industry practice and internal review. Unbooked locations do not have attributed reserves or resources (including contingent and prospective).  Unbooked locations have been identified by Tourmaline's management as an estimation of Tourmaline's multi-year drilling activities based on evaluation of applicable geologic, seismic, engineering, production and reserves information.  There is no certainty that Tourmaline will drill all unbooked drilling locations and if drilled there is no certainty that such locations will result in additional oil and natural gas reserves, resources or production.  The drilling locations on which Tourmaline will actually drill wells, including the number and timing thereof is ultimately dependent upon the availability of funding, regulatory approvals, seasonal restrictions, oil and natural gas prices, costs, actual drilling results, additional reservoir information that is obtained and other factors. While a certain number of the unbooked drilling locations have been de-risked by Tourmaline drilling existing wells in relative close proximity to such unbooked drilling locations, the majority of other unbooked drilling locations are farther away from existing wells where management of Tourmaline has less information about the characteristics of the reservoir and therefore there is more uncertainty whether wells will be drilled in such locations and if drilled there is more uncertainty that such wells will result in additional oil and gas reserves, resources or production.

 

  SUPPLEMENTAL INFORMATION REGARDING PRODUCT TYPES  

 

This news release includes references to 2021 average daily production, Q4 2021 average daily production, current average daily production, Q1 2022 average daily production and 2022 average daily production. The following table is intended to provide supplemental information about the product type composition for each of the production figures that are provided in this news release:

 
 
                                                                             
 
 
 

   Light and Medium
Crude Oil (1)
 
 

 
 
 

   Conventional
Natural Gas
 
 

 
 
 

   Shale Natural Gas   

 
 
 

   Natural Gas
Liquids (1)
 
 

 
 
 

   Oil Equivalent
Total
 
 

 
 
 
 

   Company Gross
(Bbls)
 
 

 
 
 

   Company Gross
(Mcf)
 
 

 
 
 

   Company Gross
(Mcf)
 
 

 
 
 

   Company Gross
(Bbls)
 
 

 
 
 

   Company Gross
(Boe)
 
 

 
 

  2021 Annual Production  

 
 
 

  13,725,460  

 
 
 

  462,324,351  

 
 
 

  290,836,724  

 
 
 

  21,754,730  

 
 
 

  161,007,036  

 
 

  2021 Average Daily Production  

 
 
 

  37,604  

 
 
 

  1,266,642  

 
 
 

  796,813  

 
 
 

  59,602  

 
 
 

  441,115  

 
 

  Q4 2021 Average Daily Production  

 
 
 

  40,880  

 
 
 

  1,299,980  

 
 
 

  969,310  

 
 
 

  65,983  

 
 
 

  485,078  

 
 

  Current Average Daily Production  

 
 
 

  42,000  

 
 
 

  1,280,000  

 
 
 

  1,060,000  

 
 
 

  73,000  

 
 
 

  505,000  

 
 

  2022 Average Daily Production  

 
 
 

  42,600  

 
 
 

  1,225,000  

 
 
 

  1,084,000  

 
 
 

  72,600  

 
 
 

  500,000  

 
 
 

 

 
 
  
 

   (1)   

 
 

   For the purposes of this disclosure, condensate has been combined with Light and Medium Crude Oil as the associated revenues and certain costs of condensate are similar to Light and Medium Crude Oil.   Accordingly, NGLs in this disclosure exclude condensate.   

 
 
 

  INITIAL PRODUCTION RATES  

 

Any references in this news release to initial production rates are useful in confirming the presence of hydrocarbons; however, such rates are not determinative of the rates at which such wells will continue production and decline thereafter and are not necessarily indicative of long-term performance or ultimate recovery. While encouraging, readers are cautioned not to place reliance on such rates in calculating the aggregate production for the Company. Such rates are based on field estimates and may be based on limited data available at this time.

 

  CREDIT RATINGS  

 

Credit ratings are intended to provide investors with an independent measure of credit quality of an issue of securities. Credit ratings are not recommendations to purchase, hold or sell securities and do not address the market price or suitability of a specific security for a particular investor. There is no assurance that any rating will remain in effect for any given period of time or that any rating will not be revised or withdrawn entirely by a rating agency in the future if, in its judgment, circumstances so warrant.

 

  GENERAL  

 

See also "Forward-Looking Statements", and "Non-GAAP and Other Financial Measures" in the most recently filed Management's Discussion and Analysis.

 
 
                                                                    
 

   Certain Definitions:   

 
 
 

   1H   

 
 

  first half  

 
 

   2H   

 
 

  second half  

 
 

   bbl   

 
 

  barrel  

 
 

   bbls/day   

 
 

  barrels per day  

 
 

   bbl/mmcf   

 
 

  barrels per million cubic feet  

 
 

   bcf   

 
 

  billion cubic feet  

 
 

   bcfe   

 
 

  billion cubic feet equivalent  

 
 

   bpd or bbl/d   

 
 

  barrels per day  

 
 

   boe   

 
 

  barrel of oil equivalent  

 
 

   boepd or boe/d   

 
 

  barrel of oil equivalent per day  

 
 

   bopd or bbl/d   

 
 

  barrel of oil, condensate or liquids per day  

 
 

   DUC   

 
 

  drilled but uncompleted wells  

 
 

   EP   

 
 

  exploration and production  

 
 

   gj   

 
 

  gigajoule  

 
 

   gjs/d   

 
 

  gigajoules per day  

 
 

   mbbls   

 
 

  thousand barrels  

 
 

   mmbbls   

 
 

  million barrels  

 
 

   mboe   

 
 

  thousand barrels of oil equivalent  

 
 

   mboepd   

 
 

  thousand barrels of oil equivalent per day  

 
 

   mcf   

 
 

  thousand cubic feet  

 
 

   mcfpd or mcf/d   

 
 

  thousand cubic feet per day  

 
 

   mcfe   

 
 

  thousand cubic feet equivalent  

 
 

   mmboe   

 
 

  million barrels of oil equivalent  

 
 

   mmbtu   

 
 

  million British thermal units  

 
 

   mmbtu/d   

 
 

  million British thermal units per day  

 
 

   mmcf   

 
 

  million cubic feet  

 
 

   mmcfpd or mmcf/d   

 
 

  million cubic feet per day  

 
 

   MPa   

 
 

  megapascal  

 
 

   mstb   

 
 

  thousand stock tank barrels  

 
 

   natural gas   

 
 

  conventional natural gas and shale gas  

 
 

   NCIB   

 
 

  normal course issuer bid  

 
 

   NGL or NGLs   

 
 

  natural gas liquids  

 
 

   tcf   

 
 

  trillion cubic feet  

 
 
 

  MANAGEMENT'S DISCUSSION AND ANALYSIS AND CONSOLIDATED FINANCIAL STATEMENTS  

 

To view Tourmaline's Management's Discussion and Analysis and Consolidated Financial Statements for the years ended December 31, 2021 and 2020, please refer to SEDAR ( www.sedar.com ) or Tourmaline's website at www.tourmalineoil.com .

 

  ABOUT TOURMALINE OIL CORP.  

 

Tourmaline is Canada's largest and most active natural gas producer dedicated to producing the lowest-emission and lowest-cost natural gas in North America . We are an investment grade exploration and production company providing strong and predictable operating and financial performance through the development of our three core areas in the Western Canadian Sedimentary Basin. With our existing large reserve base, decades-long drilling inventory, relentless focus on execution and cost management, and industry-leading environmental performance, we are excited to provide shareholders an excellent return on capital, and an attractive source of income through our base dividend and surplus free cash flow distribution strategies.

 

 

 

 

 

 

 
 
 

SOURCE Tourmaline Oil Corp.

 

 

 

 Cision View original content to download multimedia: https://www.newswire.ca/en/releases/archive/March2022/02/c8391.html  

 
 

News Provided by Canada Newswire via QuoteMedia

TOU:CA,TRMLF
The Conversation (0)
BTV Highlights: North American Iron, West Red Lake Gold Mines, Northisle Copper and Gold, Westport Fuels, US Gold, Orvana Minerals, Avino Silver & Gold, Pasofino Gold, & Mayfair Gold

BTV Highlights: North American Iron, West Red Lake Gold Mines, Northisle Copper and Gold, Westport Fuels, US Gold, Orvana Minerals, Avino Silver & Gold, Pasofino Gold, & Mayfair Gold

Watch on FOX Business News
Saturday, July 5 at 5:00 PM EST or via the links below

Tune into BTV-Business Television and Discover Investment Opportunities featuring nine standout companies making major moves globally.

North American Iron - With pig iron in short supply, North American Iron is stepping up with a two-million-ton annual solution. The company is transforming Minnesota's legacy iron ore into a domestic feedstock for U.S. steelmakers-backed by North Dakota's clean energy support and aiming for production in 2029.

West Red Lake Gold Mines (TSXV: WRLG) (OTCQB: WRLGF) - BTV features West Red Lake Gold as it marks its first gold pour at the fully permitted Madsen Mine in Ontario's Red Lake district. With two million ounces of historical production and robust infrastructure, the company is ramping toward 70,000 ounces per year.

Northisle Copper and Gold (TSXV: NCX) (OTCQX: NTCPF) - BTV spotlights Northisle's advanced copper-gold project on Vancouver Island. With an estimated long mine life, low capital intensity, and proximity to a deepwater port, the project is backed by experienced leadership and strong local support.

Westport Fuel Systems (NASDAQ: WPRT) - With over 30 years of innovation, Westport is delivering fuel-agnostic engine solutions including hydrogen and natural gas. Through its high-pressure joint venture and over 1,400 patents, Westport is helping long-haul transportation transition toward cleaner fuel alternatives.

U.S. Gold Corp. (NASDAQ: USAU) - This fully permitted copper-gold project in Wyoming boasts a sub-two-year payback. ESG-friendly plan, low water use, and potential for added revenue through local gravel sales.

Orvana Minerals  (TSX: ORV) (OTCQX: ORVMF) - With operations in Spain and growth projects in Bolivia and Argentina, Orvana Minerals delivers near-term production and exploration upside across gold, copper, and silver.

Avino Silver & Gold (TSX: ASM) (NYSE American: ASM) - A debt-free, cash-flow positive silver, gold, and copper producer, operating in Durango, Mexico. With development underway at a second mine, Avino is scaling production while leveraging existing infrastructure.

Pasofino Gold (TSXV: VEIN) (OTCQB: EFRGF) - is advancing a 3.9-million-ounce gold project in Liberia. Backed by strong economics and a completed feasibility study, the company is preparing for a construction decision and aiming for early production of up to 200,000 ounces per year.

Mayfair Gold (TSXV: MFG) (OTCQX: MFGCF) - Mayfair Gold is developing a low-risk, fast-to-market gold operation in Ontario, with a unique strategy to self-finance expansion using early cash flow. Positioned below federal permitting thresholds, it's set to capitalize on the current gold cycle.

About BTV - Business Television:

On air for 25+ years, BTV - Business Television, a half-hour investment TV show, delivers up-and-coming companies and investment opportunities. With Hosts, Taylor Thoen and Jessica Katrichak, BTV features stock market analysts, experts and on location interviews with emerging company executives.

TV BROADCAST NETWORKS and TIMES: 

Airing on FOX Business News!

  • Saturday, July 5 @ 5:00pm ET

Suggest a Company to Feature!

Contact: (604) 664-7401 x3 info@b-tv.com. To receive BTV news, subscribe.

To view the source version of this press release, please visit https://www.newsfilecorp.com/release/257791

News Provided by Newsfile via QuoteMedia

Keep reading...Show less
Westport to Issue Q2 2025 Financial Results on August 11, 2025 and Provides an Update on the Divestment of the Light-Duty Segment

Westport to Issue Q2 2025 Financial Results on August 11, 2025 and Provides an Update on the Divestment of the Light-Duty Segment

 

Westport Fuel Systems Inc. (TSX: WPRT Nasdaq: WPRT) ("Westport" or "The Company") announces that the Company will release Q2 2025 financial results on Monday, August 11, 2025, after market close. A conference call and webcast to discuss the financial results and other corporate developments will be held on Tuesday, August 12, 2025.

 

Time: 10:00 a.m. ET (7:00 a.m. PT)
Call Link: https://register-conf.media-server.com/register/BI842f3b76bd5b44c7aee3e609a6cc77b3   
Webcast: https://investors.westport.com  

News Provided by GlobeNewswire via QuoteMedia

Keep reading...Show less
Shell sign on a tall pole against a clear blue sky.

Shell Denies Interest in BP Takeover, Freezing Potential Deal for Six Months

Shell (NYSE:SHEL) has moved quickly to shut down speculation about a takeover bid for BP (LSE:BP,NYSE:BP), issuing a formal statement under the UK Takeover Code.

According to the company, no talks have taken place and it has no intention of making an offer.

“In response to recent media speculation Shell wishes to clarify that it has not been actively considering making an offer for BP and confirms it has not made an approach to, and no talks have taken place with, BP with regards to a possible offer,” the company said in a statement released Thursday (June 26) morning.

Keep reading...Show less
CHARBONE Hydrogen Executed a Master Collaborative Agreement to Receive 1M USD to Support the Deployment of a Malaysian Green Hydrogen Project Development for a Local Partner

CHARBONE Hydrogen Executed a Master Collaborative Agreement to Receive 1M USD to Support the Deployment of a Malaysian Green Hydrogen Project Development for a Local Partner

 

(TheNewswire)

 
     
  Charbone Hydrogen Corporation 
          
 

  The CHARBONE team will serve as expert matter advisors to a private Malaysian financial group for the development and construction of their first modular and scalable production facility in the Asia-Pacific region.  

News Provided by TheNewsWire via QuoteMedia

Keep reading...Show less

Latest Press Releases

Related News

×